Service Properties Trust (SVC) 10-Q 2007 Q2 Quarterly report

Exhibit 12.1

HOSPITALITY PROPERTIES TRUST

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

	Six Months Ended June 30,				Year Ended December 31,
	2007		2006		2006		2005		2004		2003		2002
Net Income	$	97,654	$	70,610	$	169,039	$	129,903	$	127,091	$	238,213	$	142,202
Fixed Charges	64,450		40,150		81,451		65,263		50,393		44,536		42,424
Adjusted Earnings	$	162,104	$	110,760	$	250,490	$	195,166	$	177,484	$	282,749	$	184,626
Fixed Charges:
Interest on indebtedness and amortization of deferred finance costs	$	64,450	$	40,150	$	81,451	$	65,263	$	50,393	$	44,536	$	42,424
Ratio of Earnings to Fixed Charges	2.52x		2.76x		3.08x		2.99x		3.52x		6.35x		4.35x