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


                                              SIX
                                             MONTHS
                                             ENDED
                                            JUNE 30,                       YEARS ENDED DECEMBER 31,
(DOLLARS IN THOUSANDS)                        1995         1994         1993         1992         1991         1990
                                                                                           
EXCLUDING INTEREST ON DEPOSITS:
Pretax income from continuing
  operations............................   $  752,299    1,415,456    1,220,781      581,203      419,801      327,360
Fixed charges, excluding capitalized
  interest..............................      461,405      669,978      517,742      456,867      698,898      982,086
(A.) Earnings...........................   $1,213,704    2,085,434    1,738,523    1,038,070    1,118,699    1,309,446
Interest, excluding interest on
  deposits..............................   $  437,753      619,698      467,181      405,297      652,393      949,046
One-third of rents......................       23,652       50,280       50,561       51,570       46,505       33,040
Capitalized interest....................          746        1,120          285          381        2,326        3,144
(B.) Fixed charges......................   $  462,151      671,098      518,027      457,248      701,224      985,230
Consolidated ratios of earnings to fixed
  charges, excluding interest on
  deposits (A./B.)......................         2.63X        3.11         3.36         2.27         1.60         1.33
INCLUDING INTEREST ON DEPOSITS:
Pretax income from continuing
  operations............................   $  752,299    1,415,456    1,220,781      581,203      419,801      327,360
Fixed charges, excluding capitalized
  interest..............................    1,430,199    2,111,226    1,841,000    2,072,538    2,789,501    3,127,374
(C.) Earnings...........................   $2,182,498    3,526,682    3,061,781    2,653,741    3,209,302    3,454,734
Interest, including interest on
  deposits..............................   $1,406,547    2,060,946    1,790,439    2,020,968    2,742,996    3,094,334
One-third of rents......................       23,652       50,280       50,561       51,570       46,505       33,040
Capitalized interest....................          746        1,120          285          381        2,326        3,144
(D.) Fixed charges......................   $1,430,945    2,112,346    1,841,285    2,072,919    2,791,827    3,130,518
Consolidated ratios of earnings to fixed
  charges, including interest
  on deposits (C./D.)...................         1.53X        1.67         1.66         1.28         1.15         1.10