**Exhibit        12(a)**

**General        Electric Capital Services, Inc.**

**and        consolidated affiliates**

**Computation        of Ratio of Earnings to Fixed Charges**

|                                           | **Year                    ended December 31** |   |
|------------------------------------------------|-----------------------------------------------|--------|
|                                           | **2005**                                      |   | **2004** |   | **2003** |   | **2002** |   | **2001** |   |
| *(Dollars                    in millions)*     | **As****previously****reported**              |   |  **As****restated** |   | **As****previously****reported** |   |  **As****restated** |   | **As****previously****reported** |   |  **As****restated** |   | **As****previously****reported** |   |  **As****restated** |   | **As****previously****reported** |   |  **As****restated** |   |
|                                           |                                          |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Earnings                    from continuing    |                                          |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| operations                                     | $                                             | 9,141  |   | $ | 9,499 |   | $ | 7,853 |   | $ | 8,194 |   | $ | 5,931 |   | $ | 6,256 |   | $ | 5,291 |   | $ | 4,122 |   | $ | 4,406 |   | $ | 4,078 |   |
| Provisions                    for income taxes |                                          | 1,104  |   |   | 1,335 |   |   | 1,513 |   |   | 1,735 |   |   | 988 |   |   | 1,199 |   |   | 699 |   |   | (59 | ) |   | 988 |   |   | 779 |   |
| Minority                    interest           |                                          | 202    |   |   | 202 |   |   | 190 |   |   | 190 |   |   | 127 |   |   | 127 |   |   | 145 |   |   | 145 |   |   | 158 |   |   | 158 |   |
| Earnings                    from continuing    |                                          |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| operations                    before income    |                                          |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| taxes                    and minority interest |                                          | 10,447 |   |   | 11,036 |   |   | 9,556 |   |   | 10,119 |   |   | 7,046 |   |   | 7,582 |   |   | 6,135 |   |   | 4,208 |   |   | 5,552 |   |   | 5,015 |   |
|                                           |                                          |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Fixed                    Charges:              |                                          |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Interest                                       |                                          | 14,469 |   |   | 14,420 |   |   | 11,223 |   |   | 11,178 |   |   | 10,002 |   |   | 10,001 |   |   | 9,639 |   |   | 9,677 |   |   | 10,399 |   |   | 10,432 |   |
| One-third                    of rentals(a)     |                                          | 331    |   |   | 331 |   |   | 310 |   |   | 310 |   |   | 276 |   |   | 276 |   |   | 300 |   |   | 300 |   |   | 307 |   |   | 307 |   |
| Total                    fixed charges         |                                          | 14,800 |   |   | 14,751 |   |   | 11,533 |   |   | 11,488 |   |   | 10,278 |   |   | 10,277 |   |   | 9,939 |   |   | 9,977 |   |   | 10,706 |   |   | 10,739 |   |
| Less                    interest capitalized,  |                                          |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| net                    of amortization         |                                          | (72    | ) |   | (72 | ) |   | (37 | ) |   | (37 | ) |   | (23 | ) |   | (23 | ) |   | (38 | ) |   | (38 | ) |   | (88 | ) |   | (88 | ) |
|                                           |                                          |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Earnings                    from continuing    |                                          |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| operations                    before income    |                                          |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| taxes                    and minority interest |                                          |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| plus                    fixed charges          | $                                             | 25,175 |   | $ | 25,715 |   | $ | 21,052 |   | $ | 21,570 |   | $ | 17,301 |   | $ | 17,836 |   | $ | 16,036 |   | $ | 14,147 |   | $ | 16,170 |   | $ | 15,666 |   |
|                                           |                                          |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Ratio                    of earnings to fixed  |                                          |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| charges                                        |                                          | 1.70   |   |   | 1.74 |   |   | 1.83 |   |   | 1.88 |   |   | 1.68 |   |   | 1.74 |   |   | 1.61 |   |   | 1.42 |   |   | 1.51 |   |   | 1.46 |   |
|                                           |                                          |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |

| (a) | Considered                  to be representative of interest factor in rental                  expense. |
|-----|---------------------------------------------------------------------------------------------------------|