<PAGE> 1
EXHIBIT 12(a)
UNION PACIFIC CORPORATION AND SUBSIDIARY COMPANIES
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(UNAUDITED)
<TABLE>
<CAPTION>
Three Months Ended Sept. 30,
----------------------------
Millions of Dollars Except Ratios 2000 1999
--------------------------------- ----- -----
<S> <C> <C>
Earnings
Income from continuing operations .......................... $ 256 $ 218
Undistributed equity earnings .............................. (16) (14)
----- -----
Total ...................................................... 240 204
----- -----
Income Taxes .................................................... 150 137
----- -----
Fixed Charges:
Interest expense including amortization of debt discount ... 181 184
Portion of rentals representing an interest factor ......... 45 49
----- -----
Total fixed charges ............................................. 226 233
----- -----
Earnings Available for Fixed Charges ............................ $ 616 $ 574
===== =====
Ratio of earnings to fixed charges (Note 9) ..................... 2.7 2.5
===== =====
</TABLE>