Service Properties Trust (SVC) 8-K Other Events

EXHIBIT 12.1

Hospitality Properties Trust

Computation of Ratio of Earnings to Fixed Charges

(in thousands, except ratio amounts)

	Year Ended December 31,
	2006		2005		2004		2003		2002
Income from continuing operations	$	156,501	$	118,779	$	116,221	$	227,432	$	131,426
Fixed charges	81,451		65,263		50,393		44,536		42,424
Adjusted earnings	$	237,952	$	184,042	$	166,614	$	271,968	$	173,850
Fixed charges:
Interest on indebtedness and amortization of deferred finance costs	$	81,451	$	65,263	$	50,393	$	44,536	$	42,424
Ratio of earnings to fixed charges	2.92x		2.82x		3.31x		6.11x		4.10x