Service Properties Trust (SVC) 10-Q 2006 Q1 Quarterly report

Exhibit 12.1

HOSPITALITY PROPERTIES TRUST
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(IN THOUSANDS, EXCEPT RATIO AMOUNTS)

	Three Months Ended March 31,				Year Ended December 31,
	2006		2005		2005		2004		2003		2002		2001
Net Income	$	35,233	$	28,706	$	129,903	$	127,091	$	238,213	$	142,202	$	131,956
Fixed Charges	18,988		15,429		65,263		50,393		44,536		42,424		41,312
Adjusted Earnings	54,221		$	44,135	$	195,166	$	177,484	$	282,749	$	184,626	$	173,268
Fixed Charges:
Interest on indebtedness and amortization of deferred finance costs	$	18,988	$	15,429	$	65,263	$	50,393	$	44,536	$	42,424	$	41,312
Ratio of Earnings to Fixed Charges	2.86x		2.86x		2.99x		3.52x		6.35x		4.35x		4.19x