SECURITIES AND EXCHANGE COMMISSION
                           Washington, D.C. 20549

                                 FORM 10-Q

                 QUARTERLY REPORT UNDER SECTION 13 OR 15(d)
                   OF THE SECURITIES EXCHANGE ACT OF 1934


                    For the Quarter Ended March 31, 1995
                                          --------------

                       Commission file number 1-5805
                                              ------

                        CHEMICAL BANKING CORPORATION            
                   --------------------------------------
           (Exact name of registrant as specified in its charter)

              Delaware                               13-2624428    
    -------------------------------              ---------------
    (State or other jurisdiction of              (I.R.S. Employer
     incorporation or organization)              Identification No.)

      270 Park Avenue, New York, New York               10017  
    --------------------------------------       ----------------
    (Address of principal executive offices)         (Zip Code)

    Registrant's telephone number, including area code  (212) 270-6000
                                                        --------------

        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....

        Common Stock, $1 Par Value                          240,881,338
    -------------------------------------------------------------------
    Number of shares outstanding of each of the issuer's classes of
    common stock on April 30, 1995.

     2
    ===================================================================
                              FORM 10-Q INDEX



    Part I                                                       Page
    ------                                                       ----

    Item 1  Financial Statements - Chemical Banking Corporation
            and Subsidiaries:

             Consolidated Balance Sheet at March 31, 1995 and
             December 31, 1994.                                     3

             Consolidated Statement of Income for the three months
             ended March 31, 1995 and March 31, 1994.               4

             Consolidated Statement of Cash Flows for the three 
             months ended March 31, 1995 and March 31, 1994.        5

             Consolidated Statement of Changes in Stockholders' 
             Equity for the three months ended March 31, 1995 and
             March 31, 1994.                                        6

            Notes to Financial Statements.                       6-16


    Item 2  Management's Discussion and Analysis of Financial 
            Condition and Results of Operations.                17-49


    Part II
    -------

    Item 1  Legal Proceedings                                      50

    Item 6  Exhibits and Reports on Form 8-K.                      50



    ===================================================================

    3
    Part I
    Item 1.
               CHEMICAL BANKING CORPORATION and Subsidiaries
                         CONSOLIDATED BALANCE SHEET
                               (in millions)
                                               March 31,   December 31,
                                                    1995           1994
                                                  ------         ------
    ASSETS
    Cash and Due from Banks                     $  7,819       $  8,832
    Deposits with Banks                            2,718          5,649
    Federal Funds Sold and Securities
      Purchased Under Resale Agreements           15,044         12,797
    Trading Assets:
      Debt and Equity Instruments                 10,900         11,093
      Risk Management Instruments                 29,977         17,709
    Securities:
      Held-to-Maturity (Market Value: $8,230 
        and $8,106)                                8,442          8,566
      Available-for-Sale                          19,407         18,431
    Loans (Net of Unearned Income: $615 
      and $460)                                   80,369         78,767
    Allowance for Credit Losses                   (2,455)        (2,480)
    Premises and Equipment                         2,140          2,134
    Due from Customers on Acceptances              1,083          1,088
    Accrued Interest Receivable                    1,224          1,190
    Assets Acquired as Loan Satisfactions             61            210
    Assets Held for Accelerated Disposition          402            526
    Other Assets                                   8,150          6,911
                                                --------       --------
        TOTAL ASSETS                            $185,281       $171,423
                                                ========       ========
    LIABILITIES
    Deposits:
      Demand (Noninterest Bearing)              $ 19,515       $ 21,399
      Time and Savings                            45,945         46,799
      Foreign                                     29,961         28,308
                                                --------       --------
     Total Deposits                               95,421         96,506
    Federal Funds Purchased and Securities 
      Sold Under Repurchase Agreements            23,362         23,098
    Other Borrowed Funds                          11,981         11,843
    Acceptances Outstanding                        1,086          1,104
    Accounts Payable and Accrued Liabilities       2,323          2,361
    Other Liabilities                             32,608         17,808
    Long-Term Debt                                 7,709          7,991
                                                --------       --------
          TOTAL LIABILITIES                      174,490        160,711
                                                --------       --------
    COMMITMENTS AND CONTINGENCIES (See Note 8)

    STOCKHOLDERS' EQUITY
    Preferred Stock                                1,450          1,450
    Common Stock (Issued 254,931,474 
      and 254,009,187 Shares)                        255            254
    Capital Surplus                                6,578          6,544
    Retained Earnings                              3,523          3,263
    Net Unrealized Loss on Securities 
      Available-for-Sale, Net of Taxes              (472)          (438)
    Treasury Stock, at Cost                         (543)          (361)
                                                --------       --------
        TOTAL STOCKHOLDERS' EQUITY                10,791         10,712
                                                --------       --------
        TOTAL LIABILITIES 
              AND STOCKHOLDERS' EQUITY          $185,281       $171,423
                                                ========       ========

    The Notes to Financial Statements are an integral part of these
    Statements.


    4
    Part I
    Item 1. (continued)
    
               CHEMICAL BANKING CORPORATION and Subsidiaries
                      CONSOLIDATED STATEMENT OF INCOME
                        Three Months Ended March 31,
                   (in millions, except per share data) 

                                                    1995        1994
                                                  ------      ------
    Interest Income
    Loans                                        $ 1,661    $  1,307
    Securities                                       505         416
    Trading Assets                                   199         173
    Federal Funds Sold and Securities
      Purchased Under Resale Agreements              219         100
    Deposits with Banks                               82          94
                                                --------    --------
      Total Interest Income                        2,666       2,090
                                                --------    --------
    Interest Expense
    Deposits                                         851         520
    Short-Term and Other Borrowings                  519         292
    Long-Term Debt                                   140         135
                                                --------    --------
      Total Interest Expense                       1,510         947
                                                --------    --------
    Net Interest Income                            1,156       1,143
    Provision for Losses                             120         205
                                                --------    --------
    Net Interest Income After 
      Provision For Losses                         1,036         938
                                                --------    --------

    Noninterest Revenue
    Trust and Investment Management Fees              91         110
    Corporate Finance and Syndication Fees           119          82
    Service Charges on Deposit Accounts               74          69
    Fees for Other Banking Services                  294         290
    Trading Revenue                                   56         185
    Securities Gains (Losses)                        (18)         46
    Other Revenue                                    254         149
                                                --------    --------
      Total Noninterest Revenue                      870         931
                                                --------    --------

    Noninterest Expense
    Salaries                                         546         518
    Employee Benefits                                107         119
    Occupancy Expense                                135         146
    Equipment Expense                                101          84
    Foreclosed Property Expense                       (7)         35
    Restructuring Charge                             ---          48
    Other Expense                                    364         374
                                                --------    --------
      Total Noninterest Expense                    1,246       1,324
                                                --------    --------
    Income Before Income Tax Expense and 
      Effect of Accounting Change                    660         545
    Income Tax Expense                               264         226
                                                --------    --------
    Income Before Effect of Accounting Change        396         319
    Effect of Change in Accounting Principle         (11)        ---
                                                --------    --------
    Net Income                                   $   385    $    319
                                                ========    ========
    Net Income Applicable To Common Stock        $   355    $    287
                                                ========    ========

    Per Common Share:
       Income Before Effect of 
         Accounting Change                       $  1.51    $   1.13
       Effect of Change in Accounting Principle    (0.05)        ---
                                                --------    --------
       Net Income                                $  1.46    $   1.13
                                                ========    ========
    Average Common Shares Outstanding              243.2       253.2

    The Notes to Financial Statements are an integral part of these
    Statements.


    5
    Part I
    Item 1. (continued)
    
               CHEMICAL BANKING CORPORATION and Subsidiaries
                    CONSOLIDATED STATEMENT OF CASH FLOWS
                        Three Months Ended March 31,
                               (in millions)
                                                        1995      1994
                                                      ------    ------
    Operating Activities
    --------------------
    Net Income                                        $  385    $  319
    Adjustments to Reconcile Net Income to Net Cash
      Provided by Operating Activities:
      Provision for Losses                               120       205
      Restructuring Charge                               ---        48
      Depreciation and Amortization                       98        89
      Net Change In:
         Trading-Related Assets                        3,083    (1,066)
         Accrued Interest Receivable                     (34)      120
         Accrued Interest Payable                         (3)       26
         Other, Net                                      (22)      592
                                                     -------   -------
       Net Cash Provided by Operating Activities       3,627       333
                                                     -------   -------

    Investing Activities
    --------------------
    Net Change In:
      Deposits with Banks                              2,931     2,142
      Federal Funds Sold and Securities 
        Purchased Under Resale Agreements             (2,247)   (1,166)
      Loans Due to Sales and Securitizations           1,280     2,942
      Other Loans, Net                                (3,405)   (2,669)
      Other, Net                                      (1,645)      607
    Proceeds from the Maturity of 
      Held-to-Maturity Securities                        280     1,033
    Purchases of Held-to-Maturity Securities            (150)     (396)
    Proceeds from the Maturity of 
      Available-for-Sale Securities                      769     5,507
    Proceeds from the Sale of 
      Available-for-Sale Securities                    9,309     1,008
    Purchases of Available-for-Sale Securities       (10,711)   (8,209)
                                                     -------   -------
       Net Cash Provided (Used) 
         by Investing Activities                      (3,589)      799
                                                     -------   -------

    Financing Activities
    --------------------
    Net Change In:
      Noninterest-Bearing Domestic Demand Deposits    (1,884)   (1,967)
      Domestic Time and Savings Deposits                (854)   (1,984)
      Foreign Deposits                                 1,653       815
      Federal Funds Purchased, Securities 
       Sold Under Repurchase Agreements 
       and Other Borrowed Funds                          694     4,529
      Other Liabilities                                  (57)   (1,222)
      Other, Net                                         (14)       13
    Proceeds from the Issuance of Long-Term Debt         291     1,000
    Redemption and Maturity of Long-Term Debt           (578)     (749)
    Proceeds from the Issuance of Stock                   34        13
    Treasury Stock, Net                                 (182)      ---
    Cash Dividends Paid                                 (137)     (128)
                                                      ------    ------
       Net Cash Provided (Used) by 
         Financing Activities                         (1,034)      320
                                                      ------    ------
    Effect of Exchange Rate Changes on 
      Cash and Due from Banks                            (17)      (18)
    Net Increase (Decrease) in Cash 
      and Due from Banks                              (1,013)    1,434
    Cash and Due from Banks at January 1,              8,832     6,852
                                                      ------    ------
    Cash and Due from Banks at March 31,              $7,819    $8,286
                                                      ======    ======

    Cash Interest Paid                                $2,669    $  921
    Taxes Paid                                        $   76    $  226

    The Notes to Financial Statements are an integral part of these
    Statements.

    6
    Part I
    Item 1. (continued)
    
               CHEMICAL BANKING CORPORATION and Subsidiaries
                     CONSOLIDATED STATEMENT OF CHANGES
                          IN STOCKHOLDERS' EQUITY
                        Three Months Ended March 31,
                               (in millions)

                                                   1995       1994
                                               --------   --------

    BALANCE AT JANUARY 1,                       $10,712    $11,164
                                               --------   --------

    Net Income                                      385        319
    Dividends Declared:
      Preferred Stock                               (30)       (32)
      Common Stock                                 (105)       (96)
    Issuance of Common Stock                         34         13
    Restricted Stock Granted, 
      Net of Amortization                             1        ---
    Net Changes in Treasury Stock                  (182)       ---
    Net Change in Fair Value of 
     Available-for-Sale Securities, Net of Taxes    (34)      (407) 
    Accumulated Translation Adjustment               10        ---
                                               --------   --------
      Net Change in Stockholders' Equity             79       (203)
                                               --------   --------

    BALANCE AT MARCH 31,                        $10,791    $10,961
                                               ========   ========

                       NOTES TO FINANCIAL STATEMENTS
                       -----------------------------

    NOTE 1 - BASIS OF PRESENTATION
    ------------------------------
    The unaudited financial statements of Chemical Banking Corporation
    and subsidiaries (the "Corporation") are prepared in accordance
    with generally accepted accounting principles for interim financial
    information.  In the opinion of management, all adjustments
    (consisting only of normal recurring adjustments) necessary for a
    fair presentation of the financial position and the results of
    operations for the interim periods presented have been included.

    On January 1, 1995, the Corporation adopted Statement of Financial
    Accounting Standards No. 114, "Accounting by Creditors for
    Impairment of a Loan" ("SFAS 114"), and Statement of Financial
    Accounting Standards No. 118, "Accounting by Creditors for
    Impairment of a Loan - Income Recognition and Disclosures" ("SFAS
    118"), an amendment to SFAS 114.  The adoption of SFAS 114 and SFAS
    118 did not have an effect on the Corporation's earnings,
    liquidity, or capital resources.  See Note 4 - Loans on page 10 of
    this Form 10-Q for further discussion of the Corporation's impaired
    loans as of and for the three months ended March 31, 1995.

    NOTE 2 - TRADING ACTIVITIES
    ---------------------------
    The Corporation uses its trading assets, such as debt and equity
    instruments and risk management instruments, to meet the financing
    needs of its customers and to generate revenues through its trading
    activities.


    7
    Part I
    Item 1. (continued)
    
    DEBT AND EQUITY INSTRUMENTS
    Trading assets-debt and equity instruments, which are carried at
    fair value, are presented in the following table for the dates
    indicated:

                                              March 31, December 31,
    (in millions)                                  1995         1994
                                              --------- ------------

    U.S. Government and Federal Agencies        $ 3,269      $ 2,548
    Obligations of State and 
      Political Subdivisions                        228          327
    Certificates of Deposit, Bankers' 
      Acceptances, and Commercial Paper           1,193        1,644
    Debt Securities Issued by 
      Foreign Governments                         2,761        1,983
    Foreign Financial Institutions                2,136        3,119
    Other, primarily includes corporate
      debt and eurodollar bonds                   1,313        1,472
                                                -------      -------

    Total Trading Assets - Debt 
      and Equity Instruments (a)                $10,900      $11,093
                                                =======      =======

    [FN]
    (a) Includes emerging markets instruments of $161 million at March
        31, 1995 and $544 million at December 31, 1994.


    RISK MANAGEMENT INSTRUMENTS
    Trading assets-risk management instruments, which totaled $30.0
    billion at March 31, 1995, represent unrealized gains on interest
    rate contracts of $8.3 billion, foreign exchange contracts of $21.4
    billion, and stock index options and commodity contracts of $0.3
    billion.  At December 31, 1994, trading assets-risk management
    instruments totaled $17.7 billion and represented unrealized gains
    on interest rate contracts of $7.9 billion, foreign exchange
    contracts of $9.5 billion, and stock index options and commodity
    contracts of $0.3 billion.
    
    Trading liabilities-risk management instruments, which totaled
    $31.1 billion at March 31, 1995, represent unrealized losses on
    interest rate contracts of $9.3 billion, foreign exchange contracts
    of $21.5 billion, and stock index options and commodity contracts
    of $0.3 billion.  At December 31, 1994 trading liabilities-risk
    management instruments totaled $16.0 billion and represented
    unrealized losses on interest rate contracts of $7.0 billion,
    foreign exchange contracts of $8.9 billion, and stock index options
    and commodity contracts of $0.1 billion.

    The increase in the Corporation's risk management instruments at
    March 31, 1995, when compared with December 31, 1994, was primarily
    due to an increase in foreign exchange related unrealized gains and
    losses as a result of the recent decline in the value of the U.S.
    dollar against foreign currencies, in particular the Deutsche mark
    and Japanese yen.  

    A description of the classes of derivative and foreign exchange
    instruments used in the Corporation's trading activities as well as
    the related accounting policies and the credit risk and
    market risk factors involved in such activities are disclosed in
    Note One on page B48 and in Note Nineteen on pages B64-B66 of the
    Corporation's Annual Report on Form 10-K for the year ended
    December 31, 1994.  For a discussion of the Corporation's risk
    management instrument activity and related trading revenue for the
    1995 first quarter, see Management's Discussion and Analysis on
    page 23 and pages 37-40 of this Form 10-Q.

    NOTE 3 - SECURITIES
    -------------------
    Securities that may be sold in response to or in anticipation of
    changes in interest rates and resulting prepayment risk, or other
    factors, are classified as available-for-sale and carried at fair
    value.  The unrealized gains and losses on these securities, along
    with any unrealized gains and losses on related hedges, are
    reported net of applicable taxes in a separate component of
    stockholders' equity.  Securities that the Corporation has the
    positive intent and ability to hold to maturity are classified as
    held-to-maturity and are carried at amortized cost.


    8
    Part I
    Item 1. (continued)
    
    The fair valuation of the securities classified as available-for-
    sale (including loans classified as available-for-sale) resulted in
    a net after-tax unfavorable impact of $472 million on
    the Corporation's stockholders' equity at March 31, 1995, compared
    with a net after-tax unfavorable impact of $438
    million at December 31, 1994.  The net change from the 1994 year-
    end was the result of the declining value of Brady Bonds
    partially offset by the effect of lower interest rate levels at
    March 31, 1995 compared with December 31, 1994.  See Note 4 for
    further discussion.

    Net losses from available-for-sale securities sold in the first
    quarter of 1995 amounted to $18 million (gross gains of $38 million
    and gross losses of $56 million).  Net gains on such sales for the
    same period in 1994 amounted to $46 million (gross gains of $73
    million and gross losses of $27 million).  There were no sales of
    held-to-maturity securities in either first quarter period.

    HELD-TO-MATURITY SECURITIES

    The amortized cost and estimated fair value of held-to-maturity
    securities were as follows for the dates indicated:

    
    

    March 31, 1995 (in millions)                            Gross        Gross
                                          Amortized    Unrealized   Unrealized          Fair
                                               Cost         Gains       Losses         Value(a)
                                          ---------    ----------   ----------      --------
                                                                         
    U.S. Government and Federal
       Agency/Corporation Obligations:
        Mortgage-backed Securities          $ 3,556       $     2      $    91       $ 3,467
        Collateralized Mortgage Obligations   3,761           ---          120         3,641
        Other, primarily U.S. Treasuries        179           ---          ---           179
    Obligations of State
      and Political Subdivisions                189           ---          ---           189
    Collateralized Mortgage Obligations (b)     137             2            3           136
    Other, primarily 
      Asset-Backed Securities                   620             2            4           618
                                           --------      --------     --------      --------
        Total Held-to-Maturity 
          Securities (c)                    $ 8,442       $     6      $   218       $ 8,230
                                           ========      ========     ========      ========



    December 31, 1994 (in millions)                         Gross        Gross
                                          Amortized    Unrealized   Unrealized          Fair
                                               Cost         Gains       Losses         Value(a)
                                          ---------    ----------   ----------         -----
    U.S. Government and Federal
       Agency/Corporation Obligations:
        Mortgage-backed Securities          $ 3,615       $   ---      $   209       $ 3,406
        Collateralized Mortgage Obligations   3,871           ---          237         3,634
        Other, primarily U.S. Treasuries        130           ---            2           128
    Obligations of State and 
      Political Subdivisions                    118             1          ---           119
    Collateralized Mortgage 
      Obligations (b)                           140             1            4           137
    Other, primarily Asset Backed 
      Securities                                692             2           12           682
                                           --------      --------     --------      --------
        Total Held-to-Maturity 
          Securities (c)                    $ 8,566       $     4      $   464       $ 8,106
                                           ========      ========     ========      ========

    <FN>
    (a) The Corporation's portfolio of securities generally consists
        of investment grade securities.  The fair value of actively-
        traded securities is determined by the secondary market, while
        the fair value for non-actively-traded securities is based on
        independent broker quotations.  
    (b) Collateralized mortgage obligations of private issuers
        generally have underlying collateral consisting of obligations
        of U.S. Government and Federal agencies and corporations. 
    (c) See Note 4 for loans accounted for pursuant to Statement of
        Financial Accounting Standards No. 115 "Accounting for Certain
        Investments in Debt and Equity Securities" ("SFAS 115").
    

   
     9 
    Part I
    Item 1. (continued)
    
    AVAILABLE-FOR-SALE SECURITIES

    The amortized cost and estimated fair value of available-for-sale
    securities for the dates indicated were as follows:

    
    
    March 31, 1995 (in millions)                            Gross        Gross
                                          Amortized    Unrealized   Unrealized          Fair
                                               Cost         Gains       Losses         Value(a)
                                          ---------    ----------   ----------         -----
                                                                         
    U.S. Government and Federal
       Agency/Corporation Obligations:
        Mortgage-backed Securities          $ 8,407       $   370      $   320       $ 8,457
        Collateralized Mortgage Obligations     186           ---            7           179
        Other, primarily U.S. Treasuries      6,003            33          223         5,813
    Debt Securities Issued by 
      Foreign Governments                     3,703             7          216         3,494
    Corporate Debt Securities                   368             8           10           366
    Collateralized Mortgage 
      Obligations (b)                           237           ---            1           236
    Other (c)                                   876             1           15           862
                                          ---------     ---------    ---------     ---------
       Total Available-for-Sale Securities 
        Carried at Fair Value (d)           $19,780       $   419      $   792       $19,407
                                          =========     =========    =========     =========


    December 31, 1994 (in millions)                         Gross        Gross
                                          Amortized    Unrealized   Unrealized          Fair
                                               Cost         Gains       Losses         Value(a)
                                          ---------    ----------   ----------         -----
    U.S. Government and Federal
       Agency/Corporation Obligations:
        Mortgage-backed Securities          $ 8,151       $   554      $   593       $ 8,112
        Collateralized Mortgage Obligations     354             1           28           327
        Other, primarily U.S. Treasuries      6,414             8          359         6,063
    Debt Securities Issued by 
      Foreign Governments                     2,736            16          134         2,618
    Corporate Debt Securities                   358             6            5           359
    Collateralized Mortgage 
      Obligations (b)                           262             1            3           260
    Other (c)                                   702             1           11           692
                                           --------      --------     --------      --------
       Total Available-for-Sale Securities 
        Carried at Fair Value (d)           $18,977       $   587      $ 1,133       $18,431
                                           ========      ========     ========      ========
    <FN>
    (a) The Corporation's portfolio of securities generally consists
        of investment grade securities.  The fair value of actively-
        traded securities is determined by the secondary market, while
        the fair value for non-actively-traded securities is based on
        independent broker quotations.
    (b) Collateralized mortgage obligations of private issuers
        generally have underlying collateral consisting of obligations
        of U.S. Government and Federal agencies and corporations.
    (c) Comprised of all other debt, asset-backed and equity
        securities.
    (d) See Note 4 for loans accounted for pursuant to SFAS 115.
    

     10
    Part I
    Item 1. (continued)
    
    NOTE 4 - LOANS
    --------------
    Certain loans that meet the accounting definition of a security are
    classified as loans and are measured pursuant to SFAS 115.  Bonds
    that have been issued by foreign governments (such as Mexico,
    Venezuela and Brazil) to financial institutions, including the
    Corporation, as part of a debt renegotiation (i.e., "Brady Bonds")
    are subject to the provisions of SFAS 115.  The amortized cost and
    estimated fair value of loans measured pursuant to SFAS 115 for the
    dates indicated were as follows:

    
    
    March 31, 1995 (in millions)                            Gross        Gross
                                          Amortized    Unrealized   Unrealized          Fair
                                               Cost         Gains       Losses         Value
                                          ---------    ----------   ----------         -----
                                                                         
    Held-to-Maturity                        $ 1,998       $     6      $   989       $ 1,015
    Available-for-Sale                        1,635            71          523         1,183
                                           --------     ---------     --------      --------
       Total                                $ 3,633       $    77      $ 1,512       $ 2,198
                                           ========      ========     ========      ========

    December 31, 1994 (in millions)                         Gross        Gross
                                          Amortized    Unrealized   Unrealized          Fair
                                               Cost         Gains       Losses         Value
                                          ---------    ----------   ----------         -----

    Held-to-Maturity                        $ 1,998       $    10      $   848       $ 1,160
    Available-for-Sale                        1,635           150          369         1,416
                                           --------      --------     --------      --------
       Total                                $ 3,633       $   160      $ 1,217       $ 2,576
                                           ========      ========     ========      ========

    

    There were no sales of available-for-sale loans in the first
    quarter of 1995.  Cash proceeds from the sales of such loans in the
    first quarter of 1994 were $318 million.
    
    As discussed in Note 1 - Basis of Presentation, the Corporation
    adopted SFAS 114 and SFAS 118 on January 1, 1995 which requires
    that the carrying value of impaired loans be measured based on the
    present value of expected future cash flows discounted at the
    loan's effective interest rate or, as a practical expedient, at the
    loan's observable market price or the fair value of the collateral,
    if the loan is collateral dependent.  Under SFAS 114, a loan is
    considered impaired when, based on current information, it is
    probable that the borrower will be unable to pay contractual
    interest or principal payments as scheduled in the loan agreement. 
    SFAS 114 applies to all loans except smaller-balance homogeneous 
    consumer loans, loans carried at fair value or the lower of cost 
    or fair value, debt securities and leases.

    The Corporation's impaired loans are those non-consumer loans
    currently reported as nonperforming.  The Corporation recognizes
    interest income on those loans to the extent received in cash. 
    However, where there is doubt regarding the ultimate collectibility
    of the loan principal, cash receipts, whether designated as
    principal or interest, are applied to reduce the carrying value of
    the loan.  For a further description of the Corporation's
    accounting policies for recognition of interest income on
    nonperforming loans, see Note One of the Notes to the Consolidated
    Financial Statements on pages B48-B51 of the Corporation's Annual
    Report on Form 10-K for the year ended December 31, 1994.

   
     11
    Part I
    Item 1. (continued)
    
    The following table sets forth impaired loan disclosures as of and
    for the three months ended March 31, 1995.
                                                         March 31,
    (in millions)                                             1995
                                                         ---------

    Impaired Loans with an Allowance                       $  665
    Impaired Loans without an Allowance (a)                   277
                                                           ------
       Total Impaired Loans                                $  942
                                                           ======

    Allowance for Impaired Loans under
      SFAS 114 (b)                                         $  217
                                                           ======

    Average Balance of Impaired Loans
      during the Period                                    $  945
                                                           ======

    Interest Income Recognized on Impaired
      Loans during the Period                              $    4
                                                           ======
    [FN]
    (a) Impaired loans for which the discounted cash flows, collateral
        value or market price equals or exceeds the carrying value of
        the loan.  Such loans do not require an allowance under SFAS
        114.
    (b) The Allowance for Impaired Loans under SFAS 114 is a part of
        the Corporation's overall Allowance for Credit Losses.


    NOTE 5 - COMMON STOCK REPURCHASE
    --------------------------------
    During the 1995 first quarter, the Corporation repurchased 3.9
    million shares of its common stock on the open market under a
    previously announced plan to repurchase up to 6 million shares in
    1995.  This follows a stock buyback program of 10 million shares
    completed in 1994.

    NOTE 6 - POSTRETIREMENT MEDICAL AND LIFE INSURANCE BENEFITS
    -----------------------------------------------------------
    For a discussion of the Corporation's postretirement medical and
    life insurance benefits provided to domestic employees, reference
    is made to page B60 of the Corporation's Annual Report filed on
    Form 10-K for the year ended December 31, 1994.  

    On January 1, 1995, the Corporation adopted Statement of Financial
    Accounting Standards No. 106, "Employer's Accounting for
    Postretirement Benefits Other Than Pensions" ("SFAS 106"), for
    postretirement medical benefits related to the Corporation's
    foreign employees.  SFAS 106 requires recognition, during the years
    of the employees' active service, of the employer's expected cost
    and obligation of providing postretirement benefits other than
    pensions to employees and eligible dependents.  The Corporation has
    not prefunded these benefits.  Consistent with the January 1, 1993
    adoption of SFAS 106 for its domestic employees, the Corporation
    elected to expense the entire unrecognized accumulated obligation
    related to its foreign employees via a one-time pre-tax charge of
    $17 million ($11 million after-tax or $0.05 per common share) on
    January 1, 1995.

    During the first quarter of 1995, the Corporation accrued $1
    million of periodic expense related to its foreign employees, which
    is primarily comprised of interest on the accumulated obligation,
    and also included service cost-benefits earned during the quarter. 
    Prior to January 1, 1995, the Corporation recognized the costs of
    providing postretirement medical benefits related to its foreign
    employees on a cash basis.

   
     12 
    Part I
    Item 1. (continued)
    
    NOTE 7 - RESTRUCTURING CHARGES
    ------------------------------
    In December 1994, the Corporation announced a two-year program to
    improve earnings per share and return on equity and, as a result,
    recorded a pre-tax restructuring charge of $260 million.  The
    charge (which is primarily comprised of cash charges) is related to
    severance and other termination-related costs of $138 million
    associated with the elimination of 3,700 positions and costs of
    $122 million for the disposition of certain facilities, premises
    and equipment, and the termination of leases.  The staff reductions
    are tied to specific expense reduction initiatives such as
    commercial lending re-engineering, branch network rationalization
    and the process improvement program at Texas Commerce and will
    occur within the Global Bank, Regional Bank, Texas Commerce and
    Corporate sectors.  At March 31, 1995 the reserve balance
    associated with this charge was approximately $227 million of which
    $112 million related to severance and other termination-related
    costs and $115 million related to the disposition of certain
    facilities, premises and equipment and termination of leases.

    During 1994, the Corporation also included in noninterest expense a
    restructuring charge of $48 million related to the closing of 50
    New York branches and a staff reduction of 650.  This restructuring
    charge primarily comprises real estate costs and severance costs
    associated with the closing of the 50 New York branches.  Also
    included in the restructuring charge are severance costs involved
    in optimizing the branch staff at existing branches.  This
    rationalization of the branch system is part of an ongoing
    Corporate-wide program to improve productivity.  At March 31, 1995,
    the reserve balance associated with this restructuring charge was
    approximately $23 million (of which $22 million related to the
    pending disposition of certain facilities).

    At March 31, 1995, remaining reserve balances (associated with the
    pending disposition of facilities) related to 1993 restructuring
    charges were immaterial.

    NOTE 8 - COMMITMENTS AND CONTINGENCIES
    --------------------------------------
    For a discussion of certain legal proceedings, see Part II, Item 1
    of this Form 10-Q.  The Corporation and its subsidiaries are
    defendants in a number of legal proceedings.  After reviewing with
    counsel all actions and proceedings pending against or involving
    the Corporation and its subsidiaries, management does not expect
    the aggregate liability or loss, if any, resulting therefrom to
    have a material adverse effect on the consolidated financial
    condition of the Corporation.

    NOTE 9 - DERIVATIVE AND FOREIGN EXCHANGE FINANCIAL INSTRUMENTS
    --------------------------------------------------------------
    The Corporation utilizes various derivative and foreign exchange
    financial instruments for trading purposes and for purposes other
    than trading, such as asset/liability management.  These financial
    instruments represent contracts with counterparties where payments
    are made to or from the counterparty based upon specific interest
    rates, currency levels, other market rates or on terms
    predetermined by the contract.  Such derivative and foreign
    exchange transactions involve, to varying degrees, credit risk and
    market risk.  A discussion of the credit and market risks involved
    with derivative and foreign exchange financial instruments is
    provided on pages B31-B34 of the Corporation's Annual Report on
    Form 10-K for the year ended December 31, 1994.

    DERIVATIVE AND FOREIGN EXCHANGE INSTRUMENTS USED FOR TRADING
    PURPOSES:  The financial instruments used for the Corporation's
    trading activities are disclosed in Note 2 of this Form 10-Q.

    The amount of credit risk regarding the Corporation's trading
    activities is disclosed on the balance sheet in accordance with
    Financial Accounting Standards Board Interpretation No. 39 ("FASI
    39").  These amounts are disclosed in Note 2 of this Form 10-Q. 
    The effects of market risk (gains or losses) on the Corporation's
    trading activities have been reflected in trading revenue, as the
    trading instruments are marked-to-market on a daily basis.

    DERIVATIVE AND FOREIGN EXCHANGE INSTRUMENTS USED FOR PURPOSES OTHER
    THAN TRADING:  The Corporation's principal objective in using off-
    balance sheet instruments for purposes other than trading is for
    its asset/liability management.  The majority of the Corporation's
    derivatives used for such activities are transacted through its
    trading units.  A discussion of the Corporation's objectives and
    strategies for employing derivative and foreign exchange
    instruments for asset/liability management activities is included
    on page B34 of the Corporation's Annual Report on Form 10-K for the
    year ended December 31, 1994.

     13
    Part I
    Item 1. (continued)
    
    At March 31, 1995, gross deferred gains and gross deferred losses
    relating to closed financial futures contracts used in
    asset/liability management activities were $24 million and $63
    million, respectively.  Deferred gains and losses on closed
    financial futures contracts are generally amortized over periods
    ranging up to twelve months.  The amortization periods are
    dependent upon when the contract is closed and the period of time
    over which the asset or liability is being hedged.  
    
    The Corporation does not generally terminate its interest rate swaps;
    however, during the 1995 first quarter, certain swaps were terminated.  
    As of March 31, 1995, gross deferred gains and gross deferred losses 
    related to terminated interest rate swap contracts were $2 million and 
    $35 million, respectively. 
    
    The Corporation generally does not use derivative financial
    instruments to hedge anticipated transactions.  Accordingly, at
    March 31, 1995, deferred gains and losses associated with such
    transactions were immaterial.

   
     14
    Part I
    Item 1. (continued)
    
    The following table summarizes the aggregate notional amounts of
    interest rate and foreign exchange contracts as well as the credit
    exposure related to these instruments (after taking into account
    the effects of master netting agreements) for the dates indicated
    below.  The table should be read in conjunction with the preceding
    narrative as well as the descriptions of these products and their
    risks included on pages B65-B66 of the Corporation's Annual Report
    on Form 10-K for the year ended December 31, 1994.

    
    
                                                   Notional Amounts             Credit Exposure
                                               -------------------------    -----------------------
                                               March 31,  December 31,     March 31,  December 31,
    (in billions)                                   1995          1994          1995          1994
                                               ---------  ------------     ---------  ------------
                                                                               
    INTEREST RATE CONTRACTS
    Futures and Forward Rate Agreements
      Trading                                   $1,025.9      $  938.1       $   1.2       $   0.8
      Asset and Liability Management                52.9          32.8           ---           ---
    Interest Rate Swaps
      Trading                                    1,345.6       1,107.9           7.0           6.9
      Asset and Liability Management                55.5          50.7           0.2           0.2
    Purchased Options
      Trading                                      112.5          60.5           0.1           0.2
      Asset and Liability Management                13.1          13.7           ---           ---
    Written Options
      Trading                                      108.4          69.5           ---           ---
      Asset and Liability Management                 7.7           3.3           ---           ---
                                                --------      --------      --------      --------
        Total Interest Rate Contracts           $2,721.6      $2,276.5       $   8.5       $   8.1
                                                ========      ========      ========      ========

    FOREIGN EXCHANGE CONTRACTS
    Spot, Forward and Futures Contracts
      Trading                                    $ 924.6      $  794.0       $  18.0       $   7.3
      Asset and Liability Management                11.9          12.3           ---           ---
    Other Foreign Exchange Contracts (a)
      Trading                                      122.0          94.5           3.4           2.2
      Asset and Liability Management                 0.2           0.3           ---           ---
                                                --------      --------      --------      --------
        Total Foreign Exchange Contracts        $1,058.7      $  901.1       $  21.4       $   9.5
                                                ========      ========      ========      ========

    STOCK INDEX OPTIONS AND COMMODITY CONTRACTS
      Trading                                    $   6.4      $    4.5       $   0.3       $   0.3
                                                ========      ========       =======       =======
    Total Credit Exposure Recorded on the Balance Sheet                      $  30.2       $  17.9
                                                                             =======       =======
    <FN>
    (a) Includes purchased options, written options and cross-currency
        interest rate swaps of $46.5 billion, $48.8 billion and $26.9
        billion, respectively at March 31, 1995, compared with $34.2
        billion, $38.4 billion and $22.2 billion, respectively, at
        December 31, 1994.
    

    In addition to the financial instruments presented in the preceding
    notional table, the Corporation also enters into transactions
    involving "when-issued securities" primarily as part of its trading
    activities.  When-issued securities are commitments to purchase or
    sell securities authorized for issuance, but not yet actually
    issued.  Accordingly, they are not recorded on the balance sheet
    until issued.  At March 31, 1995 and December 31, 1994, commitments
    to purchase when-issued securities were $5,440 million and $6,289
    million, respectively, and commitments to sell when-issued
    securities were $5,484 million and $6,658 million, respectively.

   
     15
    Part I
    Item 1. (continued)
    
    Derivatives and foreign exchange products are generally either
    negotiated over-the-counter ("OTC") contracts or standardized
    contracts executed on a recognized exchange (such as the Chicago
    Board of Options Exchange).  Standardized exchange-traded
    derivatives primarily include futures and options.  Negotiated
    over-the-counter derivatives are generally entered into between two
    counterparties that negotiate specific agreement terms, including
    the underlying instrument, amount, exercise price and maturity.

    All of the Corporation's interest rate swaps and forward rate
    agreements are OTC-traded and all of the Corporation's financial
    futures contracts are exchange-traded.  As of March 31, 1995,
    approximately 33% of the Corporation's options activity was
    exchange-traded, with the balance being OTC-traded.  As of December
    31, 1994, approximately 19% of the Corporation's options activity
    was exchange-traded, with the balance being OTC-traded.  The
    percentage of options activity that is exchange-traded versus OTC-
    traded will vary depending upon conditions in the market place.

    NOTE 10 - OFF-BALANCE SHEET LENDING-RELATED FINANCIAL INSTRUMENTS
    -----------------------------------------------------------------
    The following table summarizes the Corporation's credit risk which
    is represented by contract amounts relating to lending-related
    financial instruments at March 31, 1995 and December 31, 1994.  The
    table should be read in conjunction with the description of these
    products and their risks included on pages B66-B67 of the
    Corporation's Annual Report on Form 10-K for the year ended
    December 31, 1994.

    OFF-BALANCE SHEET LENDING-RELATED FINANCIAL INSTRUMENTS
    ------------------------------------------------------------------
                                            March 31,   December 31,
    (in millions)                                1995           1994
                                            ---------   ------------

    Commitments to Extend Credit             $ 52,431(a)   $  49,266(a)
    Standby Letters of Credit (Net of Risk
       Participations of $5,014 and $5,218)    12,222         12,451
    Other Letters of Credit                     3,099          2,860
    Customers' Securities Lent                 18,565         18,979

    ------------------------------------------------------------------
    (a) Excludes credit card commitments of $19.6 billion and $19.0
        billion at March 31, 1995 and December 31, 1994, respectively.
    ------------------------------------------------------------------

    NOTE 11 - FAIR VALUE OF FINANCIAL INSTRUMENTS
    ---------------------------------------------
    For a discussion of the Corporation's fair value methodologies, see
    pages B67-B69 of the Corporation's Annual Report on Form 10-K for
    the year ended December 31, 1994.  At March 31, 1995, the carrying
    value and estimated fair value of financial assets required to be
    valued for purposes of SFAS 107 were $180.0 billion and $181.0
    billion, respectively, compared with $166.0 billion and $166.8
    billion, respectively, at December 31, 1994.  At March 31, 1995,
    the carrying value and estimated fair value of financial
    liabilities required to be valued for purposes of SFAS 107 were
    $173.9 billion and $174.4 billion, respectively, compared with
    $160.2 billion and $160.8 billion at December 31, 1994.

   
     16
    Part I
    Item 1. (continued)
    
    The following table presents the carrying value and estimated fair
    value at March 31, 1995 of financial assets and liabilities valued
    under SFAS 107 and certain derivatives contracts (which are primarily
    interest rate swaps) used for asset/liability management ("ALM")
    activities related to such financial assets and liabilities.   
    

    
    
                                        Financial Assets/                        Derivative Contracts Used
                                      Financial Liabilities                         for ALM Activities
                                       --------------------         --------------------------------------------------

                                                    Estimated                      Gross           Gross      Estimated
                                       Carrying       Fair         Carrying     Unrecognized   Unrecognized      Fair
    (in millions)                      Value(a)     Value(a)       Value(b)        Gains          Losses        Value
                                       --------      -------        -------     -----------     -----------   ---------
                                                                                             
    FINANCIAL ASSETS:
    Assets for Which Fair Value 
      Approximates Book Value         $ 31,496      $ 31,496        $  ---        $  ---         $ ---         $  ---
    Trading Assets:
      Debt and Equity Instruments       10,900        10,900           ---           ---           ---            ---
      Risk Management Instruments       29,977        29,977           ---           ---           ---            ---
    Securities Held-to-Maturity          8,442         8,230           ---           ---           ---            ---
    Securities Available-for-Sale       19,407        19,407           287           ---           ---            287
    Loans, Net                          77,914        78,628            29           123          (237)           (85)
    Derivatives in Lieu of 
      Cash Market Instruments               15            87            15           213          (141)            87
    Other Assets                         1,876         2,242           ---           ---           ---            ---
                                      --------      --------
      Total Financial Assets          $180,027      $180,967
                                      ========      ========

    FINANCIAL LIABILITIES:
    Liabilities for Which Fair Value
      Approximates Book Value         $119,354      $119,354             1             3            (6)            (2)
    Domestic Time Deposits              15,771        16,179            71            21          (395)          (303)
    Long-Term Debt                       7,709         7,785             5            14          (124)          (105)
    Trading Liabilities - Risk 
      Management Instruments            31,050        31,050           ---           ---           ---            ---
                                      -------       --------
      Total Financial Liabilities     $173,884      $174,368
                                      ========      ========

    <FN>
    (a) The carrying value and estimated fair value of financial
        assets/liabilities include the carrying value and estimated
        fair value of derivative contracts used in asset/liability
        management activities.
    (b) The carrying value of derivatives used for asset/liability
        management is recorded as receivables and payables and is
        primarily included in Other Assets on the balance sheet,
        except derivatives used in connection with available-for-sale
        securities which are carried at fair value and are included in
        Securities:  Available-for-Sale on the balance sheet.
    

    Certain financial instruments and all nonfinancial instruments are
    excluded from the scope of SFAS 107.  Therefore, in addition to the
    derivative contracts in the above table, the Corporation also uses
    derivative contracts (primarily interest rate floors) to hedge its
    purchased mortgage servicing rights which are not required to be
    fair valued under SFAS 107.  At March 31, 1995, the notional amount 
    of such derivatives was $2.4 billion, the carrying value was $4.8 
    million, and the gross unrecognized gains and losses of such derivatives 
    were $0.2 million and $1.8 million, respectively, resulting in an 
    estimated fair value of $3.2 million.

    The above table does not include futures contracts which the Corporation 
    uses in its ALM activities to modify the interest rate characteristics
    of balance sheet instruments such as securities, loans and deposits.  
    Gross deferred gains and losses from daily margin settlements on open 
    futures contracts were $1 million and $56 million, respectively, at 
    March 31, 1995.  The deferred gains and losses from open futures 
    contracts are amortized to income after the contracts close.  See 
    page 13 of this Form 10-Q for a discussion of closed futures contracts 
    related to ALM activities.


   
     17
    Part I
    Item 2.
    
    
                                                    MANAGEMENT'S DISCUSSION AND ANALYSIS 
                                                     OF FINANCIAL CONDITION AND RESULTS
                                                                OF OPERATIONS

                                                        CHEMICAL BANKING CORPORATION
                                                       QUARTERLY FINANCIAL HIGHLIGHTS
                                               (in millions, except per share and ratio data)


                                                    1995                                1994
                                                --------       -------------------------------------------------------
                                                   First          Fourth          Third          Second          First
                                                 Quarter         Quarter        Quarter         Quarter        Quarter
                                                 -------         -------        -------         -------        -------
                                                                                                 
    EARNINGS:
    Income Before Effect of Accounting Change    $   396         $   179        $   439         $   357         $  319
    Net Effect of Change in Accounting Principle     (11)(a)         ---            ---             ---            ---
                                                 -------         -------        -------         -------        -------
    Net Income                                   $   385         $   179        $   439         $   357         $  319
                                                 =======         =======        =======         =======        =======
    Net Income Applicable to Common Stock        $   355         $   149        $   396         $   324         $  287
                                                 =======         =======        =======         =======        =======

    Per Common Share:
    Income Before Effect of Accounting Change    $  1.51         $   .63        $  1.60         $  1.28         $ 1.13
    Net Effect of Change in Accounting Principle   (0.05)(a)         ---            ---             ---            ---
                                                 -------         -------        -------         -------        -------
    Net Income                                   $  1.46         $   .63        $  1.60         $  1.28         $ 1.13
                                                 =======         =======        =======         =======        =======

    Book Value                                   $ 38.79         $ 37.88        $ 38.29         $ 37.17         $36.74
    Market Value                                 $ 37.75         $ 35.88        $ 35.00         $ 38.50         $36.38
    Common Dividends Declared                    $   .44         $   .44        $   .44(b)      $   .38         $  .38

    COMMON SHARES OUTSTANDING:
    Average                                        243.2           244.5          246.6           253.1          253.2
    Period End                                     240.8           244.5          244.4           250.9          253.3

    PERFORMANCE RATIOS:
    Return on Average Assets (c)                     .89%            .42%          1.03%            .87%           .79%
    Return on Average Common Equity (c)            15.50%           6.29%         16.92%          13.90%         12.24%
    Return on Average Stockholders' Equity (c)     14.54%           6.54%         16.14%          12.96%         11.59%
    Efficiency Ratio (d)                            64.6%           67.2%          62.9%           62.3%          61.2%

    CAPITAL RATIOS:
    Common Stockholders' Equity to Assets            5.0%            6.2%           5.5%            5.5%           5.6%
    Total Stockholders' Equity to Assets             5.8%            5.4%           6.4%            6.6%           6.6%
    Tier 1 Leverage (e)                              5.8%            5.9%           5.9%            6.4%           6.2%
    Risk-Based Capital Ratios:
        Tier I (4.0% required) (e)                   8.1%            8.2%           8.2%            8.7%           8.3%
        Total  (8.0% required) (e)                  12.1%           12.3%          12.3%           12.8%          12.5%

    <FN>
    (a) On January 1, 1995, the Corporation adopted Statement of
        Financial Accounting Standards No. 106, "Employer's Accounting
        for Postretirement Benefits Other Than Pensions" ("SFAS 106")
        for the accounting for other postretirement benefits relating
        to the Corporation's foreign employees.
    (b) In the third quarter of 1994, the Corporation increased its
        quarterly common stock dividend to $0.44 per share.
    (c) Quarterly performance ratios are based on annualized reported
        net income amounts.
    (d) Excludes restructuring charges, foreclosed property expense,
        emerging markets past-due interest bond sales and gain on the
        sale of the Corporation's investment in Far East Bank and
        Trust Company.
    (e) In accordance with current regulatory guidelines, these ratios
        exclude the impact on stockholders' equity resulting from the
        adoption of Statement of Financial Accounting Standards No.
        115, "Accounting for Certain Investments in Debt and Equity
        Securities" ("SFAS 115").
    

     18
    -------------------------------------------------------------------
    OVERVIEW
    -------------------------------------------------------------------

    Chemical Banking Corporation reported net income for the first
    quarter of $385 million, an increase of 21% from net income of $319
    million in the comparable period of 1994.  On a per share basis,
    earnings for the 1995 first quarter increased 29% to $1.46 per
    common share, compared with $1.13 in the first quarter of 1994.

    The Corporation's 1995 first quarter results reflected a solid
    performance in several core businesses and good progress on the
    expense and capital initiatives that were announced by the
    Corporation in the 1994 fourth quarter.  Operating expenses
    declined significantly from the 1994 fourth quarter and were
    essentially flat when compared with the same period a year ago. 
    Additionally, the Corporation announced the proposed sale of
    Chemical New Jersey Holdings Inc., divested an overseas equity
    investment and launched the second phase of a common stock buyback
    program.  For a further discussion of the expense and capital
    initiatives announced by the Corporation in the 1994 fourth
    quarter, see the Actions to Improve Earnings Per Share section on
    pages B16-B17 of the Corporation's Annual Report on Form 10-K for
    the year ended December 31 1994.

    During the 1995 first quarter, the Corporation announced a
    definitive agreement to sell its wholly-owned subsidiary, Chemical
    New Jersey Holdings, Inc., to PNC Bank Corp. ("PNC") for
    approximately $504 million.  The sale, which is expected to close
    by year-end, does not include the Corporation's franchise in
    northeastern New Jersey, where the Corporation is retaining 40
    branches and commercial banking operations.  Also during the 1995
    first quarter, the Corporation sold its interest in Far East Bank
    and Trust Company in the Philippines, resulting in an $85 million
    gain ($51 million after-tax).  This transaction was part of the
    previously-announced program of selling minority interests in
    overseas entities that are not considered strategic.  As of March
    31, 1995, the Corporation had repurchased 3.9 million shares of its
    common stock as part of a plan to repurchase up to 6 million shares
    by the 1995 year-end.

    The Corporation's nonperforming assets at March 31, 1995 were
    $1,130 million, a decline of $9 million from $1,139 million at
    December 31, 1994 and a decline of $2,073 million from $3,203
    million at March 31, 1994.  Nonperforming assets have declined 
    by $5,457 million, or 83%, from their peak level of $6,587 million 
    in September 1992.

    At March 31, 1995, the Corporation's ratios of Tier 1 Capital to
    risk-weighted assets and Total Capital to risk-weighted assets were
    8.13% and 12.13%, respectively, well in excess of the minimum
    ratios specified by the Board of Governors of the Federal Reserve
    System ("Federal Reserve Board").  At March 31, 1995, the
    Corporation was "well capitalized" as defined by the Federal
    Reserve Board.  These ratios were slightly below the reported 8.20%
    and 12.35%, respectively, at December 31, 1994 reflecting a $2.9
    billion increase in risk-weighted assets primarily due to an
    increase in risk management instruments at March 31, 1995.

    In the first quarter of 1995, the Corporation adopted SFAS 106 for
    its foreign employees and, as a result, recorded a $17 million
    charge ($11 million after-tax or $0.05 per common share).  The
    treatment of the 1995 adoption of SFAS 106 as an accounting change
    is consistent with the Corporation's adoption of SFAS 106 for
    domestic employees in 1993.

     19
    ------------------------------------------------------------------
    RESULTS OF OPERATIONS
    ------------------------------------------------------------------
    NET INTEREST INCOME
                                                First Quarter
                                          ---------------------
    (in millions)                            1995          1994
                                          -------       -------

    Total Interest Income                  $2,666        $2,090
    Total Interest Expense                  1,510           947
                                          -------       -------
    Net Interest Income                     1,156         1,143
    Taxable Equivalent Adjustment (a)           8             5
                                          -------       -------
    Net Interest Income - Taxable 
      Equivalent Basis                     $1,164        $1,148
                                          =======       =======

    [FN]
    (a)  Reflects a pro forma adjustment to the net interest income
         amount included in the Statement of Income to permit
         comparisons of yields on tax-exempt and taxable assets.

    The Corporation's net interest income for the first quarter was
    $1,156 million in 1995, compared with $1,143 million in the first
    quarter of last year.  The year-over-year increase is attributable
    to a higher level of average interest-earning assets.  Average
    interest-earning assets were $135.8 billion in the 1995 first
    quarter, an increase of $6.0 billion from the prior year's
    comparable quarter, principally reflecting a 16% increase in
    average consumer loans outstanding.  

    In the 1995 first quarter, the composition of average interest-
    earning asset mix was relatively unchanged from both the 1994
    fourth quarter and the prior year's comparable quarter.  The
    following table reflects the composition of interest-earning assets
    as a percentage of total earning assets and the net yield on
    interest-earning assets for the periods indicated.

    AVERAGE EARNING ASSET MIX

                                            First Quarter
                               -----------------------------------------
                                     1995                   1994
                               --------------------  -------------------
                                      % of Total              % of Total
                                       Interest-              Interest-
    (Taxable equivalent       Average    Earning       Average  Earning
    rates; in millions)       Balance     Assets       Balance   Assets
                               ------   --------        ------  -------

    Consumer Loans            $ 30,269     22%         $ 25,989     20%
    Commercial Loans            47,685     35            48,492     37
    Securities                  27,736     21            26,406     21
    Liquid Interest-Earning 
      Assets                    30,087     22            28,917     22
                              --------   ----          --------   ----
      Total Interest-Earning 
        Assets                $135,777    100%         $129,804    100%
                              ========   ====          ========   ====

    Interest-Rate Spread              2.80%                    3.08%
                                      ====                     ====
    Net Yield on Interest-
      Earning Assets                  3.48%                    3.59%
                                      ====                     ====

     20

    The Corporation's average total loans were $78.0 billion in the
    1995 first quarter, an increase of $3.5 billion from the comparable
    1994 period.  The increase reflected the continued growth in
    consumer loans (principally from residential mortgage and credit
    card activities), partially offset by a reduction in the commercial
    real estate portfolio and a slight decline in commercial loans. 
    Although average commercial loan outstandings were lower in the
    first quarter of 1995 than the comparable 1994 period, commercial
    loans at March 31, 1995 represented the third consecutive quarterly
    increase since the June 30, 1994 level.  This increase reflected an
    upward trend in commercial lending activity experienced during the
    latter half of 1994 and into the first quarter of 1995.  For the
    remainder of 1995, the Corporation expects continued growth in its
    loan portfolio, with its consumer loans continuing to grow faster
    than its commercial loans.  For a further discussion of the
    Corporation's loans, see the loan portfolio section on page 30 of
    this Form 10-Q.

    The $6.0 billion growth in interest-earning assets was funded by a
    $6.8 billion increase in interest-bearing liabilities.  For the
    1995 first quarter, average interest-bearing liabilities were
    $117.9 billion, compared with $111.1 billion for the same period in
    1994, principally due to a higher level of Federal funds purchased
    and securities sold under repurchase agreements.  The Corporation
    utilizes repurchase agreements as a source of short-term funding
    for trading-related positions as well as a source of financing for
    the securities portfolio.

    The negative impact on net interest income from nonperforming loans
    (excluding nonperforming loans held for accelerated disposition) in
    the first quarter of 1995 was $20 million, compared with $19
    million in the first quarter of 1994.  Although the level of
    nonperforming loans declined significantly from the March 31, 1994
    level, interest that was recognized in income decreased
    significantly in the first quarter of 1995, compared with the first
    quarter of 1994, as a result of lower cash collections.  This
    caused the negative impact on net interest income from
    nonperforming loans to be relatively flat for the 1995 first
    quarter versus the 1994 first quarter.

    The favorable impact on net interest income from the Corporation's
    asset/liability derivative activities, whereby certain of the
    Corporation's assets and liabilities are hedged with derivative
    instruments in order to alter the yield on such assets and
    liabilities, was approximately $16 million for the first quarter 
    of 1995, compared with $60 million for the first quarter of 1994.
    
    The interest rate spread, which is the difference between the
    average rate on interest-earning assets and the average rate on
    interest-bearing liabilities, was 2.80% for the first quarter of
    1995, compared with 3.08% for the same period a year ago.  The net
    yield on interest-earning assets, which is the average rate for
    interest-earning assets less the average rate paid for all sources
    of funds, including the impact of interest-free funds, was 3.48% in
    the 1995 first quarter, compared with 3.59% in the same period a
    year ago.  The decreases in the interest rate spread and net yield
    reflected narrower loan spreads and the impact of higher interest
    rates, partially offset by wider deposit spreads and an increased
    contribution from noninterest-bearing funds.  The contribution from
    interest-free funds to the net yield was 68 basis points in the
    1995 period, an increase from a 51 basis point contribution in the
    comparable 1994 period.  The improvement from the prior year is due
    to the higher interest rate environment during 1995, despite a
    decrease of $800 million in interest-free funds.

    Despite its outlook for loan growth in 1995, management anticipates
    that net interest income for 1995 will approximate or be somewhat
    lower than the 1994 full year level.

    For additional information on average balances and net interest
    income, see Average Consolidated Balance Sheet, Interest and Rates
    on page 48.

    PROVISION FOR LOSSES

    The provision for losses for the first quarter of 1995 was $120 million,
    down significantly from $205 million in the first quarter of 1994, but 
    was up from the 1994 fourth quarter level of $85 million.  The increase 
    in the provision from the prior quarter was primarily due to an unusually
    high level of loan recoveries in the fourth quarter of 1994.  The
    gross recoveries in the 1995 first quarter were $30 million, down
    from $82 million in the 1994 fourth quarter and down from $53
    million in the prior year period.

     21

    As a result of management's evaluation of the continuing
    improvement in the Corporation's credit profile, the quarterly
    provision for losses during the remainder of 1995 is expected to be
    generally consistent with the 1995 first quarter level.

    NONINTEREST REVENUE

    Noninterest revenue for the 1995 first quarter was $870 million,
    compared with the $931 million recorded in the same period last
    year.  The decrease in 1995 was largely due to lower trading
    revenue, lower securities results and the absence of gains on
    emerging markets-related bond sales.  Partially offsetting these
    declines are higher corporate finance and syndication fees and
    gains on the sale of certain assets included in other revenue
    (primarily, the Far East Bank and Trust Company).  The following
    table reflects the composition of total noninterest revenue for the
    periods indicated:

                                                    First Quarter
                                                  -----------------
    (in millions)                                  1995        1994
                                                -------     -------

    Trust and Investment Management Fees        $    91     $   110
    Corporate Finance and Syndication Fees          119          82
    Service Charges on Deposit Accounts              74          69
    Fees for Other Banking Services                 294         290
    Trading Revenue                                  56         185
    Securities Gains (Losses)                       (18)         46
    Other Revenue                                   254         149
                                                -------     -------
       Total Noninterest Revenue                $   870     $   931
                                                =======     =======

    Trust and investment management fees decreased $19 million during
    the first quarter of 1995 compared with the previous year's first
    quarter.  The following table reflects the components of trust and
    investment management fees for the periods indicated.

                                                    First Quarter
                                                ----------------------
    (in millions)                                  1995        1994
                                                -------    --------

    Trust and Investment Management Fees: 
      Personal Trust and Investment     
        Management Fees                         $    50     $    53
      Corporate and Institutional 
        Trust Fees                                   31          46
      Other, primarily Foreign Asset 
        Management                                   10          11
                                                -------     -------
    Total Trust and Investment Management Fees  $    91     $   110
                                                =======     =======


    The decline of $15 million in corporate and institutional trust
    fees was due to the absence of $10 million in fees in 1995 related
    to the joint venture with Mellon Bank Corporation.  As a result of
    the definitive agreement between the Corporation and Mellon Bank
    Corporation relating to the shareholder services joint venture,
    effective January 1, 1995 revenues and expenses of the affected
    business units were reflected on an equity basis within other
    revenue.  Also contributing to the reduction within this category
    was the sale of certain units of Ameritrust Texas Corporation
    ("Ameritrust"), the effect of attrition of certain Ameritrust and
    First City Bancorp of Texas ("First City") customers experienced
    during 1994, and continued pricing pressures affecting the
    corporate and institutional trust business.

     22

    Corporate finance and syndication fees were $119 million in the
    1995 first quarter, an increase of 45% from the previous year's
    first quarter.  The increase from last year reflects continued
    strong growth in loan syndications and high-yield public debt
    underwritings.  During the 1995 first quarter, the Corporation
    acted as agent or co-agent for approximately $63 billion of
    syndicated credit facilities, a reflection of the Corporation's
    large client base and strong emphasis on distribution.  Management
    expects the strong activity level in the marketplace to continue
    throughout the remainder of 1995.

    Fees for other banking services for the first quarter of 1995 were
    $294 million, a slight increase from the comparable 1994 period,
    reflecting higher credit card and mortgage servicing revenue,
    offset partially by lower fees in lieu of compensating balances. 
    The following table sets forth the components of fees for other
    banking services for the first quarters of 1995 and 1994.  

                                                    First Quarter
                                               ------------------------
    (in millions)                                  1995        1994
                                                -------     -------
    Fees for Other Banking Services:
      Credit Card Services Revenue              $    80     $    75
      Fees in Lieu of Compensating Balances          47          58
      Commissions on Letters of Credit
        and Acceptances                              41          37
      Loan Commitment Fees                           24          22
      Mortgage Servicing Fees                        23          16
      Other                                          79          82
                                                -------     -------
    Total Fees for Other Banking Services       $   294     $   290
                                                =======     =======

    The higher level of credit card services revenue in the first
    quarter of 1995 reflected an increased volume of retail credit
    cards from a growing cardholder base, primarily as a result of the
    Corporation's co-branded Shell MasterCard program.  Outstandings in
    the credit card lending portfolio were $9.5 billion at March 31,
    1995, compared with $7.3 billion at the same date a year ago,
    almost all of which related to the Shell MasterCard.

    Mortgage servicing fees increased $7 million in the first quarter
    of 1995, reflecting a higher level of mortgage servicing volume
    from the acquisition of Margaretten Financial Corporation
    ("Margaretten") on July 1, 1994, as well as additions to the
    portfolio from mortgage originations.

    Fees in lieu of compensating balances decreased by $11 million in
    the 1995 first quarter to $47 million.  Customers often pay for
    cash management or other banking services by maintaining
    noninterest-bearing deposits.  As interest rates increase, the
    required compensating balance for a given level of service will
    decrease.  As a result, during the 1995 first quarter, when
    interest rates were higher than in the 1994 first quarter, a
    greater volume of customers maintained a compensating balance in
    lieu of paying a fee.

     23

    The following table sets forth the components of trading 
    revenue for the first quarters of 1995 and 1994.  

                                                    First Quarter
                                               ------------------------
    (in millions)                                  1995        1994
                                                -------     -------

    Trading Revenue:
      Interest Rate Contracts (a)               $    19     $    88
      Foreign Exchange Revenue (b)                   75          45
      Debt Instruments and Other (c)                (38)         52
                                                -------     -------
    Total Trading Revenue                       $    56     $   185
                                                =======     =======

    [FN]
    (a)  Includes interest rate swaps, currency swaps, forward
         contracts, interest rate futures, and forward rate agreements
         and related hedges.
    (b)  Includes foreign exchange spot and option contracts.
    (c)  Includes U.S. government and foreign government agency and
         corporate debt securities, emerging markets debt instruments,
         debt-related derivatives, equity securities, equity
         derivatives, and commodity derivatives.


    Trading revenues are affected by many factors including volatility
    of currencies and interest rates, the volume of transactions
    executed by the Corporation on behalf of its customers, the
    Corporation's success in proprietary positioning, the improvements
    in its credit ratings, and the steps taken by central banks and
    governments which affect financial markets.  The Corporation
    believes that its trading business is a significant core business
    and that its improved credit standing will benefit the
    Corporation's trading revenues by enabling the Corporation to
    utilize a wider array of products with additional counterparties. 
    However, the Corporation expects that its trading revenues will
    fluctuate as factors, such as market volatility, governmental
    actions, or success in proprietary positioning, vary from period to
    period.

    The trading environment continued to be difficult during the first
    quarter of 1995 when compared with the same period in 1994,
    primarily due to conditions in the emerging markets and European markets.  
    The decrease in revenue from interest rate contracts for the 1995 
    first quarter was primarily due to unexpected increases in
    certain European interest rates, while foreign exchange revenues
    benefited from volatility in the currency markets.  The decrease in
    debt instrument revenue was primarily due to major declines in the
    prices of emerging markets debt instruments during the 1995 first
    quarter.

    The Corporation recorded net losses on the sales of its securities
    of $18 million in the 1995 first quarter, compared with net gains
    of $46 million in the same period in 1994.  The 1995 loss reflected
    a $13 million permanent impairment on Barings Bank PLC securities
    held by the Corporation and an $11 million loss on available-for-
    sale securities sales at Chemical Bank New Jersey as part of the
    repositioning of the remaining bank in anticipation of the sale of
    the central and southern branches.  For further discussion of the
    Corporation's securities, see Note 3 - Securities of the Notes to
    Financial Statements of this Form 10-Q.

    The following table presents the composition of other noninterest
    revenue for the periods indicated.

                                                    First Quarter
                                                ---------------------
    (in millions)                                  1995        1994
                                                -------     -------

    Other Revenue:
      Revenue from Equity-Related Investments   $   107     $    83
      Net Gains on Emerging Markets-Related 
        Interest Bond Sales                          --          45
      All Other Revenue                             147(a)       21
                                                -------     -------
    Total Other Revenue                         $   254     $   149
                                                =======     =======

    [FN]
    (a) Includes $85 million gain on the sale of the Corporation's
        investment in Far East Bank and Trust Company.

     24

    Revenue from equity-related investments, which includes income from
    venture capital activities and emerging markets investments, was
    $107 million in the 1995 first quarter, compared with $83 million
    in the comparable 1994 period.  Average revenue from equity-related
    investments was approximately $94 million per quarter, based on
    revenues during the last five quarters.  At March 31,
    1995, the Corporation had equity-related investments with a
    carrying value of $1.9 billion.  The Corporation believes that
    equity-related investments will continue to make substantial
    contributions to the Corporation's earnings, although the timing of
    the recognition of gains from such activities is unpredictable and
    it is expected that revenues from such activities will vary
    significantly from period to period.

    In the first quarter of 1995, the Corporation had no emerging
    markets-related past-due interest bond sales, compared with $45
    million of gains from the sale of such bonds in the 1994 first
    quarter.  As of March 31, 1995, the Corporation had approximately
    $101 million face value of emerging markets-related past-due
    interest bonds that were unsold but that were available-for-sale.

    In the 1995 first quarter, all other revenue included a $85 million
    gain related to the sale of the Corporation's 12% interest in Far
    East Bank and Trust Company in the Philippines.  This transaction
    was part of a previously-announced program of selling minority
    interests in overseas entities that are not considered strategic. 
    All other revenue increased during the 1995 first quarter when
    compared with the previous year's comparable period, due to higher
    equity income from the Corporation's investment in CIT as well as
    from certain Brazilian affiliates.  The Corporation's share of net 
    income from its 40% interest in CIT, after purchase accounting 
    adjustments, was $19 million in the 1995 first quarter, an 
    increase from $17 million in the 1994 first quarter.  Also 
    included in all other revenue for the 1995 first
    quarter was a net gain of $2 million in connection with the
    Corporation's residential mortgage sales activities, compared with
    a net loss of $25 million in the 1994 first quarter.

    NONINTEREST EXPENSE

    Noninterest expense in the 1995 first quarter was $1,246 million,
    compared with $1,333 million in the fourth quarter of 1994 and
    $1,276 million in the first quarter of 1994.  The comparable
    amounts in the fourth and first quarters of 1994 exclude
    restructuring charges of $260 million and $48 million, respectively.
    The following table presents the components of noninterest expense
    for the periods indicated.

                                                    First Quarter
                                                ---------------------
    (in millions)                                  1995        1994
                                                -------     -------

    Salaries                                    $   546     $   518
    Employee Benefits                               107         119
    Occupancy Expense                               135         146
    Equipment Expense                               101          84
    Foreclosed Property Expense                      (7)         35
    Restructuring Charge                            ---          48
    Other Expense                                   364         374
                                                -------     -------
       Total Noninterest Expense                $ 1,246     $ 1,324
                                                =======     =======


    Excluding the restructuring charges in the 1994 first and fourth
    quarter periods, noninterest expense for the 1995 first quarter
    decreased $30 million from the previous year's first quarter, and
    $87 million from the preceding quarter.  These declines reflect the
    initial benefits of certain expense reduction initiatives
    undertaken by the Corporation at the end of 1994.  Additionally, as
    a result of the previously-mentioned joint venture agreement with
    Mellon Bank Corporation, $16 million of 1995 first quarter expense
    associated with the stock transfer and related shareholder
    servicing operations is being recorded on an equity basis within
    noninterest revenue.  The decrease in noninterest expense from the
    first quarter of 1994 was partially offset by the inclusion of $29
    million of noninterest expenses in the first quarter of 1995,
    relating to Margaretten, which was acquired in July 1994.

     25
    
    The increase in salaries for the 1995 first quarter was primarily
    due to additional staff costs resulting from the 1994 Margaretten
    acquisition, and the continued growth in the Corporation's
    securities underwriting business. When compared with salaries in
    the 1994 fourth quarter of $571 million, the decrease in the 1995
    first quarter reflected a decline in incentives as a result of
    lower trading results, the impact of personnel reductions and lower
    salaries due to the aforementioned joint venture with Mellon Bank
    Corporation.  Total staff at March 31, 1995 amounted to 41,547
    compared with 42,130 at December 31, 1994 and 41,112 at March 31,
    1994.  At March 31, 1995, there were approximately 900 positions
    eliminated, out of the 3,700 positions targeted for elimination, as
    part of the Corporation's actions to improve earnings per share.

    Employee benefits in the 1995 first quarter decreased $12 million
    from the prior year period reflecting lower retirement plan
    expenses as well as a reduction in expenses resulting from the
    adoption of the aforementioned expense reduction programs,
    partially offset by higher OPEB expense resulting from the adoption
    of SFAS 106 for the Corporation's foreign employees.

    Occupancy expense in the 1995 first quarter decreased by $11
    million from the prior year period, primarily due to the impact of
    branch divestitures and the continuing consolidation of the New
    York branch system, along with other expense reduction initiatives.

    Equipment expense in the 1995 first quarter was $101 million,
    compared with $84 million in the comparable 1994 period.  The
    increase in 1995 was primarily the result of continued technology
    enhancements to support the Corporation's investment in certain key
    businesses (in particular its trading and consumer banking
    businesses).  Additionally, the higher equipment expense level in
    the 1995 first quarter reflects the Margaretten acquisition.  

    Foreclosed property expense in the 1995 first quarter was a credit
    of $7 million, compared with an expense of $35 million in the same
    1994 period, reflecting significant progress in managing the
    Corporation's real estate portfolio.  Included in the 1995 first
    quarter amount were payments received related to certain foreclosed
    properties previously written down.

    The following table presents the components of other expense for
    the periods indicated.

                                                    First Quarter
                                              ----------------------
    (in millions)                                  1995        1994
                                                -------     -------

    Other Expense:
       Professional Services                    $    54     $    46
       Marketing Expense                             43          40
       FDIC Assessments                              37          42
       Telecommunications                            32          30
       Amortization of Intangibles                   28          29
       All Other                                    170         187
                                                -------     -------
         Total                                  $   364     $   374
                                                =======     =======

    Other expense for the 1995 first quarter decreased $10 million, or
    3%, when compared with the same period in 1994.  Federal Deposit
    Insurance Corporation ("FDIC") assessments decreased 12% from the
    1994 first quarter level reflecting a lower deposit base during the
    1995 period.  All other expense, which includes various smaller
    expense categories such as stationery and other supplies, postage,
    shipping, travel and insurance, decreased by 9% in the 1995 first
    quarter, primarily as a result of the Corporation's aggressive 
    sourcing and other expense reduction initiatives.  Partially 
    offsetting the quarter-over-quarter decrease in other expense 
    were higher professional service fees, reflecting continued use 
    of contract computer consultants associated with the Corporation's 
    ongoing technology enhancement efforts to improve productivity.  
    Other expense in the 1995 first quarter also included operating 
    costs of approximately $14 million relating to Margaretten.

     26

    The Corporation announced on December 1, 1994 that, as a result of
    the expense reduction initiatives undertaken at that time, it was
    targeting noninterest expense in each of 1995 and 1996 to be flat
    with full year 1994.  At the current time, the Corporation believes
    that 1995 and 1996 noninterest expense will be approximately equal  
    to or less than 1994 noninterest expense.

    The Corporation's efficiency ratio (excluding restructuring
    charges, foreclosed property expense, emerging markets-related
    past-due interest bond sales and gain from the sale of Far East
    Bank and Trust Company) was 64.6% in the 1995 first quarter,
    compared with 61.2% in the same 1994 period.  The Corporation
    remains committed to improving its operating margins and return
    levels and to achieving an efficiency ratio of 60% in 1995 and 57%
    in 1996 as a result of the programs initiated in December 1994.

    INCOME TAXES
    The Corporation recorded income tax expense of $264 million in the
    1995 first quarter, compared with $226 million in the comparable
    1994 period.  The Corporation's effective tax rate was 40.0% and
    41.5% in the first quarter of 1995 and 1994, respectively.

    ------------------------------------------------------------------
    BUSINESS ORGANIZATION
    ------------------------------------------------------------------

    The Corporation conducts domestic and international financial
    services businesses through various bank and non-bank subsidiaries. 
    The principal bank subsidiaries of the Corporation are Chemical
    Bank and Texas Commerce Bank National Association.

    LINES-OF-BUSINESS RESULTS
    Profitability of the Corporation is tracked with an internal
    management information system that produces lines-of-business
    performance for all sectors.  A set of management accounting
    policies has been developed and implemented to ensure that the
    reported results of the groups reflect the economics of their
    businesses.  Lines-of-business results are subject to restatement
    as appropriate whenever there are refinements in management
    reporting policies or changes to the management organization. 
    Lines-of-business results are subject to further restatements as
    may be necessary to reflect future changes in internal management
    reporting.  

    Guidelines exist for assigning expenses that are not directly
    incurred by businesses, such as overhead and taxes, as well as for
    allocating shareholders' equity and the provision for losses,
    utilizing a risk-based methodology.  Noninterest expenses of the
    Corporation are fully allocated to the business units except for
    special corporate one-time charges.  Management has developed a
    risk-adjusted capital methodology that quantifies different types
    of risk -- credit, operating and market -- within various
    businesses and assigns capital accordingly.  Credit risk is
    computed using a risk grading system that is consistently applied
    throughout the Corporation.  During 1994, the Corporation revised
    its equity allocation approach.  These changes resulted in a
    restatement of the previously published 1994 first quarter capital
    allocation to each of the four business sectors.  A long-term
    expected tax rate is assigned in evaluating the Corporation's
    businesses.  

    Commencing with the 1995 first quarter, Texas Commerce Equity
    Holdings Inc. ("Texas Commerce") is being reported on a management
    accounting basis instead of a legal entity basis.  The 1994 results
    for Texas Commerce have been restated to conform to the current
    presentation.

     27
    
    
                                                    Global Bank                 Regional Bank              Texas Commerce 
    For the three months ended March 31,
    (in millions, except ratios)                 1995          1994           1995          1994          1995           1994
                                              -------       -------        -------       -------       -------         ------
                                                                                                  
    Net Interest Income                     $     257      $    232      $     727     $     731      $    173      $     161
    Noninterest Revenue                           446           499            310           307           102            106
    Noninterest Expense                           299           292            707           742(b)        199            199
                                            ---------      --------      ---------     ---------      --------      ---------
    Operating Margin                              404           439            330           296            76             68
    Credit Provision                               36            42            114           111            15             15
    Foreclosed Property Expense                   ---             3              2             1           (21)           ---
                                            ---------      --------      ---------     ---------      --------      ---------
    Income Before Taxes                           368           394            214           184            82             53
    Income Taxes                                  128           162             98            78            30             19
                                            ---------      --------      ---------     ---------      --------      ---------
    Net Income Before Accounting 
      Change                                      240           232            116           106            52             34
    Accounting Change                             ---           ---            ---           ---           ---            ---
                                            ---------      --------      ---------     ---------      --------      ---------
    Net Income                              $     240      $    232      $     116     $     106      $     52      $      34
                                            =========      ========      =========     =========      ========      =========

    Average Assets                          $ 111,255      $100,703      $  45,652     $  41,872      $ 19,070      $  20,693
    Return on Common Equity                      22.8%         21.7%          14.8%         15.0%         14.6%           8.1%
    Return on Assets                             0.87%         0.93%          1.03%         1.03%         1.11%          0.67%
    Efficiency Ratio (c)                         48.4%         42.6%          68.2%         66.9%         72.4%          74.5%
    ===============================================================================================================================
                                                                                 Real Estate                  Total(a)

    For the three months ended March 31,                                      1995          1994          1995           1994
    (in millions, except ratios)                                           -------       -------       -------        -------




    Net Interest Income                                                  $      37     $      42      $  1,156      $   1,143
    Noninterest Revenue                                                          3             5           870            931
    Noninterest Expense                                                         24            23         1,253          1,289(b)
                                                                         ---------     ---------      --------      ---------
    Operating Margin                                                            16            24           773            785
    Credit Provision                                                            13            67           120            205
    Foreclosed Property Expense                                                  6            31            (7)            35
                                                                         ---------     ---------      --------      ---------
    Income (Loss) Before Taxes                                                  (3)          (74)          660            545
    Income Taxes (Benefits)                                                     (1)          (33)          264            226
                                                                         ---------     ---------      --------      ---------
    Net Income (Loss) Before 
      Accounting Change                                                         (2)          (41)          396            319
    Accounting Change                                                          ---           ---           (11)           ---
                                                                         ---------     ---------      --------      ---------
    Net Income (Loss)                                                    $      (2)    $     (41)     $    385      $     319
                                                                         =========     =========      ========      =========

    Average Assets                                                       $   4,043     $   5,917      $175,467      $ 164,152
    Return on Common Equity                                                     NM            NM          15.5%          12.2%
    Return on Assets                                                            NM            NM          0.89%          0.79%
    Efficiency Ratio (c)                                                        NM            NM          64.6%          61.2%

    <FN>
    (a) Total column includes Corporate sector.  See description of
        Corporate sector on page 30.
    (b) Includes restructuring charge of $48 million.
    (c) Efficiency ratio excludes restructuring charges, foreclosed
        property expense, emerging markets past-due interest bond
        sales and the gain from the sale of the Corporation's
        investment in Far East Bank and Trust Company.
    NM - Not meaningful.
    

     28
    GLOBAL BANK

    The Global Bank is organized into four principal management
    entities: Asia, Europe & Global Markets (securities, foreign
    exchange and derivatives trading, the Corporation's treasury
    functions, and the administration of the international branch
    system in Asia and Europe); Banking & Corporate Finance (worldwide
    wholesale client management and venture capital activities); Global
    Investment Banking (acquisition finance, syndicated finance, high-
    yield finance, mergers and acquisitions, restructuring and
    refinance and lease finance); and Emerging Markets (cross-border
    investment banking, local merchant banking and trade finance).  The
    Global Bank seeks to optimize its risk profile by emphasizing
    originations, underwriting, distribution, and risk management
    products.

    The Global Bank's net income in the first quarter of 1995 was $240
    million, an increase of $8 million from the first quarter of 1994. 
    The increase in the 1995 first quarter results was primarily due to
    a gain on the sale of the Corporation's interest in Far East Bank
    and Trust Company and an 11% increase in net interest income,
    partially offset by lower trading revenue and higher noninterest
    expense.  For the first quarter of 1995, trading revenue decreased
    to $44 million compared with $180 million in the 1994 first
    quarter, reflecting major declines in the prices of emerging market
    debt instruments and to unexpected increases in certain European
    interest rates.  Noninterest expenses rose $7 million, or 2%, when
    compared with the same 1994 period, due primarily to the Global
    Bank's continued investment in its securities and trading
    businesses.

    The results for Asia, Europe & Global Markets in the first quarter
    of 1995 decreased 33% from last year's first quarter, primarily due
    to lower noninterest revenue and higher noninterest expense.  These
    factors were partially offset by an increase in net interest
    income.  Noninterest revenue declined 39% which is attributable to
    the unfavorable trading conditions and lower securities gains in
    the 1995 first quarter compared with the same period in 1994.  The
    increase in noninterest expense is due to the previously mentioned
    investment in securities and trading businesses.  Net interest
    income in the first quarter of 1995 rose 14% compared with the 1994
    first quarter primarily due to wider spreads on short term
    investments.

    Banking & Corporate Finance's results in the first quarter of 1995
    improved 54% from last year's comparable period reflecting
    increases in noninterest revenue.  The increase in noninterest
    revenue was primarily due to growth in fee income and to gains on
    the sale of equity investments.  Additionally, the credit provision
    decreased 25%, reflecting improved credit quality.

    Global Investment Banking's 1995 first quarter performance was up
    significantly from the same period in 1994.  Performance was
    characterized by a record level of corporate finance and
    syndication fees driven by a combination of sizable refinancings,
    acquisition loans, high yield public debt underwritings, and
    private placements.

    The earnings for Emerging Markets increased 29% in the 1995 first
    quarter when compared with the 1994 first quarter, primarily due to
    the aforementioned gain on the sale of the Corporation's interest in 
    Far East Bank and Trust Company.  This positive impact was offset by 
    lower trading results and the absence of gains on emerging markets-
    related bond sales in the 1995 first quarter, compared with gains 
    of $45 million recorded on such sales in the first quarter of 1994.

    REGIONAL BANK

    The Regional Bank includes New York Markets (consumer banking and
    commercial and professional banking); Retail Card Services;
    National Consumer Business; Middle Market (regional commercial
    banking); Private Banking; Chemical New Jersey Holdings, Inc. and
    Geoserve (cash management, funds transfer, trade, corporate trust
    and securities services worldwide).  The Corporation maintains a
    leading market share position in serving the financial needs of
    middle market commercial enterprises and small businesses in the
    New York metropolitan area.  Private Banking serves a high net-
    worth clientele with banking, advisory and investment services.

     29
    
    In March 1995, the Corporation announced a definitive agreement to
    sell its wholly-owned subsidiary, Chemical New Jersey Holdings, Inc., 
    to PNC for approximately $504 million.  The sale, which is
    expected to close by year-end, does not include the Corporation's
    franchise in northeastern New Jersey, where the Corporation is
    retaining 40 branches and commercial banking operations.

    The Regional Bank's net income of $116 million in the first quarter
    of 1995 increased from last year's first quarter results of $106
    million.  The 1994 first quarter results included a $48 million
    restructuring charge ($28 million after-tax) related to the closing
    of 50 New York branches and a staff reduction of 650.  Excluding
    the restructuring charge, the Regional Bank's 1995 first quarter
    earnings decreased by $18 million when compared with last year's
    first quarter due to higher noninterest expense (reflecting the
    acquisition of Margaretten in July 1994) and an increase in the
    credit provision.

    For the first quarter of 1995, New York Markets had a 23% increase
    in revenue over the comparable 1994 quarter.  The increase was
    primarily attributable to an increase in net interest income due to
    favorable deposit spreads and to higher deposit servicing fees
    relating to pricing initiatives undertaken in the first half of
    1994.  Despite a 13% growth in loan volume in the 1995 first
    quarter, the National Consumer Business results decreased $18 million 
    from last year's first quarter.  The decrease was due to a decline 
    in net interest income from unfavorable loan spreads and higher 
    noninterest expense (reflecting the Margaretten acquisition).  
    Retail Card Services results for the 1995 first quarter decreased 
    9% when compared with the 1994 first quarter due to higher noninterest 
    expense and an increase in the credit provision, despite strong 
    revenue growth generated from the Shell MasterCard.  

    Middle Market's 1995 first quarter earnings increased 16% from last
    year's first quarter due to a decrease in the credit provision
    reflecting a substantial decline in nonperforming assets, partially
    offset by a 9% decrease in fee revenues due to lower deposit
    servicing fees and lower fees in lieu of compensating balances. 
    The results for Private Banking in the first quarter of 1995 were
    significantly lower than the 1994 first quarter due to the adverse
    affect of a $13 million loss on the permanent impairment of Barings
    Bank PLC securities.  Securities losses of $11 million contributed 
    to a decline in earnings for Chemical New Jersey Holdings, Inc. for 
    the 1995 first quarter compared with last year's first quarter.  
    Geoserve's results for the 1995 first quarter decreased 16% from the 
    1994 first quarter primarily due to lower net interest income 
    reflecting a decline in investable balances partially offset by 
    gains on the sales of certain assets.  Additionally, revenues and 
    expenses related to those business units within Geoserve affected 
    by the joint venture formed between the Corporation and Mellon Bank 
    Corporation have been accounted for on an equity basis since 
    January 1, 1995.

    TEXAS COMMERCE

    Texas Commerce is a leader in providing financial products and
    services to businesses and individuals throughout Texas.  Texas
    Commerce is the primary bank for more large corporations and middle
    market companies than any other bank in Texas.  As of March 31,
    1995, Texas Commerce had $19 billion in total assets.

    Texas Commerce's net income in the first quarter of 1995 was $52
    million, an increase of 53% from last year's first quarter results
    of $34 million.  The increase in the 1995 first quarter period,
    when compared with the 1994 first quarter period, was primarily due
    to lower foreclosed property expense and higher net interest income
    partially offset by lower noninterest revenue.  The substantial
    decrease in foreclosed property expense is attributable to the
    improvement in the Texas real estate market and payments
    received related to certain foreclosed properties that were previously
    written down.  Net interest income rose $12 million in the 1995
    first quarter, when compared with the 1994 first quarter, due to a
    7% growth in loan volume coupled with more favorable interest rate
    spreads.  The decreases in noninterest revenue and investment
    banking income are due to declines in trust income and deposit
    servicing fees, partially offset by improved trading results.

     30
    
    REAL ESTATE

    Real Estate includes the management of the Corporation's commercial
    real estate portfolio, primarily at Chemical Bank.  Real Estate had
    a net loss of $2 million for the first quarter of 1995 compared
    with a net loss of $41 million in the first quarter of 1994.  The
    improved results were due primarily to a decrease in credit
    provision and lower foreclosed property expense reflecting the
    significant progress in managing the Corporation's real estate
    portfolio.  Total nonperforming assets at March 31, 1995 were $161
    million, down $1,029 million from $1,190 million in the first
    quarter of 1994.  The improvement in nonperforming asset levels for
    the first quarter of 1995 is the result of increased liquidity in
    the real estate markets coupled with successful workout activities,
    as well as the aforementioned strategic actions taken during 1994.

    CORPORATE

    Corporate includes the management results attributed to the parent
    company; the Corporation's investment in CIT; and some effects
    remaining at the corporate level after the implementation of
    management accounting policies including credit provision and tax
    expense.  Corporate had a net loss of $21 million for the first
    quarter of 1995, compared with a net loss of $12 million in last
    year's first quarter.  The 1995 first quarter loss includes an $11
    million after-tax charge due to the adoption of SFAS 106 for
    foreign employees and a $6 million write-down associated with
    certain nonperforming residential mortgages transferred to held-
    for-sale.

    ------------------------------------------------------------------
    LOAN PORTFOLIO
    ------------------------------------------------------------------

    The following loan review discussion focuses primarily on
    developments since December 31, 1994 and should be read in
    conjunction with the Loan Portfolio section on pages B25 through
    B30 of the Corporation's Annual Report on Form 10-K for the year
    ended December 31, 1994.

    The Corporation's loans outstanding totaled $80.4 billion at March
    31, 1995, an increase of $1.6 billion from year-end 1994 and $5.7
    billion higher than at March 31, 1994.  The growth in loans
    outstanding reflects increases in both the consumer and commercial
    and industrial loan portfolios.  For the remainder of 1995, the
    Corporation expects continued growth in its loan portfolio.

     31
    
    The Corporation's loan balances were as follows for the dates
    indicated:




                                      March 31,December 31, March 31,
    (in millions)                          1995        1994      1994
                                      --------------------- ---------

    LOANS
    Domestic Consumer:
     Residential Mortgage (a)           $14,053    $13,560    $12,438
     Credit Card                          9,454      9,261      7,269
     Other Consumer (b)                   7,364      7,265      6,455
                                       --------   --------   --------
       Total Consumer Loans              30,871     30,086     26,162
                                       --------   --------   --------
    Domestic Commercial:
     Commercial and Industrial           21,342     20,805     19,145
     Commercial Real Estate (c)           5,663      5,650      6,950
     Financial Institutions               3,909      3,918      4,829
                                       --------   --------   --------
       Total Commercial Loans            30,914     30,373     30,924
                                       --------   --------   --------
       Total Domestic Loans              61,785     60,459     57,086
    Foreign, primarily Commercial (d)    18,584     18,308     17,575
                                       --------   --------   --------
       Total Loans                      $80,369    $78,767    $74,661
                                       ========   ========   ========

    [FN]
    (a) Consists of 1-4 family residential mortgages.
    (b) Consists of installment loans (direct and indirect types of
        consumer finance) and student loans.
    (c) Represents loans secured primarily by real property, other
        than loans secured by mortgages on 1-4 family residential
        properties.
    (d) Includes loans previously classified as LDC loans.  Previously
        reported loan amounts have been reclassified to conform with
        the current presentation.

    NONPERFORMING ASSETS
    For a description of the Corporation's accounting policy for its
    nonperforming loans, renegotiated loans and assets acquired as loan
    satisfactions, see Note One of the Notes to the Consolidated
    Financial Statements on page B49 of the Corporation's Annual Report
    on Form 10-K for the year ended December 31, 1994.

    For a description of the Corporation's shared loss assets acquired
    from First City which are subject to loss- sharing provisions of
    the Purchase and Assumption Agreements between the FDIC and Texas
    Commerce, see Note Seven of the Notes to the Consolidated Financial
    Statements on pages B55-B56 of the Corporation's Annual Report on
    Form 10-K for the year ended December 31, 1994.  At March 31, 1995,
    nonperforming shared loss assets were $52 million.  Such assets are
    not included in the amount of nonperforming assets below.

     32
    The following table sets forth the nonperforming assets and
    contractually past due loans of the Corporation at March 31, 1995,
    December 31, 1994 and March 31, 1994.


                                      March 31, December 31, March 31,
    (in millions)                          1995        1994       1994
                                      --------- -----------  ---------
    NONPERFORMING ASSETS:
    Domestic Consumer:
     Residential Mortgage               $   114    $    92    $   155
     Other Consumer                          13         12         26
                                        -------    -------    -------
       Total Consumer Loans                 127        104        181
                                        -------    -------    -------
    Domestic Commercial:
     Commercial and Industrial              354        354        737
     Commercial Real Estate                 213        156        672
     Financial Institutions                  24          4         19
                                        -------    -------    -------
       Total Commercial Loans               591        514      1,428
                                        -------    -------    -------
     Total Domestic                         718        618      1,609
    Foreign, primarily Commercial (a)       351        311        760
                                        -------    -------    -------

    Total Nonperforming Loans (b)         1,069        929      2,369
    Assets Acquired as Loan 
      Satisfactions (b)                      61        210        834
                                        -------    -------    -------
    Total Nonperforming Assets          $ 1,130    $ 1,139    $ 3,203
                                       ========    =======    =======
    ------------------------------------------------------------------
    Contractually Past-Due Loans (c):
     Consumer                           $   313    $   294    $   271
     Commercial and Other Loans              56         36        118
                                        -------    -------    -------
       Total Contractually 
         Past-Due Loans                 $   369    $   330    $   389
                                        =======    =======    =======
    [FN]
    (a) Includes nonperforming loans previously classified as LDC
        nonperforming loans.  Previously reported amounts have been
        restated to conform with the current presentation.
    (b) Includes $942 million of loans considered impaired under 
        SFAS No. 114, "Accounting by Creditors for Impairment of a Loan"
        ("SFAS 114"), as discussed on pages 6, 10 and 11.  In
        addition, on January 1, 1995, $122 million of assets for which
        the Corporation did not have possession were reclassified from
        Assets Acquired as Loan Satisfactions to Nonperforming Loans
        pursuant to the adoption of SFAS 114.
    (c) Accruing loans past-due 90 days or more as to principal and
        interest, which are not characterized as nonperforming loans. 
        Consumer loans are generally not classified as nonperforming
        loans but rather charged-off on a formula basis.

    The Corporation's total nonperforming assets at March 31, 1995 were
    $1,130 million, a decrease of $9 million from the 1994 year-end
    level and a decrease of $2,073 million, or 65%, from last year's
    comparable quarter-end.  These reductions reflect the improvement
    in the Corporation's credit profile as a result of a lower level of
    loans being placed on nonperforming status, repayments, charge-
    offs, the Corporation's continuing loan workout and collection
    activities, as well as the impact of several strategic actions
    undertaken during 1994.  A discussion of such actions is provided
    on page B26 of the Corporation's Annual Report on Form 10-K for the
    year ended December 31, 1994.  

    Management expects the level of the Corporation's nonperforming
    assets during 1995 to be at or moderately below the 1994 year-end
    level.

     33

    The following table presents the reconciliation of nonperforming
    assets for the first quarters of 1995 and 1994.

    RECONCILIATION OF NONPERFORMING ASSETS          First Quarter
                                                 -------------------
    (in millions)                                  1995        1994
                                                -------     -------

    Balance at beginning of period              $ 1,139     $ 3,525
    Additions:
     Loans placed on nonperforming status           153         292
    Deductions:
     Payments                                       103         345
     Sales                                           24          42
     Charge-offs of Nonperforming Loans (a)          21         156
     Write-downs of Real Estate Owned               (12)(b)      31
     Return to accrual status                        26          40
                                                -------     -------
    Balance at end of period                    $ 1,130     $ 3,203
                                                =======     =======

    [FN]
    (a) Excludes those consumer charge-offs that are recorded on a
        formula basis.
    (b) Included in the 1995 first quarter amount was a reevaluation
        of the foreclosed property allowance as a result of payments
        received on certain foreclosed properties which were
        previously written down.

    ASSETS HELD FOR ACCELERATED DISPOSITION
    In December 1994, the Corporation segregated approximately $735
    million of real estate loans and real estate owned (approximately
    $580 million nonperforming assets) and designated such assets as
    Assets Held for Accelerated Disposition.  In conjunction with the
    transfer of these real estate loans to the held for accelerated
    disposition classification, the Corporation reevaluated its
    carrying values for these assets to facilitate their rapid
    disposition and recorded a charge of $148 million to the allowance
    for credit losses.  As a result of this action, these assets were
    excluded from the March 31, 1995 and December 31, 1994
    nonperforming assets category.

    The following table represents the Corporation's assets held for
    accelerated disposition at the dates indicated:

                                      March 31, December 31,  March 31,
    (in millions)                         1995        1994       1994
                                       -------- ------------  ---------
    ASSETS HELD FOR 
    ACCELERATED DISPOSITION:
     Loans (a)                          $   296    $   336    $    --
     Real Estate Owned                      106        190         --
                                        -------    -------    -------
    Total Assets Held for Accelerated 
      Disposition                       $   402    $   526    $    --
                                        =======    =======    =======

    (a) Includes $18 million and $87 million of loans that were
        performing at March 31, 1995 and December 31, 1994,
        respectively.

     34

    NET CHARGE-OFFS
                                                     First Quarter
                                                -----------------------
    (in millions)                                  1995        1994
                                                -------     -------
    Net Charge-Offs:
     Domestic Consumer:
      Residential Mortgage                      $    11     $     3
      Credit Card                                    91          82
      Other Consumer                                  9           5
                                                -------     -------
       Total Consumer Net Charge-Offs               111          90
                                                -------     -------
     Domestic Commercial:
      Commercial and Industrial                      38          50
      Commercial Real Estate                          1          75
      Financial Institutions                        ---         ---
                                                -------     -------
       Total Commercial Net Charge-Offs              39         125
                                                -------     -------
     Total Domestic Net Charge-Offs                 150         215
     Foreign (a)                                     (5)         21
                                                -------     -------
    Total Net Charge-Offs                       $   145     $   236
                                                =======     =======

    [FN]
    (a) Includes charge-offs previously classified as LDC charge-offs
        and losses on sales and swaps.  Previously reported net
        charge-off amounts have been reclassified to conform with the
        current presentation.


    For a discussion of net charge-offs, see the various credit
    portfolio sections that follow.  Management expects total net
    charge-offs in 1995 to be similar to the full year 1994 amount,
    exclusive of the special charges taken in 1994.  For a discussion
    of special charges the Corporation incurred in 1994, see page B27
    of the Corporation's Annual Report on Form 10-K for the year ended
    December 31, 1994.

    DOMESTIC CONSUMER PORTFOLIO
    The domestic consumer loan portfolio consists of one-to-four family
    residential mortgages, credit cards and other consumer loans.  The
    domestic consumer loan portfolio totaled $30.9 billion at March 31,
    1995, representing 38% of total loans, an increase from
    $30.1 billion, or 38% of total loans, at December 31, 1994 and an
    increase from $26.2 billion, or 35% of total loans, at March
    31, 1994.

    Residential mortgage loans at March 31, 1995 increased $1.6 billion
    from the comparable 1994 period-end, in part due to the Margaretten
    acquisition in July 1994.  Credit card receivables at March 31,
    1995 increased $2.2 billion from a year ago, primarily due to the
    co-branded Shell MasterCard program.  Management expects continued
    growth in the level of Shell credit card outstandings for 1995. 
    Management is exploring other opportunities in the credit card
    area, including other co-branded card programs.

    Total nonperforming domestic consumer loans were $127 million at
    March 31, 1995, $104 million at December 31, 1994 and $181 million
    at March 31, 1994.  The increase in nonperforming domestic consumer
    loans since December 31, 1994 is primarily due to the increase in
    the volume of consumer loans.

    Domestic consumer loan balances are expected to continue to
    increase in 1995, particularly in the credit card and residential
    mortgage portfolios.  As a result of this anticipated growth,
    management expects consumer loan net charge-offs in 1995 to be
    somewhat higher than in 1994.


   35
    
    The following table presents the composition of the Corporation's
    delinquent domestic consumer loans that are contractually past due
    90 days or more at the dates indicated and are still accruing. 
    Such consumer loans are generally not classified as nonperforming
    but, rather, are charged-off on a formula basis.

    
                                                                        % of 
                                     90 Days and Over                      Loans Outstanding
                             --------------------------------     -----------------------------------
                          March 31, December 31,   March 31,    March 31, December 31,   March 31,
    (in millions)              1995         1994        1994         1995         1994        1994
                          --------- ------------   ---------    --------- ------------   ---------
                                                                            
    Credit Cards             $  197       $  176       $ 163         2.08%        1.90%       2.24%
    Other Consumer Loans (a)    116(b)       118(b)      108(b)      1.58%        1.62%       1.67%
                            -------      -------     -------
    Total                    $  313       $  294       $ 271         1.01%         .95%       1.04%
                            =======      =======     =======

    <FN>
    (a) Consists of installment loans (direct and indirect types of
        consumer finance) and student loans.
    (b) Includes student loans at March 31, 1995, December 31, 1994
        and March 31, 1994 of approximately $103 million, $105 million
        and $96 million, respectively, which are substantially
        guaranteed by Federal and State government agencies.
    

    MORTGAGE BANKING ACTIVITIES
    The Corporation both originates and services residential mortgage
    loans as part of its mortgage banking activities.  After
    origination, the Corporation typically sells loans to investors,
    primarily in the secondary market, while retaining the rights to
    service such loans.  The Corporation originated $1.8 billion of
    residential mortgages in the first quarter of 1995 versus $4.1
    billion in the same 1994 period.  During the first quarter of 1995,
    the Corporation sold to investors approximately 68% of the
    residential mortgage loans it had originated, compared with 84% in
    same 1994 period.  

    In addition to originating mortgage servicing rights, the
    Corporation also purchases and sells mortgage servicing rights. 
    The Corporation may purchase bulk rights to service a loan
    portfolio or the Corporation may purchase loans directly and then
    sell such loans while retaining the servicing rights.  The
    Corporation's residential mortgage servicing portfolio amounted to
    $53.4 billion at March 31, 1995, compared with $55.6 billion at
    December 31, 1994 and $38.6 billion at March 31, 1994.  Purchased
    mortgage servicing rights (included in other assets) amounted to
    $460 million at March 31, 1995 compared with $469 million at
    December 31, 1994 and $265 million at March 31, 1994.  The
    increases in the servicing portfolio and in purchased mortgage
    servicing rights at March 31, 1995 when compared with the same date
    a year-ago were primarily due to the Margaretten acquisition.  The
    mortgage loans to which the Corporation's servicing rights relate
    are, to a substantial degree, of recent vintage (i.e., originated
    in the period 1992 through the first half of 1994 when interest
    rates have been relatively low).  The Corporation utilizes an
    amortization method based on adjusted cash flows to amortize
    purchased mortgage servicing rights.  The Corporation continually
    evaluates prepayment exposure of the portfolio, adjusting the
    balance and remaining life of the servicing rights as a result of
    prepayments.  

    DOMESTIC COMMERCIAL AND INDUSTRIAL PORTFOLIO
    The domestic commercial and industrial portfolio totaled $21.3
    billion at March 31, 1995, an increase from $20.8 billion at
    December 31, 1994 and $19.1 billion at March 31, 1994.  The
    portfolio is diversified geographically and by industry.  The
    largest industry concentrations are oil and gas and retailing which
    approximate $2.2 billion (or 2.7% of total loans) and $1.8 billion
    (or 2.2% of total loans), respectively.  All of the other remaining
    industries are each less than 2% of total loans.

     36

    Included in the domestic commercial and industrial portfolio are
    loans related to highly leveraged transactions ("HLTs").  The
    Corporation originates and syndicates loans in HLTs, which include
    acquisitions, leveraged buyouts and recapitalizations.  HLT loans
    at March 31, 1995 totaled approximately $1.3 billion, unchanged
    from the 1994 year-end and down from $1.6 billion at March 31,
    1994.  The reduction in the HLT loan portfolio from March 31, 1994
    can be largely attributed to repayments and reclassifications to
    non-HLT status.  At March 31, 1995, the Corporation had $72 million
    in nonperforming HLT loans, compared with $82 million at the end of
    1994 and $237 million at March 31, 1994.  There were no net charge-offs
    of HLTs during the first quarter of 1995, compared with net charge-offs 
    of $3 million in the comparable 1994 period.

    The Corporation is a leading participant in loan originations and
    sales.  This activity is comprised of the sale of loans and lending
    commitments to investors, generally without recourse.  These sales
    include syndication, assignment and participation, and include both
    short- and medium-term transactions.  This loan distribution
    capability allows the Corporation to compete aggressively and
    profitably in wholesale lending markets by enabling it to reduce
    larger individual credit exposures and thereby to price more
    flexibly than if all loans were held as permanent investments.  The
    Corporation also benefits from increased liquidity.  During the
    1995 first quarter, the Corporation acted as agent or co-agent for
    approximately $63 billion in syndicated credit facilities, compared
    with $51 billion in the same period last year.

    DOMESTIC COMMERCIAL REAL ESTATE
    The domestic commercial real estate portfolio represents loans
    secured primarily by real property, other than loans secured by
    one-to-four family residential properties (which are included in
    the consumer loan portfolio).  The domestic commercial real estate
    loan portfolio totaled $5.7 billion at March 31, 1995, relatively 
    unchanged from December 31, 1994 and a decrease from  $7.0 billion 
    at March 31, 1994.  The decrease from March 31, 1994 is attributable 
    to repayments, transfers to real estate owned, charge-offs, a bulk 
    asset sale in October 1994, and the designation of certain real 
    estate assets for accelerated disposition in December 1994.  
    The slight increase from December 31, 1994 reflects the 
    reclassification of in-substance foreclosed assets during the first 
    quarter from assets acquired as loan satisfactions to nonperforming 
    loans, as a result of the adoption of SFAS 114.

    The table below sets forth the major components of the domestic
    commercial real estate loan portfolio at the dates indicated. 
    
                                      March 31,  December 31,  March 31,
    (in millions)                          1995         1994       1994
                                      ---------  -----------  ---------

    Commercial Mortgages                $ 4,693    $ 4,680     $ 5,742
    Construction                            970        970       1,208
                                        -------    -------     -------
    Total Domestic Commercial 
      Real Estate Loans                 $ 5,663    $ 5,650     $ 6,950
                                        =======    =======     =======

    Commercial mortgages provide financing for the acquisition or
    refinancing of commercial properties, and typically have terms
    ranging from two-to-five years.  Construction loans are generally
    originated to finance the construction of real estate projects. 
    When the real estate project has cash flows sufficient to support a
    commercial mortgage, the loan is transferred from construction
    status to commercial mortgage status.  

    The largest concentration of domestic commercial real estate loans
    is in the New York/New Jersey and Texas markets, representing 51%
    and 29%, respectively, of the domestic commercial real estate
    portfolio.  No other state represented more than 3% of the domestic
    commercial real estate loan portfolio.  

    Nonperforming domestic commercial real estate assets were $234
    million at March 31, 1995, a 33% decrease from December 31, 1994
    and a decrease of $1.1 billion, or 83%, from March 31, 1994.  The
    improvement in nonperforming domestic commercial real estate asset
    levels for the first quarter of 1995 is the result of increased
    liquidity in the commercial real estate markets coupled with
    successful workout activities, as well as the aforementioned
    strategic actions taken during 1994.

     37
    
    As a result of strategic actions taken by the Corporation in
    December 1994 to accelerate the disposition of certain real estate
    assets, domestic commercial real estate net charge-offs in the
    first quarter of 1995 totaled $1 million, compared with $75 million
    in the same period a year ago.  Writedowns of commercial real
    estate owned totaled $12 million for the first quarter of 1995,
    compared with $28 million in first quarter of 1994.  Approximately
    $24 million of commercial real estate owned was sold during the
    1995 first quarter.  Generally, these assets were sold at or above
    carrying value.  The first quarter of 1995 was the ninth
    consecutive quarter in which nonperforming domestic commercial real
    estate assets declined.

    Domestic commercial real estate net charge-offs and writedowns for
    the full year 1995 are expected to be below the full year 1994
    levels.

    DOMESTIC FINANCIAL INSTITUTIONS PORTFOLIO
    The domestic financial institutions portfolio includes commercial
    banks and companies whose businesses primarily involve lending,
    financing, investing, underwriting, or insurance.  Loans to
    domestic financial institutions were $3.9 billion at March 31, 1995
    or 5% of total loans outstanding.  Loans to domestic financial
    institutions are predominantly to broker-dealers, which comprise
    over half the domestic financial institutions total.

    FOREIGN PORTFOLIO
    The foreign portfolio includes foreign commercial and industrial
    loans, loans to foreign financial institutions, foreign commercial
    real estate, loans to foreign governments and official
    institutions, and foreign consumer loans.  At March 31, 1995, the
    Corporation's total foreign loans were $18.6 billion, compared with
    $18.3 billion at December 31, 1994 and $17.6 billion at March 31,
    1994.  

    Included in foreign loans were foreign commercial and industrial
    loans of $7.9 billion at the end of the 1995 first quarter, an
    increase of $.3 billion from the 1994 year-end and an increase of
    $.4 billion from March 31, 1994.  Total foreign commercial real
    estate loans at March 31, 1995 were $.5 billion, unchanged from
    December 31, 1994 but slightly reduced from $.6 million at March
    31, 1994.  A significant portion of the foreign real estate
    portfolio is located in the United Kingdom and Hong Kong.

    MEXICO
    For a discussion of significant developments with respect to
    Mexican debt, see page B29 of the Corporation's Annual Report on
    Form 10-K for the year ended December 31, 1994.

    At March 31, 1995, the Corporation's total exposure to Mexico was
    $935 million, which is largely trade and short-term credits.  This
    excludes bonds received as part of debt renegotiations (i.e., Brady
    Bonds) with a face value of $2,199 million and current carrying
    value of $1,709 million, which are collateralized by zero-coupon
    United States Treasury obligations.

    ------------------------------------------------------------------
    DERIVATIVE AND FOREIGN EXCHANGE FINANCIAL INSTRUMENTS
    ------------------------------------------------------------------

    In the normal course of its business, the Corporation utilizes
    various derivative and foreign exchange financial instruments to
    meet the financing needs of its customers, to generate revenues
    through its trading activities, and to manage its exposure to
    fluctuations in interest and currency rates.

    Derivative and foreign exchange instruments represent contracts
    with counterparties where payments are made to or from the
    counterparty based upon specific interest rates, currency levels,
    other market rates, or on terms predetermined by the contract. 
    These instruments can provide a cost-effective alternative to
    assuming and mitigating risk associated with traditional on-balance
    sheet instruments.  Derivative and foreign exchange transactions
    involve, to varying degrees, credit risk (i.e., the possibility
    that a loss may occur because a party to a transaction fails to
    perform according to the terms of a contract) and market risk
    (i.e., the possibility that a change in interest or currency rates
    will cause the value of a financial instrument to decrease or
    become more costly to settle).

     38

    The effective management of credit and market risk is vital to the
    success of the Corporation's trading activities and asset/liability
    management.  Because of the changing market environment, the
    monitoring and managing of these risks is a continual process.  For
    a further discussion, see the Risk Management section below.

    The Corporation does not deal, to any material extent, in
    derivatives which dealers of derivatives (such as other banks and
    financial institutions) consider to be "complex" (i.e., exotic
    and/or leveraged).  As a result, the notional amount of such
    derivatives were less than 0.5% of the Corporation's total notional
    amount of derivative contracts at March 31, 1995.

    A discussion of the derivative and foreign exchange financial
    instruments utilized in connection with the Corporation's trading
    activities and asset/liability management activities is provided on
    pages B31 and B34 of the Corporation's Annual Report filed on Form
    10-K for the year ended December 31, 1994.

    ------------------------------------------------------------------
    RISK MANAGEMENT
    ------------------------------------------------------------------

    The following discussion of risk management focuses primarily on
    developments since December 31, 1994 and, accordingly, should be
    read in conjunction with the Risk Management section on pages B31-
    B37 of the Corporation's Annual Report on Form 10-K for the year
    ended December 31, 1994.

    CREDIT RISK MANAGEMENT
    Credit risk for both lending-related products and derivative and
    foreign exchange products represents the possibility that a loss
    may occur if a borrower or counterparty fails to honor fully the
    terms of a contract.  Under the direction of the Chief Credit
    Officer, risk policies are formulated, approved and communicated
    throughout the Corporation.  The Credit Risk Management Committee,
    chaired by the Chief Credit Officer, is responsible for maintaining
    a sound credit process, addressing risk issues, and reviewing the
    portfolio.

    The Corporation routinely enters into derivative and foreign
    exchange product transactions with regulated financial
    institutions, which the Corporation believes have relatively low
    credit risk.  At March 31, 1995,  approximately 94% of the mark-to-
    market exposure of such activities were with commercial bank and
    financial institution counterparties, most of which are dealers in
    these products.  Non-financial institutions only accounted for
    approximately 6% of the Corporation's derivative and foreign
    exchange mark-to-market exposure.

    Many of the Corporation's contracts are short-term, which mitigates
    credit risk as transactions settle quickly.  The following table
    provides the remaining maturities of derivative and foreign
    exchange contracts outstanding at March 31, 1995 and December 31, 
    1994.  Percentages are based upon remaining contract life of 
    mark-to-market exposure amounts.  For the notional amounts and 
    credit exposure outstandings of the Corporation's interest rate 
    contracts and foreign exchange contracts, see page 14 of this 
    Form 10-Q.

    
    
                                    At March 31, 1995                      At December 31, 1994
                        ------------------------------------    -----------------------------------
                         Interest       Foreign                  Interest      Foreign
                             Rate      Exchange                      Rate     Exchange
                        Contracts     Contracts        Total    Contracts    Contracts        Total
                        ---------     ---------        -----    ---------    ---------        -----
                                                                             
    Less than 3 months         9%          58%           40%          11%          57%          32%
    3 to 6 months              8           21            16            8           24           15
    6 to 12 months            11           18            15           12           12           12
    1 to 3 years              36            2            15           35            6           22
    Over 3 years              36            1            14           34            1           19
                            ----         ----          ----         ----         ----         ----
    Total                    100%         100%          100%         100%         100%         100%
                            ====         ====          ====         ====         ====         ====
    

     39

    ALLOWANCE FOR CREDIT LOSSES
    
    The allowance for credit losses is available to absorb potential
    credit losses from the entire loan portfolio, as well as from off-
    balance sheet credit-related transactions.  The Corporation deems
    its allowance for credit losses at March 31, 1995 to be adequate. 
    Although the Corporation considers that it has sufficient reserves
    to absorb losses that may currently exist in the portfolio, but are
    not yet identifiable, the precise loss content from the loan
    portfolio and off-balance sheet credit-related instruments, is
    subject to continuing review based on quality indicators, industry
    and geographic concentrations, changes in business conditions, and
    other external factors such as competition and legal and regulatory
    requirements.  The Corporation will continue to reassess the
    adequacy of the allowance for credit losses.

    The Corporation's actual credit losses arising from derivative and
    foreign exchange transactions were immaterial  during the 1995 and
    1994 first quarters.  Additionally, at March 31, 1995 and 1994,
    nonperforming derivatives contracts were immaterial.

    The accompanying table reflects the activity in the allowance for
    credit losses for the first quarters ended March 31, 1995 and 1994.

                                                    First Quarter
                                               -----------------------
    (in millions)                                  1995       1994
                                                -------    -------

    Total Allowance at Beginning of Period      $ 2,480    $ 3,020
    Provision for Losses                            120        205
    Charge-Offs                                    (175)      (342)(a)
    Recoveries                                       30        106 (a)
                                                -------    -------
      Net Charge-Offs                              (145)      (236)
    Other                                           ---          2
                                                -------    -------
    Total Allowance at End of Period            $ 2,455    $ 2,991
                                                =======    =======


    [FN]
    (a) Includes LDC charge-offs and losses on sales and swaps of $59
        million and recoveries of $53 million. 

    The following table presents the Corporation's allowance coverage
    ratios at March 31, 1995, December 31, 1994 and March 31, 1994.

    ALLOWANCE COVERAGE RATIOS

                                   March 31, December 31,   March 31,
    For the Period Ended:               1995         1994        1994
                                   --------- ------------   ---------
    Allowance for Credit Losses to:
     Loans at Period-End                3.05%       3.15%        4.01%
     Average Loans                      3.15        3.30         4.02
     Nonperforming Loans              229.65(a)   266.95       126.26

    [FN]
    (a) The decrease from December 31, 1994 is primarily due to the
        aforementioned reclassification of in-substance foreclosed
        assets from assets acquired as loan satisfactions to
        nonperforming loans as a result of the adoption of SFAS 114.

     40
    
    MARKET RISK MANAGEMENT - TRADING ACTIVITIES

    The Corporation's business strategy seeks to manage the market risk
    associated with its trading activities through geographic, product
    and functional diversification.  The Corporation's trading
    activities are geographically diverse.  Trading activities are
    undertaken in more than 20 countries, with a majority of the
    Corporation's transactions in the United States, Japan, Singapore,
    United Kingdom and Western Europe.  The Corporation trades in a
    wide range of products which include not only foreign exchange and
    derivatives but also securities, including emerging markets debt
    instruments.  For a further discussion of the Corporation's market
    risk management, see pages B33-B34 of the Corporation's Annual
    Report on Form 10-K for the year ended December 31, 1994.

    The effects of market gains or losses on the Corporation's trading
    activities have been reflected in trading revenue, as the trading
    instruments are marked-to-market on a daily basis.  For the impact
    of any unrecognized market gains or losses on the Corporation's
    asset/liability management portfolio, see Note 11 - Fair Value of
    Financial Instruments of this Form 10-Q.

    Measuring Market Risk:  One of the risk controls the Corporation
    utilizes in its overall risk management process is value-at-risk. 
    The Corporation defines value-at-risk as the potential overnight
    dollar loss from adverse market movements that would cover 97.5% of
    likely market movements, which are determined by using two years of
    historical price and rate data.  The value-at-risk calculations
    employ over 2,300 volatilities and 715,000 correlations (updated
    semi-annually) of various market instruments.  The Corporation
    monitors value-at-risk figures for major business units on a daily
    basis to ensure the potential for market loss is properly
    reflected.  The methodology generally used to offset positions
    within a business unit is deemed by the Corporation to be
    conservative.  Only partial credit for correlation between
    instruments within each business unit is incorporated since
    correlations can exhibit instability during volatile market
    environments.  Aggregating across business units with no
    correlation offset resulted in an aggregated daily average value-
    at-risk figure of $29 million for the twelve months ended March 31,
    1995.  Based on actual trading results for the twelve months ended
    March 31, 1995, which capture the historical correlation among
    business units, the Corporation's daily value-at-risk was reduced
    to approximately $9 million with 97.5% confidence.

    For the twelve months ended March 31, 1995, the Corporation posted
    positive daily market risk-related revenue for 193 out of 269
    business trading days for international and domestic units.  For
    176 of the 269 days, the Corporation's daily market risk-related
    revenue or losses centered around the $0 million to $5 million
    range, which is representative of the Corporation's emphasis on
    market-making and sales activities.  The low number of outlier
    results (25 days having risk-related revenue or losses which exceed
    $10 million) exemplifies the Corporation's diversified approach to
    market risk management as a business strategy.

    OPERATING RISK MANAGEMENT
    The Corporation, like all financial institutions, is subject to the
    risk of fraud and to the risk of unauthorized activities by
    employees.  The Corporation maintains a comprehensive system of
    internal controls designed to manage such risks.

    ASSET/LIABILITY MANAGEMENT
    The objective of the asset/liability management process is to
    manage and control the sensitivity of the Corporation's income to
    changes in market interest rates.  The Corporation's net interest
    income is affected by changes in the level of market interest rates
    based upon mismatches between the repricing of its assets and
    liabilities.  Interest rate sensitivity arises in the ordinary
    course of the Corporation's banking business as the repricing
    characteristics of its loans do not necessarily match those of its
    deposits and other borrowings.  This sensitivity can be altered by
    adjusting the Corporation's investments and the maturities of its
    wholesale funding activities, and with the use of off-balance sheet
    derivative instruments.  For a further discussion of the
    Corporation's asset/liability management process and the variety of
    techniques used to measure its interest rate sensitivity, see pages
    B34-B36 of the Corporation's Annual Report on Form 10-K for the
    year ended December 31, 1994.

     41

    Measuring Interest Rate Sensitivity: Management uses a variety of
    techniques to measure its interest rate sensitivity.  One such tool
    is aggregate net gap analysis, an example of which is presented below.
    Assets and liabilities are placed in maturity ladders based on their 
    contractual maturities or repricing dates.  Assets and liabilities
    for which no specific contractual maturity or repricing dates 
    exist are placed in ladders based on management's judgments 
    concerning their most likely repricing behaviors.

    A net gap for each time period is calculated by subtracting the
    liabilities repricing in that interval from the assets repricing. 
    A negative gap - more liabilities repricing than assets - will
    benefit net interest income in a declining interest rate
    environment and will detract from net interest income in a rising
    interest rate environment.  Conversely, a positive gap - more
    assets repricing than liabilities - will benefit net interest
    income if rates are rising and will detract from net interest
    income in a falling rate environment.

    
    

    (in millions)                            1-3            4-6            7-12            1-5            Over
    At March 31, 1995                     Months         Months          Months          Years         5 Years          Total
                                          ------         ------          ------          -----         -------          -----
                                                                                                   
    Balance Sheet                      $ (14,473)      $  2,358       $   2,238       $  4,444       $   5,433       $    ---
    Off-Balance Sheet Items Affecting
      Interest-Rate Sensitivity (a)        7,545          1,520          (1,065)        (8,192)            192            ---
    Interest-Rate-Sensitivity Gap         (6,928)         3,878           1,173         (3,748)          5,625            ---
    Cumulative Interest-Rate
      Sensitivity Gap                     (6,928)        (3,050)         (1,877)        (5,625)            ---            ---
    % of Total Assets                         (4)%           (2)%            (1)%           (3)%           ---            ---
    ---------------------------------------------------------------------------------------------------------------------------
                                             1-3            4-6            7-12            1-5            Over
    At December 31, 1994                  Months         Months          Months          Years         5 Years          Total
                                          ------         ------          ------          -----         -------          -----

    Balance Sheet                      $ (11,529)      $  4,393       $     175       $  4,269       $   2,692       $    ---
    Off-Balance Sheet Items Affecting
      Interest-Rate Sensitivity (a)        1,622         (4,366)            587          1,581             576            ---
    Interest-Rate-Sensitivity Gap         (9,907)            27             762          5,850           3,268            ---
    Cumulative Interest-Rate
      Sensitivity Gap                     (9,907)        (9,880)         (9,118)        (3,268)            ---            ---
      % of Total Assets                       (6)%           (6)%            (5)%           (2)%           ---            ---
    <FN>
    (a) Represents repricing effect of off-balance sheet positions,
        which include interest rate swaps and options, financial
        futures, and similar agreements that are used as part of the
        Corporation's overall asset and liability management
        activities.
    

    At March 31, 1995, the Corporation had $1,877 million more
    liabilities than assets repricing within one year, amounting to
    1.0% of total assets.  This compares with $9,118 million, or 5.3%,
    of total assets at December 31, 1994.

    At March 31, 1995, based on the Corporation's simulation models,
    which are comprehensive simulations of net interest income under a
    variety of market interest rate scenarios, net interest income
    sensitivity to a gradual 150 basis point rise in market rates over
    the next twelve months was estimated at less than 2% of projected
    after-tax net income.  At December 31, 1994, the Corporation's
    interest rate sensitivity to a similar increase in market rates was
    estimated to be 3%.

     42

    Interest Rate Swaps: Interest rate swaps are one of the various
    financial instruments used in the Corporation's asset/liability
    management activities.  Although the Corporation believes the
    results of its asset/liability management activities should be
    evaluated on an integrated basis, taking into consideration all on-
    and related off-balance sheet instruments and not a specific
    financial instrument, the interest rate swap maturity table, which
    follows, provides an indication of the Corporation's interest rate
    swap activity.

    The table below summarizes expected maturities and weighted-average
    interest rates to be received and paid on domestic and
    international interest rate swaps utilized in the Corporation's
    asset/liability management at March 31, 1995.  The table was
    prepared under the assumption that variable interest rates remain
    constant at March 31, 1995 levels and, accordingly, the actual
    interest rates to be received or paid will be different to the
    extent that such variable rates fluctuate from March 31, 1995
    levels.  Variable rates presented are generally based on the short-
    term interest rates for relevant currencies (e.g., London Interbank
    Offered Rate (LIBOR)).  Basis swaps are interest rate swaps based
    on two floating rate indices (e.g., LIBOR and prime).  Forward
    starting swaps are interest rate swap contracts that become
    effective at a future time.

    
    
    By expected maturities                                                              After
    (in millions)               1995       1996        1997       1998        1999       1999       Total
                                ----       ----       -----       ----        ----       ----       -----
                                                                           
    Receive fixed swaps
    Notional amount        $   8,416   $  6,917   $   4,836     $1,770     $   743     $3,163   $  25,845
    Weighted-average:
      Receive rate              6.00%      6.59%       6.76%      5.67%       7.48%      7.16%       6.46%
      Pay rate                  5.62       5.33        6.03       5.02        6.28       6.18        5.66

    Pay fixed swaps
    Notional amount        $   5,831   $  7,271   $   4,451     $  842     $   865     $2,416   $  21,676
    Weighted-average:
      Receive rate              6.12%      5.63%       5.28%      6.03%       6.55%      6.24%       5.81%
      Pay rate                  5.84       6.23        6.16       7.73        7.75       7.76        6.40

    Basis Swaps
    Notional amount        $     180   $  1,079   $     350     $  342     $ 1,030     $  187   $   3,168
    Weighted-average:  
      Receive rate              6.27%      6.32%       6.10%      6.33%       6.38%      6.49%       6.32%
      Pay rate                  6.23       6.18        6.54       6.37        6.46       6.52        6.35

    Forward Starting
    Notional amount        $      51   $  1,126   $   3,003     $  403     $     0     $  234   $   4,817
    Weighted-average:
      Receive rate              7.32%      6.02%       5.99%      4.75%       0.00%      5.83%       5.90%
      Pay rate                  7.59       6.98        6.82       5.29        0.00       5.77        6.69
                             -------    -------     -------    -------     -------    -------     -------
    Total notional 
      amount (a)           $  14,478   $ 16,393   $  12,640     $3,357     $ 2,638     $6,000   $  55,506
                             =======    =======     =======    =======     =======    =======     =======

    <FN>
    (a) At March 31, 1995, approximately $28 billion of notional
        amounts are interest rate swaps that as part of the
        Corporation's asset/liability management, are used in place of
        cash market instruments.  Of this amount $13 billion is
        expected to mature in 1995, $8 billion in 1996 and $4 billion
        in 1997 with the remaining $3 billion in 1998 and thereafter. 
        The unrecognized net gain related to these positions was 
        approximately $72 million.
    

     43
    ------------------------------------------------------------------
    CAPITAL AND LIQUIDITY
    ------------------------------------------------------------------

    The following capital and liquidity discussion focuses primarily on
    developments since December 31, 1994.  Accordingly, it should be
    read in conjunction with the Capital and Liquidity section on pages
    B37-B40 of the Corporation's Annual Report on Form 10-K for the
    year ended December 31, 1994.  

    The Corporation's capital base at March 31, 1995 remained strong,
    with capital ratios well in excess of regulatory guidelines.  The
    Corporation's Tier 1 and Total Capital ratios continued to exceed
    8% and 12%, respectively.  Total capitalization (the sum of Tier 1
    Capital and Tier 2 Capital) increased by $82 million during the
    first quarter of 1995.

    STOCKHOLDER'S EQUITY
    Total stockholders' equity at March 31, 1995 was $10.8 billion,
    compared with $10.7 billion at December 31, 1994.  The $79 million
    increase from the 1994 year-end reflected net income generated
    during the 1995 first quarter of $385 million and $34 million
    generated from the issuance of common stock.  These amounts were
    partially offset by a net increase in treasury stock of $182
    million, largely from the repurchase of approximately 3.9 million
    shares of the Corporation's common stock under a previously-
    announced buyback program; common and preferred stock dividends
    totaling $135 million; and a $34 million reduction in the fair
    value of available-for-sale securities accounted for under SFAS
    115.  The market valuation of the available-for-sale securities
    does not include the favorable impact of related funding sources.

    LONG-TERM DEBT
    In the first quarter of 1995, additions to the Corporation's long-
    term debt were $291 million (including $191 million of senior
    medium-term notes and $100 million of other senior notes).  These
    additions were offset by maturities of $578 million of long-term
    debt (including $263 million of senior medium-term notes and $315
    million of other senior notes).  See the Liquidity Management
    section for further discussion of the Corporation's long-term debt.

    COMMON STOCK DIVIDENDS
    In the first quarter of 1995, the Board of Directors of the
    Corporation declared a $.44 per share quarterly dividend to be paid
    on its common stock in April 1995.  Future dividend policies will
    be determined by the Board of Directors in light of the earnings
    and financial condition of the Corporation and its subsidiaries and
    other factors, including applicable governmental regulations and
    policies.

    RISK-BASED CAPITAL RATIOS
    At March 31, 1995, the Corporation's ratios of Tier 1 Capital to
    risk-weighted assets and Total Capital to risk-weighted assets were
    8.1% and 12.1%, respectively, well in excess of the minimum ratios
    specified by the Federal Reserve Board.  These ratios, as well as
    the leverage ratio discussed below, do not reflect any adjustment
    in stockholders' equity due to the adoption of SFAS No. 115.  At
    March 31, 1995, Chemical Bank's ratios of Tier 1 Capital and Total
    Capital to risk-weighted assets, were 7.5% and 11.6%, respectively. 
    At such date, all of the Corporation's banking institutions were
    "well capitalized," as defined by the Federal Reserve Board.  To be
    "well capitalized," a banking organization must have a Tier 1
    Capital ratio of at least 6%, Total Capital ratio of at least 10%,
    and Tier 1 leverage ratio of at least 5%.

    LEVERAGE RATIOS
    The Tier 1 leverage ratio is defined as Tier 1 Capital (as defined
    under the risk-based capital guidelines) divided by average total
    assets (net of allowance for credit losses, goodwill and certain
    intangible assets).  The minimum leverage ratio is 3% for banking
    organizations that have well-diversified risk (including no undue
    interest rate risk); excellent asset quality; high liquidity; good
    earnings; and, in general, are considered strong banking
    organizations.  Other banking organizations are expected to have
    ratios of at least 4%-5% depending upon their particular condition
    and growth plans.  Higher capital ratios could be required if
    warranted by the particular circumstances or risk profile of a
    given banking organization.  The Federal Reserve Board has not
    advised the Corporation of any specific minimum Tier 1 leverage
    ratio applicable to it.  

     44

    The Corporation's Tier 1 leverage ratio was 5.78% at March 31,
    1995, compared with 5.95% at December 31, 1994.  At March 31, 1995,
    Chemical Bank's Tier 1 leverage ratio was 5.51%, compared with
    5.72% at December 31, 1994.

    The table which follows sets forth the Corporation's Tier 1
    Capital, Tier 2 Capital and risk-weighted assets, and the
    Corporation's risk-based Tier 1 Capital and Total Capital Ratios
    and Tier 1 leverage ratios for the dates indicated.

    CAPITAL AND RATIOS UNDER FEDERAL RESERVE BANK FINAL GUIDELINES

                                              March 31,   December 31,
    (in millions, except ratios)                   1995          1994
                                              ----------  -----------
    TIER 1 CAPITAL
     Common Stockholders' Equity             $    9,813     $   9,700
     Nonredeemable Preferred Stock                1,450         1,450
     Minority Interest                               67            63
     Less:  Goodwill                              1,053         1,068
            Non-Qualifying Intangible Assets        134           142
                                             ----------     ---------
     Tier 1 Capital                          $   10,143     $  10,003
                                             ----------     ---------
    TIER 2 CAPITAL
     Long-Term Debt Qualifying as Tier 2     $    3,426     $   3,519
     Qualifying Allowance for Credit Losses       1,571         1,536
                                             ----------     ---------
     Tier 2 Capital                          $    4,997     $   5,055
                                             ----------     ---------
    TOTAL QUALIFYING CAPITAL                 $   15,140     $  15,058
                                             ==========     =========
     Risk-Weighted Assets (a)                $  124,798     $ 121,939
     Tier 1 Capital Ratio (b)                      8.13%         8.20%
     Total Capital Ratio (b)                      12.13%        12.35%
     Tier 1 Leverage Ratio (b)                     5.78%         5.95%

    [FN]
    (a) Includes off-balance sheet risk-weighted assets in the amount
        of $40,900 million, and $37,157 million, respectively, at
        March 31, 1995 and December 31, 1994.
    (b) Excluding the Corporation's securities subsidiary, Chemical
        Securities Inc., the March 31, 1995 Tier 1 Leverage, Tier 1
        Capital and Total Capital ratios were 6.00%, 7.84% and 11.55%,
        respectively, compared with 6.26%, 8.02% and 11.97%,
        respectively, at December 31, 1994.

    LIQUIDITY MANAGEMENT
    The primary source of liquidity for the bank subsidiaries of the
    Corporation derives from their ability to generate core deposits
    (which includes all deposits except noninterest-bearing time
    deposits, foreign deposits and certificates of deposit of $100,000
    or more).  The Corporation considers funds from such sources to
    comprise its subsidiary banks' "core" deposit base because of the
    historical stability of such sources of funds.  The average core
    deposits at the Corporation's bank subsidiaries for the 1995 first
    quarter were $55.2 billion, a decrease from $60.4 billion for the
    comparable quarter in 1994.  These deposits fund a portion of the
    Corporation's asset base, thereby reducing the Corporation's
    reliance on other, more volatile, sources of funds.  Average core
    deposits as a percentage of average loans was 71% for the first
    quarter 1995, compared with 81% for the same quarter a year ago.

     45

    The Corporation is an active participant in the capital markets. 
    In addition to issuing commercial paper and medium-term notes, the
    Corporation raises funds through the issuance of long-term debt,
    common stock and preferred stock.  During the 1995 first quarter,
    the Corporation issued $291 million of senior debt, including $191
    million through its medium-term note program.

    In February 1995, Duff & Phelps Credit Rating Corporation ("Duff &
    Phelps") upgraded its ratings of the Corporation's senior debt (to
    A+ from A), subordinated debt (to A from A-) and preferred stock
    (to A- from BBB+), as well as Chemical Bank's long-term senior
    obligations, subordinated debt and short-term obligations.  Duff &
    Phelps also raised its ratings on Texas Commerce Equity Holdings'
    long-term debt and Texas Commerce Bank National Association's long-
    term senior and short-term obligations.

    The following comments apply to the Consolidated Statement of Cash
    Flows.

    Cash and due from banks decreased $1.0 billion during the first
    three months of 1995, as net cash used in investing and financing
    activities exceeded the net cash provided by operating activities. 
    The $3.6 billion net cash used by investing activities was
    primarily impacted by cash outflows from purchases of
    securities ($10.9 billion) and from Federal funds sold and
    securities purchased under resale agreements ($2.2 billion),
    partially offset by cash inflows from the sales and maturities of
    securities ($9.3 billion and $1.0 billion, respectively).  The $1.0
    billion net cash used by financing activities was primarily due to
    a decrease in net deposits ($1.1 billion).  The $3.6 billion net
    cash provided by operating activities was principally due to a
    reduction in trading-related assets.

    Cash and due from banks increased $1.4 billion during the first
    three months of 1994, from net cash provided by investing,
    operating and financing activities.  The $799 million of net cash
    provided by investing activities was largely the result of cash
    inflows from the maturities and sales of securities ($6.5 billion
    and $1.0 billion, respectively), as well as decreases in deposits
    with banks ($2.1 billion), and net loans ($273 million), partially
    offset by cash outflows from purchases of securities ($8.6 billion)
    and from Federal funds sold and securities purchased under resale
    agreements ($1.2 billion).  The $333 million net cash provided by
    operating activities was principally due to earnings adjusted for
    noncash charges and credits.  The $320 million net cash provided by
    financing activities was due to increases in Federal funds
    purchased, securities sold under repurchase agreements and other
    borrowed funds ($4.5 billion), and proceeds from the additions of
    long-term debt ($1.0 billion), partially offset by decreases in net
    deposits ($3.1 billion) and other liabilities ($1.2 billion), and
    redemptions and maturities of long-term debt ($749 million).

    The Corporation's anticipated cash requirements (on a parent
    company-only basis) for the remainder of 1995 include approximately
    $1.1 billion for maturing medium- and long-term debt, interest
    payments on its outstanding debt, anticipated dividend payments on
    the Corporation's common stock and preferred stock, the completion
    of the aforementioned 6 million stock buyback program, and for
    other parent company operations.  The Corporation considers the
    sources of liquidity available to the parent company to be more
    than sufficient to meet its obligations.  The sources of liquidity
    available to the Corporation (on a parent company-only basis)
    include its liquid assets (including deposits with its bank
    subsidiaries and short-term advances to and repurchase agreements
    with its securities subsidiaries) as well as dividends or the
    repayment of intercompany advances from its bank and non-bank
    subsidiaries.  In addition, as of March 31, 1995, the Corporation
    had available to it $750 million in committed credit facilities
    from a syndicate of domestic and international banks.  The
    facilities included a $375 million 36-month facility and a $375
    million 364-day facility.

     46
    ------------------------------------------------------------------
    SUPERVISION AND REGULATION
    ------------------------------------------------------------------

    The following supervision and regulation discussion focuses
    primarily on developments since December 31, 1994.  Accordingly, it
    should be read in conjunction with the Supervision and Regulation
    section on pages A2-A6 of the Corporation's Annual Report on Form
    10-K for the year ended December 31, 1994.

    DIVIDENDS
    Federal law imposes limitations on the payment of dividends by the
    subsidiaries of the Corporation that are state member banks of the
    Federal Reserve System (a "state member bank") or national banks. 
    Two different calculations are performed to measure the amounts of
    dividends that may be paid: a "recent earnings" test and an
    "undivided profits" test.  New York State banks like Chemical Bank
    are also subject to a similar "recent earnings" test imposed by the
    New York State Banking Department.  Non-bank subsidiaries of the
    Corporation are not subject to such limitations.

    At March 31, 1995, in accordance with the dividend restrictions
    applicable to them, the Corporation's bank subsidiaries could,
    during 1995, without the approval of their relevant banking
    regulators, pay dividends of approximately $800 million to their
    respective bank holding companies, plus an additional amount equal
    to their net income from April 1, 1995 through the date in 1995 of
    any such dividend payment.

    In addition to the dividend restrictions described above, the
    Federal Reserve Board, the Office of the Comptroller of the
    Currency and the FDIC have authority under the Financial
    Institutions Supervisory Act to prohibit or to limit the payment of
    dividends by the banking organizations they supervise, including
    the Corporation and its subsidiaries that are banks or bank holding
    companies, if, in the banking regulator's opinion, payment of a
    dividend would constitute an unsafe or unsound practice in light of
    the financial condition of the banking organization.

    FDICIA
    The Federal Deposit Insurance Corporation Improvement Act of 1991
    ("FDICIA") requires the FDIC to establish a risk-based assessment
    system for FDIC deposit insurance.  FDICIA also contains provisions
    limiting certain activities and business methods of depository
    institutions.  Finally, FDICIA provides for expanded regulation of 
    depository institutions and their affiliates, including parent
    holding companies, by such institutions' appropriate Federal
    banking regulator.  Each of the Corporation's banking institutions
    were "well capitalized" as that term is defined under the various
    regulations promulgated under FDICIA and, therefore, the
    Corporation does not expect such regulations to have a material
    adverse impact on their business operations. 

    ------------------------------------------------------------------
    OTHER EVENTS
    ------------------------------------------------------------------

    JOINT VENTURE WITH MELLON BANK CORPORATION
    The Corporation and Mellon Bank Corporation have formed a joint
    venture that will focus on providing stock transfer and related
    shareholder services to publicly-held companies.  The joint venture
    is called Chemical Mellon Shareholder Services, and is a 50/50
    partnership, with Mellon Bank Corporation and the Corporation
    sharing equally in the joint venture's initial capitalization,
    including investments in new technology.

    The joint venture product line includes traditional stock transfer
    services, proxy tabulation and the administration of dividend
    reinvestment plans, as well as proxy solicitation programs,
    corporate reorganization securities processing, the development and
    administration of employee stock option plans, and a comprehensive
    stock watch monitoring service.  This joint venture was accounted
    for as an equity investment in the first quarter of 1995.

    The joint venture commenced operations on May 1, 1995.

     47
    
    AGREEMENT TO SELL CHEMICAL BANK NEW JERSEY NATIONAL ASSOCIATION
    In March 1995, the Corporation entered into an agreement to sell
    Chemical New Jersey Holdings, Inc. and its subsidiaries, including
    Chemical Bank New Jersey National Association, to PNC for
    approximately $504 million.  As part of the purchase price, PNC has
    the option to issue up to $300 million of perpetual preferred stock
    to the Corporation.  The sale does not include the Corporation's
    franchise in northeastern New Jersey or the Montclair, Morristown,
    Ridgewood and Summit offices of Princeton Bank and Trust Company. 
    The Corporation intends to reposition these remaining branches and
    offices as a strategic component of regional banking in
    metropolitan New York.

    The sale, which is expected to close by the end of the year,
    subject to regulatory approvals, includes 84 branches in 15
    counties in central and southern New Jersey and approximately $2.9
    billion in deposits and $2.3 billion in loans.

    ------------------------------------------------------------------
    ACCOUNTING DEVELOPMENTS
    ------------------------------------------------------------------

    ACCOUNTING FOR MORTGAGE SERVICING RIGHTS
    In May 1995, the Financial Accounting Standards Board ("FASB")
    issued Statement of Financial Accounting Standards No. 122,
    "Accounting for Mortgage Servicing Rights" ("SFAS 122").  SFAS 122
    amends SFAS No. 65, "Accounting for Certain Mortgage Banking
    Activities," to require that mortgage banking enterprises recognize
    as separate assets the rights to service mortgage loans for others,
    irrespective of whether those servicing rights are acquired through
    the purchase or the origination of mortgage loans, when a
    definitive plan to sell or securitize the mortgage loans and retain
    the servicing rights exists.  Under SFAS No. 65, only purchased
    mortgage servicing rights were permitted to be recognized as
    separate assets.  SFAS 122 also requires that capitalized mortgage
    servicing rights be assessed for impairment based on the fair value
    of those rights.

    SFAS 122 is effective prospectively for fiscal years beginning
    after December 15, 1995 for transactions in which mortgage loans
    are sold or securitized with servicing rights retained and for
    impairment evaluations of all capitalized mortgage servicing rights
    whenever acquired.  Earlier adoption is encouraged.  Management is
    currently evaluating the financial impact of adopting this new
    accounting standard.

     48
    
                                      CHEMICAL BANKING CORPORATION and Subsidiaries

                                           Average Consolidated Balance Sheet, Interest and Rates
                                            (Taxable-Equivalent Interest and Rates; in millions)

                                            Three Months Ended                 Three Months Ended
                                              March 31, 1995                     March 31, 1994
                                    ----------------------------------    ----------------------------------
                                         Average                    Rate   Average                    Rate
                                         Balance   Interest (Annualized)   Balance    Interest (Annualized)
                                         -------   -------- ------------   -------    -------- ------------
                                                                                  
    ASSETS
    Deposits with Banks                 $  4,737     $    82    7.06%     $  5,153     $    94    7.37%
    Federal Funds Sold and
      Securities Purchased Under
      Resale Agreements                   14,440         219    6.14%       11,887         100    3.42%
    Trading Assets-Debt and 
      Equity Instruments                  10,910         199    7.41%       11,877         173    5.92%
    Securities:
      Held-to-Maturity                     8,528         149    7.07%       10,178         175    6.97%
      Available-for-Sale                  19,208         360    7.60%(b)    16,228         242    6.04%(b)
    Loans                                 77,954       1,665    8.66%       74,481       1,311    7.14%
                                        --------     -------              --------     -------
      Total Interest-
      Earning Assets                     135,777     $ 2,674    7.99%      129,804     $ 2,095    6.54%

    Allowance for Credit Losses           (2,487)                           (3,086)
    Cash and Due from Banks                7,539                             8,833
    Risk Management Instruments           21,611                            15,393
    Other Assets                          13,027                            13,208
                                        --------                          --------
      Total Assets                      $175,467                          $164,152
                                        ========                          ========

    LIABILITIES
    Domestic Retail Deposits            $ 41,338     $   368    3.61%     $ 46,047     $   248    2.18%
    Domestic Negotiable
      Certificates of Deposit
      and Other Deposits                   5,912          82    5.63%        5,450          46    3.43%
    Deposits in Foreign Offices           28,096         401    5.77%       22,971         226    3.99%
                                        --------     -------              --------     -------
      Total Time & Savings Deposits       75,346         851    4.58%       74,468         520    2.83%
                                        --------     -------              --------     -------

    Short-Term and Other Borrowings:  
     Federal Funds Purchased and    
     Securities Sold Under
        Repurchase Agreements             23,194         333    5.83%       16,060         137    3.47%
      Commercial Paper                     3,323          47    5.74%        2,408          21    3.55%
      Other Borrowings                     8,219         139    6.82%        9,665         134    5.61%
                                        --------     -------              --------     -------
       Total Short-Term and
        Other Borrowings                  34,736         519    6.06%       28,133         292    4.21%
    Long-Term Debt                         7,855         140    7.24%        8,498         135    6.43%
                                        --------     -------              --------     -------
      Total Interest-
      Bearing Liabilities                117,937       1,510    5.19%      111,099         947    3.46%
                                        --------     -------              --------     -------

    Demand Deposits                       20,450                            22,625            
    Risk Management Instruments           20,688                            13,068            
    Other Liabilities                      5,653                             6,194
                                        --------                          --------
      Total Liabilities                  164,728                           152,986
                                        --------                          --------
    STOCKHOLDERS' EQUITY
    Preferred Stock                        1,450                             1,654            
    Common Stockholders' Equity            9,289                             9,512
                                        --------                          --------
      Total Stockholders' Equity          10,739                            11,166
                                        --------                          --------
        Total Liabilities and
        Stockholders' Equity            $175,467                          $164,152
                                        ========                          ========
    INTEREST RATE SPREAD                                        2.80%                             3.08%
                                                                =====                             =====
    NET INTEREST INCOME AND NET
      YIELD ON INTEREST-EARNING
      ASSETS                                         $ 1,164(a) 3.48%                  $ 1,148(a) 3.59%
                                                     =======    =====                  =======    =====

    <FN>
    (a) Reflects a pro forma adjustment to the net interest income
        amount included in the Statement of Income to permit
        comparisons of yields on tax-exempt and taxable assets.
    (b) For the three months ended March 31, 1995 and March 31, 1994,
        the annualized rate for securities available-for-sale based on
        historical cost was 7.51% and 6.07%, respectively.
    

     49
    
    

                                                CHEMICAL BANKING CORPORATION and Subsidiaries
                                                       QUARTERLY FINANCIAL INFORMATION
                                                    (in millions, except per share data) 


                                                      1995                              1994
                                                     ------       --------------------------------------------------
                                                     First         Fourth         Third         Second         First
                                                   Quarter        Quarter       Quarter        Quarter       Quarter
                                                   -------        -------       -------        -------       -------
                                                                                              
    INTEREST INCOME
    Loans                                          $ 1,661        $ 1,575       $ 1,473        $ 1,375       $ 1,307
    Securities                                         505            445           422            432           416
    Trading Assets                                     199            177           181            191           173
    Federal Funds Sold and Securities
      Purchased Under Resale Agreements                219            178           151            121           100
    Deposits with Banks                                 82             91            86            100            94
                                                   -------        -------       -------        -------       -------
     Total Interest Income                           2,666          2,466         2,313          2,219         2,090
                                                   -------        -------       -------        -------       -------
    INTEREST EXPENSE
    Deposits                                           851            718           597            543           520
    Short-Term and Other Borrowings                    519            444           405            359           292
    Long-Term Debt                                     140            135           134            132           135
                                                   -------        -------       -------        -------       -------
     Total Interest Expense                          1,510          1,297         1,136          1,034           947
                                                   -------        -------       -------        -------       -------
    NET INTEREST INCOME                              1,156          1,169         1,177          1,185         1,143
    Provision for Losses                               120             85           100            160           205
                                                   -------        -------       -------        -------       -------
    NET INTEREST INCOME AFTER PROVISION FOR LOSSES   1,036          1,084         1,077          1,025           938
                                                   -------        -------       -------        -------       -------

    NONINTEREST REVENUE
    Trust and Investment Management Fees                91             99           104            108           110
    Corporate Finance and Syndication Fees             119            133            97             93            82
    Service Charges on Deposit Accounts                 74             78            78             75            69
    Fees for Other Banking Services                    294            294           285            279           290
    Trading Revenue                                     56             45           212            203           185
    Securities Gains (Losses)                          (18)             1             6             13            46
    Other Revenue                                      254            165           202             96           149
                                                   -------        -------       -------        -------       -------
      Total Noninterest Revenue                        870            815           984            867           931
                                                   -------        -------       -------        -------       -------

    NONINTEREST EXPENSE
    Salaries                                           546            571           574            542           518
    Employee Benefits                                  107            110           108            102           119
    Occupancy Expense                                  135            142           145            140           146
    Equipment Expense                                  101            107           100             91            84
    Foreclosed Property Expense                         (7)             2             2              2            35
    Restructuring Charge                               ---            260           ---            ---            48
    Other Expense                                      364            401           382            404           374
                                                   -------        -------       -------        -------       -------
      Total Noninterest Expense                      1,246          1,593         1,311          1,281         1,324
                                                   -------        -------       -------        -------       -------
    INCOME BEFORE INCOME TAX EXPENSE AND EFFECT OF
     ACCOUNTING CHANGE                                 660            306           750            611           545
    Income Tax Expense                                 264            127           311            254           226
                                                   -------        -------       -------        -------       -------
    INCOME BEFORE EFFECT OF ACCOUNTING CHANGE          396            179           439            357           319
    Effect of Change in Accounting Principle           (11)           ---           ---            ---           ---
                                                   -------        -------       -------        -------       -------
    NET INCOME                                     $   385        $   179       $   439        $   357       $   319
                                                   =======        =======       =======        =======       =======
    NET INCOME APPLICABLE TO COMMON STOCK          $   355        $   149       $   396        $   324       $   287
                                                   =======        =======       =======        =======       =======

    PER COMMON SHARE:
     Income Before Effect of Accounting Change     $  1.51        $  0.63       $  1.60        $  1.28       $  1.13
     Effect of Change in Accounting Principle        (0.05)           ---           ---            ---           ---
                                                   -------        -------       -------        -------       -------
     Net Income                                    $  1.46        $  0.63       $  1.60        $  1.28       $  1.13
                                                   =======        =======       =======        =======       =======

    AVERAGE COMMON SHARES OUTSTANDING                243.2          244.5         246.6          253.1         253.2
    

     50
    Part II - OTHER INFORMATION




    Item 1. Legal Proceedings
            -----------------

            Reference is made to page A19 of the Corporation's
            Annual Report on Form 10-K for the year ended
            December 31, 1994 relating to the investigation
            commenced by the Securities and Exchange
            Commission pertaining to the $70 million loss
            incurred by the Corporation in the fourth quarter
            of 1994 resulting from unauthorized foreign
            exchange transactions involving the Mexican peso.

            The Corporation is cooperating with this investigation. 
            The Corporation cannot determine at this time the outcome
            of the investigation but believes it will not have a
            material adverse effect on the consolidated financial
            condition of the Corporation.

    Item 6. Exhibits and Reports on Form 8-K
            --------------------------------
            (A) Exhibits:


                     11    - Computation of net income per common share
                     12(a) - Computation of ratio of earnings to fixed
                             charges
                     12(b) - Computation of ratio of earnings to fixed
                             charges and preferred stock dividend
                             requirements.
                     27    - Financial Data Schedule

            (B) Reports on Form 8-K:

                     The Corporation filed three reports on Form 8-K
                     during the quarter ended March 31, 1995, as
                     follows:

                     Form 8-K Dated January 3, 1995:  Announcement of
                     $70 million Loss Sustained from Unauthorized
                     Foreign Exchange Transactions Involving the
                     Mexican Peso.

                     Form 8-K Dated January 19, 1995: January 17, 1994
                     Press Release - Results of Operations for Fourth
                     Quarter 1994.  

                     Form 8-K Dated March 14, 1995:  March 8, 1995
                     Press Release - Announcing a Definitive Agreement
                     to sell Branches in Central and Southern New
                     Jersey to PNC Bank Corp. while retaining 40
                     offices in six counties in Northeastern New
                     Jersey.

 51


                                 SIGNATURE





    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.




                                 CHEMICAL BANKING CORPORATION
                                -----------------------------
                                         (Registrant)







    Date  May 15, 1995            By  /s/ Joseph L. Sclafani
          ------------               -----------------------
                                          Joseph L. Sclafani

                                             Controller
                                  [Principal Accounting Officer]

   52                  INDEX TO EXHIBITS
                             ------------------



                           SEQUENTIALLY NUMBERED






    EXHIBIT NO.   EXHIBITS                       PAGE AT WHICH LOCATED
    -----------   --------                       ---------------------

    11            Computation of net income               53
                  per common share

    12 (a)        Computation of ratio of                 54
                  earnings to fixed charges

    12 (b)        Computation of ratio of                 55
                  earnings to fixed charges
                  and preferred stock dividend
                  requirements

    27            Financial Data Schedule                 56