**Exhibit 12**

**THE HERTZ CORPORATION AND SUBSIDIARIES** COMPUTATION OF CONSOLIDATED RATIO OF EARNINGS TO FIXED CHARGES (UNAUDITED) (In Thousands of Dollars Except Ratios)

| ** **                                                               | ** ** | **Successor**                               | ** ** | ** **                                                 | ** ** | **Predecessor** | ** ** |
|--------------------------------------------------------------------------|------------|---------------------------------------------|------------|------------------------------------------------------------|------------|-----------------|------------|
| ** **                                                               | ** ** | ** **                                  | ** ** | **For the periods from**                    | ** ** | ** **      | ** ** | ** ** | ** ** | ** ** | ** ** |
| ** **                                                               | ** ** | **Year ended  December 31,** 2006 | ** ** | **December 21,  2005 to** December 31, 2005 | ** ** | ** **      | ** ** | **January 1,** 2005 to  December 20, 2005 | ** ** | **Year ended  December 31,** 2004 | ** ** | **Year ended  December 31,** 2003 | ** ** | **Year ended  December 31,** 2002 | ** ** |
| Income (loss) before income taxes and  minority interest                 |       |                                        | $          | 240,729                                                    |       |            |       | $ | (33,218 | ) |   |   |   |   | $ | 574,906 |   |   |   | $ | 502,552 |   |   |   | $ | 237,492 |   |   |   | $ | 216,394 |   |   |
| Interest expense                                                         |       |                                        | 902,974    |                                                       |       |            | 26,812     |   |   |   |   |   | 510,403 |   |   |   | 408,171 |   |   |   | 372,924 |   |   |   | 376,710 |   |   |
| Portion of rent estimated to represent  the interest factor              |       |                                        | 147,800    |                                                       |       |            | 4,084      |   |   |   |   |   | 131,449 |   |   |   | 119,918 |   |   |   | 118,813 |   |   |   | 115,879 |   |   |
| Earnings (loss) before income taxes, minority interest and fixed charges |       |                                        | $          | 1,291,503                                                  |       |            |       | $ | (2,322 | ) |   |   |   |   | $ | 1,216,758 |   |   |   | $ | 1,030,641 |   |   |   | $ | 729,229 |   |   |   | $ | 708,983 |   |   |
| Interest  expense (including capitalized interest)                       |       |                                        | $          | 909,169                                                    |       |            |       | $ | 26,939 |   |   |   |   |   | $ | 513,275 |   |   |   | $ | 409,046 |   |   |   | $ | 373,522 |   |   |   | $ | 377,852 |   |   |
| Portion of rent estimated to represent  the interest factor              |       |                                        | 147,800    |                                                       |       |            | 4,084      |   |   |   |   |   | 131,449 |   |   |   | 119,918 |   |   |   | 118,813 |   |   |   | 115,879 |   |   |
| Fixed charges                                                            |       |                                        | $          | 1,056,969                                                  |       |            |       | $ | 31,023 |   |   |   |   |   | $ | 644,724 |   |   |   | $ | 528,964 |   |   |   | $ | 492,335 |   |   |   | $ | 493,731 |   |   |
| Ratio of earnings to fixed charges                                       |       |                                        | 1.2        |                                                       |       |            | (a)        |   |   |   |   |   | 1.9 |   |   |   | 1.9 |   |   |   | 1.5 |   |   |   | 1.4 |   |   |

----

(a)            Earnings (loss) beforeincome taxes, minority interest and fixed charges for the period ended December 31,2005 were inadequate to cover fixed charges by $33.3 million.

----