Exhibit 12

Avis Budget Group, Inc.

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

(Dollars in millions)

	Year Ended December 31,
	2005			2004			2003			2002			2001
Earnings available to cover fixed charges:
Income (loss) from continuing operations before income taxes	$	(62	)	$	7		$	(263	)	$	(375	)	$	(745	)
Plus: Fixed charges		569			607			644			543			577
Earnings available to cover fixed charges	$	507		$	614		$	381		$	168		$	(168	)
Fixed charges (a):
Interest, including amortization of deferred financing costs (b)	$	512		$	553		$	595		$	513		$	556
Interest portion of rental payment		57			54			49			30			21
Total fixed charges	$	569		$	607		$	644		$	543		$	577
Ratio of earnings to fixed charges (c)		-			1.01	x		-			-			-

^(a) Consists of interest expense on all indebtedness (including amortization of deferred financing costs) and the portion of operating lease rental expense that is representative of the interest factor. Interest expense on all indebtedness is detailed as follows:

	Year Ended December 31,
	2005		2004		2003		2002		2001
Related to the debt under vehicle programs	$	313	$	263	$	270	$	213	$	189
All other		199		290		325		300		367
	$	512	$	553	$	595	$	513	$	556

(b)	Does not include interest expense from discontinued operations of $163 million, $371 million, $268 million, $227 million and $157 million for the years ended December 31, 2005, 2004, 2003, 2002 and 2001, respectively.
(c)	Earnings were not sufficient to cover fixed charges in 2005, 2003, 2002 and 2001.

* * *