##### 



EXHIBIT 12


INTERNATIONAL LEASE FINANCE CORPORATION AND
SUBSIDIARIES

COMPUTATION OF RATIO OF EARNINGS TO FIXED
CHARGES

AND PREFERRED STOCK DIVIDENDS


(Unaudited)


|                                                                                          |                                                     |                                                                     |      |           |           |      |      |           |           |      |      |           |         |   |      |           |         |   |      |           |         |  
|----------------------------------------------------------------------------------------- | --------------------------------------------------- | ------------------------------------------------------------------- | ---- | --------- | --------- | ---- | ---- | --------- | --------- | ---- | ---- | --------- | ------- | - | ---- | --------- | ------- | - | ---- | --------- | ------- | -
|                                                                                          |                                                     |                                                                    
|                                                                                          |                                                     | Years Ended December 31,                                           
|                                                                                          |                                                     |                                                                    
|                                                                                          |                                                     | 2004                                                                |      | 2003      |           | 2002 |      | 2001      |           | 2000
|                                                                                          |                                                     |                                                                     |      |           |           |      |      |           |           |     
|                                                                                          |                                                     |                                                                    
|                                                                                          |                                                     | (Dollars in thousands)                                             
|Earnings                                                                                  |                                                     |                                                                     |      |           |           |      |      |           |           |      |      |           |         |   |      |           |         |   |      |          
|                                                                                          | Net income                                          |                                                                     | $    | 501,904   |           |      | $    | 506,265   |           |      | $    | 528,524   |         |   | $    | 517,091   |         |   | $    | 470,889   |        
|                                                                                          | Add:                                                |                                                                     |      |           |           |      |      |           |           |      |      |           |         |   |      |           |         |   |      |           |        
|                                                                                          |                                                     | Provision for income taxes(a)                                       |      |           | 227,902   |      |      |           | 240,014   |      |      |           | 264,779 |   |      |           | 259,999 |   |      |           | 235,304 |  
|                                                                                          |                                                     | Fixed charges                                                       |      |           | 1,013,557 |      |      |           | 1,005,925 |      |      |           | 929,485 |   |      |           | 905,826 |   |      |           | 894,146 |  
|                                                                                          | Less:                                               |                                                                     |      |           |           |      |      |           |           |      |      |           |         |   |      |           |         |   |      |           |        
|                                                                                          |                                                     | Capitalized interest                                                |      |           | 48,390    |      |      |           | 49,679    |      |      |           | 58,274  |   |      |           | 58,845  |   |      |           | 50,019  |  
|                                                                                          |                                                     |                                                                     |      |           |           |      |      |           |           |      |      |           |         |   |      |           |         |   |      |          
|                                                                                          | Earnings as adjusted (A)                            |                                                                     | $    | 1,694,973 |           |      | $    | 1,702,525 |           |      | $    | 1,664,514 |         |   | $    | 1,624,071 |         |   | $    | 1,550,320 |        
|                                                                                          |                                                     |                                                                     |      |           |           |      |      |           |           |      |      |           |         |   |      |           |         |   |      |          
|                                                                                          | Preferred dividend requirements                     |                                                                     | $    | 3,826     |           |      | $    | 3,891     |           |      | $    | 19,645    |         |   | $    | 14,624    |         |   | $    | 18,570    |        
|                                                                                          |                                                     | Ratio of income before provision for income taxes
    to net income |      |           | 145       | %    |      |           | 146       | %    |      |           | 150     | % |      |           | 150     | % |      |           | 150     | %
|                                                                                          |                                                     |                                                                     |      |           |           |      |      |           |           |      |      |           |         |   |      |           |         |   |      |          
|                                                                                          |                                                     | Preferred dividend factor on pretax basis                           |      |           | 5,548     |      |      |           | 5,681     |      |      |           | 29,468  |   |      |           | 21,936  |   |      |           | 27,855  |  
|                                                                                          |                                                     |                                                                     |      |           |           |      |      |           |           |      |      |           |         |   |      |           |         |   |      |          
|                                                                                          | Fixed charges                                       |                                                                     |      |           |           |      |      |           |           |      |      |           |         |   |      |           |         |   |      |           |        
|                                                                                          |                                                     | Interest expense                                                    |      |           | 965,167   |      |      |           | 944,580   |      |      |           | 846,353 |   |      |           | 792,611 |   |      |           | 773,539 |  
|                                                                                          |                                                     | Capitalized interest                                                |      |           | 48,390    |      |      |           | 49,679    |      |      |           | 58,274  |   |      |           | 58,845  |   |      |           | 50,019  |  
|                                                                                          |                                                     | Interest factor of rents                                            |      |           |          |      |      |           | 11,666    |      |      |           | 24,858  |   |      |           | 54,370  |   |      |           | 70,588  |  
|                                                                                          |                                                     |                                                                     |      |           |           |      |      |           |           |      |      |           |         |   |      |           |         |   |      |          
|                                                                                          | Fixed charges as adjusted (B)                       |                                                                     |      | 1,013,557 |           |      |      | 1,005,925 |           |      |      | 929,485   |         |   |      | 905,826   |         |   |      | 894,146   |        
|                                                                                          |                                                     |                                                                     |      |           |           |      |      |           |           |      |      |           |         |   |      |           |         |   |      |          
|                                                                                          | Fixed charges and preferred stock
    dividends (C) |                                                                     | $    | 1,019,105 |           |      | $    | 1,011,606 |           |      | $    | 958,953   |         |   | $    | 927,762   |         |   | $    | 922,001   |        
|                                                                                          |                                                     |                                                                     |      |           |           |      |      |           |           |      |      |           |         |   |      |           |         |   |      |          
|Ratio of earnings to fixed charges ((A) divided
    by (B))                               |                                                     |                                                                     | 1.67 | x         |           |      | 1.69 | x         |           |      | 1.79 | x         |         |   | 1.79 | x         |         |   | 1.73 | x        
|                                                                                          |                                                     |                                                                     |      |           |           |      |      |           |           |      |      |           |         |   |      |           |         |   |      |          
|Ratio of earnings to fixed charges and preferred
    stock dividends ((A) divided by (C)) |                                                     |                                                                     | 1.66 | x         |           |      | 1.68 | x         |           |      | 1.74 | x         |         |   | 1.75 | x         |         |   | 1.68 | x        
|                                                                                          |                                                     |                                                                     |      |           |           |      |      |           |           |      |      |           |         |   |      |           |         |   |      |          






|    |  |                                                                                          
|--- |  | -----------------------------------------------------------------------------------------
|(a) |  | 2001 and 2003 include income taxes related to
    cumulative effect of accounting change.