EXHIBIT 12


                   FARMLAND INDUSTRIES, INC. AND SUBSIDIARIES

               COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES



 
 
                                     Three Months Ended
                                November 30 November 30                      Year Ended August 31
                                   1994         1993           1994        1993         1992         1991        1990
                                                                      (Dollars in Thousands)
                                                                                         
Income (Loss) before 
   Extraordinary Item . . . .   $    56,713  $    11,494   $     73,876 $   (30,400) $   61,046  $    42,693  $ 48,580

Income Tax Expense (Benefit)    $       N/A  $      N/A    $      4,890 $    (6,433) $    9,458        7,473     9,604

Minority Interest in Income of
   Subsidiary that has 
   Fixed Charges  . . . . . .            34           66            333         865         -0-          -0-    -0-

Minority Interest in 
   Loss of Subsidiary
   that has fixed costs . . .          (246)      (1,507)        (4,855)        (37)        -0-          -0-     -0-

Equity Interest in Loss 
   (Earnings) of 
   Less-than-fifty 
   Percent Owned
   Investees      . . . . . .           199         (212)          (603)      1,007       2,341          856       113

Total Fixed Charges 
   (excluding interest 
   capitalized)   . . . . . .        16,537       15,976         64,383      55,268      47,719       54,443    47,000

Earnings          . . . . . .   $    73,237  $    25,817   $    138,024 $    20,270  $  120,564  $   105,465  $105,297

Fixed Charges:
   Interest (including 
      amounts
      capitalized)  . . . . .   $    13,544  $    13,151   $     51,842 $    43,873  $   34,426  $    42,481  $ 37,226
   Estimated Interest 
      Component 
      of Rentals  . . . . . .         3,094        2,843         12,898      13,006      13,293       12,290    11,652





      Total Fixed Charges . .   $    16,638  $    15,994   $     64,740 $    56,879  $   47,719  $    54,771  $ 48,878

Ratio of Earnings to 
   Fixed Charges  . . . . . .           4.4          1.6            2.1         0.4         2.5          1.9       2.2

Earnings Inadequate 
   to Cover
   Fixed Charges  . . . . . .                                           $    36,609