1
                                                                    EXHIBIT (12)
FIRST UNION CORPORATION AND SUBSIDIARIES
COMPUTATIONS OF CONSOLIDATED RATIOS OF EARNINGS TO FIXED CHARGES


- -------------------------------------------------------------------------------------------------------------------------


                                                          SIX
                                                       MONTHS                                   Years Ended December 31,
                                                        ENDED    --------------------------------------------------------
                                                     JUNE 30,
(In millions)                                            2001         2000       1999        1998       1997        1996
- -------------------------------------------------------------------------------------------------------------------------
                                                                                                 
EXCLUDING INTEREST
  ON DEPOSITS
  Pretax income from continuing
    operations                                      $   1,769          632      4,831       3,965      3,793       3,534
  Fixed charges, excluding capitalized
    interest                                            2,060        4,963      3,751       3,504      2,526       2,224
- -------------------------------------------------------------------------------------------------------------------------
        Earnings                              (A)   $   3,829        5,595      8,582       7,469      6,319       5,758
=========================================================================================================================
Interest, excluding interest on deposits            $   1,987        4,828      3,645       3,395      2,420       2,120
One-third of rents                                         73          135        106         109        106         104
Capitalized interest                                        -            -          -           -          -           5
- -------------------------------------------------------------------------------------------------------------------------
        Fixed charges                         (B)   $   2,060        4,963      3,751       3,504      2,526       2,229
=========================================================================================================================
Consolidated ratios of earnings to
  fixed charges, excluding interest
  on deposits                             (A)/(B)        1.86  X      1.13       2.29        2.13       2.50        2.58
=========================================================================================================================
INCLUDING INTEREST
  ON DEPOSITS
  Pretax income from continuing
    operations                                      $   1,769          632      4,831       3,965      3,793       3,534
  Fixed charges, excluding capitalized
    interest                                            4,505       10,232      7,805       7,820      6,674       6,255
- -------------------------------------------------------------------------------------------------------------------------
        Earnings                              (C)   $   6,274       10,864     12,636      11,785     10,467       9,789
=========================================================================================================================
Interest, including interest on deposits            $   4,432       10,097      7,699       7,711      6,568       6,151
One-third of rents                                         73          135        106         109        106         104
Capitalized interest                                        -            -          -           -          -           5
- -------------------------------------------------------------------------------------------------------------------------
        Fixed charges                         (D)   $   4,505       10,232      7,805       7,820      6,674       6,260
=========================================================================================================================
Consolidated ratios of earnings to
  fixed charges, including interest
  on deposits                             (C)/(D)        1.39 X       1.06       1.62        1.51       1.57        1.56
=========================================================================================================================