Exhibit 12

AMR CORPORATION
Computation of Ratio of Earnings to Fixed Charges
(in millions)

	2005			2004			2003			2002			2001
Earnings:
Loss before income taxes and cumulative effect of accounting change	$	(861	)	$	(761	)	$	(1,308	)	$	(3,860	)	$	(2,756	)
Add: Total fixed charges (per below)		1,846			1,755			1,643			1,745			1,618
Less: Interest capitalized		65			80			71			86			144
Total earnings (loss)	$	920		$	914		$	264		$	(2,201	)	$	(1,282	)
Fixed charges:
Interest	$	897		$	822		$	665		$	655		$	515
Portion of rental expense representative of the interest factor		876			869			930			1,053			1,076
Amortization of debt expense		73			64			48			37			27
Total fixed charges	$	1,846		$	1,755		$	1,643		$	1,745		$	1,618
Coverage deficiency	$	926		$	841		$	1,379		$	3,946		$	2,900