Exhibit 12.1
FelCor Lodging Trust Incorporated
Computation of Ratio of Earnings To Fixed Charges
(in thousands, except Ratios)
	Year Ended December 31,										Nine Months Ended
	2003		2004		2005		2006		2007		September 30, 2008
Income (loss) from continuing operations	(73,564	)	(78,376	)	(16,916	)	8,565		55,693			(32,005	)
Minority interests in continuing operations	(5,186	)	(6,223	)	(4,310	)	(2,508	)	(1,033	)		(180	)
Equity in loss (income) of unconsolidated entities	(2,370	)	(17,121	)	(10,619	)	(11,537	)	(20,357	)		1,064
Pre-tax income (loss) from continuing operations before adjustment for minority interests in consolidated subsidiaries or income or loss from equity investees	(81,120	)	(101,720	)	(31,845	)	(5,480	)	34,303			(31,121	)
Fixed charges:
The sum of interest expensed and capitalized, amortized premiums, discounts and capitalized expenses related to indebtedness	156,915		140,362		127,581		119,825		103,737			77,193
Amortization of capitalized interest	818		901		1,051		1,376		1,759			1,375
Distributed income of equity investees	2,212		11,932		1,062		3,632		947			2,044
Interest capitalized	(588	)	(1,489	)	(1,874	)	(4,916	)	(4,808	)		(1,081	)
Earnings	78,237		49,986		95,975		114,437		135,938			48,410
Fixed charges	156,915		140,362		127,581		119,825		103,737			77,193
Preferred Distributions	26,908		35,130		39,408		38,713		38,714			29,034
Total Fixed Charges and Preferred Distributions	183,823		175,492		166,989		158,538		142,451			106,227
Ratio of Earnings to Fixed Charges and Preferred Distributions	0.4		0.3		0.6		0.7		1.0			0.5
Deficiency	105,586		125,506		71,014		44,101		6,513			57,817