CHICAGO & NORTH WESTERN TRANSPORTATION CO /DE/
10-Q, 1994-11-14
RAILROADS, LINE-HAUL OPERATING
Previous: RMI TITANIUM CO, 10-Q, 1994-11-14
Next: SCHERER R P CORP /DE/, 10-Q, 1994-11-14



<PAGE>
                                    1 of 19



                                   FORM 10-Q

                      SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C.  20549



(Mark
 One)

 (X)   Quarterly report pursuant to section 13 or 15(d) of the Securities
       Exchange Act of 1934 for the Quarter Ended September 30, 1994.

 ( )   Transition report pursuant to section 13 or 15(d) of the Securities
       Exchange Act of 1934 for the transition period from       to



                         Commission File No. 33-30874


             CHICAGO  AND  NORTH  WESTERN  TRANSPORTATION  COMPANY


                 Delaware Corporation - I.R.S. No. 13-3526817


                            165 North Canal Street
                           Chicago, Illinois  60606


                 Registrant's Telephone Number (312) 559-6156



Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act     
of 1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports); and (2) has been subject to
such filing requirements for the past 90 days.

                          Yes   X            No      


Chicago and North Western Transportation Company has the following common
shares, par value $.01 per share, outstanding at October 15, 1994:

                              Common  44,059,760<PAGE>
                                       2


PART 1.  FINANCIAL INFORMATION


Item 1.  Financial Statements

                            Introductory Statement

The following (a) condensed balance sheet as of December 31, 1993, which has
been derived from audited financial statements, and (b) unaudited, interim
financial statements included herein have been prepared by the Company
pursuant to the published rules and regulations of the Securities and Exchange
Commission and, in the case of interim financial statements, in the opinion of
management, reflect all adjustments (which adjustments consist only of normal
recurring items) necessary to present fairly the results of operations of the
Company.  Certain information and footnote disclosures normally included in
financial statements prepared in accordance with generally accepted accounting
principles have been omitted pursuant to such rules and regulations, although
the Company believes that the disclosures are adequate to make the information
presented not misleading.  These financial statements should be read in
conjunction with the financial statements and the notes thereto included in
the Company's 1993 Annual Report on Form 10-K.<PAGE>
                                       3

       CHICAGO AND NORTH WESTERN TRANSPORTATION COMPANY AND SUBSIDIARIES
                  CONDENSED CONSOLIDATED STATEMENT OF INCOME
               Millions of dollars except for per share amounts







                                      Three Months Ended     Nine Months Ended
                                         September 30,         September 30,  
                                       1994        1993      1994        1993 


Operating revenues                    $290.7      $262.9    $847.2     $774.6
Operating expenses                     222.8       213.7     677.8      627.1

Operating income                      $ 67.9      $ 49.2    $169.4     $147.5
Other income, net                        1.2         1.4       6.9        9.2
Interest expense                        25.4        26.5      72.1       81.4
Income before income taxes            $ 43.7      $ 24.1    $104.2     $ 75.3

Income taxes:
  Currently payable                   $  0.8      $  0.4    $  1.2     $  1.0
  Deferred                              15.8        17.5      38.4       34.8
    Total income taxes                $ 16.6      $ 17.9    $ 39.6     $ 35.8

Income before extraordinary item      $ 27.1      $  6.2    $ 64.6     $ 39.5
Extraordinary loss, net                    -       (10.8)        -      (10.8)
Net income (loss)                     $ 27.1      $ (4.6)   $ 64.6     $ 28.7
                                                                             

Earnings (loss) per common share:
  Before extraordinary item           $ 0.60      $ 0.14    $ 1.43     $ 0.90
  Extraordinary item                       -       (0.24)        -      (0.24)
    Total                             $ 0.60      $(0.10)   $ 1.43     $ 0.66
                                                                             

Shares used in earnings per
  share computation (thousands)       45,109      44,524    45,108     43,824












See accompanying notes to condensed consolidated financial statements.<PAGE>
                                       4

       CHICAGO AND NORTH WESTERN TRANSPORTATION COMPANY AND SUBSIDIARIES
                     CONDENSED CONSOLIDATED BALANCE SHEET











                                    ASSETS


                                                September 30,     December 31,
                                                    1994              1993    
                                                    (millions of dollars)

Current assets:
  Cash and temporary cash investments             $  103.4          $   70.9
  Accounts receivable, net                           136.3             140.9
  Materials and supplies, at average cost             38.4              27.7
  Prepaid expenses and other                          11.6               9.3
    Total current assets                          $  289.7          $  248.8

Property:
  Road                                            $2,020.1          $1,938.6
  Equipment                                          147.3             155.3
  Accumulated depreciation                          (319.1)           (273.1)
    Net property                                  $1,848.3          $1,820.8

Other assets                                      $   65.3          $   66.3

    Total assets                                  $2,203.3          $2,135.9
                                                                            















See accompanying notes to condensed consolidated financial statements.<PAGE>
                                       5

       CHICAGO AND NORTH WESTERN TRANSPORTATION COMPANY AND SUBSIDIARIES
                     CONDENSED CONSOLIDATED BALANCE SHEET






                     LIABILITIES AND STOCKHOLDERS' EQUITY


                                               September 30,      December 31,
                                                   1994               1993    
                                                    (millions of dollars)

Current liabilities:
  Accounts payable and accrued expenses            $  173.0          $  179.4
  Payroll and vacation pay                             42.2              35.3
  Interest                                             13.0              10.9
  Taxes                                                20.3              16.2
  Long-term debt due within one year                   85.0              58.9
       Total current liabilities                   $  333.5          $  300.7

Casualties and environmental reserve               $   81.7          $   78.3
Other liabilities                                      92.4              84.3
Deferred income taxes                                 339.1             303.6
Long-term debt, excluding amounts due
    within one year:
  C&NW Railway                                     $  670.3          $  730.4
  WRPI                                                389.9             412.4
      Total long-term debt                         $1,060.2          $1,142.8

Stockholders' equity:
  Common stock, par value $.01 per share,
    authorized 250,000,000 shares, issued
    44,085,239 shares and outstanding
    44,059,760 shares (of which 12,835,304
    are non-voting) at September 30, 1994          $    0.4          $    0.4
  Capital surplus                                     543.1             537.5
  Retained income                                    (247.1)           (311.7)
                                                   $  296.4          $  226.2

      Total liabilities and stockholders' equity   $2,203.3          $2,135.9
                                                                             








See accompanying notes to condensed consolidated financial statements.<PAGE>
                                       6

       CHICAGO AND NORTH WESTERN TRANSPORTATION COMPANY AND SUBSIDIARIES
                CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS


                                                           Nine Months Ended
                                                             September 30,    
                                                           1994          1993 
                                                         (millions of dollars)

Cash flow from operating activities:
 Net income                                              $ 64.6        $ 28.7
 Items not affecting cash flow from
     operating activities:
  Depreciation                                             55.2          51.3
  Amortization of debt cost                                 5.4           6.4
  Gain from sales of property, net                         (0.9)         (4.0)
  Deferred income taxes                                    38.4          34.8
  Extraordinary item, net                                     -          10.8
    Cash provided from operating activities
     before changes in assets and liabilities            $162.7        $128.0
 Changes in assets and liabilities:
  (Increase) decrease in accounts receivable                4.6         (11.0)
  (Increase) decrease in other current assets
     except cash                                          (13.0)         (5.5)
  Increase (decrease) in accounts payable and accruals      6.7          14.8
  Increase (decrease) in noncurrent reserves for
     special charges                                       (5.7)         (7.0)
Other, net                                                 13.0          (6.5)
    Net cash flow from (used for) operating activities   $168.3        $112.8

Cash flow from financing activities:
 Proceeds from sale of common stock                      $  2.7        $ 25.9
 Net proceeds from debt financing                           0.1           0.6
 Payments on debt                                         (40.9)        (44.3)
 Prepayment on long-term debt                             (16.0)         (6.9)
    Net cash from (used for) financing activities        $(54.1)       $(24.7)

Cash flow from investing activities:
 Additions to property                                   $(91.9)       $(71.7)
 Proceeds from property dispositions                       12.3           7.1
 Other, net                                                (2.1)          1.8
    Net cash flow from (used for) investing activities   $(81.7)       $(62.8)

Increase (decrease) in cash and temporary
     cash investments                                    $ 32.5        $ 25.3
Cash and temporary cash investments:
 Beginning of period                                       70.9          44.2
 End of period                                           $103.4        $ 69.5
                                                                             



See accompanying notes to condensed consolidated financial statements.<PAGE>
                                       7


             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


1)  Other income, net consists of the following:

                                        Three Months Ended   Nine Months Ended
                                           September 30,       September 30,  
                                         1994        1993     1994       1993 
                                                (millions of dollars)

    Interest income                     $ 1.2       $ 0.7    $ 2.7      $ 1.8
    Gain from sales of property
      and investment, net                 0.9         0.3      0.9        5.6
    Rents from property not
      used in operations                  0.6         1.0      2.2        2.9
    Financing commitment and
      amendment fees                     (1.6)       (0.2)    (1.8)      (0.4)
    Proceeds from note receivable
      previously written-off                -           -      3.3          -
    Other, net                            0.1        (0.4)    (0.4)      (0.7)
                                        $ 1.2       $ 1.4    $ 6.9      $ 9.2
                                                                             


2)  Loan Agreement Amendments.

    During the third quarter, the Company's loan agreements were amended to
    eliminate the requirement to make accelerated debt payments based on
    excess cash flows as defined in the loan agreements and to eliminate the
    covenant limiting capital expenditures.  WRPI's loan agreement was
    amended, eliminating the requirement to make accelerated debt payments
    based on cash flows for the period April 1, 1994 through December 31, 1996
    and fixing the interest rate margin at its current level, thereby
    eliminating future scheduled margin increases.  The Company paid fees of
    $1.4 million in connection with these amendments, which were charged
    against other income.


3)  Additional disclosures to Condensed Consolidated Statement of Cash Flows
    (millions of dollars) are as follows:

    The following cash payments were made in the periods shown:

                                        Nine Months Ended
                                          September 30.  
                                         1994        1993

                      Interest          $64.2       $79.5
                      Income taxes        1.7         0.8

    The Company considers all short-term investments which have an original
    maturity of less than ninety days as cash equivalents.<PAGE>
                                       8


       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (Cont'd.)


4)  Contingent liabilities.

    The Company's operations are subject to a variety of federal, state and
    local environmental and pollution control statutes and regulations.  The
    Company has been named as a potentially responsible party ("PRP") in four
    proceedings under the federal Comprehensive Environmental Response,
    Compensation and Liability Act of 1980 ("CERCLA"), and in five state
    Superfund matters.  The Company is also a defendant in one private CERCLA
    cost recovery action.  The current estimate of the total cost of
    remediation for these proceedings to all PRPs aggregates approximately $84
    million.  In determining its reserves, the Company has assumed that other
    PRPs will pay appropriate shares of remediation obligations, except when
    the Company is aware other PRP's are incapable of doing so.

    Additionally, the Company has environmental exposure from current and
    former railroad operating properties, fueling facilities, leased
    properties and pending litigation and enforcement actions.  The Company's
    environmental exposure is reevaluated periodically.  At September 30, the
    Company's total reserve for environmental liabilities was $30 million.


5)  Extraordinary item.

    The 1993 extraordinary loss resulted from the refinancing of a portion of
    the Company's loan agreements.  The pretax loss was $17.4 million and the
    related income tax benefit was $6.6 million.<PAGE>
                                       9

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF
         FINANCIAL CONDITION AND RESULTS OF OPERATIONS

                 RESULTS OF OPERATIONS - 1994 COMPARED TO 1993
                              OPERATING REVENUES

Net freight revenues were $262.9 million in the third quarter of 1994, an
increase of $29.0 million, or 12.4%.  The total number of loads handled in the
third quarter of 1994 was 654,418, an increase of 59,193 loads, or 9.9%.  Net
freight revenues were $765.5 million for the nine months ended September 30,
1994, an increase of $74.9 million or 10.8%.  The total number of loads
handled in the nine months ended September 30, 1994 was 1,915,319, an increase
of 181,415 loads or 10.5%.  The balance of the operating revenues resulted
from the Company's commuter and other operations.


Freight Revenue Comparison by Business Group             (millions of dollars)
                             Three Months Ended          Nine Months Ended
                                September 30,              September 30,      
                                           Percent                     Percent
                           1994     1993    Change    1994     1993     Change
Energy                    $ 89.0   $ 78.7   13.1 %   $265.2   $228.3    16.2 %
Agricultural Commodities    52.3     46.2   13.2      142.1    137.7     3.2
Intermodal                  32.4     30.8    5.2       92.6     85.0     8.9
Automotive, Steel
 and Chemicals              50.9     43.3   17.6      158.2    140.0    13.0
Consumer Products           38.3     34.9    9.7      107.4     99.6     7.8
Freight revenues          $262.9   $233.9   12.4     $765.5   $690.6    10.8
Commuter                    20.6     21.2   (2.8)      61.0     65.0    (6.2)
Other                        7.2      7.8   (7.7)      20.7     19.0     8.9
Total operating revenues  $290.7   $262.9   10.6     $847.2   $774.6     9.4
                                                                              



Load Comparison by Business Group                         (loads in thousands)
                               Three Months Ended        Nine Months Ended
                                  September 30,             September 30,     
                                            Percent                    Percent
                              1994   1993    Change    1994     1993    Change
Energy                        225.0  197.1   14.2 %    681.7    564.9   20.7 %
Agricultural Commodities       86.0   77.0   11.7      236.4    235.6    0.3
Intermodal                    198.2  189.5    4.6      563.4    523.9    7.5
Automotive, Steel
 and Chemicals                 85.5   73.8   15.9      270.3    247.6    9.2
Consumer Products              59.7   57.8    3.3      163.5    161.9    1.0
Total loads                   654.4  595.2    9.9    1,915.3  1,733.9   10.5
                                                                              
<PAGE>
                                      10

                        OPERATING REVENUES - (Cont'd.)

ENERGY--Volume and revenues increased for the third quarter and nine months
because of increased shipments of coal originating in the southern Powder
River Basin in Wyoming.  Volume increases were due to new contracts and
additional volume to existing customers.  Western coal shipments increased 15% 
and 22% for the quarter and nine months, respectively, and core railroad coal
shipments increased 24% and 20% for the quarter and nine months, respectively. 
Revenues increased less than volume due to new and renewed contracts at rates
lower than those in place in 1993.  Coal shipments for the remainder of the
year are expected to increase over 1993 levels.  Western Coal growth capacity
is being enhanced through a $45 million capital program to increase the
capacity and improve operations of the Company's Western Railroad Properties,
Incorporated (WRPI) coal hauling line.  This program includes the construction
of an additional 20.4 miles of track on WRPI's joint line and 24.8 miles on
the connector line, the majority of which will be completed by December, 1994. 
This expansion is necessary to meet the increasing demand for low-sulfur coal
from the southern Powder River Basin.

AGRICULTURAL COMMODITIES--Volume and revenues increased for the third quarter
as shipments of raw grains increased 12% due to overhead movements of wheat
and barley to feeder markets; potash and sulfur shipments increased due to
earlier than expected fertilizer sales and traffic gains realized due to a
strike against a competing railroad (the "Soo Strike").  Volume and revenues
increased for the nine months due to the increases in fertilizer shipments. 
Revenue increases were greater than volume increases due to changes in the
traffic mix.  Traffic for the remainder of 1994 is expected to remain flat
compared to 1993 levels.

INTERMODAL--Volume and revenues for the third quarter and nine months
increased due to increased traffic from existing international steamship and
TOFC customers.  Revenue increases are higher than volume increases due to a
shift in traffic mix to higher unit revenue TOFC.  These increases are
expected to continue for the remainder of 1994.

AUTOMOTIVE, STEEL AND CHEMICALS--Volume and revenues increased for the third
quarter and nine months.  Automobile shipments increased 28% for the quarter
and 16% for the nine months due to higher production and market share gains
from General Motors' Janesville, Wisconsin, plant; increased overhead volumes
resulting from an industry-wide increase in automobile production and sales;
and an increase from the resumption of shipments from Chrysler's Belvidere,
Illinois plant, which was closed from May of 1993 until November of 1993 for
retooling.  Metallic ore shipments increased for the quarter and nine months
as a result of reduced shipments in 1993 due to a mine workers strike; the
gain in the current quarter was partially offset by the loss of an ore
contract.  Third quarter and nine months petroleum and inorganic chemical
shipments increased due to the Soo Strike while industrial chemicals shipments
increased due to increased shipments of soda ash from Wyoming.  Revenue
increases were greater than volume increases due to changes in traffic mix. 
Traffic for the remainder of 1994 is expected to increase compared to 1993.

CONSUMER PRODUCTS--Volume and revenues increased for the third quarter and
nine months due to increased shipments of potatoes and miscellaneous
manufactured products;  additionally, the current quarter benefitted from
increased shipments of lumber and construction materials.  Revenue increases
for the quarter and nine months exceeded volume increases due to the use of
additional higher-rated private cars and changes in traffic mix.  Traffic for
the remainder of 1994 is expected to increase compared to 1993 levels.<PAGE>
                                      11

                              OPERATING EXPENSES

Operating expenses were $222.8 million for the quarter, an increase of $9.1
million, or 4.3%.  Operating expenses were $677.8 million for the nine months,
an increase of $50.7 million, or 8.1%.  The increases for the quarter and nine
months are primarily due to increases in traffic volume and increased
congestion on the Company's WRPI subsidiary.  A portion of the Company's 1994
capital expenditures program covers expansion of WRPI's joint line to
alleviate this congestion.  The table below compares operating expenses by
category.

Operating Expenses                                       (millions of dollars)
                                 Three Months Ended       Nine Months Ended
                                    September 30,            September 30,    
                                              Percent                  Percent
                               1994    1993    Change   1994    1993    Change
                                                                              
Compensation and benefits     $108.6  $100.8    7.7 %  $313.1  $293.3    6.8 %
Diesel fuel                     19.7    15.7   25.5      63.7    50.0   27.4
Material & purchased services   18.5    19.4   (4.6)     64.7    59.4    8.9
Hire of freight equipment       18.1    15.6   16.0      55.9    46.9   19.2
Other rents                     19.6    17.9    9.5      56.1    53.6    4.7
Depreciation                    18.3    16.9    8.3      55.2    51.2    7.8
Casualties                      15.9    10.3   54.4      35.7    28.7   24.4
Other*                           4.1    12.1  (66.1)     33.4    39.0  (14.4)
Special charge                     -     5.0    N/M         -     5.0    N/M
Total expenses                $222.8  $213.7    4.3    $677.8  $627.1    8.1
                                                                              

*Other includes property taxes, utilities, vehicle operating costs, FRA and    
  railroad association fees and other general expenses.


Compensation and benefits expense increased for the quarter and nine months
due to increased overtime and new hires for train and engine service to handle
increased volume and WRPI congestion, training costs for new personnel, and
increased motive power repairs.  Fringe benefit costs increased compared with
1993 due to an increase in the health and welfare insurance rate, and
increased profit sharing expense.  Compensation and benefits expense as a
percentage of operating revenues was 37.4% in the third quarter of 1994
compared with 38.3% in 1993 and 37.0% for the nine months ended September 30,
1994 compared with 37.9% in 1993.

Diesel fuel expense for the third quarter increased due to a 16% increase in
consumption related to the increase in traffic and congestion on WRPI and a 8%
increase in the average price per gallon.  Diesel fuel expense for the nine
months increased due to a 20% increase in consumption related to the increase
in traffic, WRPI congestion and severe winter weather and a 7% increase in the
average price per gallon.

Material and purchased services for the third quarter decreased as a result of
reduced expenses related to capital projects.  Material and purchased services
for the nine months increased due to decreased car repair billings related to  
severe winter weather, increased car repair billings from foreign lines,
increased crew-related costs and intermodal contractor fees and the first
quarter correction of a prior period error, partially offset by reduced
expenses related to capital projects.<PAGE>
                                      12

                        OPERATING EXPENSES - (Cont'd.)

Hire of freight equipment for the third quarter and nine months increased due
to increased traffic, WRPI congestion, and new equipment leases. 
Additionally, this expense increased for the nine months due to severe winter
weather.

Other rents increased for the third quarter and nine months due to new
locomotive leases, partially offset by reduced computer rentals and lower WRPI
contingent rent.

Depreciation expense increased for the third quarter and nine months due to
increased traffic levels on WRPI, where track structure components are
depreciated on the unit of production method, and increases in the depreciable
base due to property additions.

Casualty expense, which includes personal injury, environmental and insurance
expense, increased for the quarter and nine months due to a $5.0 million
charge for a major loss and damage claim and increased damage repairs to
foreign line cars, partially offset by a decrease in personal injury expense. 
The increase in casualty expense for the nine months was also attributable to
increased occupational hazard claims, partially offset by a credit resulting
from a favorable settlement of a personal injury case in 1994.

Other expenses decreased for the quarter and nine months due to a $9.8 million
credit related to a revision in estimated revenue reserve requirements,
partially offset for the nine months by a $2.8 million increase in estimated
medical benefits payable to retired management personnel.

The Company has offered an early retirement/severance program to management
employees, which will result in a special charge to fourth quarter earnings of
approximately $4 million, pretax.

                               OTHER INCOME, NET

Other income, net, decreased for the third quarter due to fees of $1.4 million
paid in connection with amendments to the Company's loan agreements, partially
offset by increased interest income and land sale gains.  Other income
decreased for the nine months due to a gain of $5.3 million related to sales
of a telecommunications easement and other land in 1993 which did not recur in
1994 and $1.4 million of loan agreement amendment fees.  These decreases were
partially offset by a $3.3 million gain on a previously written off note
receivable and increased interest income.  See Note 1 to Condensed
Consolidated Financial Statements for a summary of other income, net.

                               INTEREST EXPENSE

Interest expense decreased by $9.3 million for the nine months and $1.1
million for the quarter compared to 1993 due to the Company's refinancing of
the Term and Standby portions of its Debt Facilities in September of 1993 and
lower debt levels, partially offset by increased interest rates.<PAGE>
                                      13

                                 INCOME TAXES

The income tax provision decreased for the third quarter compared to 1993 due
to a $7.1 million provision recorded in 1993 related to the revaluation of
deferred income taxes recorded in prior years due to higher federal corporate  
income tax rates, partially offset by increased pretax income.  The income tax
provision for nine months increased compared to 1993 due to increased pretax
income, partially offset by the 1993 deferred tax revaluation.

                              EARNINGS PER SHARE

Earnings per share before extraordinary items for the third quarter of 1994
were $0.60 compared to $0.14 in 1993.  Earnings per share before extraordinary
items for the nine months of 1994 were $1.43 compared to $0.90 in 1993. 
Earnings per share increases on a percentage basis were less than net income
increases due to an increase in the outstanding shares caused by the issuance
of an additional 1,371,265 shares in connection with a secondary stock
offering in July of 1993 and exercises of management stock options.

                                   LIQUIDITY

At September 30, 1994, cash and temporary cash investments totaled $103.4
million, and the Company's working capital totaled a negative $43.8 million. 
The Company has historically been able to operate with negative working
capital due to a higher turnover rate for receivables than accounts payable.

The Company has consolidated indebtedness that is substantial in relation to
its common stockholders' equity.  As of September 30, 1994, the Company had
long-term indebtedness, including current maturities, of $1.1 billion and
common stockholders' equity of $296.4 million.

The Company's cash requirements for financing and investing activities through
the end of 1994 are comprised of interest and principal payments under its
loan agreements and capital expenditures.  The Company's and WRPI's loan
agreements previously required additional debt payments based on calculations 
of excess cash flow as defined in their respective agreements.  During the
third quarter, the Company's loan agreements were amended to eliminate the 
requirement for such additional payments, and the WRPI loan agreement was
amended to eliminate additional WRPI payments for the period April 1, 1994
through December 31, 1996.  These amendments will increase the Company's
ability to internally fund capital expenditures requirements.  Such additional
payments made prior to these amendments are reflected as prepayments of long-
term debt on the condensed consolidated statement of cash flows.

The Company believes that its cash flow from operations, together with
approximately $45 million available to it under a revolving credit agreement
will allow it to meet its liquidity and capital expenditure requirements
during the foreseeable future.  However, the Company's ability to make
principal and interest payments on its outstanding indebtedness and to comply
with the financial covenants under its loan agreements, is dependent upon the
Company's future performance and business growth, which are subject to
financial, economic, competitive and other factors, many of which are beyond
the Company's control.<PAGE>
                                      14

                             LIQUIDITY - (Cont'd.)


The loan agreements materially restrict the Company from paying dividends on
or redeeming capital stock.

The Company uses a program of financial derivatives or hedges to limit its
exposure to interest rate and fuel commodity market risks and to comply with
provisions of its debt agreements.  The Company uses both swaps and caps in
its interest rate hedging program.  Through the end of 1996, under $200
million of indebtedness is unhedged.

The Company uses diesel fuel caps and floors to reduce diesel fuel market
risk.  The Company currently uses approximately ten million gallons of fuel
per month for its freight operations.  The Company has caps and floors
covering 3.0 million gallons per month and fixed price purchase commitments
covering 6.4 million gallons per month through December, 1994.  Additionally,
the Company has collars covering 10.0 million gallons per month for the first
six months of 1995.

                     CAPITAL AND MAINTENANCE EXPENDITURES

Capital expenditures in the first nine months of 1994 were $91.9 million.  A
$155 million capital expenditure program is presently authorized for the
Company in 1994, although some of these expenditures may not be incurred until
1995.  The majority of the capital expenditures program covers replacement of
rail, ties, and other track material system-wide, expansion of train handling
capacity from the southern Powder River Basin by WRPI, and construction of new
facilities to serve shippers.  The Company has taken delivery of locomotives
and freight cars under operating leases with a cost to lessors of $212 million
in the first nine months of 1994 and expects to acquire additional equipment
under operating leases with a cost to lessors of $71 million during the
remainder of 1994.<PAGE>
                                      15


PART II.  OTHER INFORMATION


Item 1.   Legal Proceedings

          JUNKER LANDFILL, HUDSON, WISCONSIN -- During July, 1994, the Company
received notice from the Wisconsin Department of Natural Resources that it has
been identified as a potentially responsible party ("PRP") for having
generated waste that was disposed on at the Junker Landfill in Hudson,
Wisconsin.  The Wisconsin Department of Natural Resources ("Wisconsin DNR") is
currently investigating the site and has indicated that it may place the site
on the National Priority List, which would designate it as a Superfund Site. 
The Company has joined with other PRP's to negotiate a plan of investigation
and remediation for the site so that it will not be placed on the National
Priority List.  It is believed that approximately 700 companies sent waste to
the Junker Landfill and may be designated as PRP's.  The best estimate at this
time is that investigation and remediation costs will be approximately $6
million.  Management does not believe that the ultimate resolution of this
matter will have a material adverse affect on the financial position or
results of operations.

          MOSS-AMERICAN SITE -- In connection with the Moss-American Site in
Milwaukee County, Wisconsin, previously reported in Item 3 of the Company's
1993 Form 10-K, the U.S. Environmental Protection Agency ("U.S. EPA") has
determined that the treatment of contaminated soils in a bio slurry reactor,
as previously specified in the Record of Decision, will not effectively
remediate creosote contaminated soils to levels acceptable to the Agency or
the Wisconsin DNR.  Kerr-McGee has undertaken additional investigation of the
site and is negotiating with the Agency to select an appropriate method of
remediation.  At this time, with no specified remedy or work plan, the cost of
remediation of the site cannot be estimated.  The Company is continuing to
negotiate a settlement with U.S. EPA for its past response costs.  Management
continues to believe that the ultimate resolution of this matter will not have
a material adverse affect on the financial position or results of operations
of the Company.

          There have been no material changes to other previously reported
litigation.<PAGE>
                                      16


Item 6.   Exhibits and Reports on Form 8-K

          (a)  Exhibits

                Number                        Description

               *   4.14      Second Participation and Loan Agreement dated as
                             of December 20, 1990 among Western Railroad
                             Properties, Incorporated as Lessee and Citibank,
                             N.A., not individually but solely as Trustee, as
                             Lessor, and UP Leasing Corporation, as Beneficial
                             Owner, and Union Pacific Corporation as
                             Beneficial Owner Parent, and Chicago and North
                             Western Transportation Company and CNW
                             Corporation (subsequently succeeded by Chicago
                             and North Western Railway Company) and Chemical
                             Bank as Administrative Agent and Continental
                             Bank, N.A. and the Long-Term Credit Bank of
                             Japan, Ltd., Chicago Branch, as Co-Agents, and
                             Banque Paribas, New York Branch and Manufacturer
                             Hanover Trust Company as Lead Managers (Exhibit
                             10.19 to the 1990 10-K).

                #  4.14a     Amendment dated as of August 26, 1994, to the
                             Second Participation and Loan Agreement dated as
                             of December 20, 1990 among Western Railroad
                             Properties, Incorporated as Lessee and Citibank,
                             N.A., Trustee under the Trust Agreement, as
                             Lessor, and UP Leasing Corporation, as Beneficial
                             Owner, and Union Pacific Corporation, as
                             Beneficial Owner Parent, and Chicago and North
                             Western Railway Company, as successor to Chicago
                             and North Western Transportation Company and CNW
                             Corporation, and Chemical Bank, as Administrative
                             Agent and Continental Bank N.A. and The Long-Term
                             Credit Bank of Japan, Ltd., Chicago Branch, as
                             Co-Agents, and Banque Paribas, New York Branch,
                             as Lead Manager.

               *  4.16       Credit Agreement among Chicago and North Western
                             Transportation Company (name subsequently changed
                             to Chicago and North Western Railway Company),
                             Chicago and North Western Holdings Corp. (name
                             subsequently changed to Chicago and North Western
                             Transportation Company), the Lenders named
                             therein, Bank of Montreal, as Issuing Bank, the
                             Co-Agents party thereto and Chemical Bank, as
                             Agent, dated as of March 27, 1992 (Exhibit 4.16
                             to the 1992 10-K).<PAGE>
                                      17

                Number                        Description

               *  4.16a      First Amendment and Waiver dated as of April 7,
                             1992 to the Credit Agreement dated as of March
                             27, 1992, among Chicago and North Western
                             Transportation Company (name subsequently changed
                             to Chicago and North Western Railway Company),
                             Chicago and North Western Holdings Corp. (name
                             subsequently changed to Chicago and North Western
                             Transportation Company), the Lenders named
                             therein, Bank of Montreal, as Issuing Bank, the
                             Co-Agents party thereto and Chemical Bank, as
                             Agent (Exhibit 4.16a to the 1992 10-K).

               *  4.16b      Amendment dated as of September 10, 1993 to the
                             Credit Agreement dated as of March 27, 1992, as
                             previously amended, among Chicago and North
                             Western Transportation Company (name subsequently
                             changed to Chicago and North Western Railway
                             Company), Chicago and North Western Holdings
                             Corp. (name subsequently changed to Chicago and
                             North Western Transportation Company), the
                             Lenders named therein, Bank of Montreal, as
                             Issuing Bank, the Co-Agents party thereto and
                             Chemical Bank, as Agent (Exhibit 4.16b to the
                             1993 10-K).

                # 4.16d      Amendment dated as of August 26, 1994 to the
                             Credit Agreement dated as of March 27, 1992, as
                             previously amended, among Chicago and North
                             Western Railway Company (formerly Chicago and
                             North Western Transportation Company), Chicago
                             and North Western Transportation Company
                             (formerly Chicago and North Western Holdings
                             Corp.), the Lenders named therein, Bank of
                             Montreal, as Issuing Bank, the Co-Agents party
                             thereto and Chemical Bank, as Agent.

               *  4.17       Senior Secured Note Purchase Agreement among
                             Chicago and North Western Transportation Company
                             (name subsequently changed to Chicago and North
                             Western Railway Company), Chicago and North
                             Western Holdings Corp. (name subsequently changed
                             to Chicago and North Western Transportation
                             Company), and the Purchasers listed on Schedule I
                             thereto dated March 27, 1992 (Exhibit 4.17 to the
                             1992 10-K).<PAGE>
                                      18

                Number                        Description

               *   4.17a     First Amendment and Waiver, dated as of April 7,
                             1992, to the Senior Secured Note Purchase
                             Agreement, dated as of March 27, 1992, among
                             Chicago and North Western Transportation Company
                             (name subsequently changed to Chicago and North
                             Western Railway Company), Chicago and North
                             Western Holdings Corp. (name subsequently changed
                             to Chicago and North Western Transportation
                             Company), and the Purchasers named therein
                             (Exhibit 4.17a to the 1992 10-K).

                #  4.17b     Second Amendment, dated as of August 26, 1994, to
                             the Senior Secured Note Purchase Agreement, dated
                             as of March 27, 1992, as previously amended,
                             among Chicago and North Western Railway Company
                             (formerly Chicago and North Western
                             Transportation Company) (the Issuer), Chicago and
                             North Western Transportation Company (formerly
                             Chicago and North Western Holdings Corp.) and the
                             Purchasers named therein.

                # 27         Financial Data Schedule


               ----------------------------
               * Incorporated by reference.
               # Filed herewith.



          (b)  Reports on Form 8-K

               No report on Form 8-K was filed on behalf of the Company during
               the quarter ended September 30, 1994.<PAGE>
                                      19




                                  SIGNATURES


Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.


                          CHICAGO AND NORTH WESTERN TRANSPORTATION COMPANY
                          By:





Date:  November 14, 1994                 /s/  F. GORDON BITTER                
                                            F. GORDON BITTER
                              Senior Vice President-Finance and Accounting





Date:  November 14, 1994                   /s/  JAMES P. DALEY                
                                             JAMES P. DALEY
                          Senior Vice President, General Counsel and Secretary<PAGE>

<PAGE>






                                        AMENDMENT dated as of August 26,
                                   1994, to the Second Participation and
                                   Loan Agreement dated as of December 20,
                                   1990 (the "Loan Agreement"), among
                                   WESTERN RAILROAD PROPERTIES,
                                   INCORPORATED, a Delaware corporation
                                   ("the Lessee"), CITIBANK, N.A., a
                                   national banking association, as Trustee
                                   under the Trust Agreement (the
                                   "Lessor"), the financial institutions
                                   listed herein as lenders (the
                                   "Lenders"), UP LEASING CORPORATION, a
                                   Delaware corporation (the "Beneficial
                                   Owner"), UNION PACIFIC CORPORATION, a
                                   Utah corporation (the "Beneficial Owner
                                   Parent"), CHICAGO AND NORTH WESTERN
                                   RAILWAY COMPANY (as successor to Chicago
                                   and North Western Transportation Company
                                   and CNW Corporation), a Delaware
                                   corporation; CHEMICAL BANK, a New York
                                   banking corporation, as administrative
                                   agent (in such capacity, the
                                   "Administrative Agent"), CONTINENTAL
                                   BANK N.A. and THE LONG-TERM CREDIT BANK
                                   OF JAPAN, LTD., CHICAGO BRANCH, as Co-
                                   Agents, and BANQUE PARIBAS, NEW YORK
                                   BRANCH, as Lead Manager.


                    Capitalized terms used herein and not otherwise defined
          herein shall have the respective meanings assigned to such terms
          in the Loan Agreement.  The Lessee has requested that the parties
          hereto enter into this Agreement in order to amend certain
          provisions of the Loan Agreement as set forth herein.  The
          parties hereto have agreed to the requested amendments to the
          Loan Agreement, subject to the terms and conditions set forth
          herein.  Accordingly, the parties hereto agree as follows:

                    SECTION 1.  Amendments to Article I.  Effective as of
          the Effective Time, Appendix A of the Loan Agreement is hereby
          amended to include the definitions set forth below, in the
          appropriate alphabetical positions:

                         "ECF Payment Date" shall mean the Rent Payment
               Date that occurs on March 15 of each year (or, if any such
               day is not a Business Day, the next succeeding Business
               Day).

                         "Relevant Annual Period" shall mean with respect
               to each ECF Payment Date, the twelve-month period beginning
               on January 1 and ending on December 31 of the preceding
               year.<PAGE>


                                                                          2




                    SECTION 2.  Amendments to Article II.  Effective as of
          the Effective Time, Article II of the Loan Agreement is hereby
          amended as follows:

                    (a)  Section 2.01 of the Loan Agreement is hereby
          amended by deleting paragraph (f) thereof in its entirety and
          replacing it with the following:

                         (f)    Interest on Loans.  (i)  Subject to the
               provisions of Section 2.01(g), the Loans comprising each ABR
               Borrowing shall bear interest (computed in accordance with
               Section 2.01(h)) at a rate per annum equal to the Alternate
               Base Rate plus 0.25%.

                         (ii)   Subject to the provisions of Section
               2.01(g), the Loans comprising each CD Borrowing shall bear
               interest (computed in accordance with Section 2.01(h)) at a
               rate per annum equal to the Adjusted CD Rate for the
               Interest Period in effect for such Borrowing plus 1.375%.

                         (iii)  Subject to the provisions of Section
               2.01(g), the Loans comprising each Eurodollar Borrowing
               shall bear interest (computed in accordance with Section
               2.01(h)) at a rate per annum equal to the Adjusted LIBO Rate
               for the Interest Period in effect for such Borrowing plus
               1.25%.

                         (iv)   Interest on each Loan shall be payable on
               the Interest Payment Dates applicable to such Loan except as
               otherwise provided in this Agreement.

                    (b)  Section 2.01 of the Loan Agreement is hereby
          amended by deleting paragraph (m)(iv)(A) in its entirety and
          replacing it with the following:

                         (iv)(A)   On each ECF Payment Date commencing
               March 15, 1998, the Lessee Borrowings and the Lessor
               Borrowings shall be prepaid in an aggregate amount equal to
               the Excess Cash Flow for the Relevant Annual Period less the
               aggregate amount of all Tax Sharing Payments being made by
               the Lessee on such ECF Payment Date and all Tax Sharing
               Payments made by the Lessee on the three immediately
               preceding Rent Payment Dates (the "Targeted Excess Cash Flow
               Prepayments"); provided, however, that prepayments pursuant
               to this subsection (iv)(A) shall not be required to be made
               on any ECF Payment Date to the extent that the cumulative
               amount of such prepayments pursuant to this subsection
               (iv)((A) and of prepayments (if any) pursuant to subsections
               (i) and (ii) above made during the period from and including
               June 16, 1994, to and including such ECF Payment Date equals
               or exceeds the amount set forth below opposite such ECF
               Payment Date:<PAGE>


                                                                          3




                                                    Total Cumulative
                           ECF                 Targeted Excess Cash Flow
                      Payment Date             and Optional Prepayments 

                     March 15, 1998                   $ 10,945,000
                     March 15, 1999                   $ 31,430,000
                     March 15, 2000                   $ 57,671,250
                     March 15, 2001                   $ 78,687,500
                     March 15, 2002                   $100,270,000


               Each Targeted Excess Cash Flow Prepayment shall be made by
               the Lessee and shall be applied to repay Lessee Borrowings
               exclusively until Pro Rata Payment Time.  Thereafter, each
               such Targeted Excess Cash Flow Prepayment (including the
               balance of any such prepayment a portion of which was
               applied to pay Lessee Borrowings in order for Pro Rata
               Payment Time to occur) shall be made by the Lessee and the
               Lessor pro rata (based on the respective outstanding
               principal amounts of the Lessee Loans and the Lessor Loans)
               and applied, in the case of accounts payable by the Lessee,
               to pay Lessee Borrowings and, in the case of amounts payable
               by the Lessor, to pay Lessor Borrowings.

                    (b)  Section 2.01 of the Loan Agreement is hereby
          amended by deleting paragraph (m)(iv)(B) in its entirety and
          replacing it with the following:

                         (B)    On each ECF Payment Date commencing
               March 15, 1998, the Lessee Borrowings and the Lessor
               Borrowings shall be prepaid in an aggregate amount equal to
               25% of the amount equal to (i) Excess Cash Flow for the
               Relevant Annual Period, minus (ii) the Targeted Excess Cash
               Flow Prepayments required to be made on such ECF Payment
               Date and minus (iii) the aggregate amount of all Tax Sharing
               Payments being made by the Lessee on such ECF Payment Date
               and all Tax Sharing Payments made by the Lessee on the three
               immediately preceding Rent Payment Dates (the "Additional
               Excess Cash Flow Prepayments").  Each Additional Excess Cash
               Flow Prepayment shall be made by the Lessee and shall be
               applied to repay Lessee Borrowings exclusively until Pro
               Rata Payment Time.  Thereafter, each such Additional Excess
               Cash Flow Prepayment (including the balance of any such
               prepayment a portion of which was applied to pay Lessee
               Borrowings in order for Pro Rata Payment Time to occur)
               shall be made by the Lessee and the Lessor pro rata (based
               on the respective outstanding principal amounts of the
               Lessee Loans and the Lessor Loans) and applied, in the case
               of amounts payable by the Lessee, to pay Lessee Borrowings
               and, in the case of amounts payable by the Lessor, to pay
               Lessor Borrowings.<PAGE>


                                                                          4




                    SECTION 3.  Representations and Warranties.  The Lessee
          represents and warrants to each of the Lenders and the other
          parties hereto that:

                    (a)  as of the Effective Time, there exists no Lease
          Default, Lessee Mortgage Default, Lease Event of Default or
          Lessee Mortgage Event of Default;

                    (b)  the representations and warranties of the Lessee
          set forth in the Loan Agreement are true and correct in all
          material respects at and as of the Effective Time with the same
          effect as though made at and as of the Effective Time, except to
          the extent such representations and warranties expressly relate
          to an earlier date and except that it is understood that Chicago
          and North Western Railway Company is the surviving corporation of
          mergers of CNW, Acquisition Corp. and Chicago and North Western
          Transportation Company; and

                    (c)  as of the Effective Time, the Lessee is in
          compliance with all of the terms and provisions set forth in the
          Loan Agreement and in each other Project Agreement on its part to
          be observed or performed.

                    SECTION 4.  Conditions of Effectiveness.  This
          Agreement, including the amendments to the Loan Agreement set
          forth above, shall become effective upon the satisfaction of the
          following conditions:

                    (a)  The Administrative Agent (or its counsel) shall
          have received counterparts of this Agreement which, when taken
          together, bear the signatures of the Lessee, the Lessor, the
          Beneficial Owner and each Lender.

                    (b)  The Administrative Agent shall have received
          (i) for the account of each Lender, a fee equal to 0.15% of the
          sum of such Lender's Loans and (ii) reimbursement of any
          out-of-pocket expenses incurred by the Administrative Agent in
          connection with the preparation, execution and delivery of this
          Agreement and the transactions contemplated hereby and thereby
          (to the extent that notice of the amount of such expenses is
          given to the Lessee prior to the date of effectiveness of this
          Agreement).

                    (c)  The Administrative Agent shall have received
          (i) an Officer's Certificate of the Lessee, dated the date of
          effectiveness of this Agreement, confirming the representations
          made in Section 4 of this Agreement and (ii) the favorable
          written opinion of James P. Daley, Esq., general counsel for the
          Lessee, dated the date of effectiveness of the Agreement,
          addressed to the Lenders, and substantially in the form of
          Exhibit A hereto.  The Lessee hereby directs in its general<PAGE>


                                                                          5




          counsel to deliver the opinion referred to in clause (ii) above,
          it being understood that the Lenders will and may rely thereon.

                    The Administrative Agent will notify the Lessee and the
          Lenders when the foregoing conditions have been satisfied and,
          upon receipt of such notice, the Lessee will notify the
          Beneficial Owner thereof.  The time at which such conditions are
          satisfied, as reasonably determined by the Administrative Agent,
          is referred to herein as the "Effective Time".  The
          Administrative Agent's determination of the Effective Time shall
          be conclusive absent manifest error.

                    SECTION 6.  APPLICABLE LAW.  THIS AGREEMENT SHALL BE
          GOVERNED BY AND CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE
          STATE OF NEW YORK.

                    SECTION 7.  Counterparts.  This Agreement may be
          executed in two or more counterparts, each of which shall
          constitute an original, but all of which when taken together
          shall constitute but one instrument.

                    SECTION 8.  Agreement.  Except as expressly amended
          hereby, the Loan Agreement shall continue in full force and
          effect in accordance with the provisions thereof on the date
          hereof.

                    SECTION 9.  Expenses.  The Lessee shall pay all
          reasonable out-of-pocket expenses incurred by the Administrative
          Agent in connection with this Agreement.

                    SECTION 10.  Headings.  The headings of this Agreement
          are for the purposes of reference only and shall not limit or
          otherwise affect the meaning hereof.


                    IN WITNESS WHEREOF, the Lessee, the Lessor, the
          Beneficial Owner and the Lenders have caused this Agreement to be
          duly executed by their duly authorized officers, all as of the
          date first above written.


                                        WESTERN RAILROAD PROPERTIES,
                                        INCORPORATED,

                                          by
                                            /s/ John E. Voldseth           
                                            Name:  John E. Voldseth
                                            Title: Vice President Finance<PAGE>


                                                                          6




                                        CITIBANK, N.A., not individually
                                        but solely as Trustee under the
                                        Amended and Restated Trust
                                        Agreement, dated as of
                                        December 20, 1990 with UP Leasing
                                        Corporation,

                                          by
                                            /s/ Patrick DeFelice           
                                            Name:  Patrick DeFelice
                                            Title: Vice President


                                        UP LEASING CORPORATION,

                                          by
                                            /s/ John E. Dowling            
                                            Name:  John E. Dowling
                                            Title: Vice President


                                        CHICAGO AND NORTH WESTERN RAILWAY
                                        COMPANY,

                                          by
                                            /s/ John E. Voldseth           
                                            Name:  John E. Voldseth
                                            Title: Vice President Finance


                                        CHEMICAL BANK, as Administrative
                                        Agent and Lender,

                                          by
                                            /s/ Julie A. Soper             
                                            Name:  Julie A. Soper
                                            Title: Vice President


                                        THE LONG-TERM CREDIT BANK OF
                                        JAPAN, LTD., CHICAGO BRANCH,
                                        as Co-Agent and Lender,

                                          by
                                            /s/ Richard E. Stahl           
                                            Name:  Richard E. Stahl
                                            Title: Senior Vice President
                                                   and Joint General
                                                   Manager<PAGE>


                                                                          7




                                        CONTINENTAL BANK,
                                        as Co-Agent and Lender,

                                          by
                                            /s/ Paul R. Frey               
                                            Name:  Paul R. Frey
                                            Title: Senior Vice President


                                        BANQUE PARIBAS, NEW YORK BRANCH,
                                        as Lead Manager and Lender,

                                          by
                                            /s/ Clark C. King, III         
                                            Name:  Clark C. King, III
                                            Title: Vice President


                                          by
                                            /s/ Peter Toal                 
                                            Name:  Peter Toal
                                            Title: Regional General Manager


                                        BARCLAYS BANK PLC,

                                          by
                                            /s/ S. Khettry                 
                                            Name:  S. Khettry
                                            Title: Managing Director


                                        CIBC, INC.,

                                          by
                                            /s/ John J. Mack               
                                            Name:  John J. Mack
                                            Title: Vice President


                                        UNION BANK OF SWITZERLAND,

                                          by
                                            /s/ Eileen Tabios              
                                            Name:  Eileen Tabios
                                            Title: Vice President


                                          by
                                            /s/ John J. Asburne            
                                            Name:  John J. Asburne
                                            Title: Vice President<PAGE>


                                                                          8




                                        CHASE MANHATTAN BANK, N.A.,

                                          by
                                            /s/ Francis M. Cox, III        
                                            Name:  Francis M. Cox, III
                                            Title: Vice President


                                        CREDIT SUISSE,

                                          by
                                            /s/ Andrew B. Leon             
                                            Name:  Andrew B. Leon
                                            Title: Associate


                                          by
                                            /s/ Louis D. Iaconetti         
                                            Name:  Louis D. Iaconetti
                                            Title: Associate


                                        KANSALLIS-OSAKE-PANKKI,

                                          by
                                            /s/ Timo Aittola               
                                            Name:  Timo Aittola
                                            Title: Senior Vice President


                                          by
                                            /s/ Nicholas A. Matacchier     
                                            Name:  Nicholas A. Matacchier
                                            Title: Assistant Vice President


                                        THE TRAVELERS INSURANCE COMPANY,

                                          by
                                            /s/ Paul T. Quistberg          
                                            Name:  Paul T. Quistberg
                                            Title: Assistant Investment
                                                   Officer


                                        NATIONAL WESTMINSTER BANK USA,

                                          by
                                            /s/ W. Wakefield Smith         
                                            Name:  W. Wakefield Smith
                                            Title: Vice President<PAGE>


                                                                          9




                                        THE NORTHERN TRUST COMPANY,

                                          by
                                            /s/ Kelly L. Otto              
                                            Name:  Kelly L. Otto
                                            Title: Commerce Banking Officer


                                        MERCANTILE BANK OF ST. LOUIS
                                        NATIONAL ASSOCIATION,

                                          by
                                            /s/ Sally H. Roth              
                                            Name:  Sally H. Roth
                                            Title: Vice President


                                        POSTIPANKKI LTD.,
                                        NEW YORK BRANCH,

                                          by
                                            /s/ Sakari Pihlaja             
                                            Name:  Sakari Pihlaja
                                            Title: Executive Vice President


                                          by
                                            /s/ Charles P. Wise, Jr.       
                                            Name:  Charles P. Wise, Jr.
                                            Title: Vice President


                                        THE DAI-ICHI KANGYO BANK, LTD.,
                                        CHICAGO BRANCH,

                                          by
                                            /s/ Masami Tsuboi              
                                            Name:  Masami Tsuboi
                                            Title: Vice President


                                        THE MITSUBISHI TRUST AND
                                        BANKING CORPORATION,

                                          by
                                            /s/ Masaaki Yamagishi          
                                            Name:  Masaaki Yamagishi
                                            Title: Chief Manager<PAGE>


                                                                         10




                                        THE TOKAI BANK, LTD.,
                                        CHICAGO BRANCH,

                                          by
                                            /s/ Hiroshi Hirunami           
                                            Name:  Hiroshi Hirunami
                                            Title: Assistant General
                                                   Manager


                                        FIRST NATIONAL BANK OF BOSTON,

                                          by
                                            /s/ Dexter Freeman             
                                            Name:  Dexter Freeman
                                            Title: Vice President


                                        ALLSTATE LIFE INSURANCE COMPANY,

                                          by
                                            /s/ Gary W. Fridley            
                                            Name:  Gary W. Fridley
                                            Title: Vice President


                                          by
                                            /s/ Barry Paul                 
                                            Name:  Barry Paul
                                            Title: Vice President


                                        ALLSTATE INSURANCE COMPANY,

                                          by
                                            /s/ Gary W. Fridley            
                                            Name:  Gary W. Fridley
                                            Title: Vice President


                                          by
                                            /s/ Barry Paul                 
                                            Name:  Barry Paul
                                            Title: Vice President<PAGE>


                                                                         11




                                        CHANCELLOR SENIOR SECURED
                                        MANAGEMENT, INC., as Portfolio
                                        Advisor to:

                                        KEYPORT LIFE INSURANCE COMPANY,

                                          by
                                            /s/ Christopher E. Jansen      
                                            Name:  Christopher E. Jansen
                                            Title: Managing Director


                                        UNION PACIFIC CORPORATION,

                                          by
                                            /s/ John E. Dowling            
                                            Name:  John E. Dowling
                                            Title: Vice President<PAGE>


                                                                  EXHIBIT A







          August 26, 1994







          TO:  Each of the lenders (the "Lenders") parties to the Amendment
               dated as of August 26, 1994 (the "Amendment") to the Second
               Participation and Loan Agreement dated as of December 20,
               1990 (the "Loan Agreement"), among Western Railroad
               Properties, Incorporated, as Lessee, Citibank, N.A., as
               Lessor, the Lenders party thereto, UP Leasing Corporation,
               as Beneficial Owner, Union Pacific Corporation, as
               Beneficial Owner Parent, Chicago and North Western Railway
               Company (as successor to Chicago and North Western
               Transportation Company and CNW Corporation), Chemical Bank,
               as Administrative Agent, Continental Bank N.A. and The
               Long-Term Credit Bank of Japan, Ltd., Chicago Branch, as
               Co-Agents, and Banque Paribas, New York Branch, as Lead
               Manager.


          Ladies and Gentlemen:

                    This opinion is furnished to you pursuant to
          Section 5(c)(ii) of the Amendment.  Unless otherwise defined
          herein, terms defined in the Amendment and the Loan Agreement are
          used herein as therein defined.

                    I have acted as in-house counsel to Western Railroad
          Properties, Incorporated, a Delaware corporation (the "Lessee")
          and am General Counsel of Chicago and North Western Railway
          Company (as successor to Chicago and North Western Transportation
          Company and CNW Corporation ("CNWR", and, together with the
          Lessee, the "CNW Parties").  I or attorneys on my staff or on the
          legal staffs of the CNW Parties are familiar with the
          organization and operations of the CNW Parties.

                    I or attorneys on my staff have reviewed original
          executed copies of, or facsimile transmissions or photocopies of
          execution copies of the Amendment, the Master Assignment
          Agreement, the Loan Agreement (and any Notes for each Lender
          executed by the Lessee or Lessor), the Lease, the Land Lease, the
          Mortgages, the Pledge Agreement and the Trust Agreement (the
          above documents are hereinafter collectively referred to as the
          "Documents").  In addition, in connection with this opinion, I or
          attorneys on my staff have examined the originals or copies,
          certified or otherwise identified to my satisfaction, of such
          corporate records, agreements, documents and other instruments
          (including memoranda prepared by outside counsel) and such<PAGE>


          certificates or comparable documents of public officials and of
          officers and representatives of the CNW Parties and have made
          such other and further investigations, as I or other attorneys on
          my staff have deemed relevant and necessary as a basis for the
          opinions hereinafter set forth.  For purposes of this opinion, I
          or attorneys on my staff have assumed, with your permission, the
          genuineness of all signatures, the legal capacity of natural
          persons, the authenticity of all documents submitted to me or
          them as originals, the conformity to originals of all facsimile
          transmissions or photocopies of (i) such records, instruments,
          certificates and other documents and (ii) executed or execution
          copies of such agreements, and that the parties to the Documents
          other than the CNW Parties have the corporate power and authority
          to enter into and perform each of the Documents and that each of
          the Documents has been duly authorized, executed and delivered by
          each such other party.

                    As to questions of fact relevant to this opinion, I
          have relied upon certificates of officers and representatives of
          the CNW Parties or public officials.

                    Based upon and subject to the foregoing, and subject to
          the qualifications and exceptions set forth herein, I am of the
          opinion that:

                    1.   Each of the CNW Parties has the requisite
          corporate power and authority, and all material licenses,
          permits, franchises, consents and approvals, to own its property
          and assets and to carry on its business as now conducted except
          in any case where the failure to hold or be in compliance with
          any of the foregoing would not individually or in the aggregate
          have a material adverse effect on the CNW Parties.  Each of the
          CNW Parties also has the requisite corporate power and authority
          to execute, deliver and perform the Amendment.

                    2.   The execution, delivery and performance by the CNW
          Parties of the Amendment will not:

                         (i)    violate any provision of the articles of
               incorporation or by-laws of the CNW Parties or violate
               (x) any provision of law, statute, rule or regulation or any
               order, writ, injunction or decree of any court or
               governmental instrumentality of (1) the State of Illinois or
               the General Corporation Law of the State of Delaware or of
               the United States of America or (2) to the best of my
               knowledge and the knowledge of attorneys on my staff, any
               other jurisdiction of the United States, or (y) any
               indenture, certificate of designation for preferred stock,
               agreement or other instrument known to us after due inquiry
               to which any of the CNW Parties is a party or by which any
               of them or any of their property is bound,

                         (ii)   be in conflict with, result in a breach of
               or constitute (with notice or lapse of time or both) a
               default under any such indenture, agreement or other
               instrument, or

                         (iii)  result in the creation or imposition of (or
               the obligation to create or impose) any material Lien upon<PAGE>


               any of the property or assets of any of the CNW Parties
               under any such indenture, agreement or other instrument.

                    3.   The Amendment has been duly executed and delivered
          by CNWR.  The Loan Agreement, as amended by the Amendment, and
          the other Documents continue to constitute valid and legally
          binding obligations of each of the CNW Parties that is a party
          thereto, enforceable against each such CNW Parties in accordance
          with their respective terms, except to the extent that the
          enforceability thereof may be limited by bankruptcy, insolvency,
          reorganization, moratorium or other similar laws relating to or
          affecting creditors' rights generally and by general equitable
          principles (regardless of whether enforcement is sought in equity
          or at law).

                    4.   To the best of my knowledge and the knowledge of
          attorneys on my staff, no order, consent, approval, license,
          authorization or validation of, or filing, recording or
          registration with, or exemption by, the ICC or any other
          Governmental Authority in the states in which the CNW Parties
          conduct business, is required to be obtained or made by any CNW
          Party to authorize, or is required in connection with the
          execution, delivery and performance of, the Amendment (except
          such as have been obtained or made and are in full force and
          effect).

                    The attorneys on my staff and I are admitted to
          practice in the State of Illinois and this opinion accordingly is
          limited to the laws thereof, the General Corporation Law of the
          State of Delaware and the laws of the United States.  However, I
          also advise you that nothing has come to our attention with
          respect to the laws of other applicable jurisdictions that is
          inconsistent with the conclusions expressed herein.  I recognize
          that the Amendment is governed by the laws of the State of New
          York and that neither I nor any of the attorneys on my staff are
          admitted to practice in the State of New York.  In giving the
          opinion expressed in paragraph 3, I have assumed that the laws of
          the State of New York are in all relevant respects consistent
          with the laws of the State of Illinois.  Finally, I advise you
          that we customarily review, either ourselves or with assistance
          of local counsel, questions that arise from time to time relating
          to the application to the business of the CNW Parties of the laws
          of the jurisdictions in which the CNW Parties have material
          operations.


                                             Very truly yours,


                                             /s/ James P. Daley
                                             James P. Daley
                                             Senior Vice President
                                             General Counsel and Secretary<PAGE>


                                                                 SCHEDULE I






                                   The Corporations


          Chicago and North Western Railway Company
          Midwestern Railroad Properties, Incorporated
          North Western Leasing Company
          Signage, Inc.
          Wisconsin Town Lot Company
          CNW Realco, Inc.<PAGE>


<PAGE>
                                                                           




                                        AMENDMENT dated as of August 26,
                                   1994, to the Credit Agreement dated as
                                   of March 27, 1992, as previously amended
                                   (the "Credit Agreement"), among CHICAGO
                                   AND NORTH WESTERN RAILWAY COMPANY (as
                                   successor to Chicago and North Western
                                   Transportation Company), a Delaware
                                   corporation (the "Borrower"), CHICAGO
                                   AND NORTH WESTERN TRANSPORTATION COMPANY
                                   (as successor to Chicago and North
                                   Western Holdings Corp.), a Delaware
                                   corporation ("Holdings"), the financial
                                   institutions party thereto as lenders
                                   (the "Lenders"), BANK OF MONTREAL, a
                                   Canadian banking corporation, as issuing
                                   bank (in such capacity, the "Issuing
                                   Bank"), the Co-Agents named therein and
                                   CHEMICAL BANK, as administrative agent
                                   for the Lenders and the Issuing Bank (in
                                   such capacity, the "Agent").


                    Capitalized terms used herein and not otherwise defined
          herein shall have the respective meanings assigned to such terms
          in the Credit Agreement.  The Borrower has requested that the
          Lenders enter into this Agreement in order to amend certain
          provisions of the Credit Agreement as set forth herein.  The
          undersigned Lenders have agreed to the requested amendments to
          the Credit Agreement, subject to the terms and conditions set
          forth herein.  Accordingly, the parties hereto agree as follows:

                    SECTION 1.  Amendments to Article I.  Effective as of
          the Effective Time, Article I of the Credit Agreement is hereby
          amended as follows:

                    (a)  Section 1.01 of the Credit Agreement is hereby
          amended by deleting in their entirety the definitions of the
          terms "Designated Capital Expenditure", "Designated Payment" and
          "Excess Cash Flow".

                    (b)  The definition of the term "Designated Dividends"
          set forth in Article I of the Credit Agreement is hereby amended
          by (i) deleting the words "Designated Payments, Designated
          Capital Expenditures" from clause (iii) of the proviso therein
          and (ii) inserting after the words "Residual Equity Proceeds" in
          such clause (iii) the words "and increases to the Dividend
          Amount".

                    (c)  The definition of the term "Dividend Amount" set
          forth in Article I of the Credit Agreement is hereby amended to
          read in its entirety as follows:

                         "Dividend Amount" shall mean, at any time, an
               amount equal to the sum of (a) if positive, 10% of the<PAGE>


                                                                          2




               aggregate net income of Holdings and its consolidated
               subsidiaries for the period from and including October 1,
               1993, to and including the end of the most recent fiscal
               quarter of Holdings ended prior to such time for which
               financial statements have been delivered to the Agent,
               treated as a single accounting period, computed in
               accordance with GAAP consistently applied but excluding any
               non-cash extraordinary or nonrecurring gains or losses, plus
               (b) the Net Proceeds of any issuance of shares of Holdings
               Common Stock after July 1, 1993 (including pursuant to the
               exercise of stock options held by management); provided that
               the Borrower notifies the Credit Agreement Creditors within
               180 days after receipt by Holdings of the Net Proceeds (i)
               that such Net Proceeds are being designated by the Borrower
               to increase the Dividend Amount, (ii) of the amount so
               designated and (iii) that the amount so designated does not,
               together with the aggregate amount of Designated Dividends
               and Residual Equity Proceeds previously designated in
               respect of such Net Proceeds, exceed the aggregate amount of
               such Net Proceeds, minus (c) the aggregate amount of
               dividends paid by Holdings after October 1, 1993, and prior
               to such time.  Except to the extend the Borrower notifies
               the Credit Agreement Creditors within 180 days after receipt
               by Holdings of the Net Proceeds of any issuance of shares of
               Holdings Common Stock referred to in clause (b) above that
               such Net Proceeds are being designated for Designated
               Dividends or Residual Equity Proceeds, the Borrower shall be
               deemed to have notified the Credit Agreement Creditors that
               such Net Proceeds are being designated to increase the
               Dividend Amount.

                    (d)  The definition of the term "Net Proceeds" set
          forth in Article I of the Credit Agreement is hereby amended by
          deleting the parenthetical in clause (ii) of the proviso therein.

                    (e)  The definition of the term "Permitted Business
          Acquisitions" set forth in Article I of the Credit Agreement is
          hereby amended by deleting in its entirety the phrase "and the
          aggregate consideration paid (including any assumptions of
          Indebtedness and the fair market value of any non-cash
          consideration) to make each such acquisition is included as a
          Capital Expenditure in the quarter in which such acquisition is
          consummated for purposes of computing the limits prescribed by
          Section 6.03".

                    (f)  The definition of the term "Residual Equity
          Proceeds" set forth in Article I of the Credit Agreement is
          hereby amended by (i) deleting the words "Designated Capital
          Expenditures or Designated Payments" from clause (ii) of the
          proviso therein and (ii) inserting the phrase "or applied to
          increase the Dividend Amount" at the end of clause (ii) of the
          proviso therein.<PAGE>


                                                                          3




                    SECTION 2.  Amendments to Article II.  Effective as of
          the Effective Time, Article II of the Credit Agreement is hereby
          amended as follows:

                    (a)  Section 2.11(c) of the Credit Agreement is hereby
          amended by deleting paragraph (ii) thereof in its entirety.

                    (b)  Section 2.12 of the Credit Agreement is hereby
          amended by deleting the references in paragraph (c) thereof to
          "Section 2.12(f)" and deleting paragraph (f) thereof in its
          entirety.

                    (c)  Section 2.12(g) of the Credit Agreement is hereby
          amended by deleting the phrase ", a payment of Excess Cash Flow"
          from clause (i) thereof.

                    (d)  Section 2.12(h) of the Credit Agreement is hereby
          amended by deleting clause (ii) thereof in its entirety.

                    SECTION 3.  Amendments to Article VI.  Effective as of
          the Effective Time, Article VI of the Credit Agreement is hereby
          amended as follows:

                    (a)  Section 6.01 of the Credit Agreement is hereby
          amended by deleting the words "permitted under Section 6.03" from
          clause (e) thereof.

                    (b)  Article VI of the Credit Agreement is hereby
          amended by deleting Section 6.03 thereof in its entirety.

                    (c)  Section 6.04 of the Credit Agreement is hereby
          amended by deleting clause (iv) of the proviso appearing in
          clause (h) thereof.

                    (d)  Section 6.05(b) of the Credit Agreement is hereby
          amended by deleting clause (v) thereof in its entirety.

                    (e)  Section 6.07 of the Credit Agreement is hereby
          amended by deleting the words "permitted by Section 6,03" from
          clause (a) thereof.

                    (f)  Section 6.08(e) of the Credit Agreement is hereby
          amended by inserting at the end of clause (i) thereof the phrase
          ", provided that the aggregate consideration paid (including any
          assumptions of Indebtedness and the fair market value of any
          non-cash consideration) for Permitted Business Acquisitions made
          on and after August 26, 1994, shall not exceed $200,000,000".

                    SECTION 4.  Consent to Amendment.  Each undersigned
          Lender, by its execution of a counterpart hereof, consents to and
          approves the amendment to the Note Purchase Agreement<PAGE>


                                                                          4




          substantially in the form of such amendment attached hereto as
          Exhibit A.

                    SECTION 5.  Representations and Warranties.  Each of
          Holdings and the Borrower represents and warrants to each of the
          Lenders that:

                    (a)  as of the Effective Time, there exists no Default
          or Event of Default;

                    (b)  the representations and warranties set forth in
          each Loan Document are true and correct in all material respects
          at and as of the Effective Time with the same effect as though
          made at and as of the Effective Time, except to the extent such
          representations and warranties expressly relate to an earlier
          date and except that it is understood that Chicago and North
          Western Railway Company is the surviving corporation of mergers
          of CNW, Chicago and North Western Transportation Company and
          Acquisition Corp. and Chicago and North Western Transportation
          Company is the successor to Holdings; and

                    (c)  as of the Effective Time, each of Holdings, the
          Borrower and each other subsidiary of Holdings that is a party to
          any Loan Document is in compliance with all of the terms and
          provisions set forth in the Credit Agreement and in each other
          Loan Document on its part to be observed or performed.

                    SECTION 6.  Conditions of Effectiveness.  This
          Agreement, including the amendments to the Credit Agreement set
          forth above, shall become effective upon the satisfaction of the
          following conditions:

                    (a)  The Agent (or its counsel) shall have received
          counterparts of this Agreement which, when taken together, bear
          the signatures of Holdings, the Borrower and the Required
          Lenders.

                    (b)  The Collateral Agent (or its counsel) shall have
          received counterparts of this Agreement and the amendment to the
          Note Purchase Agreement substantially in the form attached hereto
          as Exhibit A which, when taken together, bear the signatures of
          Holdings, the Borrower and the Required Creditors (as defined in
          the Intercreditor Agreement).

                    (c)  The Agent shall have received (i) for the account
          of each Lender that has delivered an executed counterpart hereof
          to the Agent at or prior to the Effective Time, a fee equal to
          0.10% of the sum of such Lender's Loans, Letter of Credit
          Exposure and unused Commitments (calculated as of the Effective
          Time) and (ii) reimbursement of any out-of-pocket expenses
          incurred by the Agent or the Collateral Agent in connection with
          the preparation, execution and delivery of this Agreement and the<PAGE>


                                                                          5




          amendment to the Note Purchase Agreement contemplated hereby (to
          the extent that notice of the amount of such expenses is given to
          the Borrower prior to the date of effectiveness of this
          Agreement).

                    (d)  The Agent shall have received (i) a certificate,
          dated the date of effectiveness of this Agreement and signed by a
          Financial Officer of Holdings and the Borrower, confirming the
          representations made in Section 5 of this Agreement and (ii) the
          favorable written opinion of James P. Daley, Esq., general
          counsel for Holdings and the Borrower, dated the date of
          effectiveness of this Agreement, addressed to the Lenders, and
          substantially in the form attached hereto as Exhibit B.  Each of
          Holdings and the Borrower hereby directs its general counsel to
          deliver the opinion referred to in clause (ii) above, it being
          understood that the Lenders will and may rely thereon.

                    The Agent will notify the Borrower, the Issuing Bank
          and the Lenders when the foregoing conditions have been
          satisfied.  The time at which such conditions are satisfied, as
          reasonably determined by the Agent, is referred to herein as the
          "Effective Time".  The Agent's determination of the Effective
          time shall be conclusive absent manifest error.

                    SECTION 7.  APPLICABLE LAW.  THIS AGREEMENT SHALL BE
          GOVERNED BY AND CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE
          STATE OF NEW YORK.

                    SECTION 8.  Counterparts.  This Agreement may be
          executed in two or more counterparts, each of which shall
          constitute an original, but all of which when taken together
          shall constitute but one instrument.

                    SECTION 9.  Agreement.  Except as expressly amended
          hereby, the Credit Agreement shall continue in full force and
          effect in accordance with the provisions thereof on the date
          hereof.

                    SECTION 10.  Expenses.  The Borrower shall pay all
          reasonable out-of-pocket expenses incurred by the Agent and the
          Collateral Agent in connection with this Agreement.

                    SECTION 11.  Headings.  The headings of this Agreement
          are for the purposes of reference only and shall not limit or
          otherwise affect the meaning hereof.<PAGE>


                                                                          6




                    IN WITNESS WHEREOF, Holdings, the Borrower, the Agent,
          the Issuing Bank and the Lenders have caused this Agreement to be
          duly executed by their duly authorized officers, all as of the
          date first above written.


                                        CHICAGO AND NORTH WESTERN
                                        RAILWAY COMPANY,

                                          by
                                            /s/ John E. Voldseth           
                                            Name:  John E. Voldseth
                                            Title: Vice President Finance


                                        CHICAGO AND NORTH WESTERN
                                        TRANSPORTATION COMPANY,

                                          by
                                            /s/ John E. Voldseth           
                                            Name:  John E. Voldseth
                                            Title: Vice President Finance


                                        CHEMICAL BANK,

                                          by
                                            /s/ Julie A. Soper             
                                            Name:  Julie A. Soper
                                            Title: Vice President


                                        BANK OF MONTREAL,

                                          by

                                            /s/ Randall B. Becker          
                                            Name:  Randall B. Becker
                                            Title: Managing Director<PAGE>


                                                                          7




                                        BANQUE PARIBAS,

                                          by
                                            /s/ Clark C. King, III         
                                            Name:  Clark C. King, III
                                            Title: Vice President


                                          by
                                            /s/ Peter Toal                 
                                            Name:  Peter Toal
                                            Title: Regional General Manager


                                        THE CHASE MANHATTAN BANK,
                                        N.A.,

                                          by
                                            /s/ Francis M. Cox, III        
                                            Name:  Francis M. Cox, III
                                            Title: Vice President


                                        CONTINENTAL BANK,

                                          by
                                            /s/ Paul R. Frey               
                                            Name:  Paul R. Frey
                                            Title: Senior Vice President


                                        THE FIRST NATIONAL BANK OF
                                        CHICAGO,

                                          by
                                            /s/ Gerald F. Mackin           
                                            Name:  Gerald F. Mackin
                                            Title: Vice President


                                        THE LONG-TERM CREDIT BANK OF
                                        JAPAN, LTD.,

                                          by
                                            /s/ Richard E. Stahl           
                                            Name:  Richard E. Stahl
                                            Title: Senior Vice President
                                                   and Joint General
                                                   Manager<PAGE>


                                                                          8




                                        BANK OF AMERICA NATIONAL TRUST
                                        AND SAVINGS ASSOCIATION,

                                          by
                                            /s/ Patricia DelGrande         
                                            Name:  Patricia DelGrande
                                            Title: Vice President


                                        NATIONAL WESTMINSTER BANK USA,

                                          by
                                            /s/ W. Wakefield Smith         
                                            Name:  W. Wakefield Smith
                                            Title: Vice President


                                        ALLSTATE LIFE INSURANCE
                                        COMPANY,

                                          by
                                            /s/ Gary W. Fridley            
                                            Name:  Gary W. Fridley
                                            Title: Vice President


                                          by
                                            /s/ Barry Paul                 
                                            Name:  Barry Paul
                                            Title: Vice President


                                        ANCHOR NATIONAL LIFE INSURANCE
                                        COMPANY,

                                          by
                                            /s/ Michael J. Campbell        
                                            Name:  Michael J. Campbell
                                            Title: Authorized Agent


                                        THE FIRST NATIONAL BANK OF
                                        BOSTON,

                                          by
                                            /s/ Dexter Freeman             
                                            Name:  Dexter Freeman
                                            Title: Vice President<PAGE>


                                                                          9




                                        THE BANK OF NEW YORK,

                                          by
                                            /s/ Charlotte Sohn             
                                            Name:  Charlotte Sohn
                                            Title: Assistant Vice President


                                        CANADIAN IMPERIAL BANK OF
                                        COMMERCE,

                                          by
                                            /s/ John J. Mack               
                                            Name:  John J. Mack
                                            Title: Authorized Signatory


                                        CAISSE NATIONALE DE CREDIT
                                        AGRICOLE,

                                          by
                                            /s/ David Bouhl                
                                            Name:  David Bouhl
                                            Title: First Vice President
                                                   Head of Corporate
                                                   Banking-Chicago


                                        CREDIT SUISSE,

                                          by
                                            /s/ Geoffrey M. Craig          
                                            Name:  Geoffrey M. Craig
                                            Title: Member of Senior
                                                   Management


                                          by
                                            /s/ Kristinn R. Kristinsson    
                                            Name:  Kristinn R. Kristinsson
                                            Title: Associate<PAGE>


                                                                         10




                                        DRESDNER BANK AG, CHICAGO
                                        BRANCH AND GRAND CAYMAN
                                        BRANCH,

                                          by
                                            /s/ John H. Schaus             
                                            Name:  John H. Schaus
                                            Title: First Vice President

                                          by
                                            /s/ Graham D. Lewis            
                                            Name:  Graham D. Lewis
                                            Title: Assistant Vice President


                                        THE MITSUBISHI TRUST AND
                                        BANKING CORPORATION,

                                          by
                                            /s/ Masaaki Yamagishi          
                                            Name:  Masaaki Yamagishi
                                            Title: Chief Manager


                                        THE NIPPON CREDIT BANK, LTD.,

                                          by
                                            /s/ Elizabeth S. Tarbell       
                                            Name:  Elizabeth S. Tarbell
                                            Title: Assistant Vice President


                                        THE NORTHERN TRUST COMPANY,

                                          by
                                            /s/ Kelly L. Otto              
                                            Name:  Kelly L. Otto
                                            Title: Commercial Banking
                                                   Officer<PAGE>


                                                                         11




                                        PROSPECT STREET SENIOR
                                        PORTFOLIO, L.P.,

                                          by PROSPECT STREET SENIOR
                                          LOAN CORP., as managing
                                          general partner of PROSPECT
                                          STREET SENIOR PORTFOLIO,
                                          L.P.,

                                          by
                                            /s/ Preston I. Carnes          
                                            Name:  Preston I. Carnes
                                            Title: Vice President


                                        THE TORONTO-DOMINION BANK,

                                          by
                                            /s/ David G. Parker            
                                            Name:  David G. Parker
                                            Title: Manager Credit
                                                   Administration


                                        THE TRAVELERS INSURANCE
                                        COMPANY,

                                          by
                                            /s/ Paul T. Quistberg          
                                            Name:  Paul T. Quistberg
                                            Title: Assistant Investment
                                                   Officer


                                        THE TRAVELERS INDEMNITY COMPANY,

                                          by
                                            /s/ Paul T. Quistberg          
                                            Name:  Paul T. Quistberg
                                            Title: Assistant Investment
                                                   Officer


                                        PROTECTIVE LIFE INSURANCE
                                        COMPANY,

                                          by
                                            /s/ Mark K. Okada              
                                            Name:  Mark K. Okada
                                            Title: Principal Protective
                                                   Asset Management Co.<PAGE>


                                                                         12




                                        CHANCELLOR SENIOR SECURED
                                        MANAGEMENT, INC., as Portfolio
                                        Advisor to:

                                        RESTRUCTURED OBLIGATIONS BACKED
                                        BY SENIOR ASSETS, B.V. (ROSA)

                                          by
                                            /s/ Stephen M. Alfieri         
                                            Name:  Stephen M. Alfieri
                                            Title: Vice President


                                        CHANCELLOR SENIOR SECURED
                                        MANAGEMENT, INC., as Portfolio
                                        Advisor to:

                                        KEYPORT LIFE INSURANCE COMPANY,

                                          by
                                            /s/ Stephen M. Alfieri         
                                            Name:  Stephen M. Alfieri
                                            Title: Vice President


                                        SUN LIFE INSURANCE CO.,

                                          by
                                            /s/ Michael J. Campbell        
                                            Name:  Michael J. Campbell
                                            Title: Authorized Agent


                                        INDUSTRIAL BANK OF JAPAN, LTD.,

                                          by
                                            /s/ Hiroki Yamada              
                                            Name:  Hiroki Yamada
                                            Title: General Manager<PAGE>


                                                                  EXHIBIT A





          Second Amendment, dated as of August 26, 1994, to the Senior
          Secured Note Purchase Agreement, dated as of March 27, 1992, as
          previously amended, among Chicago and North Western Railway
          Company (formerly Chicago and North Western Transportation
          Company) (the Issuer), Chicago and North Western Transportation
          Company (formerly Chicago and North Western Holdings Corp.) and
          the Purchasers named therein.<PAGE>






                                                                 


                                                                  EXHIBIT B







          August 26, 1994







          TO:  Each of the lenders (the "Lenders") parties to the Amendment
               dated as of August 26, 1994 (the "Amendment") to the Credit
               Agreement dated as of March 27, 1992, as previously amended
               (the "Credit Agreement") among Chicago and North Western
               Railway Company, as Borrower, Chicago and North Western
               Transportation Company, as Guarantor, the lenders party
               thereto, Bank of Montreal, as Issuing Bank, and Chemical
               Bank, as Agent.


          Ladies and Gentlemen:

                    This opinion is furnished to you pursuant to
          Section 6(d) of the Amendment.  Unless otherwise defined herein,
          terms defined in the Amendment and the Credit Agreement are used
          herein as therein defined.

                    I am General Counsel of Chicago and North Western
          Railway Company (as successor to Chicago and North Western
          Transportation Company), a Delaware corporation (the "Borrower"). 
          Each of the corporations listed on Schedule I hereto
          (collectively referred to together with the Borrower and the
          Guarantor as the "Corporations") are wholly-owned direct or
          indirect subsidiaries of Chicago and North Western Transportation
          Company (as successor to Chicago and North Western Holdings
          Corp.), a Delaware corporation.  As General Counsel of the
          Borrower, I or attorneys on my staff or on the legal staffs of
          the Corporations and the Borrower are familiar with the
          organization and operations of the Corporations and their legal
          affairs are encompassed by my duties as General Counsel for the
          Borrower.

                    I or attorneys on my staff have reviewed original
          executed copies of, or facsimile transmissions or photocopies of
          execution copies of the Amendment, the Master Assignment
          Agreement, the Credit Agreement (and any Notes for each Lender
          executed by the Borrower), the Pledge Agreement, the Security
          Agreement, the Guarantee Agreement, the Mortgages, and the
          Intercreditor Agreement (the above documents are hereinafter
          collectively referred to as the "Documents").  In addition, in
          connection with this opinion, I or attorneys on my staff have
          examined the originals or copies, certified or otherwise
          identified to my satisfaction, of such corporate records,
          agreements, documents and other instruments (including memoranda<PAGE>


          prepared by outside counsel) and such certificates or comparable
          documents of public officials and of officers and representatives
          of the Corporations and have made such other and further
          investigations, as I or other attorneys on my staff have deemed
          relevant and necessary as a basis for the opinions hereinafter
          set forth.  For purposes of this opinion, I or attorneys on my
          staff have assumed, with your permission, the genuineness of all
          signatures, the legal capacity of natural persons, the
          authenticity of all documents submitted to me or them as
          originals, the conformity to originals of all facsimile
          transmissions or photocopies of (i) such records, instruments,
          certificates and other documents and (ii) executed or execution
          copies of such agreements, and that the parties to the Documents
          other than the Corporations have the corporate power and
          authority to enter into and perform each of the Documents and
          that each of the Documents has been duly authorized, executed and
          delivered by each such other party.

                    As to questions of fact relevant to this opinion, I
          have relied upon certificates of officers and representatives of
          the Corporations or public officials.

                    Based upon and subject to the foregoing, and subject to
          the qualifications and exceptions set forth herein, I am of the
          opinion that:

                    1.   Each of the Borrower and the Guarantor has the
          requisite corporate power and authority, and all material
          licenses, permits, franchises, consents and approvals, to own its
          property and assets and to carry on its business as now conducted
          except in any case where the failure to hold or be in compliance
          with any of the foregoing would not individually or in the
          aggregate have a material adverse effect on the Borrower or the
          Guarantor.  Each of the Borrower and the Guarantor also has the
          requisite corporate power and authority to execute, deliver and
          perform the Amendment.

                    2.   The execution, delivery and performance by the
          Borrower and the Guarantor of the Amendment will not:

                         (i)    violate any provision of the articles of
               incorporation or by-laws of the Borrower or the Guarantor or
               violate (x) any provision of law, statute, rule or
               regulation or any order, writ, injunction or decree of any
               court or governmental instrumentality of (1) the State of
               Illinois or the General Corporation Law of the State of
               Delaware or of the United States of America or (2) to the
               best of my knowledge and the knowledge of attorneys on my
               staff, any other jurisdiction of the United States, or
               (y) any indenture, certificate of designation for preferred
               stock, agreement or other instrument known to us after due
               inquiry to which any of the Corporations is a party or by
               which any of them or any of their property is bound,

                         (ii)   be in conflict with, result in a breach of
               or constitute (with notice or lapse of time or both) a
               default under any such indenture, agreement or other
               instrument, or<PAGE>


                         (iii)  result in the creation or imposition of (or
               the obligation to create or impose) any material Lien upon
               any of the property or assets of any of the Corporations
               under any such indenture, agreement or other instrument.

                    3.   The Amendment has been duly executed and delivered
          by each of the Borrower and the Guarantor.  The Credit Agreement,
          as amended by the Amendment, and the other Documents continue to
          constitute valid and legally binding obligations of each of the
          Corporations that is a party thereto, enforceable against each
          such Corporation in accordance with their respective terms,
          except to the extent that the enforceability thereof may be
          limited by bankruptcy, insolvency, reorganization, moratorium or
          other similar laws relating to or affecting creditors' rights
          generally and by general equitable principles (regardless of
          whether enforcement is sought in equity or at law).

                    4.   To the best of my knowledge and the knowledge of
          attorneys on my staff, no order, consent, approval, license,
          authorization or validation of, or filing, recording or
          registration with, or exemption by, the ICC or any other
          Governmental Authority in the states in which the Corporations
          conduct business, is required to be obtained or made by any
          Corporation to authorize, or is required in connection with the
          execution, delivery and performance of, the Amendment (except
          such as have been obtained or made and are in full force and
          effect).

                    The attorneys on my staff and I are admitted to
          practice in the State of Illinois and this opinion accordingly is
          limited to the laws thereof, the General Corporation Law of the
          State of Delaware and the laws of the United States.  However, I
          also advise you that nothing has come to our attention with
          respect to the laws of other applicable jurisdictions that is
          inconsistent with the conclusions expressed herein.  I recognize
          that the Amendment is governed by the laws of the State of
          New York and that neither I nor any of the attorneys on my staff
          are admitted to practice in the State of New York.  In giving the
          opinion expressed in paragraph 3, I have assumed that the laws of
          the State of New York are in all relevant respects consistent
          with the laws of the State of Illinois.  Finally, I advise you
          that we customarily review, either ourselves or with assistance
          of local counsel, questions that arise from time to time relating
          to the application to the business of the Corporations of the
          laws of the jurisdictions in which the Corporations have material
          operations.


                                             Very truly yours,


                                             /s/ James P. Daley
                                             James P. Daley
                                             Senior Vice President
                                             General Counsel and Secretary<PAGE>


                                                                 SCHEDULE I







                                   The Corporations


          Chicago and North Western Railway Company
          Midwestern Railroad Properties, Incorporated
          North Western Leasing Company
          Signage, Inc.
          Wisconsin Town Lot Company
          CNW Realco, Inc.<PAGE>

<PAGE>
                                                                     




                                   SECOND AMENDMENT

                    AMENDMENT dated as of August 26, 1994 (this "Second
          Amendment"), to the Senior Secured Note Purchase Agreement, dated
          as of March 27, 1992, as previously amended (the "Note Purchase
          Agreement"), among Chicago and North Western Railway Company
          (formerly Chicago and North Western Transportation Company) (the
          "Issuer"), Chicago and North Western Transportation Company
          (formerly Chicago and North Western Holdings Corp.) ("Holdings";
          together with the Issuer, the "Companies") and the Purchasers
          named therein.


                                 W I T N E S S E T H:


                    WHEREAS, the Companies have requested that the
          Purchasers and the Lenders amend the Note Purchase Agreement and
          the Credit Agreement in the manner hereinafter set forth;

                    WHEREAS, the undersigned Purchasers are willing to
          accede to the request of the Companies, upon the terms and
          subject to the conditions set forth herein;

                    NOW, THEREFORE, in consideration of the premises and
          the mutual covenants contained herein, the parties hereby agree
          to as follows:

                    SECTION I.  Defined Terms.

                    Unless otherwise defined herein, terms defined in the
          Note Purchase Agreement and used herein are so used as so
          defined.

                    SECTION II.  Amendments.

                    The Note Purchase Agreement is hereby amended as
          follows:

                    1.   Mandatory Prepayment.  (a)  Section 7.02 of the
          Note Purchase Agreement is hereby amended by deleting paragraph
          (b) in its entirety.

                    (b)  Section 7.02(c) of the Note Purchase Agreement is
          hereby amended by deleting the reference to Section 7.02(b)
          appearing in clause (i) thereof and by deleting the phrase "or,
          in the case of a prepayment in respect of Excess Cash Flow, set
          forth a reasonably detailed calculation of the amount of Excess
          Cash Flow and the amounts to be offered to the Purchasers in
          accordance with Section 7.02(b)" appearing in clause (ii)
          thereof.<PAGE>


                                                                          2




                    (c)  Section 7.02(d) of the Note Purchase Agreement is
          hereby amended by deleting the phrase "or Excess Cash Flow"
          appearing in the second sentence thereof.

                    2.   Defined Terms.  Section 11.01 of the Note Purchase
          Agreement is hereby amended by deleting in their entirety the
          definitions of the terms "Designated Capital Expenditure",
          "Designated Dividends", "Designated Payment" and "Excess Cash
          Flow".

                    SECTION III.  Effectiveness.

                    The Second Amendment shall become effective on and as
          of the date that (i) the Required Creditors (as defined in the
          Intercreditor Agreement) shall have evidenced their consent to
          the terms hereof by executing this Second Amendment and the
          Amendment to the Credit Agreement, substantially in the form of
          Exhibit A hereto (the "Credit Agreement Amendment"); (ii) the
          Credit Agreement Amendment becomes effective; (iii) each
          Purchaser that has delivered an executed counterpart hereof to
          the Collateral Agent (or its counsel) at or prior to the date of
          effectiveness of this Second Amendment shall have received
          payment of a fee equal to 0.07% of the sum of the outstanding
          principal amount of such Purchaser's Notes (calculated as of the
          date of effectiveness of this Second Amendment); (iv) Cravath,
          Swaine & Moore, special counsel for the Purchasers, shall have
          received payment of their fees and disbursements incurred in
          connection with the preparation, execution and delivery of this
          Second Amendment and the amendment to the Credit Agreement
          contemplated hereby (to the extent that notice of the amount of
          such fees and disbursements is given to the Issuer prior to the
          date of effectiveness of this Second Amendment); (v) Cravath,
          Swaine & Moore shall have received (a) a certificate, dated the
          date of effectiveness of this Second Amendment and signed by a
          Financial Officer of Holdings and the Issuer, confirming the
          representations made in Section V of this Second Amendment and
          (b) the favorable written opinion of James P. Daley, Esq.,
          general counsel for Holdings and the Issuer, dated the date of
          effectiveness of this Second Amendment, addressed to the
          Purchasers, and substantially in the form attached hereto as
          Exhibit B.  Each of Holdings and the Issuer hereby directs its
          general counsel to deliver the opinion referred to in clause (b)
          above, it being understood that the Purchasers will and may rely
          thereon.

                    SECTION IV.  Consent.

                    The Purchasers hereby consent to and approve the Credit
          Agreement Amendment substantially in the form of Exhibit A
          hereto.<PAGE>


                                                                          3




                    SECTION V.  Representations and Warranties.

                    After giving effect to the amendments contained herein,
          each Company hereby confirms, reaffirms and restates the
          representations and warranties of such Company set forth in
          Article II of the Note Purchase Agreement, except to the extent
          such representations and warranties expressly relate to an
          earlier date and except that it is understood that Chicago and
          North Western Railway Company is the surviving corporation of
          mergers of CNW, Chicago and North Western Transportation Company
          and Acquisition Corp. and Chicago and North Western
          Transportation Company is the successor to Holdings.

                    SECTION VI.  Miscellaneous.

                    1.   Limited Effect.  Except as expressly amended or
          modified by this Second Amendment, all of the provisions and
          covenants of the Note Purchase Agreement are and shall continue
          to remain in full force and effect in accordance with the terms
          thereof.

                    2.   Counterparts.  This Second Amendment may be
          executed by one or more of the parties hereto in any number of
          separate counterparts and all of said counterparts taken together
          shall be deemed to constitute on end the same instrument.

                    3.   Governing Law.  THIS SECOND AMENDMENT SHALL BE
          CONSTRUED IN ACCORDANCE WITH AND GOVERNED BY THE LAWS OF THE
          STATE OF NEW YORK.


                    IN WITNESS WHEREOF, the parties hereto have caused this
          Second Amendment to be duly executed by their respective
          authorized officers as of the day and first year written.


                                        CHICAGO AND NORTH WESTERN
                                        RAILWAY COMPANY,

                                          by
                                            /s/ John E. Voldseth           
                                            Name:  John E. Voldseth
                                            Title: Vice President


                                        CHICAGO AND NORTH WESTERN
                                        TRANSPORTATION COMPANY,

                                          by
                                            /s/ John E. Voldseth           
                                            Name:  John E. Voldseth
                                            Title: Vice President<PAGE>


                                                                          4




                                        JACKSON NATIONAL LIFE
                                        INSURANCE COMPANY,

                                          by
                                            /s/ John A. Knutson            
                                            Name:  John A. Knutson
                                            Title: Chief Operating Officer


                                        CONNECTICUT GENERAL LIFE
                                        INSURANCE COMPANY,

                                          by CIGNA INVESTMENTS, INC.,

                                          by
                                            /s/ Stephen A. Osborn          
                                            Name:  Stephen A. Osborn
                                            Title: Managing Director


                                        KEMPER INVESTORS LIFE
                                        INSURANCE COMPANY,

                                          by
                                            /s/ H. E. Guenther             
                                            Name:  H. E. Guenther
                                            Title: Authorized Signatory


                                          by
                                            /s/ F. Collecchia              
                                            Name:  F. Collecchia
                                            Title: Authorized Signatory


                                        FEDERAL KEMPER LIFE ASSURANCE
                                        COMPANY

                                          by
                                            /s/ H. E. Guenther             
                                            Name:  H. E. Guenther
                                            Title: Authorized Signatory


                                          by
                                            /s/ F. Collecchia              
                                            Name:  F. Collecchia
                                            Title: Authorized Signatory<PAGE>


                                                                          5




                                        AMERICAN MANUFACTURERS MUTUAL
                                        INSURANCE COMPANY,

                                          by
                                            /s/ H. E. Guenther             
                                            Name:  H. E. Guenther
                                            Title: Authorized Signatory


                                          by
                                            /s/ F. Collecchia              
                                            Name:  F. Collecchia
                                            Title: Authorized Signatory


                                        TEACHERS INSURANCE AND
                                        ANNUNITY ASSOCIATION OF
                                        AMERICA,

                                          by
                                            /s/ William Stuart Shepetin    
                                            Name:  William Stuart Shepetin
                                            Title: Director-Private
                                                   Placements


                                        IDS LIFE INSURANCE COMPANY,

                                          by
                                            /s/ Lorraine R. Hart           
                                            Name:  Lorraine R. Hart
                                            Title: Vice President,
                                                   Investments


                                        AMEX LIFE ASSURANCE COMPANY,

                                          by
                                            /s/ David M. Kuplic            
                                            Name:  David M. Kuplic
                                            Title: Vice President-
                                                   Investments


                                        AMERICAN CENTURION LIFE AND
                                        ACCIDENT ASSURANCE COMPANY,

                                          by
                                            /s/ David M. Kuplic            
                                            Name:  David M. Kuplic
                                            Title: Vice President-
                                                   Investments<PAGE>


                                                                          6




                                        IDS LIFE INSURANCE COMPANY OF
                                        NEW YORK,

                                          by
                                            /s/ Lorraine R. Hart           
                                            Name:  Lorraine R. Hart
                                            Title: Investment Officer


                                        AMERICAN ENTERPRISE LIFE
                                        INSURANCE COMPANY,

                                          by
                                            /s/ Lorraine R. Hart           
                                            Name:  Lorraine R. Hart
                                            Title: Vice President,
                                                   Investments


                                        THE NORTHWESTERN MUTUAL LIFE
                                        INSURANCE COMPANY,

                                          by
                                            /s/ A. Kipp Koester            
                                            Name:  A. Kipp Koester
                                            Title: Vice President


                                        MERRILL LYNCH LIFE INSURANCE
                                        COMPANY,

                                          by
                                            /s/ David M. Dunford           
                                            Name:  David M. Dunford
                                            Title: Senior Vice President


                                        BANKERS UNITED LIFE ASSURANCE
                                        COMPANY, as the successor to,

                                        GENERAL SERVICE LIFE INSURANCE
                                        COMPANY,

                                          by
                                            /s/ Gregory W. Theobald        
                                            Name:  Gregory W. Theobald
                                            Title: Vice President and
                                                   Assistant Secretary<PAGE>


                                                                          7




                                        FIRST AUSA LIFE INSURANCE
                                        COMPANY,

                                          by
                                            /s/ Gregory W. Theobald        
                                            Name:  Gregory W. Theobald
                                            Title: Vice President and
                                                   Assistant Secretary


                                        PFL LIFE INSURANCE COMPANY,

                                          by
                                            /s/ Gregory W. Theobald        
                                            Name:  Gregory W. Theobald
                                            Title: Vice President and
                                                   Assistant Secretary


                                        MONUMENTAL LIFE INSURANCE
                                        COMPANY,

                                          by
                                            /s/ Gregory W. Theobald        
                                            Name:  Gregory W. Theobald
                                            Title: Vice President and
                                                   Assistant Secretary


                                        INTERNATIONAL LIFE INVESTORS
                                        INSURANCE COMPANY,

                                          by
                                            /s/ Gregory W. Theobald        
                                            Name:  Gregory W. Theobald
                                            Title: Vice President and
                                                   Assistant Secretary


                                        THE TRAVELERS INSURANCE
                                        COMPANY,

                                          by
                                            /s/ Paul T. Quistberg          
                                            Name:  Paul T. Quistberg
                                            Title: Assistant Investment
                                                   Officer<PAGE>


                                                                          8




                                        THE TRAVELERS INDEMNITY
                                        COMPANY,

                                          by
                                            /s/ Paul T. Quistberg          
                                            Name:  Paul T. Quistberg
                                            Title: Assistant Investment
                                                   Officer


                                        THE TRAVELERS LIFE AND ANNUITY
                                        COMPANY,

                                          by
                                            /s/ Paul T. Quistberg          
                                            Name:  Paul T. Quistberg
                                            Title: Assistant Investment
                                                   Officer


                                        THE VARIABLE ANNUITY LIFE
                                        INSURANCE COMPANY,

                                          by
                                                                           
                                            Name:
                                            Title:


                                        EQUITABLE LIFE INSURANCE
                                        COMPANY,

                                          by
                                            /s/ Sheryl Rothman             
                                            Name:  Sheryl Rothman
                                            Title: Investment Officer


                                        THE EQUITABLE LIFE ASSURANCE
                                        SOCIETY OF THE UNITED STATES,

                                          by
                                            /s/ Sheryl Rothman             
                                            Name:  Sheryl Rothman
                                            Title: Investment Officer<PAGE>


                                                                          9




                                        NEW ENGLAND MUTUAL LIFE
                                        INSURANCE COMPANY,

                                          by
                                                                           
                                            Name:
                                            Title:


                                        SUN LIFE ASSURANCE COMPANY OF
                                        CANADA (U.S.),

                                          by
                                            /s/ L. Brock Thomson           
                                            Name:  L. Brock Thomson
                                            Title: Treasurer


                                        SUN LIFE ASSURANCE COMPANY OF
                                        CANADA,

                                          by
                                            /s/ John N. Whelihan           
                                            Name:  John N. Whelihan
                                            Title: Assistant Vice President
                                                   -for President


                                          by
                                            /s/ Jeffrey J. Skerry          
                                            Name:  Jeffrey J. Skerry
                                                   Assistant Counsel
                                                   -for Secretary


                                        AMERICAN INTERNATIONAL LIFE
                                        ASSURANCE COMPANY OF NEW YORK,

                                          by
                                            /s/ Jerome T. Muldowney        
                                            Name:  Jerome T. Muldowney
                                            Title: Senior Vice President


                                        AIG LIFE INSURANCE COMPANY,

                                          by
                                            /s/ Jerome T. Muldowney        
                                            Name:  Jerome T. Muldowney
                                            Title: Senior Vice President<PAGE>


                                                                         10




                                        UNITED PACIFIC LIFE INSURANCE
                                        COMPANY,

                                          by
                                                                           
                                            Name:
                                            Title:


                                        LIFE INSURANCE COMPANY OF
                                        NORTH AMERICA,

                                          by CIGNA INVESTMENTS, INC.,

                                          by
                                            /s/ Stephen A. Osborn          
                                            Name:  Stephen A. Osborn
                                            Title: Managing Director


                                        NORTHWESTERN NATIONAL LIFE
                                        INSURANCE COMPANY,

                                          by
                                                                           
                                            Name:
                                            Title:


                                        THE NORTH ATLANTIC LIFE
                                        INSURANCE COMPANY OF AMERICA,

                                          by
                                                                           
                                            Name:
                                            Title:


                                        FARM BUREAU LIFE INSURANCE
                                        COMPANY,

                                          by
                                            /s/ Richard D. Warming         
                                            Name:  Richard D. Warming
                                            Title: Vice President-
                                                   Chief Investment Officer<PAGE>


                                                                         11




                                        FBL INSURANCE COMPANY

                                          by
                                            /s/ Richard D. Warming         
                                            Name:  Richard D. Warming
                                            Title: Vice President-
                                                   Chief Investment Officer


                                        CENTRAL LIFE ASSURANCE COMPANY,

                                          by
                                            /s/ Robert B. Lindstrom        
                                            Name:  Robert B. Lindstrom
                                            Title: Vice President


                                        GENERAL AMERICAN LIFE
                                        INSURANCE COMPANY,

                                          by
                                                                           
                                            Name:
                                            Title:


                                        WASHINGTON NATIONAL INSURANCE
                                        COMPANY,

                                          by
                                            /s/ C. Bruce Dunn              
                                            Name:  C. Bruce Dunn
                                            Title: Director of Investments


                                        UNITED PRESIDENTIAL LIFE
                                        INSURANCE COMPANY,

                                          by
                                            /s/ Dennis A. Taylor           
                                            Name:  Dennis A. Taylor
                                            Title: Senior Vice President,
                                                   Chief Financial Officer
                                                   and Treasurer<PAGE>


                                                                         12




                                        AMERICAN LIFE & CASUALTY
                                        INSURANCE COMPANY,

                                          by
                                            /s/ John F. Williamson         
                                            Name:  John F. Williamson
                                            Title: Vice President


                                          by
                                            /s/ David C. Gobberdiel        
                                            Name:  David C. Gobberdiel
                                            Title: Vice President


                                        ELITE AND COMPANY,

                                          by
                                                                           
                                            Name:
                                            Title:


                                        ST. LOUIS REINSURANCE CO.,

                                          by
                                                                           
                                            Name:
                                            Title:<PAGE>


                                                                  EXHIBIT A





          Amendment dated as of August 26, 1994 to the Credit Agreement
          dated as of March 27, 1992, as previously amended, among Chicago
          and North Western Railway Company (formerly Chicago and North
          Western Transportation Company), Chicago and North Western
          Transportation Company (formerly Chicago and North Western
          Holdings Corp.), the Lenders named therein, Bank of Montreal, as
          Issuing Bank, the Co-Agents party thereto and Chemical Bank, as
          Agent.<PAGE>






                                                                 


                                                                  EXHIBIT B







          August 26, 1994




          TO:  Each of the purchasers (the "Purchasers") parties to the
               Second Amendment dated as of August 26, 1994 (the
               "Amendment") to the Senior Secured Note Purchase Agreement
               dated as of March 27, 1992 (the "Note Purchase Agreement"),
               among Chicago and North Western Transportation Company
               (formerly Chicago and North Western Holdings Corp.), as
               Guarantor, Chicago and North Western Railway Company
               (formerly Chicago and North Western Transportation Company),
               as Issuer, and each Purchaser named therein.


          Ladies and Gentlemen:

                    This opinion is furnished to you pursuant to
          Section III(v)(b) of the Amendment.  Unless otherwise defined
          herein, terms defined in the Amendment and the Credit Agreement
          are used herein as therein defined.

                    I am General Counsel of Chicago and North Western
          Railway Company (as successor to Chicago and North Western
          Transportation Company), a Delaware corporation (the "Issuer"). 
          Each of the corporations listed on Schedule I hereto
          (collectively referred to together with the Issuer  as the
          "Corporations") are wholly-owned direct or indirect subsidiaries
          of Chicago and North Western Transportation Company (as successor
          to Chicago and North Western Holdings Corp.), a Delaware
          corporation (the "Guarantor").  As General Counsel of the Issuer,
          I or attorneys on my staff or on the legal staffs of the
          Corporations and the Issuer are familiar with the organization
          and operations of the Corporations and their legal affairs are
          encompassed by my duties as General Counsel for the Issuer.

                    I or attorneys on my staff have reviewed original
          executed copies of, or facsimile transmissions or photocopies of
          execution copies of the Amendment, the Note Purchase Agreement
          (and any Note or Notes for each Purchaser executed by the
          Issuer), the Pledge Agreement, the Security Agreement, the
          Guarantee Agreement, the Mortgages, the Credit Agreement (and the
          Credit Agreement Notes executed by the Issuer), and the
          Intercreditor Agreement (the above documents are hereinafter
          collectively referred to as the "Documents").  In addition, in
          connection with this opinion, I or attorneys on my staff have
          examined the originals or copies, certified or otherwise
          identified to my satisfaction, of such corporate records,
          agreements, documents and other instruments (including memoranda
          prepared by outside counsel) and such certificates or comparable
          documents of public officials and of officers and representatives<PAGE>


          of the Corporations and have made such other and further
          investigations, as I or other attorneys on my staff have deemed
          relevant and necessary as a basis for the opinions hereinafter
          set forth.  For purposes of this opinion, I or attorneys on my
          staff have assumed, with your permission, the genuineness of all
          signatures, the legal capacity of natural persons, the
          authenticity of all documents submitted to me or them as
          originals, the conformity to originals of all facsimile
          transmissions or photocopies of (i) such records, instruments,
          certificates and other documents and (ii) executed or execution
          copies of such agreements, and that the parties to the Documents
          other than the Corporations have the corporate power and
          authority to enter into and perform each of the Documents and
          that each of the Documents has been duly authorized, executed and
          delivered by each such other party.

                    As to questions of fact relevant to this opinion, I
          have relied upon certificates of officers and representatives of
          the Corporations or public officials.

                    Based upon and subject to the foregoing, and subject to
          the qualifications and exceptions set forth herein, I am of the
          opinion that:

                    1.   Each of the Corporations and the Guarantor has the
          requisite corporate power and authority, and all material
          licenses, permits, franchises, consents and approvals, to own its
          property and assets and to carry on its business as now conducted
          except in any case where the failure to hold or be in compliance
          with any of the foregoing would not individually or in the
          aggregate have a material adverse effect on the Corporations or
          the Guarantor.  Each of the Issuer and the Guarantor also has the
          requisite corporate power and authority to execute, deliver and
          perform the Amendment.

                    2.   The execution, delivery and performance by the
          Issuer and the Guarantor of the Amendment will not:

                         (i)    violate any provision of the articles of
               incorporation or by-laws of the Issuer or the Guarantor or
               violate (x) any provision of law, statute, rule or
               regulation or any order, writ, injunction or decree of any
               court or governmental instrumentality of (1) the State of
               Illinois or the General Corporation Law of the State of
               Delaware or of the United States of America or (2) to the
               best of my knowledge and the knowledge of attorneys on my
               staff, any other jurisdiction of the United States, or
               (y) any indenture, certificate of designation for preferred
               stock, agreement or other instrument known to us after due
               inquiry to which any of the Corporations is a party or by
               which any of them or any of their property is bound,

                         (ii)   be in conflict with, result in a breach of
               or constitute (with notice or lapse of time or both) a
               default under any such indenture, agreement or other
               instrument, or

                         (iii)  result in the creation or imposition of (or
               the obligation to create or impose) any material Lien upon<PAGE>


               any of the property or assets of any of the Corporations
               under any such indenture, agreement or other instrument.

                    3.   The Amendment has been duly executed and delivered
          by each of the Issuer and the Guarantor.  The Note Purchase
          Agreement, as amended by the Amendment, and the other Documents
          continue to constitute valid and legally binding obligations of
          each of the Corporations that is a party thereto, enforceable
          against each such Corporation in accordance with their respective
          terms, except to the extent that the enforceability thereof may
          be limited by bankruptcy, insolvency, reorganization, moratorium
          or other similar laws relating to or affecting creditors' rights
          generally and by general equitable principles (regardless of
          whether enforcement is sought in equity or at law).

                    4.   To the best of my knowledge and the knowledge of
          attorneys on my staff, no order, consent, approval, license,
          authorization or validation of, or filing, recording or
          registration with, or exemption by, the ICC or any other
          Governmental Authority in the states in which the Corporations
          conduct business, is required to be obtained or made by any
          Corporation to authorize, or is required in connection with the
          execution, delivery and performance of, the Amendment (except
          such as have been obtained or made and are in full force and
          effect).

                    The attorneys on my staff and I are admitted to
          practice in the State of Illinois and this opinion accordingly is
          limited to the laws thereof, the General Corporation Law of the
          State of Delaware and the laws of the United States.  However, I
          also advise you that nothing has come to our attention with
          respect to the laws of other applicable jurisdictions that is
          inconsistent with the conclusions expressed herein.  I recognize
          that the Amendment is governed by the laws of the State of
          New York and that neither I nor any of the attorneys on my staff
          are admitted to practice in the State of New York.  In giving the
          opinion expressed in paragraph 3, I have assumed that the laws of
          the State of New York are in all relevant respects consistent
          with the laws of the State of Illinois.  Finally, I advise you
          that we customarily review, either ourselves or with assistance
          of local counsel, questions that arise from time to time relating
          to the application to the business of the Corporations of the
          laws of the jurisdictions in which the Corporations have material
          operations.


                                        Very truly yours,



                                        James P. Daley
                                        Senior Vice President
                                        General Counsel and Secretary<PAGE>


                                                                 SCHEDULE I






                                   The Corporations


          Chicago and North Western Railway Company
          Midwestern Railroad Properties, Incorporated
          North Western Leasing Company
          Signage, Inc.
          Wisconsin Town Lot Company
          CNW Realco, Inc.<PAGE>


<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from the
September 30, 1994 Condensed Consolidated Statement of Income and Balance
Sheet of Chicago and North Western Transportation Company and is qualified 
in its entirety by reference to such financial statements.
</LEGEND>
<MULTIPLIER> 1,000  
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1994
<PERIOD-END>                               SEP-30-1994
<CASH>                                         103,400
<SECURITIES>                                         0
<RECEIVABLES>                                  136,200
<ALLOWANCES>                                       200
<INVENTORY>                                     38,400
<CURRENT-ASSETS>                               289,700
<PP&E>                                       2,167,400
<DEPRECIATION>                                 319,100
<TOTAL-ASSETS>                               2,203,300
<CURRENT-LIABILITIES>                          333,500
<BONDS>                                      1,060,200
<COMMON>                                           400
                                0
                                          0
<OTHER-SE>                                     296,000
<TOTAL-LIABILITY-AND-EQUITY>                 2,203,300
<SALES>                                              0
<TOTAL-REVENUES>                               847,200
<CGS>                                                0
<TOTAL-COSTS>                                  677,800
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                   200
<INTEREST-EXPENSE>                              72,100
<INCOME-PRETAX>                                104,200
<INCOME-TAX>                                    39,600
<INCOME-CONTINUING>                             64,600
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    64,600
<EPS-PRIMARY>                                     1.43
<EPS-DILUTED>                                     1.43
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission