Felcor/st Paul S-4 Registration of securities issued in business combination transactions

Exhibit 12.1

FelCor Lodging Limited Partnership

Computation of Ratio of Earnings to Combined Fixed Charges

	Nine Months Ended
	September 30,						Year Ended December 31,
	2009			2008			2008			2007			2006			2005			2004
Income (loss) from continuing operations		(57,864	)		(32,185	)		(121,667	)		54,660			6,057			(21,226	)		(84,599	)
Equity in loss (income) of unconsolidated entities		3,197			1,064			10,932			(20,357	)		(11,537	)		(10,169	)		(17,121	)
Pre-tax income (loss) from continuing operations before adjustment for income or loss from equity investees		(54,667	)		(31,121	)		(110,735	)		34,303			(5,480	)		(31,395	)		(101,720	)
Fixed charges:
Interest expense		69,074			76,112			100,411			98,929			114,909			125,707			138,873
Capitalized interest		565			1,081			1,350			4,807			4,916			1,874			1,489
The sum of interest expensed and capitalized, amortized premiums, discounts and capitalized expenses related to indebtedness		69,639			77,193			101,761			103,736			119,825			127,581			140,362
Amortization of capitalized interest		1,391			1,332			1,832			1,737			1,359			1,039			891
Distributed income of equity investees		2,256			2,044			2,972			946			3,632			1,062			11,932
Interest capitalized		(565	)		(1,081	)		(1,350	)		(4,807	)		(4,916	)		(1,874	)		(1,489	)
Earnings		18,054			48,367			(5,520	)		135,915			114,420			96,413			49,976
Fixed charges		69,639			77,193			101,761			103,736			119,825			127,581			140,362
Ratio of Earnings to Fixed Charges		0.26			0.63			(0.05	)		1.31			0.95			0.76			0.36
Deficiency		51,585			28,826			107,281						5,405			31,168			90,386