Exhibit 12



Electronic Data Systems Corporation

Computation of Ratio of Earnings to Fixed Charges (Unaudited)

(dollars in millions)



|                                                                                                                       |  |                          |      |   |      |   |      |      |  |   |       |   |  |      |       |   |  |   |       |  
|---------------------------------------------------------------------------------------------------------------------- |  | ------------------------ | ---- | - | ---- | - | ---- | ---- |  | - | ----- | - |  | ---- | ----- | - |  | - | ----- | -
|                                                                                                                       |  | Years Ended December 31, |     
|                                                                                                                       |  | 2004                     |      |   | 2003 |   |      | 2002 |  |   | 2001  |   |  | 2000 |      
|Fixed charges:                                                                                                         |  |                          |      |   |      |   |      |      |  |   |       |   |  |      |       |   |  |   |       |  
|Interest and related charges on debt and redeemable preferred stock dividends of subsidiaries                          |  | $                        | 321  |   |      | $ | 301  |      |  | $ | 258   |   |  | $    | 247   |   |  | $ | 210   |  
|Portion of rentals deemed to be interest                                                                               |  |                          | 304  |   |      |   | 329  |      |  |   | 294   |   |  |      | 337   |   |  |   | 313   |  
|                                                                                                                       |  |                          |      |   |      |   |      |      |  |   |       |   |  |      |       |   |  |   |       |  
|Total fixed charges                                                                                                    |  |                          | 625  |   |      |   | 630  |      |  |   | 552   |   |  |      | 584   |   |  |   | 523   |  
|                                                                                                                       |  |                          |      |   |     
|Earnings available for fixed charges:                                                                                  |  |                          |      |   |      |   |      |      |  |   |       |   |  |      |       |   |  |   |       |  
|Income (loss) from continuing operations before income taxes and cumulative effect of a change in accounting principle |  |                          | (388 | ) |      |   | (543 | )    |  |   | 1,393 |   |  |      | 2,211 |   |  |   | 1,706 |  
|Minority interest in consolidated subsidiaries and (income) losses of equity investees                                 |  |                          | (7   | ) |      |   | (1   | )    |  |   | (9    | ) |  |      | (9    | ) |  |   | (4    | )
|Total fixed charges per above                                                                                          |  |                          | 625  |   |      |   | 630  |      |  |   | 552   |   |  |      | 584   |   |  |   | 523   |  
|                                                                                                                       |  |                          |      |   |      |   |      |      |  |   |       |   |  |      |       |   |  |   |       |  
|Earnings available for fixed charges                                                                                   |  |                          | 230  |   |      |   | 86   |      |  |   | 1,936 |   |  |      | 2,786 |   |  |   | 2,225 |  
|                                                                                                                       |  |                          |      |   |      |   |      |      |  |   |       |   |  |      |       |   |  |   |       |  
|Coverage (deficiency)                                                                                                  |  |                          | (395 | ) |      |   | (544 | )    |  |   | 1,384 |   |  |      | 2,202 |   |  |   | 1,702 |  
|                                                                                                                       |  |                          |      |   |     
|Ratio of earnings to fixed charges                                                                                     |  |                          |     |   |      |   |     |      |  |   | 3.5   |   |  |      | 4.8   |   |  |   | 4.3   |  
|                                                                                                                       |  |                          |      |   |      |   |      |      |  |   |       |   |  |      |       |   |  |   |       |