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 June 30, 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                             252,109,615
---------------------------------------------------------------------------
Number of shares  outstanding of each of the issuer's classes of common stock on
July 31, 1995.




                                                       - 1 -







                                                      FORM 10-Q INDEX






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

Item 1        Financial Statements - Chemical Banking Corporation
              and Subsidiaries:

                 Consolidated Balance Sheet at June 30, 1995 and
                 December 31, 1994.                                           3

                 Consolidated Statement of Income for the three months
                 ended June 30, 1995 and June 30, 1994.                       4

                 Consolidated Statement of Income for the six months
                 ended June 30, 1995 and June 30, 1994.                       5

                 Consolidated Statement of Cash Flows for the six months
                 ended June 30, 1995 and June 30, 1994.                       6

                 Consolidated Statement of Changes in Stockholders' Equity
                 for the six months ended June 30, 1995 and June 30, 1994.    7

              Notes to Financial Statements.                               7-18


Item 2        Management's Discussion and Analysis of Financial 
              Condition and Results of Operations.                        19-53


Part II
-------

Item 1        Legal Proceedings                                              54

Item 4        Submission of Matters to a Vote of Security Holders            54

Item 6        Exhibits and Reports on Form 8-K.                              55







                                                           - 2 -







Part I
Item 1.

                                       CHEMICAL BANKING CORPORATION and Subsidiaries
                                                CONSOLIDATED BALANCE SHEET
                                             (in millions, except share data)
                                                                                    June 30,           December 31,
                                                                                       1995                   1994
                                                                                    -------            ------------
   ASSETS
                                                                                                         
   Cash and Due from Banks                                                       $    7,756             $    8,832
   Deposits with Banks                                                                2,903                  5,649
   Federal Funds Sold and Securities
     Purchased Under Resale Agreements                                               12,883                 12,797
   Trading Assets:
     Debt and Equity Instruments                                                     12,059                 11,093
     Risk Management Instruments                                                     18,412                 17,709
   Securities:
     Held-to-Maturity (Market Value: $8,285 and $8,106)                               8,287                  8,566
     Available-for-Sale                                                              19,965                 18,431
   Loans (Net of Unearned Income: $521 and $460)                                     84,675                 78,767
   Allowance for Credit Losses                                                       (2,430)                (2,480)
   Premises and Equipment                                                             2,138                  2,134
   Due from Customers on Acceptances                                                  1,156                  1,088
   Accrued Interest Receivable                                                        1,197                  1,190
   Assets Acquired as Loan Satisfactions                                                 54                    210
   Assets Held for Accelerated Disposition                                              240                    526
   Other Assets                                                                       9,236                  6,911
                                                                                 ----------             ----------
            TOTAL ASSETS                                                         $  178,531             $  171,423
                                                                                 ==========             ==========
   LIABILITIES
   Deposits:
     Demand (Noninterest Bearing)                                                $   21,387             $   21,399
     Time and Savings                                                                45,860                 46,799
     Foreign                                                                         27,642                 28,308
                                                                                 ----------             ----------
        Total Deposits                                                               94,889                 96,506
   Federal Funds Purchased and Securities
     Sold Under Repurchase Agreements                                                23,557                 23,098
   Other Borrowed Funds                                                              15,780                 11,843
   Acceptances Outstanding                                                            1,162                  1,104
   Accounts Payable and Accrued Liabilities                                           2,585                  2,361
   Other Liabilities                                                                 21,976                 17,808
   Long-Term Debt                                                                     7,202                  7,991
                                                                                 ----------             ----------
            TOTAL LIABILITIES                                                       167,151                160,711
                                                                                 ----------             ----------
   COMMITMENTS AND CONTINGENCIES (See Note 9)
   STOCKHOLDERS' EQUITY
   Preferred Stock                                                                    1,250                  1,450
   Common Stock (Issued 254,931,474 and 254,009,187 Shares)                             255                    254
   Capital Surplus                                                                    6,476                  6,544
   Retained Earnings                                                                  3,826                  3,263
   Net Unrealized Loss on Securities Available-for-Sale, Net of Taxes                  (216)                  (438)
   Treasury Stock, at Cost (5,496,561 and 9,497,533 Shares)                            (211)                  (361)
                                                                                 ----------             ---------- 
            TOTAL STOCKHOLDERS' EQUITY                                               11,380                 10,712
                                                                                 ----------             ----------
            TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                           $  178,531             $  171,423
                                                                                 ==========             ==========

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


                                                           - 3 -




Part I
Item 1. (continued)

                                          CHEMICAL BANKING CORPORATION and Subsidiaries
                                                CONSOLIDATED STATEMENT OF INCOME
                                                   Three Months Ended June 30,
                                              (in millions, except per share data)


                                                                                        1995                       1994
                                                                                        ----                       ----
   INTEREST INCOME
                                                                                                              
   Loans                                                                           $   1,770                   $  1,375
   Securities                                                                            513                        432
   Trading Assets                                                                        205                        191
   Federal Funds Sold and Securities
     Purchased Under Resale Agreements                                                   212                        121
   Deposits with Banks                                                                    67                        100
                                                                                   ---------                   --------
        Total Interest Income                                                          2,767                      2,219
                                                                                   ---------                   --------
   INTEREST EXPENSE
   Deposits                                                                              931                        543
   Short-Term and Other Borrowings                                                       536                        359
   Long-Term Debt                                                                        138                        132
                                                                                   ---------                   --------
        Total Interest Expense                                                         1,605                      1,034
                                                                                   ---------                   --------
   NET INTEREST INCOME                                                                 1,162                      1,185
   Provision for Losses                                                                  120                        160
                                                                                   ---------                   --------
   NET INTEREST INCOME AFTER PROVISION FOR LOSSES                                      1,042                      1,025
                                                                                   ---------                   --------

   NONINTEREST REVENUE
   Trust and Investment Management Fees                                                   97                        108
   Corporate Finance and Syndication Fees                                                129                         93
   Service Charges on Deposit Accounts                                                    76                         75
   Fees for Other Banking Services                                                       290                        279
   Trading Revenue                                                                       171                        203
   Securities Gains                                                                       69                         13
   Other Revenue                                                                         129                         96
                                                                                   ---------                   --------
        Total Noninterest Revenue                                                        961                        867
                                                                                   ---------                   --------

   NONINTEREST EXPENSE
   Salaries                                                                              557                        542
   Employee Benefits                                                                     117                        102
   Occupancy Expense                                                                     129                        140
   Equipment Expense                                                                      97                         91
   Foreclosed Property Expense                                                           (14)                         2
   Other Expense                                                                         362                        404
                                                                                   ---------                   --------
        Total Noninterest Expense                                                      1,248                      1,281
                                                                                   ---------                   --------
   INCOME BEFORE INCOME TAX EXPENSE                                                      755                        611
   Income Tax Expense                                                                    302                        254
                                                                                   ---------                   --------
   NET INCOME                                                                      $     453                   $    357
                                                                                   =========                   ========
   NET INCOME APPLICABLE TO COMMON STOCK                                           $     427                   $    324
                                                                                   =========                   ========

   EARNINGS PER SHARE:
        Primary                                                                    $    1.72                   $   1.27
                                                                                   =========                   ========
        Assuming Full Dilution                                                     $    1.68                   $   1.25
                                                                                   =========                   ========

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
                                                    Six Months Ended June 30,
                                              (in millions, except per share data)
                                                                                        1995                       1994
                                                                                        ----                       ----
   INTEREST INCOME
                                                                                                              
   Loans                                                                           $   3,431                   $  2,682
   Securities                                                                          1,018                        848
   Trading Assets                                                                        404                        364
   Federal Funds Sold and Securities
     Purchased Under Resale Agreements                                                   431                        221
   Deposits with Banks                                                                   149                        194
                                                                                    --------                   --------
        Total Interest Income                                                          5,433                      4,309
                                                                                    --------                   --------
   INTEREST EXPENSE
   Deposits                                                                            1,782                      1,063
   Short-Term and Other Borrowings                                                     1,055                        651
   Long-Term Debt                                                                        278                        267
                                                                                    --------                   --------
        Total Interest Expense                                                         3,115                      1,981
                                                                                    --------                   --------
   NET INTEREST INCOME                                                                 2,318                      2,328
   Provision for Losses                                                                  240                        365
                                                                                    --------                   --------
   NET INTEREST INCOME AFTER PROVISION FOR LOSSES                                      2,078                      1,963
                                                                                    --------                   --------
   NONINTEREST REVENUE
   Trust and Investment Management Fees                                                  188                        218
   Corporate Finance and Syndication Fees                                                248                        175
   Service Charges on Deposit Accounts                                                   150                        144
   Fees for Other Banking Services                                                       584                        569
   Trading Revenue                                                                       227                        388
   Securities Gains                                                                       51                         59
   Other Revenue                                                                         383                        245
                                                                                   ---------                   --------
        Total Noninterest Revenue                                                      1,831                      1,798
                                                                                   ---------                   --------
   NONINTEREST EXPENSE
   Salaries                                                                            1,103                      1,060
   Employee Benefits                                                                     224                        221
   Occupancy Expense                                                                     264                        286
   Equipment Expense                                                                     198                        175
   Foreclosed Property Expense                                                           (21)                        37
   Restructuring Charge                                                                  ---                         48
   Other Expense                                                                         726                        778
                                                                                   ---------                   --------
        Total Noninterest Expense                                                      2,494                      2,605
                                                                                   ---------                   --------
   INCOME BEFORE INCOME TAX EXPENSE AND EFFECT OF
     ACCOUNTING CHANGE                                                                 1,415                      1,156
   Income Tax Expense                                                                    566                        480
                                                                                   ---------                   --------
   INCOME BEFORE EFFECT OF ACCOUNTING CHANGE                                             849                        676
   Effect of Change in Accounting Principle                                              (11)                       ---
                                                                                   ---------                   --------
   NET INCOME                                                                      $     838                   $    676
                                                                                   =========                   ========
   NET INCOME APPLICABLE TO COMMON STOCK                                           $     782                   $    611
                                                                                   =========                   ========
   EARNINGS PER SHARE:
   Primary:
        Income Before Effect of Accounting Change                                  $    3.21                   $   2.39
        Effect of Change in Accounting Principle                                       (0.04)                       ---
                                                                                   ---------                   --------
        Net Income                                                                 $    3.17                   $   2.39
                                                                                   =========                   ========
   Assuming Full Dilution:
        Income Before Effect of Accounting Change                                  $    3.12                   $   2.36
        Effect of Change in Accounting Principle                                       (0.04)                       ---
                                                                                   ---------                   --------
        Net Income                                                                 $    3.08                   $   2.36
                                                                                   =========                   ========
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
                                                    Six Months Ended June 30,
                                                          (in millions)
                                                                                              1995              1994
                                                                                              ----              ----
Operating Activities
--------------------
                                                                                                           
Net Income                                                                                $    838          $    676
Adjustments to Reconcile Net Income to Net Cash
   Provided by Operating Activities:
      Provision for Losses                                                                     240               365
      Restructuring Charge                                                                     ---                48
      Depreciation and Amortization                                                            192               146
      Net Change In:
         Trading-Related Assets                                                              1,233               318
         Accrued Interest Receivable                                                            (7)               77
         Accrued Interest Payable                                                               94                45
         Other, Net                                                                           (382)             (444)
                                                                                          --------          -------- 
      Net Cash Provided by Operating Activities                                              2,208             1,231
                                                                                          --------          --------

Investing Activities
--------------------
Net Change In:
   Deposits with Banks                                                                       2,746             1,581
   Federal Funds Sold and Securities Purchased Under Resale Agreements                         (86)           (2,247)
   Loans Due to Sales and Securitizations                                                    2,987             4,787
   Other Loans, Net                                                                         (9,050)           (4,919)
   Other, Net                                                                               (1,667)             (102)
Proceeds from the Maturity of Held-to-Maturity Securities                                      722             1,925
Purchases of Held-to-Maturity Securities                                                      (447)             (761)
Proceeds from the Maturity of Available-for-Sale Securities                                  2,564             1,925
Proceeds from the Sale of Available-for-Sale Securities                                     25,274            11,252
Purchases of Available-for-Sale Securities                                                 (28,653)          (14,775)
                                                                                         ---------         --------- 
      Net Cash Used by Investing Activities                                                 (5,610)           (1,334)
                                                                                         ---------         --------- 

Financing Activities
--------------------
Net Change In:
   Noninterest-Bearing Domestic Demand Deposits                                                (12)           (1,374)
   Domestic Time and Savings Deposits                                                         (939)           (4,186)
   Foreign Deposits                                                                           (666)             (741)
   Federal Funds Purchased, Securities Sold Under Repurchase Agreements
      and Other Borrowed Funds                                                               5,119             8,538
   Other Liabilities                                                                           (23)              353
   Other, Net                                                                                   21               106
Proceeds from the Issuance of Long-Term Debt                                                   582             1,215
Redemption and Maturity of Long-Term Debt                                                   (1,368)           (1,080)
Proceeds from the Issuance of Stock                                                             89               216
Treasury Stock Purchased                                                                      (192)              (56)
Cash Dividends Paid                                                                           (273)             (257)
                                                                                          --------          -------- 
      Net Cash Provided by Financing Activities                                              2,338             2,734
                                                                                          --------          --------
Effect of Exchange Rate Changes on Cash and Due from Banks                                     (12)              (20)
                                                                                          --------          -------- 
Net Increase (Decrease) in Cash and Due from Banks                                          (1,076)            2,611
                                                                                          --------          --------
Cash and Due from Banks at January 1,                                                        8,832             6,852
                                                                                          --------          --------
Cash and Due from Banks at June 30,                                                       $  7,756          $  9,463
                                                                                          ========          ========
Cash Interest Paid                                                                        $  3,021          $  1,936
Taxes Paid                                                                                $    607          $    564

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
                           Six Months Ended June 30,
                                 (in millions)


                                                                                             1995                   1994
                                                                                             ----                   ----

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

Net Income                                                                                    838                    676
Dividends Declared:
  Preferred Stock                                                                             (56)                   (65)
  Common Stock                                                                               (229)                  (192)
Issuance of Preferred Stock                                                                   ---                    200
Conversion of Preferred Stock                                                                (200)                   ---
Issuance of Common Stock                                                                        1                      1
Net Change in Capital Surplus                                                                 (58)                    15
Restricted Stock Granted, Net of Amortization                                                 (10)                   (11)
Net Change in Treasury Stock                                                                  150                   (102)
Net Change in Fair Value of Available-for-Sale Securities, Net of Taxes                       222                   (506)
Accumulated Translation Adjustment                                                             10                    ---
                                                                                        ---------              ---------
  Net Change in Stockholders' Equity                                                          668                     16
                                                                                        ---------              ---------

BALANCE AT JUNE 30,                                                                     $  11,380              $  11,180
                                                                                        =========              =========



                         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.

In the 1995 second quarter, the Corporation  adopted,  retroactive to January 1,
1995,  Statement of Financial  Accounting  Standards  No. 122,  "Accounting  for
Mortgage  Servicing Rights" ("SFAS 122"). SFAS 122 amends Statement of Financial
Accounting   Standards  No.  65,   "Accounting  for  Certain   Mortgage  Banking
Activities"  ("SFAS 65"), to require that when a definitive  plan exists to sell
or securitize mortgage loans and to retain the servicing rights related thereto,
a mortgage banking  enterprise should 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 the mortgage
loans. Under SFAS 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.

The  adoption  of SFAS 122 did not have a material  effect on the  Corporation's
earnings,  liquidity and capital resources.  As a result of the adoption of SFAS
122, the Corporation  recognized an immaterial  gain;  consequently,  1995 first
quarter results have not been restated due to the  immateriality  of the related
gain.

The Corporation's policy for evaluating mortgage servicing rights for impairment
is to stratify the mortgage servicing rights capitalized by year of origination.
Fair value is determined based on discounted cash flows using incremental direct
and indirect costs.

                                                           - 7 -




Part I
Item 1. (continued)


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 revenue through its trading activities.

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:



                                                                                         June 30,            December 31,
(in millions)                                                                                1995                   1994
                                                                                         --------            ------------

                                                                                                               
U.S. Government, Federal Agencies and Municipal Securities                              $   4,491               $  2,875
Certificates of Deposit, Bankers' Acceptances,
  and Commercial Paper                                                                      1,460                  1,644
Debt Securities Issued by Foreign Governments                                               2,162                  1,983
Foreign Financial Institutions                                                              2,421                  3,119
Other, primarily includes corporate securities and eurodollar bonds                         1,525                  1,472
                                                                                        ---------               --------

Total Trading Assets - Debt and Equity Instruments (a)                                  $  12,059               $ 11,093
                                                                                        =========               ========

<FN>
(a)   Includes emerging markets instruments of $340 million at June 30, 1995 
      and $544 million at December 31, 1994.
</FN>



RISK MANAGEMENT INSTRUMENTS
Trading  Assets-risk   management  instruments  represent  unrealized  gains  on
derivative  contracts  while  trading  liabilities-risk  management  instruments
represent  unrealized  losses on  derivative  contracts.  Such  risk  management
instruments are presented in the following table for the dates indicated.




                                                                                        June 30,           December 31,
(in billions)                                                                              1995                   1994
                                                                                        -------            -----------

Trading Assets-Risk Management Instruments:
                                                                                                             
  Interest Rate Contracts                                                               $   8.6                 $  7.9
  Foreign Exchange Contracts                                                                9.5                    9.5
  Stock Index Options and Commodity Contracts                                               0.3                    0.3
                                                                                        -------                 ------
    Total                                                                               $  18.4                 $ 17.7
                                                                                        =======                 ======

Trading Liabilities-Risk Management Instruments:
  Interest Rate Contracts                                                               $  10.1                 $  7.0
  Foreign Exchange Contracts                                                               10.1                    8.9
  Stock Index Option and Commodity Contracts                                                0.1                    0.1
                                                                                        -------                 ------
    Total                                                                               $  20.3                 $ 16.0
                                                                                        =======                 ======



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  these
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 (the "1994 Form 10-K").  For a discussion of the Corporation's
risk  management  instrument  activity and related  trading revenue for the 1995
second quarter and first six months, see Management's Discussion and Analysis on
page 25 and pages 42-44.



                                                           - 8 -




Part I
Item 1. (continued)

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
derivatives,  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.

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 $216  million on the  Corporation's  stockholders'  equity at June 30,
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  primarily due to
the improvement in fair values as a result of lower interest rate levels at June
30,  1995  when  compared  with  December  31,  1994.  See  Note  4 for  further
discussion.

Net gains from  available-for-sale  securities  sold in the second  quarter  and
first six months of 1995  amounted to $69 million  (gross  gains of $183 million
and gross losses of $114  million) and $51 million  (gross gains of $221 million
and gross losses of $170 million), respectively. Net gains on such sales for the
same  periods in 1994  amounted to $13 million  (gross  gains of $32 million and
gross losses of $19 million) in the second  quarter and $59 million (gross gains
of $105 million and gross losses of $46 million) in the first six months.  There
were no sales of held-to-maturity securities during the first six months of 1995
and 1994.


                                                           - 9 -




Part I
Item 1. (continued)

HELD-TO-MATURITY SECURITIES

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




June 30, 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                      $  3,578            $   36           $    6         $  3,608
        Collateralized Mortgage Obligations                3,643                 4               41            3,606
        Other, primarily U.S. Treasuries                     170               ---              ---              170
Obligations of State and Political Subdivisions              170               ---              ---              170
Debt Securities Issued by Foreign Governments                 48               ---              ---               48
Collateralized Mortgage Obligations (b)                      134                 3                2              135
Other, primarily Asset-Backed Securities                     544                 6                2              548
                                                        --------            ------           ------         --------
        Total Held-to-Maturity Securities               $  8,287            $   49           $   51         $  8,285
                                                        ========            ======           ======         ========



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               $  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.
</FN>

                                                          - 10 -




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:




June 30, 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                      $  9,187            $   58           $   29        $   9,216
        Collateralized Mortgage Obligations                  136               ---                3              133
        Other, primarily U.S. Treasuries                   4,445                 1              134            4,312
Debt Securities Issued by Foreign Governments              4,414                35              131            4,318
Corporate Debt Securities                                    521                10               13              518
Collateralized Mortgage Obligations (b)                      208               ---                1              207
Other (c)                                                  1,270                 7               16            1,261
                                                        --------            ------           ------        ---------
     Total Available-for-Sale Securities
        Carried at Fair Value                           $ 20,181            $  111           $  327        $  19,965
                                                        ========            ======           ======        =========


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                          $  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.
</FN>





                                                          - 11 -




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:




June 30, 1995 (in millions)                                                  Gross            Gross
                                                        Amortized           Unrealized     Unrealized           Fair
                                                            Cost             Gains           Losses            Value
                                                        ---------           ----------     ----------          -----

                                                                                                     
Held-to-Maturity                                        $  1,983            $    9         $    785         $  1,207
Available-for-Sale                                         1,585               146              315            1,416
                                                        --------            ------         --------         --------
     Total                                              $  3,568            $  155         $  1,100         $  2,623
                                                        ========            ======         ========         ========


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



The second quarter of 1995 included a loss of approximately  $50 million related
to the planned disposition of emerging market securities  previously recorded as
available-for-sale.  Cash proceeds from the sales of available-for-sale loans in
the first six  months of 1994 were  $318  million  (all of these  proceeds  were
recorded in the 1994 first quarter).

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. SFAS 114 and SFAS 118 require that the carrying
value of an impaired loan be 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  homogenous  consumer loans,  loans carried at fair value or the
lower of cost or fair value,  debt  securities and leases.  The adoption of SFAS
114  and  SFAS  118  did  not  have an  effect  on the  Corporation's  earnings,
liquidity, or capital resources.

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
1994 Form 10-K.



                                                          - 12 -




Part I
Item 1. (continued)

The following  table sets forth impaired loan  disclosures as of and for the six
months ended June 30, 1995.

                                                                      June 30,
(in millions)                                                            1995
                                                                      -------

Impaired Loans with an Allowance                                      $   671
Impaired Loans without an Allowance (a)                                   272
                                                                      -------
     Total Impaired Loans                                             $   943
                                                                      =======

Allowance for Impaired Loans under
  SFAS 114 (b)                                                        $   211
                                                                      =======

Average Balance of Impaired Loans
  during the six months ended June 30, 1995                           $   919
                                                                      =======

Interest Income Recognized on Impaired
  Loans during the six months ended June 30, 1995                     $     8
                                                                      =======


(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 - EARNINGS PER SHARE
---------------------------
In the 1995 second quarter,  the  Corporation  changed its reporting of earnings
per share  ("EPS")  from  reporting  "simple"  EPS (which is based solely on the
average number of common shares  outstanding) to reporting  "primary" and "fully
diluted"  EPS  (which  are based on the  average  number of  common  and  common
equivalent shares outstanding).

Previously,  the Corporation  reported simple EPS, since the differences between
simple EPS and primary EPS or simple EPS and fully diluted EPS were not material
(less than 3%).  Primary and fully  diluted EPS are now being  reported  for all
periods   presented.   For  a  further   discussion  on  the  Corporation's  EPS
calculation, see page 58 of this Form 10-Q.

NOTE 6 - COMMON STOCK
---------------------
On July 18, 1995,  the  Corporation  announced  that its Board of Directors  had
authorized the repurchase of up to $1.2 billion of its outstanding  common stock
on the open market over the 24 months following the announcement. In total, this
proposed   repurchase  would  represent   approximately  25  million  shares  or
approximately 10% of the  Corporation's  outstanding  common shares,  assuming a
June 30, 1995 closing price of $47.25.

During the 1995 first half, the Corporation  repurchased 4 million shares of its
common stock on the open market under a previously  announced plan to repurchase
up to 6 million  shares in 1995. The 2 million  shares  remaining  available for
repurchase are included in the July 1995 $1.2 billion repurchase plan.

During the second quarter of 1995, the Corporation called all of the outstanding
shares of its 10% convertible preferred stock for redemption.  Substantially all
of the 10%  convertible  preferred  stock was converted  prior to the redemption
date,  at the option of the  holders  thereof,  into  approximately  7.6 million
shares of the Corporation's common stock. The shares of common stock issued upon
such conversion were issued from treasury.



                                                          - 13 -




Part I
Item 1. (continued)

NOTE 7 - 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 1994 Form 10-K.

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  for  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 $0.04 per share) on January 1,
1995.

NOTE 8 - RESTRUCTURING CHARGES
------------------------------
In  December  1994,  the  Corporation  announced  a two-year  program to improve
earnings per share and return on equity and, in connection therewith, 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 Equity Holdings Inc. ("Texas Commerce") and will occur
within the Global Bank,  Regional Bank, Texas Commerce and Corporate sectors. At
June 30, 1995 the reserve balance  associated with this charge was approximately
$183   million   of  which  $83   million   related  to   severance   and  other
termination-related costs and $100 million related to the disposition of certain
facilities, premises and equipment and termination of leases.

NOTE 9 - 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 10 - 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  ("ALM").  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
1994 Form 10-K.

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 relating to the  Corporation's  trading  activities is
recorded 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.



                                                          - 14 -




Part I
Item 1. (continued)

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 ALM  activities.  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 ALM activities is included on page B34 of the Corporation's 1994
Form 10-K.

At June 30, 1995, net unamortized  deferred losses relating to closed derivative
contracts used in ALM activities were approximately $195 million,  which will be
amortized  into  earnings  over the  period  for  which  the  related  assets or
liabilities  exposure is managed.  Approximately 35% of the net deferred loss at
June 30, 1995 will be amortized within the next twelve months; the remaining 65%
will be amortized over periods in excess of one year.

The Corporation also uses selected  derivative  financial  instruments to manage
the sensitivity to changes in market interest rates on anticipated transactions;
however, such transactions are not significant.  Accordingly,  at June 30, 1995,
deferred gains and losses associated with such transactions were immaterial.

                                                          - 15 -




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 1994 Form 10-K.



                                                              Notional Amounts                   Credit Exposure
                                                        June 30,        December 31,       June 30,        December 31,
(in billions)                                               1995                1994           1995                1994
                                                        --------        ------------       --------        ------------

INTEREST RATE CONTRACTS
Futures and Forward Rate Agreements
                                                                                                       
  Trading                                            $     981.4          $    938.1      $     1.4          $     0.8
  Asset and Liability Management                            45.9                32.8            ---                ---
Interest Rate Swaps
  Trading                                                1,409.2             1,107.9            7.1                6.9
  Asset and Liability Management                            53.1                50.7            0.3                0.2
Purchased Options
  Trading                                                   75.1                60.5            0.1                0.2
  Asset and Liability Management                            31.2                13.7            ---                ---
Written Options
  Trading                                                   86.4                69.5            ---                ---
  Asset and Liability Management                            23.4                 3.3            ---                ---
                                                     -----------          ----------      ---------          ---------
    Total Interest Rate Contracts                    $   2,705.7          $  2,276.5      $     8.9          $     8.1
                                                     ===========          ==========      =========          =========

FOREIGN EXCHANGE CONTRACTS
Spot, Forward and Futures Contracts
  Trading                                            $     822.2          $    794.0      $     7.0          $     7.3
  Asset and Liability Management                            14.5                12.3            ---                ---
Other Foreign Exchange Contracts (a)
  Trading                                                  117.8                94.5            2.5                2.2
  Asset and Liability Management                             0.1                 0.3            ---                ---
                                                     -----------          ----------      ---------          ---------
    Total Foreign Exchange Contracts                 $     954.6          $    901.1      $     9.5          $     9.5
                                                     ===========          ==========      ==========         =========

Stock Index Options and Commodity Contracts
  Trading                                            $       6.6          $      4.5      $     0.3          $     0.3
                                                     ===========          ==========      =========          =========

Total Credit Exposure Recorded on the Balance Sheet                                       $    18.7          $    17.9
                                                                                          =========          =========
<FN>
(a)   Includes  purchased options,  written options and cross-currency  interest
      rate swaps of $45.2 billion, $46.3 billion and $26.4 billion, respectively
      at June 30, 1995,  compared  with $34.2  billion,  $38.4 billion and $22.2
      billion, respectively, at December 31, 1994.
</FN>


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 June 30, 1995 and December 31, 1994,  commitments  to purchase
when-issued securities were $5,276 million and $6,289 million, respectively, and
commitments  to sell  when-issued  securities  were  $5,838  million  and $6,658
million, respectively.



                                                          - 16 -




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 June 30, 1995,  approximately  35% 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 11 - 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 June 30, 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 1994 Form 10-K.



Off-Balance Sheet Lending-Related Financial Instruments
                                                                                  June 30,                 December 31,
(in millions)                                                                         1995                         1994
                                                                                  --------                 ------------

                                                                                                                 
Commitments to Extend Credit                                                 $      57,778(a)             $      49,266(a)
Standby Letters of Credit (Net of Risk
     Participations of $4,661 and $5,218)                                           13,415                       12,451
Other Letters of Credit                                                              3,283                        2,860
Customers' Securities Lent                                                          17,474                       18,979

<FN>
(a)   Excludes credit card commitments of $20.1 billion and $19.0 billion at
      June 30, 1995 and December 31, 1994, respectively.
</FN>



NOTE 12 - FAIR VALUE OF FINANCIAL INSTRUMENTS
---------------------------------------------
For a  discussion  of the  Corporation's  fair  value  methodologies,  see pages
B67-B69 of the  Corporation's  1994 Form 10-K.  At June 30,  1995,  the carrying
value and  estimated  fair value of financial  assets  required to be valued for
purposes  of SFAS 107 were  $173.4  billion  and $175.0  billion,  respectively,
compared with $166.0 billion and $166.8 billion,  respectively,  at December 31,
1994. At June 30, 1995, the carrying value and estimated fair value of financial
liabilities  required to be valued for purposes of SFAS 107 were $166.6  billion
and $166.9  billion,  respectively,  compared  with  $160.2  billion  and $160.8
billion at December 31, 1994.



                                                          - 17 -



Part I
Item 1. (continued)

The following table presents the carrying value and estimated fair value at June
30, 1995 of financial  assets and liabilities  valued under SFAS 107 and certain
derivatives  contracts used for ALM activities  related to such financial assets
and liabilities.



                                            Financial Assets/
                                          Financial Liabilities            Derivative Contracts Used for ALM Activities    
                                          -----------------------          ------------------------------------------------
                                                        Estimated                        Gross            Gross       Estimated
                                         Carrying         Fair          Carrying     Unrecognized     Unrecognized      Fair
(in millions)                            Value(a)(b)    Value(a)(b)     Value(c)         Gains           Losses         Value
                                         --------       ----------      --------     ------------     ------------    ---------
FINANCIAL ASSETS:
                                                                                                      
Assets for Which Fair Value
  Approximates Book Value            $   30,385     $   30,385          $  ---         $  ---          $  ---          $  ---
Trading Assets:
  Debt and Equity Instruments            12,059         12,059             ---            ---             ---             ---
  Risk Management Instruments            18,412         18,412             ---            ---             ---             ---
Securities Held-to-Maturity               8,287          8,285             ---            ---             ---             ---
Securities Available-for-Sale            19,965         19,965              36            ---             ---              36
Loans, Net                               82,245         83,430              85             85            (248)            (78)
Derivatives in Lieu of Cash
  Market Instruments (d)                     67            142              67            298            (223)            142
Other Assets                              1,950          2,350             ---            ---             ---             ---
                                     ----------     ----------                                                               
  Total Financial Assets             $  173,370     $  175,028
                                     ==========     ==========

FINANCIAL LIABILITIES:
Liabilities for Which Fair Value
  Approximates Book Value            $  123,472     $  123,472             (10)             5             (21)            (26)
Domestic Time Deposits                   15,530         15,769              48             51            (144)            (45)
Long-Term Debt                            7,202          7,326              17             57             (53)             21
Trading Liabilities - Risk
  Management Instruments                 20,353         20,353             ---            ---             ---             ---
                                     ----------     ----------                                                               
  Total Financial Liabilities        $  166,557     $  166,920
                                     ==========     ==========
<FN>
(a)   The   carrying    value   and   estimated    fair   value include the 
      carrying value and estimated fair value of derivative contracts used in 
      asset/liability management activities.
(b)   The carrying value and estimated fair value of the daily margin 
      settlements on open futures and options contracts are primarily  included 
      in Other Assets on the balance sheet,  except when 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.  The 
      Corporation uses these contracts in its ALM activities to modify the 
      interest rate characteristics  of balance sheet instruments  such  as  
      securities available-for-sale,   loans  and deposits. Gross deferred gains
      and losses from daily margin settlements on open  futures  and options  
      contracts  were $4 million and $104 million, respectively,  at June 30, 
      1995.  The deferred  gains and losses from such contracts are amortized to
      income after the contracts close.  See page 15 of this Form 10-Q for a 
      discussion of closed derivative contracts related to ALM activities.
(c)   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.
(d)   Represents derivative contracts that, as part of the Corporation's asset/
      liability management, are used in place of cash market instruments.  For
      a discussion of the Corporation's accounting policy relative to off-
      balance sheet instruments used for ALM, see page B50 of the Corporation's
      1994 Form 10-K.
</FN>


Certain financial instruments and all nonfinancial instruments are excluded from
the scope of SFAS 107.  In  addition to the  derivative  contracts  in the above
table, the Corporation also uses derivative  contracts  (primarily interest rate
floors) to hedge its mortgage servicing rights;  these mortgage servicing rights
are not  required  to be fair  valued  under  SFAS 107.  At June 30,  1995,  the
notional  amount of such  derivatives  was $1.8 billion,  the carrying value was
$3.6 million, and gross unrecognized gains and losses were $8.8 million and $1.5
million, respectively, resulting in an estimated fair value of $10.9 million.

                                                             - 18 -




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
                                                                    -----------------------     -----------------------------------
                                                                      Second        First          Fourth       Third        Second
                                                                     Quarter      Quarter         Quarter     Quarter       Quarter
                                                                     -------      -------         -------     -------       -------
Earnings:
                                                                                                                
  Income Before Effect of Accounting Change.......                  $    453     $    396       $     179     $   439     $    357
  Effect of Change in Accounting Principle........                       ---          (11)(b)         ---         ---          ---
                                                                    --------     --------       ---------     -------     --------
  Net Income......................................                  $    453     $    385       $     179    $    439     $    357
                                                                    ========     ========       =========    ========     ========
  Net Income Applicable to Common Stock...........                  $    427     $    355       $     149    $    396     $    324
                                                                    ========     ========       =========    ========     ========
Earnings Per Share (a):
  Primary:
  Income Before Effect of Accounting Change.......                  $   1.72     $   1.49       $    0.61    $   1.59     $   1.27
  Effect of Change in Accounting Principle........                       ---        (0.04)(b)         ---         ---          ---
                                                                    --------     --------       ---------    --------     --------
  Net Income......................................                  $   1.72     $   1.45       $    0.61    $   1.59     $   1.27
                                                                    ========     ========       =========    ========     ========
  Assuming Full Dilution:
  Income Before Effect of Accounting Change.......                  $   1.68    $    1.46       $    0.61    $   1.56     $   1.25
  Effect of Change in Accounting Principle........                       ---        (0.04)(b)         ---         ---          ---
                                                                    --------     --------       ---------    --------     --------
  Net Income......................................                  $   1.68     $   1.42       $    0.61    $   1.56     $   1.25
                                                                    ========     ========       =========    ========     ========
Per Common Share:
  Book Value......................................                  $  40.62     $  38.79       $   37.88    $  38.29     $  37.17
  Market Value....................................                  $  47.25     $  37.75       $   35.88    $  35.00     $  38.50
  Common Dividends Declared.......................                  $    .50(c)  $    .44       $     .44    $    .44(c)  $    .38
Common Shares Outstanding:
  Average Common and Common Equivalent Shares                          248.3        245.3           246.3       248.6        255.1
  Average Common Shares Assuming Full Dilution                         254.8        253.0           254.0       256.3        263.0
  Common Shares at Period End.....................                     249.4        240.8           244.5       244.4        250.9
Performance Ratios:
  Return on Average Assets (d)....................                      1.01%         .89%            .42%       1.03%         .87%
  Return on Average Common Equity (d).............                     17.67%       15.50%           6.29%      16.92%       13.90%
  Return on Average Stockholders' Equity (d)......                     16.42%       14.54%           6.54%      16.14%       12.96%
  Efficiency Ratio (e)............................                      59.4%        64.6%           67.2%       62.9%        62.3%
Capital Ratios:
  Common Stockholders' Equity to Assets...........                       5.7%         5.0%            5.4%        5.5%         5.5%
  Total Stockholders' Equity to Assets ...........                       6.4%         5.8%            6.2%        6.4%         6.6%
  Tier 1 Leverage (f).............................                       5.8%         5.8%            5.9%        5.9%         6.4%
  Risk-Based Capital Ratios (f):
    Tier I (4.0% required) .......................                       8.0%         8.1%            8.2%        8.2%         8.7%
    Total  (8.0% required)........................                      11.9%        12.1%           12.3%       12.3%        12.8%

<FN>
(a)   Primary and Fully Diluted EPS are now reported for all periods presented.
      See Note 5 on page 13 for a further discussion.
(b)   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 plans.
(c)   The Corporation increased its quarterly common stock dividend to $0.50 
      per share from $0.44 per share in the second quarter of 1995.  The
      Corporation had previously  increased its quarterly  common stock dividend
      from  $0.38  per share to $0.44 per  share in the  third  quarter  of 
      1994.  
(d)   Quarterly  performance  ratios  are  based on  annualized net 
      income amounts.
(e)   Excludes  restructuring  charges,  foreclosed  property  expense,
      emerging markets past-due interest bond sales and, in the 1995 first 
      quarter, an $85 million gain related to the sale of the  Corporation's 
      investment  in Far East Bank and Trust Company.
(f)   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").
</FN>



                                                                 - 19 -




Part I
Item 2 (continued)



OVERVIEW
--------


Chemical  Banking  Corporation (the  "Corporation")  reported net income of $453
million for the 1995 second  quarter,  an increase of 27% from  earnings of $357
million  reported  for the second  quarter of 1994.  The  Corporation's  primary
earnings per share  increased 35% to $1.72 per share in the 1995 second quarter,
compared with primary earnings of $1.27 per share in the second quarter of 1994.

For the first six months of 1995, the Corporation's net income was $838 million,
an  increase  of 24% from  $676  million  for the  first  half of 1994.  Primary
earnings  per share for the 1995 first six months was up 33% to $3.17 per share,
compared with primary  earnings of $2.39 per share in the  comparable  period of
1994.

The  Corporation's  results  for the 1995  second  quarter  and first six months
reflect  continued  progress on the  Corporation's  performance  initiatives  to
increase  its earnings  per share and achieve a higher  return on  shareholders'
equity  and an  improved  efficiency  ratio.  The  Corporation's  core  earnings
continued to improve,  led by revenue growth in certain nationwide  consumer and
corporate finance  businesses.  Additionally,  by managing expenses in line with
revenue  opportunities,  the Corporation also achieved an 11% improvement in the
core operating margin.

During the 1995 second quarter, the Corporation increased the quarterly dividend
on the  outstanding  shares of its common stock to 50 cents a share, an increase
of 14% from 44 cents per common share.  On an annual basis,  this  represents an
increase  in the  dividend  rate to $2.00 per share from  $1.76 per  share.  The
increase  marked the fourth time the  dividend  has been  increased  since March
1993, for a total increase of 66.6%.

The Corporation's  return on average common  stockholders'  equity was 17.7% for
the second quarter of 1995, compared with 13.9% for the 1994 comparable quarter.
For  the  first  six  months,   the  Corporation's   return  on  average  common
stockholders' equity was 16.6% in 1995, compared with 13.1% in 1994. At June 30,
1995, the  Corporation's  ratios of Tier 1 Capital to  risk-weighted  assets and
Total Capital to risk-weighted assets were 8.00% and 11.90%, respectively,  well
in excess of the  minimum  ratios  specified  by the Board of  Governors  of the
Federal  Reserve  System  ("Federal  Reserve  Board").  At June  30,  1995,  the
Corporation was "well capitalized" as defined by the Federal Reserve Board.

The  Corporation's  nonperforming  assets at June 30, 1995 were $1,118  million,
down from $1,139  million at December  31, 1994 and a decline of $1,375  million
from $2,493  million at June 30,  1994.  Nonperforming  assets have  declined by
$5,469  million,  or 83%,  from their peak level of $6,587  million in September
1992.

In the second quarter of 1995, the  Corporation  adopted  Statement of Financial
Accounting Standards, No. 122, "Accounting for Mortgage Servicing Rights" ("SFAS
122") related to the accounting for originated mortgage servicing rights and, as
a result, the Corporation recognized an immaterial gain during the quarter.

                                                          - 20 -




Part I
Item 2 (continued)

RESULTS OF OPERATIONS
---------------------
NET INTEREST INCOME


                                                                Second Quarter                    Six Months
                                                       -----------------------------       --------------------------
(in millions)                                              1995                1994           1995              1994
                                                       --------            --------       --------          --------

                                                                                                     
Total Interest Income                                  $  2,767            $  2,219       $  5,433          $  4,309
Total Interest Expense                                    1,605               1,034          3,115             1,981
                                                       --------            --------       --------          --------
Net Interest Income                                       1,162               1,185          2,318             2,328
Taxable Equivalent Adjustment (a)                             6                   4             14                 9
                                                       --------            --------       --------          --------
Net Interest Income - Taxable
     Equivalent Basis                                  $  1,168            $  1,189       $  2,332          $  2,337
                                                       ========            ========       ========          ========

<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.
</FN>


Net interest income for the second quarter of 1995 was $1,162 million,  compared
with $1,185 million for the same period in 1994.  For the first six months,  net
interest  income was $2,318  million in 1995,  compared  with $2,328  million in
1994.  The decreases  from both 1994 periods were primarily due to narrower loan
spreads  experienced  in 1995 partly  offset by an increase in  interest-earning
assets  (including  growth in consumer  loans),  and the favorable impact of the
decrease in nonperforming loans. The following tables reflect the composition of
interest-earning assets as a percentage of total interest-earning assets and the
net yield on interest-earning assets for the periods indicated.



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

                                                                                           
Consumer Loans                                 $   32,822               24%          $   26,570               20%
Commercial Loans                                   49,024               35               47,574               37
Securities                                         27,938               20               26,594               21
Liquid Interest-Earning Assets                     29,320               21               28,380               22
                                               ----------              ---           ----------              ---
  Total Interest-Earning Assets                $  139,104              100%          $  129,118              100%
                                               ==========              ===           ==========              === 

Interest Rate Spread (a)                                     2.61%                                 3.16%

Net Yield on Interest-Earning Assets (b)                     3.36%                                 3.69%


<FN>
(a)  Represents  the  difference  between the average  rate on  interest-earning
     assets and the average rate on interest-bearing liabilities.
(b)  Represents  the average rate for  interest-earning  assets less the average
     rate paid for all sources of funds,  including the impact of  interest-free
     funds.
</FN>





                                                          - 21 -




Part I
Item 2 (continued)




Average Earning Asset Mix

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

                                                                                            
Consumer Loans                                 $   31,552               23%          $   26,281               20%
Commercial Loans                                   48,359               35               48,031               37
Securities                                         27,838               20               26,500               21
Liquid Interest-Earning Assets                     29,701               22               28,647               22
                                               ----------              ---           ----------              ---
  Total Interest-Earning Assets                $  137,450              100%          $  129,459              100%
                                               ==========              ===           ==========              === 

Interest Rate Spread (a)                                     2.70%                                 3.13%

Net Yield on Interest-Earning Assets (b)                     3.42%                                 3.64%


<FN>
(a)  Represents  the  difference  between the average  rate on  interest-earning
     assets and the average rate on interest-bearing liabilities.
(b)  Represents  the average rate for  interest-earning  assets less the average
     rate paid for all sources of funds,  including the impact of  interest-free
     funds.
</FN>



The  Corporation's  average total loans in the 1995 second quarter and first six
months  increased  by $7.7  billion  and $5.6  billion,  respectively,  from the
comparable  1994  periods.  The  increases  reflected  the  continued  growth in
consumer  loans   (principally   from  residential   mortgage  and  credit  card
activities)  and  commercial  lending,  partially  offset by a reduction  in the
commercial real estate portfolio. Commercial loans outstandings at June 30, 1995
represented the fourth  consecutive  quarterly  increase since the June 30, 1994
level  reflecting  an  upward  trend in  commercial  lending  activity.  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 35.

The negative impact on net interest income from  nonperforming  loans (excluding
nonperforming  loans held for accelerated  disposition) in the second quarter of
1995 was $17 million, compared with $38 million in the same quarter in 1994. For
the first six months, the negative impact was $37 million in 1995, compared with
$57 million in 1994. The  improvement in both 1995 periods is principally due to
the significant reduction in the level of the Corporation's nonperforming loans.

The   favorable   impact  on  net   interest   income  from  the   Corporation's
asset/liability  derivative activities,  whereby derivative instruments are used
in  order  to alter  the  yield  on  certain  of the  Corporation's  assets  and
liabilities,  was immaterial  for the second quarter of 1995,  compared with $59
million for the second quarter of 1994. For the first six months,  the favorable
impact was  approximately  $16 million in 1995,  compared  with $119  million in
1994.  For  a  further   discussion  of  derivative   instruments  used  in  the
Corporation's asset/liability management activities, see Note 12 of the Notes to
Financial  Statements and the Asset/Liability  Management section on pages 45-46
of this Form 10-Q.

The  decreases  in the  interest  rate  spread  and the net  yield for both 1995
periods reflected  narrower loan spreads and the impact of higher interest rates
on wholesale funding, 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 75 basis  points  in the 1995  second  quarter,  an
increase from a 53 basis point  contribution in the comparable 1994 period.  The
improvement  from the prior year is due to the higher interest rate  environment
during 1995 and an increase of $1.6 billion in interest-free funds in the second
quarter of 1995.

                                                          - 22 -




Part I
Item 2 (continued)


Despite its outlook for continued  loan growth in 1995,  management  anticipates
that net interest  income over the next two quarters  will be  relatively  flat
with 1995 second quarter results and that net interest income for full year 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 pages 51-52.

PROVISION FOR LOSSES
The  Corporation's  provision  for losses was $120  million  for the 1995 second
quarter,  down from $160 million in the 1994 second  quarter.  For the first six
months,  the  provision  for losses was $240 million in 1995  compared with $365
million in 1994.

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 second
quarter level.

NONINTEREST REVENUE



                                                             Second Quarter                        Six Months
                                                           ---------------------             ---------------------
(in millions)                                              1995             1994             1995             1994
                                                           ----             ----             ----             ----



                                                                                                   
Trust and Investment Management Fees                     $   97          $   108         $    188          $   218
Corporate Finance and Syndication Fees                      129               93              248              175
Service Charges on Deposit Accounts                          76               75              150              144
Fees for Other Banking Services                             290              279              584              569
Trading Revenue                                             171              203              227              388
Securities Gains                                             69               13               51               59
Other Revenue                                               129               96              383              245
                                                         ------          -------         --------          -------
     Total                                               $  961          $   867         $  1,831          $ 1,798
                                                         ======          =======         ========          =======



The increase in  noninterest  revenue for the 1995 second  quarter and first six
months when compared with the  corresponding  1994 periods  primarily  reflected
higher  corporate  finance  and  syndication  fees  and  higher  other  revenue,
partially offset by lower trading  revenue.  Securities gains were higher in the
1995 second quarter versus the prior year period.

Trust and  investment  management  fees are  primarily  comprised of  corporate,
institutional  and  private  banking  (personal  trust)  activities  provided to
corporations and individuals on a global basis. The following table presents the
components of trust and investment management fees for the periods indicated.



                                                             Second Quarter                        Six Months
                                                           ---------------------             ---------------------
(in millions)                                              1995             1994             1995             1994
                                                           ----             ----             ----             ----



Trust and Investment Management Fees:
                                                                                                   
     Personal Trust Fees                                 $   53           $   54           $  103            $ 107
     Corporate and Institutional Trust Fees                  33               45               64               91
     Other, primarily Foreign Asset Management               11                9               21               20
                                                         ------           ------           ------            -----
         Total                                           $   97           $  108           $  188            $ 218
                                                         ======           ======           ======            =====





                                                          - 23 -




Part I
Item 2 (continued)


Trust  and  investment  management  fees for the 1995  second  quarter  were $97
million,  a decline of $11 million  from the prior year  period.  Corporate  and
institutional  trust fees in the 1995 second  quarter  declined $12 million from
the same  period a year ago due  entirely to the  absence of  approximately  $13
million  in  fees  in  1995  related  to the  joint  venture  with  Mellon  Bank
Corporation.  As a result of the agreement  between the  Corporation  and Mellon
Bank Corporation relating to the shareholder  services joint venture,  effective
January 1, 1995 revenues and expenses of the business  units  contributed to the
joint venture were reflected on an equity basis within other revenue.

Corporate  finance  and  syndication  fees were $129  million in the 1995 second
quarter,  an  increase  of 39% from the prior year  period.  For the first six
months of 1995,  such fees  increased 42% from the comparable  1994 period.  The
increases  from  both  1994  periods  reflect  continued  strong  growth in loan
syndications and high-yield securities  underwritings.  During the first half of
1995, the Corporation acted as agent or co-agent for approximately  $207 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 loan syndication marketplace to continue throughout the remainder
of 1995.

The following table sets forth the components of fees for other banking services
for the periods indicated.



                                                               Second Quarter                      Six Months
                                                           ---------------------             ---------------------
(in millions)                                              1995             1994             1995             1994
                                                           ----             ----             ----             ----
Fees for Other Banking Services:
                                                                                                   
     Credit Card Services Revenue                        $   83            $  75           $  163           $  150
     Fees in Lieu of Compensating Balances                   47               49               94              107
     Commissions on Letters of Credit
         and Acceptances                                     36               39               77               76
     Loan Commitment Fees                                    20               23               44               45
     Mortgage Servicing Fees                                 23               18               46               34
     Other Fees                                              81               75              160              157
                                                         ------            -----           ------           ------
         Total                                           $  290            $ 279           $  584           $  569
                                                         ======            =====           ======           ======


The higher level of credit card services revenue for both 1995 periods reflected
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 $10.1 billion at June 30,
1995, compared with $7.8 billion at the same date a year ago.

Mortgage  servicing fees increased $5 million in the 1995 second quarter and $12
million in the first six months of 1995 from the prior year levels, reflecting a
higher  level of mortgage  servicing  volume as a result of the  acquisition  of
Margaretten Financial Corporation ("Margaretten") on July 1, 1994.

Fees in lieu of compensating balances decreased by $2 million in the 1995 second
quarter  and by $13 million in the first six months of 1995 when  compared  with
the corresponding 1994 periods. 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 first six months of 1995, when interest rates
were higher than in the first six months of 1994, a greater  volume of customers
maintained a compensating balance in lieu of paying a fee.

                                                          - 24 -




Part I
Item 2 (continued)


The following  table sets forth the components of trading revenue for the second
quarter and first six months of 1995 and 1994.



                                                               Second Quarter                     Six Months
                                                           ---------------------             ---------------------
(in millions)                                              1995             1994             1995             1994
                                                           ----             ----             ----             ----
Trading Revenue:
                                                                                                   
         Interest Rate Contracts (a)                     $   38            $ 135           $   57           $  223
         Foreign Exchange Revenue (b)                        66               55              141              100
         Debt Instruments and Other (c)                      67               13               29               65
                                                         ------            -----           ------           ------
           Total                                         $  171            $ 203           $  227           $  388
                                                         ======            =====           ======           ======


<FN>
(a)  Includes  interest rate swaps,  currency swaps,  foreign  exchange  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.
</FN>



The decrease in revenue  from  interest  rate  contracts  was due to  unexpected
increases in certain European interest rates (particularly in the U.K.). Foreign
exchange  revenue in 1995  continued to benefit from  volatility in the currency
markets. Debt instrument revenue for the 1995 second quarter, when compared with
the same 1994 period,  primarily  reflected an improvement in prices of emerging
markets debt  instruments  during the 1995 second quarter.  The decrease in debt
instrument revenue for the first six months of 1995, when compared with the same
1994 period,  was due to major  declines in the prices of emerging  markets debt
instruments that occurred during the 1995 first quarter.

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,
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  has  improved  the
Corporation's  trading  capabilities  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.

Securities  gains were $69 million in the 1995  second  quarter,  compared  with
gains  of $13  million  in the  same  period  last  year.  The  higher  level of
securities   gains  from  the   available-for-sale   portfolio   reflected   the
Corporation's ability to take advantage of favorable bond market conditions. For
the first six months,  securities  gains were $51  million in 1995,  as compared
with $59  million  in 1994.  Included  in the 1995 six month  results  was a $13
million  permanent  impairment  loss on Barings Bank PLC securities  held by the
Corporation and an $11 million loss on sales of available-for-sale securities at
Chemical  Bank  New  Jersey  undertaken  as  part  of the  repositioning  of the
remaining  branches in  anticipation of the sale of the bank to PNC. For further
discussion of the Corporation's securities, see Note 3 - Securities of the Notes
to Financial  Statements.  For a further discussion of the sale of Chemical Bank
New Jersey, see page 50.


                                                          - 25 -




Part I
Item 2 (continued)


The following  table presents the composition of other  noninterest  revenue for
the second quarter and first six months of 1995 and 1994.



                                                               Second Quarter                     Six Months
                                                           ---------------------             ---------------------
(in millions)                                              1995             1994             1995             1994
                                                           ----             ----             ----             ----



Other Revenue:
                                                                                                   
     Revenue from Equity-Related Investments             $  126            $  66           $  233           $  149
     Net Gains (Losses) on Emerging Markets
       Bond Sales                                           (50)             ---              (50)              45
     Investment in CIT                                       20               19               39               36
     Residential Mortgage Sales Activities                   13               (6)              14              (31)
     Gain Related to the Sale of the
         Corporation's Investment in Far East
         Bank & Trust                                       ---              ---               85              ---
     Other                                                   20               17               62               46
                                                         ------            -----           ------           ------
         Total                                           $  129            $  96           $  383           $  245
                                                         ======            =====           ======           ======



Revenue from  equity-related  investments,  which  includes  income from venture
capital  activities and emerging  markets  investments,  was $126 million in the
1995 second quarter  compared with $66 million in the same 1994 period.  For the
first half of 1995, revenue from equity-related  investments was $233 million, a
56%  increase   from  the   comparable   1994  period.   Average   revenue  from
equity-related  investments was approximately $91 million per quarter,  based on
revenues  during  the  last  eight  quarterly  periods.  At June 30,  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 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.

The second quarter of 1995 included a loss of approximately  $50 million related
to  the  disposition  of  emerging  market  securities  previously  recorded  as
available-for-sale.



NONINTEREST EXPENSE

                                                               Second Quarter                     Six Months
                                                           ---------------------             ---------------------
(in millions)                                              1995             1994             1995             1994
                                                           ----             ----             ----             ----

                                                                                                   
Salaries                                                 $  557          $   542         $  1,103         $  1,060
Employee Benefits                                           117              102              224              221
Occupancy Expense                                           129              140              264              286
Equipment Expense                                            97               91              198              175
Foreclosed Property Expense                                 (14)               2              (21)              37
Restructuring Charge                                        ---              ---              ---               48
Other Expense                                               362              404              726              778
                                                        -------          -------          -------          -------
Total                                                   $ 1,248          $ 1,281          $ 2,494          $ 2,605
                                                        =======          =======          =======          =======




                                                          - 26 -




Part I
Item 2 (continued)


     Noninterest expense in the 1995 second quarter was $1,248 million, compared
with $1,246  million in the 1995 first quarter and $1,281  million in the second
quarter  of 1994.  For the first six  months,  noninterest  expense  was  $2,494
million in 1995,  compared with $2,557 million in 1994 (which amount  excludes a
$48 million restructuring  charge). The improvement from the prior year reflects
the benefits of various expense efforts as part of the Corporation's  actions to
improve  earnings  per  share.  Additionally,  as a  result  of the  shareholder
services joint venture with Mellon Bank  Corporation,  approximately $29 million
of expenses associated with the stock transfer and related shareholder servicing
operations  for the first six  months  of 1995 are being  recorded  on an equity
basis  within  noninterest  revenue.  The  decrease in  noninterest  expense was
partially offset by the inclusion of $53 million of noninterest  expenses in the
first six months of 1995  relating to  Margaretten,  which was  acquired in July
1994.

The increases in salaries for the 1995 second  quarter and first six months were
primarily  due to additional  staff costs  resulting  from the 1994  Margaretten
acquisition   and  the  continued   growth  in  the   Corporation's   securities
underwriting  business.  These increases were partially  offset by the impact of
personnel  reductions  undertaken in 1995 and lower salaries expense as a result
of the equity  accounting  for the joint  venture with Mellon Bank  Corporation.
Total staff at June 30, 1995 amounted to 40,992, compared with the 1994 year-end
level of 42,130 (which  included 1,423 staff from the  Margaretten  acquisition)
and the June 30, 1994 level of 40,988.  At June 30, 1995,  the  Corporation  has
eliminated  approximately  half of the 3,700  positions that it had targeted for
elimination  as part of its actions to improve  earnings per share  announced in
December 1994.

Employee  benefits  expense  in the second  quarter  of 1995 was $117  million,
compared with $102 million in the same 1994 period.  For the first six months of
1995, employee benefits expense was $224 million, compared with $221 million in
the first half of 1994. The increases  primarily resulted from higher retirement
plan expense as well as higher OPEB expense.

Occupancy  expense in the 1995 second quarter and first six months  decreased by
$11 million and by $22 million,  respectively,  from the prior year's comparable
periods.   The  declines  for  both  periods  are  largely  the  result  of  the
consolidation of headquarters,  operational and branch facilities  together with
the  impact of  divestitures  and other  expense  reduction  initiatives.  These
declines are partially  offset by the inclusion of  Margaretten's  expense since
the acquisition date.

The higher level of equipment  expense in both 1995  periods 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) and the inclusion of Margaretten's results subsequent to the
July 1, 1994 acquisition.

Foreclosed  property  expense  in the 1995  second  quarter  was a credit of $14
million,  compared with an expense of $2 million in the second  quarter of 1994.
For the  first  six  months,  foreclosed  property  expense  was a credit of $21
million in 1995,  compared with an expense of $37 million in 1994. The decreases
reflect   significant   progress  in  managing  the  Corporation's  real  estate
portfolio. Included in the 1995 amounts were payments received at Texas Commerce
Equity Holdings Inc. ("Texas Commerce") related to certain foreclosed properties
previously written down.



                                                          - 27 -




Part I
Item 2 (continued)


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



                                                               Second Quarter                     Six Months
                                                           ---------------------             ---------------------
(in millions)                                              1995             1994             1995             1994
                                                           ----             ----             ----             ----
Other Expense: (a)
                                                                                                   
     Professional Services                              $    53          $    59          $   107          $   105
     Marketing Expense                                       51               57               94               97
     FDIC Assessments                                        36               41               73               83
     Telecommunications                                      39               37               77               72
     Amortization of Intangibles                             27               27               55               56
     All Other                                              156              183              320              365
                                                        -------          -------          -------          -------
       Total                                            $   362          $   404          $   726          $   778
                                                        =======          =======          =======          =======

<FN>

(a) Certain prior period amounts have been reclassified to conform with the June
    30, 1995 presentation.
</FN>



Other expense for the 1995 second  quarter was $362  million,  a decrease of $42
million, or 10%, from the same period in 1994. For the first six months of 1995,
other expense  decreased $52 million when compared with 1994. The 1995 six-month
amount  included  operating  costs of  approximately  $28  million  relating  to
Margaretten and excluded  approximately  $12 million of expenses relating to the
joint  venture  with  Mellon  Bank   Corporation.   Federal  Deposit   Insurance
Corporation  ("FDIC")  assessments  decreased 12% from the 1994 first six months
level reflecting a lower domestic deposit base. The Corporation  expects further
decreases in FDIC assessments in 1995, in light of a recent  announcement by the
FDIC that it  intends  to reduce  the  premiums  to be paid by banks to the Bank
Insurance  Fund. All other  expenses,  which includes  various  smaller  expense
categories such as stationery,  operating losses, postage,  shipping, travel and
insurance,  decreased by $45  million,  or 12%, in the first six months of 1995,
primarily as a result of the Corporation's aggressive sourcing and other expense
reduction   initiatives.   Partially  offsetting  these  decreases  were  higher
telecommunications  expenses,  primarily  attributable  to  higher  market  data
services.

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 the
gain from the sale of the  Corporation's  investment  in Far East Bank and Trust
Company) was 59.4% in the 1995 second  quarter,  compared with 62.3% in the same
1994  period.  This ratio for the first six  months of 1995 was 61.9%,  compared
with 61.7% for the first six months of 1994. 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.

The Corporation is managing its expenses in line with its revenue  opportunities
and is benefiting from the implementation of its expense reduction  initiatives.
As a result,  the Corporation  currently believes it is in a position to achieve
the efficiency ratio and other performance goals announced on December 1, 1994.

INCOME TAXES
The  Corporation  recorded income tax expense of $302 million in the 1995 second
quarter, compared with $254 million in the comparable 1994 period. For the first
six months, the Corporation recorded income tax expense of $566 million in 1995,
compared  with $480 million in 1994.  The  Corporation's  effective tax rate was
40.0% in the  second  quarter  and the first six months of 1995,  compared  with
41.5% in the respective 1994 periods.

                                                          - 28 -




Part I
Item 2 (continued)



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.  A long-term expected tax rate
is assigned in evaluating the Corporation's businesses.

Commencing with the first quarter of 1995, 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.



                                                          - 29 -






Part I
Item 2 (continued)



                                                        Global Bank                Regional Bank               Texas Commerce

For the three months ended June 30,                  1995         1994           1995         1994            1995         1994
                                                     ----         ----           ----         ----            ----         ----
(in millions, except ratios)


                                                                                                          
Net Interest Income                            $      255   $      259      $     735    $     752      $      174    $     173
Noninterest Revenue                                   485          431            359          333             104          103
Noninterest Expense                                   319          320            719          728             198          203
                                               ----------   ----------      ---------    ---------      ----------    ---------
Operating Margin                                      421          370            375          357              80           73
Credit Provision (a)                                   35           42            127          108              15           15
Foreclosed Property Expense                           ---           (1)             2           (3)            (17)          (9)
                                               ----------   ----------      ---------    ---------      ----------    --------- 
Income Before Taxes                                   386          329            246          252              82           67
Income Taxes                                          151          123            106          107              30           25
                                               ----------   ----------      ---------    ---------      ----------    ---------
Net Income                                     $      235   $      206      $     140    $     145      $       52    $      42
                                               ==========   ==========      =========    =========      ==========    =========

Average Assets                                 $  114,108   $  102,241      $  47,557    $  42,096      $   19,037    $  20,100
Return on Common Equity                              22.6%        19.2%          17.5%        21.2%           14.9%        10.4%
Return on Assets                                     0.83%        0.81%          1.18%        1.38%           1.10%        0.84%
Efficiency Ratio (b)                                 43.1%        46.4%          65.7%        67.1%           71.2%        73.6%


                                                                                    Real Estate                   Total(c)

For the three months ended June 30,                                              1995         1994            1995         1994
                                                                                 ----         ----            ----         ----
(in millions, except ratios)


Net Interest Income                                                         $      33    $      35     $     1,162  $     1,185
Noninterest Revenue                                                                 4            4             961          867
Noninterest Expense                                                                21           25           1,262        1,279
                                                                            ---------    ---------     -----------  -----------
Operating Margin                                                                   16           14             861          773
Credit Provision (a)                                                               10           68             120          160
Foreclosed Property Expense                                                       ---           10             (14)           2
                                                                            ---------    ---------     -----------  -----------
Income (Loss) Before Taxes                                                          6          (64)            755          611
Income Taxes (Benefits)                                                             3          (28)            302          254
                                                                            ----------   ---------     -----------  -----------
Net Income (Loss)                                                           $       3    $     (36)    $       453  $       357
                                                                            =========    =========     ===========  ===========

Average Assets                                                              $   3,783    $   5,330     $   180,388  $   164,066
Return on Common Equity                                                            NM           NM            17.7%        13.9%
Return on Assets                                                                   NM           NM            1.01%        0.87%
Efficiency Ratio (b)                                                               NM           NM            59.4%        62.3%

<FN>
(a)   The  provision  is  allocated  to each sector  utilizing  a  credit  risk
      methodology  which  is  computed  using  a risk  grading  system  for that
      sector's loan portfolio that  is consistently  applied  throughout the 
      Corporation.  The difference between the risk-based provision and the
      Corporation  provision is included in the Corporate sector.
(b)   Efficiency  ratio  excludes  restructuring  charges,  foreclosed  property
      expense and gains on emerging markets bond sales.
(c)   Total column includes Corporate sector.  See description of Corporate
      sector on page 35.

NM - Not meaningful.
</FN>




                                                              - 30 -






Part I
Item 2 (continued)

                                                        Global Bank                Regional Bank               Texas Commerce

For the six months ended June 30,                    1995         1994           1995         1994            1995         1994
                                                     ----         ----           ----         ----            ----         ----
(in millions, except ratios)


                                                                                                          
Net Interest Income                            $      510   $      492      $   1,463    $   1,482      $      347    $     335
Noninterest Revenue                                   930          930            667          640             206          209
Noninterest Expense                                   617          612          1,425        1,471(a)          397          403
                                               ----------   ----------      ---------    ---------      ----------    ---------
Operating Margin                                      823          810            705          651             156          141
Credit Provision (b)                                   72           85            242          218              30           30
Foreclosed Property Expense                           ---            2              4           (2)            (38)          (9)
                                               ----------   ----------      ---------    ---------      ----------    --------- 
Income Before Taxes                                   751          723            459          435             164          120
Income Taxes                                          280          284            203          185              61           44
                                               ----------   ----------      ---------    ---------      ----------    ---------
Net Income Before Accounting
  Change                                              471          439            256          250             103           76
Accounting Change                                     ---          ---            ---          ---             ---          ---
                                               ----------   ----------      ---------    ---------      ----------    ---------
Net Income                                     $      471   $      439      $     256    $     250      $      103    $      76
                                               ==========   ==========      =========    =========      ==========    =========

Average Assets                                 $  111,663   $  101,471      $  46,607    $  41,985      $   19,012    $  20,395
Return on Common Equity                              22.7%       20.4%           16.1%        18.0%           14.8%         9.2%
Return on Assets                                     0.85%       0.87%           1.11%        1.20%           1.09%        0.75%
Efficiency Ratio (c)                                 45.5%       44.4%           66.9%        67.1%           71.8%        74.1%

                                                                                    Real Estate                   Total(d)

For the six months ended June 30,                                                1995         1994            1995         1994
                                                                                 ----         ----            ----         ----
(in millions, except ratios)


Net Interest Income                                                         $      70    $      76     $     2,318  $     2,328
Noninterest Revenue                                                                 6           10           1,831        1,798
Noninterest Expense                                                                45           49           2,515       2,568(a)
                                                                            ---------    ---------     -----------  ----------  
Operating Margin                                                                   31           37           1,634        1,558
Credit Provision (b)                                                               23          134             240          365
Foreclosed Property Expense                                                         6           40             (21)          37
                                                                            ---------    ---------     -----------   ----------
Income (Loss) Before Taxes                                                          2         (137)          1,415        1,156
Income Taxes (Benefits)                                                             1          (60)            566          480
                                                                            ---------    ---------     -----------   ----------
Net Income (Loss) Before
  Accounting Change                                                                 1          (77)            849          676
Accounting Change                                                                 ---          ---             (11)         ---
                                                                            ---------    ---------     -----------  -----------
Net Income (Loss)                                                           $       1    $     (77)    $       838  $       676
                                                                            =========    =========     ===========  ===========

Average Assets                                                              $   3,912    $   5,621     $   177,941  $   164,109
Return on Common Equity                                                            NM           NM            16.6%        13.1%
Return on Assets                                                                   NM           NM            0.95%        0.83%
Efficiency Ratio (c)                                                               NM           NM            61.9%        61.7%

<FN>
(a)   Includes restructuring charge of $48 million.
(b)   The  provision  is  allocated  to each  sector  utilizing  a  credit  risk
      methodology  which  is  computed  using  a risk  grading  system for that 
      sector's loan portfolio that  is consistently  applied  throughout the 
      Corporation.  The difference between the risk-based provision and the 
      Corporation  provision is included in the Corporate sector.
(c)   Efficiency  ratio  excludes  restructuring  charges,  foreclosed  property
      expense, gains on emerging markets bond sales, and the gain related to the
      sale of the Corporation's investment in Far East Bank and Trust Company
      recognized in the 1995 first quarter.
(d)   Total column includes Corporate sector.  See description of Corporate 
      sector on page 35.
NM - Not meaningful.
</FN>



                                                              - 31 -




Part I
Item 2 (continued)

GLOBAL BANK

The Global Bank is currently  organized into three principal  management  units;
Global Banking & Investment  Banking (client  management,  loan syndications and
portfolio  investments;   high  yield  finance,  venture  capital;  mergers  and
acquisitions  and other advisory  services);  Global Markets  (foreign  exchange
dealing;  derivatives  trading  and  structuring,  risk  management  and  sales;
securities structuring,  underwriting,  trading and sales; and management of the
Corporation's   funding  and  securities  investment   activities);   and  Other
International  (all wholesale  banking;  investment  banking;  markets and other
activities  outside of the United  States and the major  cross-border  financial
centers).  Also,  included are the  Corporation's  "terminal  businesses"  which
represent  discontinued  portfolios,  especially  refinancing  country debt. The
Global Bank seeks to optimize its risk profile and  profitability by emphasizing
originations, underwriting, distribution and risk management products.

The Global Bank's net income in the second quarter of 1995 was $235 million,  an
increase of $29 million from the second quarter of 1994. The sector's  return on
equity in the second  quarter of 1995 was 22.6%  compared with 19.2% in the 1994
second quarter. The improvement in the 1995 second quarter results was primarily
due to increases in noninterest  revenue from corporate  finance and syndication
fees, revenue from equity-related  investments,  and securities gains, partially
offset by a decrease in trading  revenue.  The Global  Bank's net income of $471
million and return on equity of 22.7% for the first six months of 1995 increased
from last year's six month results of $439 million and 20.4%, respectively.  The
increase  in the 1995 six month  results  reflects  higher  fees from  corporate
finance and syndications  and the gain related to the sale of the  Corporation's
investment in Far East Bank and Trust Company, partially offset by lower trading
revenue.

The following table sets forth the significant components of Global Bank's total
revenue by business for the periods indicated.



                                                              Second Quarter                       Six Months
                                                           ---------------------             ---------------------
(in millions)                                              1995             1994             1995             1994
                                                           ----             ----             ----             ----
Total Revenue:
                                                                                                   
         Global Banking & Investment Banking             $  331            $ 214            $ 636            $ 471
         Global Markets                                     305              344              463              654
         Other International                                135               95              354              214
         Terminal Businesses                                (22)              52                5              115


Total revenue for the Global Bank  increased  $50 million in the second  quarter
and $18 million for the first half of 1995,  when compared with the same periods
last year. Revenue for Global Banking & Investment Banking increased in the 1995
second   quarter  and  1995  first  half  by  $117  million  and  $165  million,
respectively,  when compared with the same periods in 1994.  The increases  from
last  year  were  primarily  due  to  increased   revenue  from   equity-related
investments  of $58 million in the 1995  second  quarter and $81 million for the
first half of 1995 and  increased  fee revenue as a result of the  Corporation's
leading market share in the loan syndication business.

Contributing  to the revenue  declines in Global  Markets were trading  revenues
which decreased by $54 million in the 1995 second quarter  (partially  offset by
higher  emerging  markets  trading  revenue)  and $176 million for the first six
months  of  1995  reflecting  higher  interest  rates  and  unexpected  volatile
conditions in both domestic and foreign trading markets. The decrease in revenue
from last year was also  affected  by lower net  interest  income  due to higher
short-term interest rates in 1995. These decreases in the second quarter of 1995
were partially offset by an increase in securities gains.

Revenue for Other International  increased $40 million compared with last year's
second  quarter.   For  the  first  six  months  of  1995,   revenue  for  Other
International  increased $140 million compared with 1994.  Increased  commercial
loan volume and improved interest rate environments, primarily in Latin America,
increased  net interest  income by $14 million in the second  quarter and by $28
million  for the first  half of 1995,  compared  with the same  periods in 1994.
Trading revenue  increased $25 million in the second quarter of 1995,  primarily
in  Europe,  and $13  million  for the first six months of 1995,  split  between
Europe and Asia. Also contributing to the 
                                     - 32 -


Part I
Item 2 (continued)

increase in revenue for the first half of 1995 was the gain  related to the sale
of the Corporation's interest in Far East Bank and Trust Company.

Revenue from the Corporation's  "terminal businesses" decreased from 1994 levels
by $74 million in the second  quarter and $110  million for the first six months
of 1995,  primarily due to decreases in net interest  income and other  revenue.
Net interest income  decreased $16 million in the second quarter of 1995 and $32
million for the first six months  compared with 1994,  due to a decrease in loan
outstandings.  The  decrease in other  revenue from last year was $57 million in
the second quarter of 1995 and primarily  reflects a loss of  approximately  $50
million  related  to the  disposition  of  available-for-sale  emerging  markets
securities.  For the first six months of 1995, the decrease in other revenue was
$75  million  due to the  absence  of gains  from  emerging  markets  bond sales
compared with 1994,  partially  offset by increased  gains on the disposition of
emerging markets equity investments.

REGIONAL BANK

The Regional Bank currently includes  Metropolitan Banking (consumer banking and
commercial  and  professional  banking);  Retail Card  Services;  Mortgage Bank;
National  Consumer  Finance (home secured lending,  student  lending,  and other
consumer lending); 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.

The Regional Bank's net income was $140 million in the second quarter of 1995, a
decrease from last year's second quarter  results of $145 million.  The decrease
in earnings  was due to a higher  credit  provision of $19 million and lower net
interest income of $17 million,  partially offset by higher noninterest  revenue
and lower noninterest expense of $26 million and $9 million,  respectively.  For
the first six months of 1995,  Regional  Bank's net income was $256 million,  an
increase of $6 million from the same period last year. The results for the first
six months of 1994  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,  Regional Bank's earnings for the
first half of 1995 decreased by $22 million compared with the first half of 1994
due to higher credit  provision of $24 million and lower net interest  income of
$19 million,  partially offset by higher noninterest revenue of $27 million. The
higher  credit  provision at June 30, 1995  reflects the  substantial  growth in
credit card outstandings.

The following  table sets forth the  significant  components of Regional  Bank's
total revenue by business for the periods indicated.



                                                              Second Quarter                      Six Months
                                                           ---------------------             ---------------------
(in millions)                                              1995             1994             1995             1994
                                                           ----             ----             ----             ----
Total Revenue:
                                                                                                   
         Metropolitan Banking                         $     274         $    258          $   550         $    483
         Retail Card Services                               268              247              525              491
         Mortgage Bank                                       66               57              105              101
         National Consumer Finance                           53               52              104              108
         Middle Market                                      138              141              279              283
         Private Banking                                     84               77              147              150
         Geoserve                                           172              170(a)           343              345(a)

<FN>
(a)  The 1994  amounts  have been  restated to include  revenue on a  comparable
     equity basis related to the shareholder  services joint venture with Mellon
     Bank Corporation.
</FN>




                                                          - 33 -




Part I
Item 2 (continued)


Metropolitan  Banking had revenue of $274 million in the 1995 second quarter,  a
6%  increase  from the 1994  second  quarter.  For the first six months of 1995,
Metropolitan Banking experienced revenue growth of $67 million, or 14%, compared
with 1994.  Improvement  in both 1995 periods  compared with last year's results
were due to  favorable  deposit  spreads,  targeted  customer  segmentation  and
repricing  initiatives.  Retail Card Services revenue increased $21 million,  or
9%, in the 1995 second quarter and $34 million,  or 7%, for the first six months
of 1995, compared with the same periods in 1994. An increase in Shell MasterCard
outstandings  and  resulting  strong  fee  growth  contributed  to the upturn in
revenue.  Total  outstandings  for Retail Card Services at the end of the second
quarter of 1995 were $10.1 billion  compared with $7.8 billion at the end of the
second quarter of 1994. The Mortgage Bank continues to be faced with competition
due to industry overcapacity, which has adversely affected production this year.
During  the  second  quarter  and first six months of 1995,  the  Mortgage  Bank
increased  revenues by 16% and 4%,  respectively,  when  compared  with the 1994
second quarter and first six months,  primarily due to higher  servicing-related
revenues  as a result  of the  acquisition  of  Margaretten.  National  Consumer
Finance revenues have remained relatively stable in the 1995 second quarter when
compared with 1994. National Consumer Finance outstandings have increased in the
second  quarter  of 1995 by more  than  20%  over the  second  quarter  of 1994;
partially offsetting this favorable impact was a reduction in spreads.

Middle Market  revenues were  essentially  flat for the second quarter and first
six months of 1995, when compared  with the same periods in 1994.  Middle Market
has experienced  improved credit quality and favorable  deposit spreads in 1995;
however loan and deposit  volumes have  decreased  primarily  due to  heightened
competition  coupled with the higher interest rate  environment.  For the second
quarter of 1995,  Private Banking revenue increased compared with last year. The
decline  in  Private  Banking revenue  for the  first  six  months of 1995, when
compared with the first six months of 1994, reflects the adverse impact of a $13
million  loss on the  permanent  impairment  of  Barings  Bank  PLC  securities.
Excluding the loss,  Private Banking's revenues for the first half of 1995 would
have  reflected  a 7%  increase  over the same  period in 1994.  These  positive
results are attributable to continued loan and deposit growth, wider spreads and
higher fees generated by greater volume in the brokerage business for the second
quarter and first half of 1995.  Revenue in Geoserve was essentially flat in the
second  quarter and first half of 1995 when  compared  with 1994.  During  those
periods,  Treasury  Management  products  experienced  a 7%  increase in revenue
offset by a decline in Global Securities and Trust revenue.

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 June 30, 1995,  Texas Commerce had $21 billion in total assets with
120 locations statewide.

Texas  Commerce's net income in the second  quarter of 1995 was $52 million,  an
increase of 24% from last year's second quarter results of $42 million.  For the
first six months, Texas Commerce's net income increased to $103 million in 1995,
compared  with $76 million in 1994.  The  increases  in the 1995  periods,  when
compared  with the  corresponding  1994  periods,  were  primarily  due to lower
foreclosed  property expense,  lower noninterest expense and higher net interest
income. 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 six months,  when  compared  with the
1994 first six  months,  due to a 13% growth in loan  volume  coupled  with more
favorable  interest rate spreads.  The decreases in  noninterest  revenue during
that  period  were  due to  declines  in trust  income,  corporate  finance  and
syndications, and deposit servicing fees, partially offset by improved trading
results.

REAL ESTATE

Real Estate includes the management of the Corporation's  commercial real estate
portfolio,  primarily at Chemical Bank. Real Estate had net income of $3 million
for the second  quarter  of 1995 and net income of $1 million  for the first six
months  of 1995,  compared  with net  losses  of $36  million  and $77  million,
respectively,  for the same periods in 1994.  The  improvement in net income was
primarily due to a decrease in credit  provision and lower  foreclosed  property
expense  reflecting the significant  progress made in managing the Corporation's
real estate

                                                          - 34 -




Part I
Item 2 (continued)


portfolio.  Total  nonperforming  assets at June 30, 1995 were $166  million,  a
decline of 85% from $1,074 million at the same date a year ago. The  improvement
in  nonperforming  asset  levels  from  last  year is the  result  of  increased
liquidity in the real estate markets and successful workout activities,  coupled
with the strategic  actions taken during 1994.  For more  information  regarding
such  actions,  reference  is made to page B26 of the  Corporation's  1994 Form
10-K.

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
residual  credit  provision  and tax  expense.  Corporate  had net income of $23
million for the 1995 second quarter, an increase of $23 million from last year's
second quarter. For the first six months of 1995, Corporate had net income of $7
million  compared  with a net loss of $12  million  for the same period in 1994.
Included  in the net income of $7 million  for the first half of 1995 was 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.


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 "1994 Form 10-K").

The Corporation's  loans outstanding  totaled $84.7 billion at June 30, 1995, an
increase of $5.9 billion from  year-end  1994 and $10.0  billion  higher than at
June 30, 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.

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



                                                                June 30,         December 31,            June 30,
(in millions)                                                       1995                 1994                1994
                                                                --------         ------------            --------
Loans
Domestic Consumer:
                                                                                                     
    Residential Mortgage (a)                                  $   17,138            $   13,560          $  12,361
    Credit Card                                                   10,121                 9,261              7,774
    Other Consumer (b)                                             7,481                 7,265              6,538
                                                              ----------            ----------          ---------
       Total Consumer Loans                                       34,740                30,086             26,673
                                                              ----------            ----------          ---------
Domestic Commercial:
    Commercial and Industrial                                     21,754                20,805             19,601
    Commercial Real Estate (c)                                     5,425                 5,650              6,706
    Financial Institutions                                         3,969                 3,918              3,384
                                                              ----------             ---------          ---------
       Total Commercial Loans                                     31,148                30,373             29,691
                                                              ----------             ---------          ---------
       Total Domestic Loans                                       65,888                60,459             56,364
Foreign, primarily Commercial                                     18,787                18,308             18,321
                                                              ----------            ----------          ---------
       Total Loans                                            $   84,675            $   78,767          $  74,685
                                                              ==========            ==========          =========


<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.
</FN>




                                                          - 35 -




Part I
Item 2 (continued)


NONPERFORMING ASSETS
For a description of the Corporation's accounting policies 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 1994 Form 10-K.

The  Corporation's  shared loss assets acquired from First City were $55 million
at June 30, 1995.  Such assets are not  included in the amount of  nonperforming
assets below. In July 1995, the Corporation sold all of its nonperforming shared
loss  assets at book value and,  as a result,  the  Corporation  terminated  its
agreement with the FDIC.

The following table sets forth the nonperforming  assets and contractually  past
due loans of the  Corporation  at June 30, 1995,  December 31, 1994 and June 30,
1994.



                                                                     June 30,         December 31,           June 30,
   (in millions)                                                         1995                 1994               1994
                                                                     --------         ------------           --------
      Nonperforming Assets:
      Domestic Consumer:
                                                                                                         
        Residential Mortgage                                         $    117             $     92           $    144
        Other Consumer                                                      4                   12                 21
                                                                     --------             --------           --------
               Total Consumer Loans                                       121                  104                165
                                                                     --------             --------           --------
      Domestic Commercial:
        Commercial and Industrial                                         365                  354                570
        Commercial Real Estate                                            209                  156                645
        Financial Institutions                                             23                    4                 14
                                                                     --------             --------           --------
               Total Commercial Loans                                     597                  514              1,229
                                                                     --------             --------           --------
        Total Domestic                                                    718                  618              1,394
      Foreign, primarily Commercial                                       346                  311                364
                                                                     --------             --------           --------

      Total Nonperforming Loans                                         1,064(a)               929              1,758
      Assets Acquired as Loan Satisfactions                                54(a)               210                735
                                                                     --------             --------           --------
      Total Nonperforming Assets                                     $  1,118             $  1,139           $  2,493
                                                                     ========             ========           ========

      Contractually Past-Due Loans (b):
           Consumer                                                  $    299             $    294           $    267
           Commercial and Other Loans                                      91                   36                 61
                                                                     --------             --------           --------
               Total Contractually Past-Due Loans                    $    390             $    330           $    328
                                                                     ========             ========           ========
<FN>
(a)   Includes  $943 million of loans  considered  impaired  under SFAS No. 114,
      "Accounting  by  Creditors  for  Impairment  of a Loan" ("SFAS  114"),  as
      discussed  on pages 12 and 13. 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.
(b)   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 are charged-off
      on a formula basis.
</FN>



The Corporation's  nonperforming  assets at June 30, 1995 were $1,118 million, a
decrease of $21 million  from the 1994  year-end  level and a decrease of $1,375
million, or 55%, from last year's comparable  quarter.  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
these actions is provided on page B26 of the Corporation's 1994 Form 10-K.

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

                                                          - 36 -




Part I
Item 2 (continued)


The following table presents the reconciliation of nonperforming  assets for the
second quarter and first six months of 1995 and 1994.



Reconciliation of Nonperforming Assets                            Second Quarter                  Six Months
                                                                -------------------         -----------------------
(in millions)                                                   1995           1994          1995              1994
                                                                ----           ----          ----              ----

                                                                                                    
Balance at beginning of period                              $  1,130       $  3,203      $  1,139          $  3,525
Additions:
     Loans placed on nonperforming status                        196            220           349               512
Deductions:
     Payments                                                     71            299           174               644
     Sales                                                        27             91            51               133
     Charge-offs of Nonperforming Loans (a)                       86            212           107               368
     Write-downs of Real Estate Owned                            (11)(b)         16           (23)(b)            47
     Return to accrual status                                     35            312            61               352
                                                            --------       --------      --------          --------
Balance at end of period                                    $  1,118       $  2,493      $  1,118          $  2,493
                                                            ========       ========      ========          ========

<FN>
(a)  Excludes those consumer charge-offs that are recorded on a formula basis.
(b)  The 1995  second  quarter  and first six months  amounts include the 
     recovery of writedowns as a result of payments received on certain  
     foreclosed  properties  which had been previously  written down.
</FN>



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 June 30, 1995 and December 31, 1994
nonperforming assets category.

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



                                                                     June 30,         December 31,           June 30,
   (in millions)                                                         1995                 1994               1994
                                                                     --------         ------------           --------
Assets Held for Accelerated Disposition:
                                                                                                         
    Loans (a)                                                        $    167             $    336           $     --
    Real Estate Owned                                                      73                  190                 --
                                                                     --------             --------           --------
Total Assets Held for Accelerated Disposition                        $    240             $    526           $     --
                                                                     ========             ========           ========

<FN>
(a) Includes $8 million and $87  million of loans that were  performing  at June
    30, 1995 and December 31, 1994, respectively.
</FN>






                                                          - 37 -




Part I
Item 2 (continued)




NET CHARGE-OFFS



                                                              Second Quarter                      Six Months
                                                           -----------------------           -----------------------
(in millions)                                              1995               1994           1995               1994
                                                           ----               ----           ----               ----
Net Charge-Offs:
    Domestic Consumer:
                                                                                                     
       Residential Mortgage                             $    16           $      9        $    27           $     12
       Credit Card                                          106                 81            197                163
       Other Consumer                                         6                  4             15                  9
                                                        -------           --------        -------           --------
          Total Consumer Net Charge-Offs                    128                 94            239                184
                                                        -------           --------        -------           --------
    Domestic Commercial:
       Commercial and Industrial                             (6)                37             32                 88
       Commercial Real Estate                                27                 49             28                123
       Financial Institutions                               ---                 (1)           ---                 (1)
                                                        -------           --------        -------           -------- 
          Total Commercial Net Charge-Offs                   21                 85             60                210
                                                        -------           --------        -------           --------
    Total Domestic Net Charge-Offs                          149                179            299                394
    Foreign                                                  (4)               297             (9)               318
                                                        -------           --------        -------           --------
Total Net Charge-Offs                                   $   145           $    476        $   290           $    712
                                                        =======           ========        =======           ========



For a discussion of net charge-offs,  see the various credit portfolio  sections
that  follow.  As  a  result  of  management's   evaluation  of  the  continuing
improvement  in the  Corporation's  credit  profile,  quarterly net  charge-offs
during the remainder  of 1995 are expected to be generally  consistent  with the
1995 second quarter level.  For a discussion of special charges the Corporation
incurred in 1994, see page B27 of the Corporation's 1994 Form 10-K.

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  $34.7  billion at June 30, 1995,  representing  41% of total
loans,  an increase from $30.1 billion,  or 38% of total loans,  at December 31,
1994 and an increase  from $26.7  billion,  or 36% of total  loans,  at June 30,
1994.

Residential  mortgage  loans at June 30, 1995  increased  $4.8  billion from the
comparable 1994 period-end,  due in part to the Margaretten  acquisition in July
1994 as well as from increases in adjustable rate loan outstandings. Credit card
receivables  at June 30, 1995  increased  $2.3 billion from the same date 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 $121 million at June 30, 1995,
$104  million  at  December  31,  1994 and $165  million at June 30,  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 will be higher than in 1994,  although the percentage of total consumer net
charge-offs to total consumer loan outstandings are expected to decline.

                                                          - 38 -




Part I
Item 2 (continued)


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.




                                            90 Days and Over                              % of Loans Outstanding
                                -----------------------------------------         -----------------------------------------
                                June 30,    December 31,         June 30,         June 30,    December 31,         June 30,
(in millions)                       1995            1994             1994             1995            1994             1994
                                --------    ------------         --------         --------    ------------         --------

                                                                                                     
Credit Cards                    $    201         $   176         $    159             1.99%           1.90%          2.05%
Other Consumer Loans (a)              98(b)          118(b)           108(b)          1.31%           1.62%          1.65%
                                --------         -------         --------                                                 
Total                           $    299         $   294         $    267             0.86%           0.98%          1.00%
                                ========         =======         ========                                                 


<FN>
(a)  Consists  of  installment  loans  (direct  and  indirect  types of consumer
     finance)  and  student  loans.  
(b)  Includes  student  loans at June 30, 1995, December 31, 1994 and June 30, 
     1994 of approximately $87 million, $105   million  and  $93  million, 
     respectively,   which  are substantially guaranteed by Federal and 
     State government agencies.
</FN>



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  $3.1  billion of
residential  mortgages in the second  quarter of 1995 versus $2.9 billion in the
same 1994  period.  For the six months  ended  June 30,  1995,  the  Corporation
originated $4.9 billion of residential mortgages,  compared with $7.0 billion in
the same 1994 period.  During the first six months of 1995, the Corporation sold
to  investors  approximately  58%  of  the  residential  mortgage  loans  it had
originated, compared with 75% in same 1994 period. The Corporation's residential
mortgage  servicing  portfolio  amounted  to $54.7  billion  at June  30,  1995,
compared  with $55.6  billion at December 31, 1994 and $40.3 billion at June 30,
1994.

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.  As
disclosed in Note 1 of the Notes to Financial  Statements of this Form 10-Q, the
Corporation adopted SFAS 122 in the 1995 second quarter.  SFAS 122 requires that
when a definitive  plan exists to sell or securitize  mortgage  loans and retain
the servicing  rights related  thereto,  a mortgage  banking  enterprise  should
recognize as separate  assets the rights to service  mortgage  loans for others,
irrespective of whether those servicing rights are acquired through the purchase
or origination of mortgage loans.

Mortgage servicing rights (included in other assets) amounted to $453 million at
June 30, 1995,  compared with $469 million at December 31, 1994 and $293 million
at June 30, 1994.  The increase in mortgage  servicing  rights at June 30, 1995,
when  compared  with  the  same  date  a  year-ago,  was  primarily  due  to the
Margaretten acquisition, while the decrease from the 1994 year-end reflected the
effects of sales of  mortgage  servicing  rights,  amortization  and  impairment
reserves during the six month period.  The Corporation  utilizes an amortization
method based on adjusted cash flows to amortize mortgage  servicing rights.  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 were  relatively  low).  The
Corporation   continually   evaluates  prepayment  exposure  of  the  portfolio,
adjusting the balance and remaining life of the servicing  rights as a result of
prepayments.



                                                          - 39 -




Part I
Item 2 (continued)


DOMESTIC COMMERCIAL AND INDUSTRIAL PORTFOLIO
The domestic  commercial and industrial  portfolio totaled $21.8 billion at June
30, 1995,  an increase from $20.8 billion at December 31, 1994 and $19.6 billion
at June 30, 1994. The portfolio is diversified  geographically  and by industry.
The  largest  industry  concentrations  are  oil and  gas  and  retailing  which
approximate  $2.0  billion (or 2.4% of total loans) and $1.8 billion (or 2.1% of
total loans), respectively.  All of the other remaining industries are each less
than 2% of total loans.

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 June  30,  1995  totaled  approximately  $1.5
billion, up from $1.3 billion at the 1994 year-end but down from $1.6 billion at
June 30, 1994.  The increase in the HLT loan  portfolio  from the 1994  year-end
reflects a rise in the number of HLT transactions during the first half of 1995,
while the decrease  from June 30, 1994 can be largely  attributed  to repayments
and  reclassifications  to non-HLT status. At June 30, 1995, the Corporation had
$62 million in nonperforming HLT loans,  compared with $82 million at the end of
1994 and $182 million at June 30, 1994. Net  recoveries  related to HLTs for the
first six months of 1995 totaled $9 million, compared with net charge-offs of $2
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 first six months of 1995, the Corporation  acted as agent
or co-agent for  approximately  $207 billion in  syndicated  credit  facilities,
compared with $129 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 $5.4 billion at June 30, 1995, a
decrease  from $5.7  billion at December  31, 1994 and from $6.7 billion at June
30, 1994.  The decreases are  attributable  to  repayments,  the  designation of
certain real estate assets for accelerated  disposition in December 1994, a bulk
asset sale in October 1994, transfers to real estate owned and charge-offs.

The table below sets forth the major components of the domestic  commercial real
estate loan portfolio at the dates indicated.



                                                         June 30,         December 31,            June 30,
   (in millions)                                             1995                 1994                1994
                                                         --------         ------------            --------

                                                                                              
Commercial Mortgages                                    $  4,384              $  4,680            $  5,584
Construction                                               1,041                   970               1,122
                                                        --------              --------            --------
Total Domestic Commercial Real Estate Loans             $  5,425              $  5,650            $  6,706
                                                        ========              ========            ========



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 43% 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.



                                                          - 40 -




Part I
Item 2 (continued)


Nonperforming  domestic  commercial real estate assets were $226 million at June
30, 1995, a 9% decrease  from  December 31, 1994 and a decrease of $1.0 billion,
or 82%, from June 30, 1994. The improvement in nonperforming domestic commercial
real  estate  asset  levels  since  June 30,  1994 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.

Domestic  commercial  real estate net  charge-offs in the second quarter of 1995
totaled $27  million,  compared  with $49 million in the same period a year ago.
For the  first  six  months,  such net  charge-offs  were $28  million  in 1995,
compared with $123 million in 1994. The lower net charge-offs are due in part to
the  decision in  December  1994 to  designate  certain  real estate  assets for
accelerated  disposition.  During the first six months of 1995, the  Corporation
recorded a $29 million  recovery of writedowns as a result of payments  received
on  certain  foreclosed  properties  which  had been  previously  written  down.
Writedowns on commercial real estate owned in the first half of 1994 totaled $43
million.  Approximately  $21 million and $45 million in  commercial  real estate
assets were sold during the first six months of 1995.  Generally,  these  assets
were sold at or above carrying  value.  The second quarter of 1995 was the tenth
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 $4.0
billion at June 30,  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 June 30,
1995, the  Corporation's  total foreign loans were $18.8 billion,  compared with
$18.3 billion at both December 31, 1994 and June 30, 1994.

Included in foreign loans were foreign  commercial and industrial  loans of $8.6
billion at June 30, 1995, an increase of $1.0 billion from the 1994 year-end and
an increase of $1.5 billion from June 30, 1994.  Total foreign  commercial  real
estate loans at June 30, 1995 were $.5 billion,  unchanged from each of December
31, 1994 and June 30,  1994.  A  significant  portion of the foreign real estate
portfolio is located in the United Kingdom and Hong Kong.

In the second quarter of 1995, the Corporation  incurred a loss of approximately
$50 million in noninterest revenue related to the disposition of emerging market
securities previously recorded as available-for-sale.

MEXICO
For a discussion of significant  developments  with respect to Mexican debt, see
page B29 of the Corporation's 1994 Form 10-K.

At June 30, 1995, the Corporation's total exposure to Mexico was $1,175 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 $2,200
million and current carrying value of $1,842 million,  which are  collateralized
by zero-coupon United States Treasury obligations.



                                                          - 41 -




Part I
Item 2 (continued)



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  risks  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).

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 June 30, 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  1994 Form 10-K, Notes 2, 10 and 12 of this Form 10-Q and the Risk
Management section below.


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 1994 Form 10-K.

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 June 30, 1995, approximately 94% of
the mark-to-market exposure of the Corporation's derivative and foreign exchange
transactions 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.



                                                          - 42 -




Part I
Item 2 (continued)


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 June 30,
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 16 of this Form 10-Q.



                                           At June 30, 1995                              At December 31, 1994
                                --------------------------------------           ------------------------------------
                                 Interest        Foreign                          Interest       Foreign
                                     Rate       Exchange                              Rate      Exchange
                                Contracts      Contracts         Total           Contracts     Contracts         Total
                                ---------      ---------         -----           ---------     ---------         -----

                                                                                                 
Less than 3 months                    10%            52%           26%                 11%           57%           32%
3 to 6 months                          7             26            15                   8            24            15
6 to 12 months                        11             18            14                  12            12            12
1 to 3 years                          34              3            22                  35             6            22
Over 3 years                          38              1            23                  34             1            19
                                     ---            ---           ---                 ---           ---           ---
Total                                100%           100%          100%                100%          100%          100%
                                     ===            ===           ===                 ===           ===           === 



ALLOWANCE FOR CREDIT LOSSES
The allowance for credit losses is available to absorb  potential  credit losses
from  the  entire  loan  portfolio,  credit-related  transactions,  as  well  as
on-balance sheet derivative and foreign exchange  transactions.  The Corporation
deems its allowance for credit losses at June 30, 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,   off-balance  sheet   credit-related
instruments,  and on-balance sheet derivative and foreign exchange  transactions
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 first half of 1995 and 1994.
Additionally,  at June 30, 1995 and 1994,  nonperforming  derivatives  contracts
were immaterial.

The accompanying  table reflects the activity in the allowance for credit losses
for the second quarter and six months ended June 30, 1995 and 1994.



                                                                       Second Quarter               Six Months
                                                                    --------------------        --------------------
(in millions)                                                       1995            1994        1995            1994
                                                                    ----            ----        ----            ----
                                                                                                    
    Total Allowance at Beginning of Period                     $  2,455        $ 2,991     $   2,480       $  3,020
    Provision for Losses                                            120            160           240            365
    Charge-Offs                                                    (209)          (531)         (384)          (873)
    Recoveries                                                       64             55            94            161
                                                               --------        -------     ---------       --------
      Net Charge-Offs                                              (145)          (476)         (290)          (712)
    Other                                                           ---              1           ---              3
                                                               --------        -------     ---------       --------
    Total Allowance at End of Period                           $  2,430        $ 2,676     $   2,430       $  2,676
                                                               ========        =======     =========       ========





                                                          - 43 -




Part I
Item 2 (continued)


The following table presents the Corporation's allowance coverage ratios at June
30, 1995, December 31, 1994 and June 30, 1994.



Allowance Coverage Ratios



                                                        June 30,          December 31,             June 30,
For the Period Ended:                                       1995                  1994                 1994
                                                        --------          ------------             --------
Allowance for Credit Losses to:
                                                                                                
    Loans at Period-End                                    2.87%                  3.15%                3.58%
    Average Loans                                          3.04                   3.30                 3.60
    Nonperforming Loans                                  228.38(a)              266.95               152.22

<FN>
(a) The decrease from  December 31, 1994 is primarily due to the  aforementioned
    reclassification   of  certain   assets   from   assets   acquired  as  loan
    satisfactions  to  nonperforming  loans as a result of the  adoption of SFAS
    114.
</FN>


MARKET RISK MANAGEMENT - TRADING ACTIVITIES
For a discussion of the Corporation's market risk management,  see pages B33-B34
of the Corporation's 1994 Form 10-K.

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 12 - 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
Corporation's  value-at-risk  calculations  employ over 3,100  volatilities  and
1,240,000  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 June 30,
1995. Based on actual trading results for the twelve months ended June 30, 1995,
which capture the historical correlation among business units, the Corporation's
daily   value-at-risk  was  reduced  to  approximately  $8  million  with  97.5%
confidence.

For the twelve months ended June 30, 1995, the Corporation posted positive daily
market  risk-related  revenue  for  199 out of 267  business  trading  days  for
international  and domestic  units.  For 136 of the 267 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 (19 days
having positive or negative market risk-related  revenues exceeding $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.


                                                          - 44 -




Part I
Item 2 (continued)


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 1994 Form
10-K.

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 June 30, 1995                               Months        Months         Months         Years        5 Years       Total
                                               ------        ------         ------         -----        -------       -----

                                                                                                      
Balance Sheet                              $  (18,647)    $   4,688     $    1,949     $   6,626     $    5,384     $   ---
Off-Balance Sheet Items Affecting
  Interest-Rate Sensitivity (a)                 4,844        (3,816)         2,027        (3,665)           610         ---
Interest-Rate-Sensitivity Gap                 (13,803)          872          3,976         2,961          5,994         ---
Cumulative Interest-Rate
  Sensitivity Gap                             (13,803)      (12,931)        (8,955)       (5,994)           ---         ---
% of Total Assets                                  (8)%          (7)%           (5)%          (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/liability
      management activities.
</FN>


At June 30, 1995,  the  Corporation  had $8,955  million more  liabilities  than
assets  repricing  within  one year,  amounting  to 5.0% of total  assets.  This
compares with $9,118 million, or 5.3%, of total assets at December 31, 1994.



                                                          - 45 -




Part I
Item 2 (continued)


At June 30,  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 slightly
more than 5% 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 at 3%.

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 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 June 30, 1995.  The table was
prepared under the assumption  that variable  interest rates remain  constant at
June 30, 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
June 30, 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  maturities                                                                                After
(in millions)                   1995         1996         1997        1998         1999        1999       Total
                                ----         ----         ----        ----         ----       -----       -----
Receive fixed swaps
                                                                                       
Notional amount            $   6,600    $   8,004    $   5,208     $ 1,657     $    615     $ 3,354    $ 25,438
Weighted-average:
  Receive rate                  6.35%        6.43%        6.64%       6.49%        8.28%       7.37%       6.62%
  Pay rate                      5.89         5.04         5.81        5.84         6.89        6.36        5.69
Pay fixed swaps
Notional amount            $   4,901    $   8,680    $   3,507     $ 1,139     $    827     $ 2,149    $ 21,203
Weighted-average:
  Receive rate                  6.23%        5.56%        6.10%       6.04%        6.29%       6.14%       5.92%
  Pay rate                      6.23         6.26         7.19        7.75         7.72        7.40        6.66
Basis Swaps
Notional amount            $      20    $   1,058    $     340     $   352     $  1,040     $   172    $  2,982
Weighted-average:
  Receive rate                  6.25%        6.04%        6.11%       6.32%        5.83%       6.49%       6.04%
  Pay rate                      6.25         5.88         6.09        6.08         6.03        6.51        6.02
Forward Starting
Notional amount            $       0    $   1,342    $     987     $   506     $    260     $   368    $  3,463
Weighted-average:
  Receive rate                  0.00%        6.03%        5.99%       6.13%        6.09%       7.08%       6.15%
  Pay rate                      0.00         7.12         7.57        7.00         7.00        7.52        7.26
                           ---------    ---------    ---------     -------     --------     -------    --------

Total notional
  amount (a)               $  11,521    $  19,084    $  10,042     $ 3,654     $  2,742     $ 6,043    $ 53,086
                           =========    =========    =========     =======     ========     =======    ========

<FN>
(a)   At June 30, 1995,  approximately  $25 billion of the total notional amount
      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,
      $10  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  $75
      million.
</FN>



                                                          - 46 -




Part I
Item 2 (continued)



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  1994 Form
10-K.

The  Corporation's  capital base at June 30, 1995 remained strong,  with capital
ratios well in excess of regulatory  guidelines.  The  Corporation's  Tier 1 and
Total Capital ratios  continued to approximate 8% and 12%,  respectively.  Total
capitalization  (the sum of Tier 1 Capital and Tier 2 Capital) increased by $576
million during the first six months of 1995.

STOCKHOLDERS' EQUITY
Total  stockholders'  equity at June 30, 1995 was $11.4  billion,  compared with
$10.7  billion at December 31, 1994.  The $668  million  increase  from the 1994
year-end primarily reflected net income generated during the first six months of
1995 of $838  million and a $222 million  favorable  impact in the fair value of
available-for-sale  securities  accounted for under SFAS 115. These amounts were
partially  offset by common and preferred stock dividends  totaling $285 million
and the  Corporation's  common  stock  buyback  program  (in an  amount,  net of
issuance of stock under various employee  benefit plans, of  approximately  $107
million).  The market  valuation of the  available-for-sale  securities does not
include the impact of related funding sources.  For a further  discussion of the
Corporation's  common stock  repurchase  programs,  see Note 6 - Common Stock on
page 13.

During the second quarter of 1995, the Corporation called all of the outstanding
shares of its 10% convertible preferred stock for redemption.  Substantially all
of the 10%  convertible  preferred  stock was converted  prior to the redemption
date,  at the option of the  holders  thereof,  into  approximately  7.6 million
shares of the Corporation's common stock. The shares of common stock issued upon
such conversion were issued from treasury.

LONG-TERM DEBT
The Corporation's long-term debt at June 30, 1995 was $7,202 million, a decrease
of $789 million from the 1994 year-end. The decrease resulted from maturities of
$1,218 million of the  Corporation's  long-term debt  (including $499 million of
senior  medium-term  notes  and $719  million  of other  senior  notes)  and the
redemption of $150 million of long-term  debt.  These  decreases  were partially
offset  by  additions  to the  Corporation's  long-term  debt  of  $582  million
(including  $197  million  of  senior   medium-term   notes,   $185  million  of
subordinated  medium-term notes and $200 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  second  quarter  of 1995,  the  Board of  Directors  of the  Corporation
increased the quarterly  dividend on  outstanding  shares of its common stock to
$.50 per share, an increase of 14% from $.44 per share. On an annual basis, this
represents  an increase in the  dividend  rate to $2.00 per common  share,  from
$1.76 per common share. 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 June 30, 1995, the  Corporation's  ratios of Tier 1 Capital to  risk-weighted
assets  and  Total  Capital  to risk-  weighted  assets  were  8.0%  and  11.9%,
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 June 30, 1995,  Chemical  Bank's  ratios of Tier 1 Capital and Total
Capital to  risk-weighted  assets,  were 7.3% and 11.3%,  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%.

                                                          - 47 -




Part I
Item 2 (continued)



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.

The  Corporation's  Tier 1 leverage  ratio was 5.82% at June 30, 1995,  compared
with 5.95% at  December  31,  1994.  At June 30,  1995,  Chemical  Bank's Tier 1
leverage ratio was 5.49%, 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

                                                                   June 30,                          December 31,
   (in millions, except ratios)                                       1995                                  1994
                                                                 ---------                          ------------ 
  Tier 1 Capital
                                                                                                      
   Common Stockholders' Equity                                 $   10,345                            $    9,700
   Nonredeemable Preferred Stock                                    1,250                                 1,450
   Minority Interest                                                   65                                    63
   Less:    Goodwill                                                1,031                                 1,068
            Non-Qualifying Intangible Assets                          128                                   142
                                                               ----------                            ----------  
   Tier 1 Capital                                              $   10,501                            $   10,003
                                                               ----------                            ----------

  Tier 2 Capital
   Long-Term Debt Qualifying as Tier 2                         $    3,482                            $    3,519
   Qualifying Allowance for Credit Losses                           1,651                                 1,536
                                                               ----------                            ----------

   Tier 2 Capital                                              $    5,133                            $    5,055
                                                               ----------                            ----------

  Total Qualifying Capital                                     $   15,634                            $   15,058
                                                               ==========                            ==========

   Risk-Weighted Assets (a)                                    $  131,333                            $  121,939
   Tier 1 Capital Ratio (b)                                          8.00%                                 8.20%
   Total Capital Ratio (b)                                          11.90%                                12.35%
   Tier 1 Leverage Ratio (b)                                         5.82%                                 5.95%

<FN>
(a)   Includes  off-balance sheet risk-weighted  assets in the amount of $41,089
      million, and $37,157 million,  respectively, at June 30, 1995 and December
      31, 1994.
(b)   Excluding the Corporation's  securities  subsidiary,  Chemical  Securities
      Inc., the June 30, 1995 Tier 1 Capital,  Total Capital and Tier 1 Leverage
      ratios were 7.76%,  11.40% and 6.06%,  respectively,  compared with 8.02%,
      11.97% and 6.26%, respectively, at December 31, 1994.
</FN>





                                                          - 48 -




Part I
Item 2 (continued)


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 half were $55 billion,
a decrease from $59 billion for the comparable 1994 period.  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 were 69% for the first half of 1995,  compared with
79% for the same period a year ago.

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 first six months of 1995, the  Corporation  issued $582 million of long-term
debt, including $382 million through its medium-term note program.

In June 1995, the international credit rating agency IBCA upgraded its rating of
the Corporation's  long-term  unsecured deposits to A-plus from A and its rating
of Chemical Bank's long-term deposits to AA-minus from A- plus.  Chemical Bank's
short-term deposit rating was also increased to A-1-plus from A-1.

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

Cash and due from banks  decreased  $1.1 billion  during the first six months of
1995, as net cash used in investing activities exceeded the net cash provided by
operating and financing activities.  The $5.6 billion net cash used by investing
activities was primarily  impacted by cash outflows from purchases of securities
($29.1  billion)  and from net loans ($6.1  billion),  partially  offset by cash
inflows from the sales and  maturities  of  securities  ($25.3  billion and $3.3
billion,  respectively).  The  $2.2  billion  net  cash  provided  by  operating
activities was principally due to a reduction in trading-related assets and cash
inflows  from  earnings.  The  $2.3  billion  net  cash  provided  by  financing
activities  was  primarily  due  to an  increase  in  Federal  funds  purchased,
securities  sold under  repurchase  agreements  and other  borrowed  funds ($5.1
billion)  partially  offset by  decreases  in net  deposits  ($1.6  billion) and
long-term debt ($.8 billion).

Cash and due from banks  increased  $2.6 billion  during the first six months of
1994, as net cash provided by operating  and financing  activities  exceeded net
cash  used by  investing  activities.  The $2.7  billion  net cash  provided  by
financing activities was due to increases in Federal funds purchased, securities
sold under  repurchase  agreements  and other  borrowed  funds  ($8.5  billion),
partially  offset by decreases in net deposits ($6.3 billion).  The $1.2 billion
of net cash provided by operating  activities  was  principally  due to earnings
adjusted  for noncash  charges and  credits.  The $1.3  billion net cash used in
investing  activities  was largely the result of cash outflows from purchases of
securities ($15.5 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  ($11.3  billion  and $3.9  billion,
respectively), as well as decreases in deposits with banks ($1.6 billion).

The Corporation's anticipated cash requirements (on a parent company-only basis)
for the  remainder  of 1995  include  approximately  $800  million 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 costs of the initial phase of the  aforementioned  $1.2 billion stock
buyback program, and 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 June 30, 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 $450 million 48-month  facility
and a $300 million 364-day facility.



                                                          - 49 -




Part I
Item 2 (continued)

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 1994 Form 10-K.

DIVIDENDS
At June 30, 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
$947 million to their  respective  bank holding  companies,  plus an  additional
amount  equal to their net income from July 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.

This joint venture was accounted for as an equity  investment  effective January
1, 1995 with  revenues  and  expenses of the affected  business  units  recorded
within other revenue.

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  $500 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  Corporation  expects to complete the  transaction  in the fourth quarter of
1995.


                                                          - 50 -




                                           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
                                                      June 30, 1995                                  June 30, 1994
                                          --------------------------------------         -----------------------------------
                                          Average                           Rate         Average                        Rate
                                          Balance       Interest    (Annualized)         Balance     Interest   (Annualized)
                                          -------       --------    ------------         -------     --------   ------------
ASSETS
                                                                                                      
Deposits with Banks                    $    3,157       $     67         8.34%        $    4,606     $    100         8.66%
Federal Funds Sold and
 Securities Purchased Under
 Resale Agreements                         14,774            212         5.74%            11,732          121         4.13%
Trading Assets-Debt and Equity
  Instruments                              11,389            205         7.17%            12,042          191         6.32%
Securities:
 Held-to-Maturity                           8,390            142         6.80%             9,309          164         7.08%
 Available-for-Sale                        19,548            375         7.66%(b)         17,285          270         6.25%(b)
Loans                                      81,846          1,772         8.67%            74,144        1,377         7.44%
                                       ----------        -------                      ----------      -------              
 Total Interest-Earning Assets            139,104          2,773         7.98%           129,118        2,223         6.89%
                                                         -------                                      -------
Allowance for Losses                       (2,471)                                        (3,027)
Cash and Due from Banks                     7,593                                          8,618
Risk Management Instruments                23,212                                         15,984
Other Assets                               12,950                                         13,373
                                       ----------                                     ----------
 Total Assets                          $  180,388                                     $  164,066
                                       ==========                                     ==========
LIABILITIES
Domestic Retail Deposits               $   41,287       $    392          3.80%       $   44,308     $    273          2.48%
Domestic Negotiable
  Certificates of Deposit
  and Other Deposits                        5,945             82          5.55%            5,202           44          3.45%
Deposits in Foreign Offices                28,239            457          6.43%           22,680          226          3.94%
                                       ----------       --------                      ----------     --------               
  Total Time and Savings Deposits          75,471            931          4.93%           72,190          543          3.01%
                                       ----------       --------                      ----------     --------               
Short-Term and Other Borrowings:
  Federal Funds Purchased and
   Securities Sold Under
   Repurchase Agreements                   24,525            342          5.57%           18,546          189          4.08%
  Commercial Paper                          3,729             55          5.92%            2,566           25          3.81%
  Other Borrowings                          8,225            139          6.82%            9,391          145          6.20%
                                       ----------       --------                      ----------     --------               
   Total Short-Term and
    Other Borrowings                       36,479            536          5.89%           30,503          359          4.71%
Long-Term Debt                              7,542            138          7.32%            8,370          132          6.34%
                                       ----------       --------                      ----------     --------               
  Total Interest-Bearing Liabilities      119,492          1,605          5.37%          111,063        1,034          3.73%
                                       ----------       --------                      ----------     --------               
Demand Deposits                            20,034                                         21,788
Risk Management Instruments                24,087                                         14,148
Other Liabilities                           5,708                                          6,015
                                       ----------                                     ----------
  Total Liabilities                       169,321                                        153,014
                                       ----------                                     ----------
STOCKHOLDERS' EQUITY
Preferred Stock                             1,373                                          1,704
Common Stockholders' Equity                 9,694                                          9,348
                                       ----------                                     ----------
  Total Stockholders' Equity               11,067                                         11,052
                                       ----------                                     ----------
    Total Liabilities and
    Stockholders' Equity               $  180,388                                     $  164,066
                                       ==========                                     ==========
INTEREST RATE SPREAD                                                      2.61%                                        3.16%
                                                                          =====                                        =====
NET INTEREST INCOME AND NET
  YIELD ON INTEREST-EARNING
  ASSETS                                                $1,168(a)         3.36%                      $  1,189(a)       3.69%
                                                        ======            =====                      ========          =====
<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 June 30, 1995 and June 30, 1994, the annualized
      rate for securities  available-for-sale based on historical cost was 7.62%
      and 6.19%, respectively.
</FN>

                                                               - 51 -




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

                                                    Six Months Ended                               Six Months Ended
                                                      June 30, 1995                                  June 30, 1994
                                          ---------------------------------------        ------------------------------------
                                          Average                            Rate        Average                         Rate
                                          Balance       Interest     (Annualized)        Balance     Interest    (Annualized)
                                          -------       --------     ------------        -------     --------    ------------
ASSETS
                                                                                                       
Deposits with Banks                    $    3,942       $    149          7.57%       $    4,878     $    194          7.98%
Federal Funds Sold and
 Securities Purchased Under
 Resale Agreements                         14,608            431          5.94%           11,809          221          3.77%
Trading Assets-Debt and Equity
  Instruments                              11,151            404          7.28%           11,960          364          6.12%
Securities:
 Held-to-Maturity                           8,459            291          6.94%            9,735          339          7.02%
 Available-for-Sale                        19,379            735          7.63%(b)        16,765          512          6.15%(b)
Loans                                      79,911          3,437          8.67%           74,312        2,688          7.29%
                                        ---------       --------                       ---------     --------               
 Total Interest-Earning Assets            137,450       $  5,447          7.98%          129,459     $  4,318          6.72%
                                                        --------                                     --------
Allowance for Losses                       (2,479)                                        (3,057)
Cash and Due from Banks                     7,566                                          8,725
Risk Management Instruments                22,415                                         15,690
Other Assets                               12,989                                         13,292
                                       ----------                                     ----------
 Total Assets                          $  177,941                                     $  164,109
                                       ==========                                     ==========
LIABILITIES
Domestic Retail Deposits               $   41,313       $    760          3.71%       $   45,173     $    521          2.32%
Domestic Negotiable
  Certificates of Deposit
  and Other Deposits                        5,928            164          5.59%            5,325           90          3.44%
Deposits in Foreign Offices                28,168            858          6.11%           22,825          452          3.97%
                                       ----------       --------                      ----------     --------               
  Total Time and Savings Deposits          75,409          1,782          4.75%           73,323        1,063          2.92%
                                       ----------       --------                      ----------     --------               
Short-Term and Other Borrowings:
  Federal Funds Purchased and
   Securities Sold Under
   Repurchase Agreements                   23,863            675          5.70%           17,310          326          3.80%
  Commercial Paper                          3,527            102          5.84%            2,488           46          3.69%
  Other Borrowings                          8,223            278          6.82%            9,526          279          5.90%
                                       ----------       --------                      ----------     --------               
   Total Short-Term and
    Other Borrowings                       35,613          1,055          5.97%           29,324          651          4.47%
Long-Term Debt                              7,697            278          7.28%            8,434          267          6.39%
                                       ----------       --------                      ----------     --------               
  Total Interest-Bearing Liabilities      118,719          3,115          5.28%          111,081        1,981          3.59%
                                       ----------       --------                      ----------     --------               
Demand Deposits                            20,241                                         22,204
Risk Management Instruments                22,396                                         13,611
Other Liabilities                           5,681                                          6,110
                                       ----------                                     ----------
  Total Liabilities                       167,037                                        153,006
                                       ----------                                     ----------
STOCKHOLDERS' EQUITY
Preferred Stock                             1,412                                          1,679
Common Stockholders' Equity                 9,492                                          9,424
                                       ----------                                     ----------
  Total Stockholders' Equity               10,904                                         11,103
                                       ----------                                     ----------
    Total Liabilities and
    Stockholders' Equity               $  177,941                                     $  164,109
                                       ==========                                     ==========
INTEREST RATE SPREAD                                                      2.70%                                        3.13%
                                                                          =====                                        =====
NET INTEREST INCOME AND NET
  YIELD ON INTEREST-EARNING
  ASSETS                                                $  2,332(a)       3.42%                      $  2,337(a)       3.64%
                                                        ========          =====                      ========          =====
<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 six months ended June 30, 1995 and June 30, 1994,  the  annualized
      rate for securities  available-for-sale based on historical cost was 7.56%
      and 6.15%, respectively.
</FN>

                                                               - 52 -




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

                                                                      1995                             1994
                                                               ---------------------       ---------------------------------
                                                                Second         First        Fourth        Third       Second
                                                               Quarter       Quarter       Quarter      Quarter      Quarter
                                                               -------       -------       -------      -------      -------
Interest Income
                                                                                                          
Loans                                                        $   1,770      $  1,661     $   1,575     $  1,473     $  1,375
Securities                                                         513           505           445          422          432
Trading Assets                                                     205           199           177          181          191
Federal Funds Sold and Securities
  Purchased Under Resale Agreements                                212           219           178          151          121
Deposits with Banks                                                 67            82            91           86          100
                                                             ---------      --------      --------     --------     --------
   Total Interest Income                                         2,767         2,666         2,466        2,313        2,219
                                                             ---------      --------      --------     --------     --------
Interest Expense
Deposits                                                           931           851           718          597          543
Short-Term and Other Borrowings                                    536           519           444          405          359
Long-Term Debt                                                     138           140           135          134          132
                                                             ---------      --------      --------     --------     --------
   Total Interest Expense                                        1,605         1,510         1,297        1,136        1,034
                                                             ---------      --------      --------     --------     --------
Net Interest Income                                              1,162         1,156         1,169        1,177        1,185
Provision for Losses                                               120           120            85          100          160
                                                             ---------      --------      --------     --------     --------
Net Interest Income After Provision For Losses                   1,042         1,036         1,084        1,077        1,025
                                                             ---------      --------      --------     --------     --------

Noninterest Revenue
Trust and Investment Management Fees                                97            91            99          104          108
Corporate Finance and Syndication Fees                             129           119           133           97           93
Service Charges on Deposit Accounts                                 76            74            78           78           75
Fees for Other Banking Services                                    290           294           294          285          279
Trading Revenue                                                    171            56            45          212          203
Securities Gains (Losses)                                           69           (18)            1            6           13
Other Revenue                                                      129           254           165          202           96
                                                             ---------      --------      --------     --------     --------
   Total Noninterest Revenue                                       961           870           815          984          867
                                                             ---------      --------      --------     --------     --------

Noninterest Expense
Salaries                                                           557           546           571          574          542
Employee Benefits                                                  117           107           110          108          102
Occupancy Expense                                                  129           135           142          145          140
Equipment Expense                                                   97           101           107          100           91
Foreclosed Property Expense                                        (14)           (7)            2            2            2
Restructuring Charge                                               ---           ---           260          ---          ---
Other Expense                                                      362           364           401          382          404
                                                             ---------      --------      --------     --------     --------
   Total Noninterest Expense                                     1,248         1,246         1,593        1,311        1,281
                                                             ---------      --------      --------     --------     --------
Income Before Income Tax Expense and Effect of
   Accounting Change                                               755           660           306          750          611
Income Tax Expense                                                 302           264           127          311          254
                                                             ---------      --------      --------      -------     --------
Income Before Effect of Accounting Change                          453           396           179          439          357
Effect of Change in Accounting Principle                           ---           (11)          ---          ---          ---
                                                             ---------      --------     ---------     --------     --------
Net Income                                                   $     453      $    385     $     179     $    439     $    357
                                                             =========      ========     =========     ========     ========
Net Income Applicable To Common Stock                        $     427      $    355     $     149     $    396     $    324
                                                             =========      ========     =========     ========     ========

Earnings Per Share:
Primary:
   Income Before Effect of Accounting Change                 $    1.72      $   1.49     $    0.61     $   1.59     $   1.27
   Effect of Change in Accounting Principle                        ---         (0.04)          ---          ---          ---
                                                             ---------      --------     ---------     --------     --------
   Net Income                                                $    1.72      $   1.45     $    0.61     $   1.59     $   1.27
                                                             =========      ========     =========     ========     ========
Assuming Full Dilution:
   Income Before Effect of Accounting Change                 $    1.68      $   1.46     $    0.61     $   1.56     $   1.25
   Effect of Change in Accounting Principle                        ---         (0.04)          ---          ---          ---
                                                             ---------      --------     ---------     --------     --------
   Net Income                                                $    1.68      $   1.42     $    0.61     $   1.56     $   1.25
                                                             =========      ========     =========     ========     ========



                                                            - 53 -





Part II - OTHER INFORMATION



Item 1.      Legal Proceedings
             -----------------
             Reference is made to page A19 of the  Corporation's  1994 Form 10-K
             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 4.      Submission of Matters to a Vote of Security Holders
             ---------------------------------------------------
             The  following  is a summary  of matters  submitted  to vote at the
             Annual  Meeting  of  Stockholders  of the  Corporation.  The Annual
             Meeting of the  Stockholders  was held on May 16,  1995. A total of
             214,981,882  shares, or 89.3% of the 240,754,639 shares entitled to
             vote at the Annual Meeting, were represented at the meeting.

  (a)        Election of Directors
             ---------------------
             The  following  twenty (20)  directors  were elected to hold office
             until the 1996 Annual Meeting or until their successors are elected
             and have qualified.
                                                 Votes                    Votes
                                              Received                 Withheld
                                              --------                 --------
             Frank A. Bennack, Jr.         213,051,474                1,930,408
             Michel C. Bergerac            213,117,446                1,864,436
             Randolph W. Bromery           212,983,592                1,998,290
             Charles W. Duncan, Jr.        213,056,167                1,925,715
             Melvin R. Goodes              213,129,124                1,852,758
             George V. Grune               213,117,290                1,864,592
             William B. Harrison, Jr.      213,121,938                1,859,944
             Harold S. Hook                213,150,212                1,831,670
             Helene L. Kaplan              213,107,433                1,874,449
             J. Bruce Llewellyn            213,041,582                1,940,300
             John P. Mascotte              213,077,342                1,904,540
             John F. McGillicuddy          212,943,335                2,038,547
             Edward D. Miller              213,081,757                1,900,125
             Walter V. Shipley             213,029,715                1,952,167
             Andrew C. Sigler              213,106,081                1,875,801
             Michael I. Sovern             213,090,880                1,891,002
             John R. Stafford              213,141,502                1,840,380
             W. Bruce Thomas               213,074,903                1,906,979
             Marina v.N. Whitman           213,066,377                1,915,505
             Richard D. Wood               212,989,133                1,992,749


  (b)    (1) Ratifying Independent Accountants
             ---------------------------------
         o   A proposal to ratify Price  Waterhouse as  independent  accountants
             was approved by 99.6% of the votes cast.  The  proposal  received a
             "for" vote of  213,228,324  and an "against"  vote of 910,263.  The
             number  of votes  abstaining  was  843,295.  There  were no  broker
             non-votes.



                                                            - 54 -





         (2) Amendment to Employee Stock Purchase Plan
             -----------------------------------------
         o   A proposal to amend the Employee  Stock  Purchase Plan by extending
             its term to December 31,  2001,  was approved by 97.8% of the votes
             cast.  The  proposal  received a "for" vote of  208,651,535  and an
             "against"  vote of 4,626,401.  The number of votes  abstaining  was
             1,703,946. There were no broker non- votes.

         (3) Stockholders Proposal Re: Disclosures of Political Contributions
             ----------------------------------------------------------------
         o   A  proposal  by Evelyn Y.  Davis that  management  supply  detailed
             disclosure of political  contributions was rejected by 95.3% of the
             votes cast. The vote "for" was 8,683,767 and the vote "against" was
             175,762,434. The number of votes abstaining was 8,505,752 and there
             were 22,029,929 broker non- votes.

         (4) Stockholders Proposal Re: Voting of Unmarked Proxies
             ----------------------------------------------------
         o   A proposal by Martha J. Wolff that future  unmarked  proxies not be
             voted  on any  issue  where  no  direction  has  been  given by the
             proxy-holder  was  rejected  by 90.0% of the votes  cast.  The vote
             "for" was 18,562,012 and the vote  "against" was  167,111,626.  The
             number of votes  abstaining was 7,278,315 and there were 22,029,929
             broker non-votes.

         (5) Stockholders Proposal Re: Utilization of Financial Intermediaries 
             in Emerging Economies
             -----------------------------------------------------------------
         o   A proposal by the Sisters of Charity of Saint  Elizabeth  and other
             religious   groups   regarding   the   utilization   of   financial
             intermediaries  in emerging  economies was rejected by 95.3% of the
             votes cast. The vote "for" was 8,684,101 and the vote "against" was
             175,304,339. The number of votes abstaining was 8,963,496 and there
             were 22,029,946 broker non-votes.

         (6) Stockholders Proposal Re:  Cumulative Voting
             --------------------------------------------
         o   A proposal by John J. Gilbert that cumulative  voting be adopted in
             the election of directors  was rejected by 75.4% of the votes cast.
             The  vote  "for"  was   45,565,129   and  the  vote  "against"  was
             139,834,501. The number of votes abstaining was 7,552,323 and there
             were 22,029,929 broker non-votes.


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


                    11    -   Computation of net income per 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 June 30, 1995, as follows:

                    Form 8-K Dated April 19, 1995:  April 18, 1995 Press Release
                    - Results of Operations for First Quarter 1995.

                    Form 8-K  Dated  May 5,  1995:  April  28,  1995  Notice  of
                    Redemption  pertaining to the  Corporation's 10% Convertible
                    Preferred Stock.

                    Form 8-K Dated June 20, 1995:  June 20, 1995 Press Release -
                    Common Stock Dividend Increase Announced.

                                                  - 55 -










                                   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  August 14, 1995                       By    /s/Joseph L. Sclafani
      ---------------                             ---------------------
                                                     Joseph L. Sclafani

                                                           Controller
                                                 [Principal Accounting Officer]


                                                          - 56 -





                               INDEX TO EXHIBITS


                             SEQUENTIALLY NUMBERED



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

  11              Computation of net income                        58
                  per share

  12  (a)         Computation of ratio of                          59
                  earnings to fixed charges

  12  (b)         Computation of ratio of                          60
                  earnings to fixed charges
                  and preferred stock dividend
                  requirements

  27              Financial Data Schedule                          61


                                     - 57 -