FIRST UNION CORP
10-K, 1996-03-12
NATIONAL COMMERCIAL BANKS
Previous: FIRST BANK SYSTEM INC, SC 13G/A, 1996-03-12
Next: FIRST UNION CORP, DEF 14A, 1996-03-12




<PAGE>
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                   FORM 10-K
(Mark One)
[x] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
 OF 1934 (THE "EXCHANGE ACT")
    for the fiscal year ended December 31, 1995
                                       OR
[ ]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE EXCHANGE ACT
     for the transition period from             to
Commission file number 1-10000
                            FIRST UNION CORPORATION
             (Exact name of registrant as specified in its charter)
<TABLE>
<S>                                                        <C>
                     NORTH CAROLINA                                               56-0898180
                (State of incorporation)                             (I.R.S. Employer Identification No.)
                 ONE FIRST UNION CENTER
                CHARLOTTE, NORTH CAROLINA                                         28288-0013
        (Address of principal executive offices)                                  (Zip Code)
</TABLE>
 
Registrant's telephone number, including area code (704) 374-6565
      Securities registered pursuant to Section 12(b) of the Exchange Act:
<TABLE>
<CAPTION>
                   TITLE OF EACH CLASS                               NAME OF EXCHANGE ON WHICH REGISTERED
<S>                                                        <C>
Common Stock, $3.33 1/3 par value (including rights                 New York Stock Exchange, Inc. ("NYSE")
  attached thereto)
Series B Convertible Class A Preferred Stock,                                        NYSE
  No-par Value
Series D Adjustable Rate Cumulative Class A Preferred                                NYSE
  Stock, No-par Value
Depositary Shares, each representing a 1/40th interest in                            NYSE
  a share of Series F 10.64% Class A
  Preferred Stock, No-par Value
<CAPTION>
                     Securities registered pursuant to Section 12(g) of the Exchange Act: None
</TABLE>
 
     Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Exchange Act 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   No
     Indicate by check mark if disclosure of delinquent filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [   ]
             APPLICABLE ONLY TO REGISTRANTS INVOLVED IN BANKRUPTCY
                  PROCEEDINGS DURING THE PRECEDING FIVE YEARS:
     Indicate by check mark whether the registrant has filed all documents and
reports required to be filed by Section 12, 13 or 15(d) of the Exchange Act
subsequent to the distribution of securities under a plan confirmed by a court.
Yes  No
                   (APPLICABLE ONLY TO CORPORATE REGISTRANTS)
     As of January 31, 1996, there were 280,115,991 shares of the registrant's
Common Stock outstanding, $3.33 1/3 par value per share, and based on the last
reported sale price of $57.875 per share on the NYSE on such date, the aggregate
market value of the registrant's Common Stock held by those persons deemed by
the registrant to be nonaffiliates was approximately $16 billion.
                DOCUMENTS INCORPORATED BY REFERENCE IN FORM 10-K
<TABLE>
<CAPTION>
                 INCORPORATED DOCUMENTS                                 WHERE INCORPORATED IN FORM 10-K
<S>                                                        <C>
1. Certain portions of the Corporation's Summary Annual    Part I -- Item 1.
   Report to Stockholders for the year ended December 31,
   1995 ("Summary Report").
2. Certain portions of the Corporation's 1995 Annual       Part I -- Items 1 and 2; Part II -- Items 6, 7
   Report (Historical Basis) ("Historical Report").          and 8.
3. Certain portions of the Corporation's 1995              Part I -- Items 1 and 2; Part II -- Items 5, 6, 7
   Supplemental Annual Report ("Supplemental Report").       and 8.
4. Certain portions of the Corporation's Proxy Statement   Part III -- Items 10, 11, 12 and 13.
   for Annual Meeting of Stockholders to be held on April
   16, 1996 ("Proxy Statement").
</TABLE>


<PAGE>
                                     PART I
ITEM 1. BUSINESS.
  GENERAL
     First Union Corporation (the "Corporation" or "FUNC") was incorporated
under the laws of North Carolina in 1967 and is registered as a bank holding
company under the Bank Holding Company Act of 1956, as amended (the "BHCA").
Pursuant to a corporate reorganization in 1968, First Union National Bank of
North Carolina ("FUNB-NC") and First Union Mortgage Corporation, a mortgage
banking firm acquired by FUNB-NC in 1964, became subsidiaries of the
Corporation.
     In addition to North Carolina, the Corporation also operates banking
subsidiaries in Florida (since November 1985), South Carolina (since March
1986), Georgia (since March 1986), Tennessee (since December 1987), Maryland
(since December 1992), Virginia (since December 1992), Washington, D.C. (since
December 1992), Pennsylvania (since January 1996), Delaware (since January
1996), New York (since January 1996), New Jersey (since January 1996) and
Connecticut (since January 1996). In addition to providing a wide range of
commercial and retail banking and trust services through its banking
subsidiaries, the Corporation also provides various other financial services,
including mortgage banking, investment banking, home equity lending, leasing,
insurance and securities brokerage, through other subsidiaries.
     The Corporation's principal executive offices are located at One First
Union Center, Charlotte, North Carolina 28288-0013 (telephone number (704)
374-6565).
     Since the 1985 Supreme Court decision upholding regional interstate banking
legislation, the Corporation has concentrated its efforts on building a large
regional banking organization in the eastern region of the United States. Since
November 1985, the Corporation has completed over 60 banking-related
acquisitions and currently has one pending banking-related acquisition,
including the more significant acquisitions (I.E., involving the acquisition of
$3.0 billion or more of assets or deposits) set forth in the following table.
<TABLE>
<CAPTION>
                                                                                        CONSIDERATION/
                                                                        ASSETS/           ACCOUNTING
NAME (1)                                            HEADQUARTERS    DEPOSITS (2)(3)        TREATMENT        COMPLETION DATE
<S>                                                <C>              <C>               <C>                  <C>
Atlantic Bancorporation..........................  Florida             $3.8 billion   common stock/        November 1985
                                                                                      pooling
Northwestern Financial Corporation...............  North Carolina       3.0 billion   common stock/        December 1985
                                                                                      pooling
First Railroad & Banking Company of Georgia......  Georgia              3.7 billion   common stock/        November 1986
                                                                                      pooling
Florida National Banks of Florida, Inc...........  Florida              7.9 billion   cash and preferred   January 1990
                                                                                      stock/purchase
Southeast Banking Corporation subsidiary banks
  ("Southeast Banks")............................  Florida              9.9 billion   cash/notes           September 1991
                                                                                      and preferred
                                                                                      stock/purchase
Resolution Trust Corporation ("RTC")
  acquisitions...................................  Florida,             5.3 billion   cash/purchase        1991-1994
                                                   Georgia,
                                                   Virginia
Dominion Bankshares Corporation..................  Virginia             8.9 billion   common stock and     March 1993
                                                                                      preferred
                                                                                      stock/pooling
Georgia Federal Bank, FSB........................  Georgia              4.0 billion   cash/purchase        June 1993
First American Metro Corp........................  Virginia             4.6 billion   cash/purchase        June 1993
American Savings of Florida, F.S.B...............  Florida              3.6 billion   common stock/        July 1995
                                                                                      purchase
First Fidelity Bancorporation ("FFB")............  New Jersey         $35.3 billion   common stock and     January 1996
                                                                                      preferred
                                                                                      stock/pooling
</TABLE>
 
                                       1
 

<PAGE>
(1) Additional information relating to certain of the foregoing and other
    acquisitions is set forth in the Supplemental Report in Note 2 on pages C-9
    through C-11 and incorporated herein by reference.
(2) The dollar amounts indicated represent assets of the related organization as
    of the last reporting period prior to acquisition, except (i) the dollar
    amount relating to the RTC acquisitions, which represents deposits acquired
    from the RTC, and (ii) the dollar amount relating to the Southeast Banks,
    which represents the assets of the two banking subsidiaries of Southeast
    Banking Corporation acquired from the Federal Deposit Insurance Corporation
    (the "FDIC").
(3) In addition, the Corporation purchased Lieber & Company ("Lieber"), a mutual
    fund advisory company with $3.4 billion in assets under management at the
    time it was acquired in June 1994. Since such assets are not owned by
    Lieber, they are not reflected on the Corporation's balance sheet.
     The Corporation is continually evaluating acquisition opportunities and
frequently conducts due diligence activities in connection with possible
acquisitions. As a result, acquisition discussions and, in some cases,
negotiations frequently take place and future acquisitions involving cash, debt
or equity securities can be expected. Acquisitions typically involve the payment
of a premium over book and market values, and therefore some dilution of the
Corporation's book value and net income per common share may occur in connection
with any future transactions.
     Additional information relating to the business of the Corporation and its
subsidiaries is set forth on pages 11 through 18 in the Summary Report and
incorporated herein by reference. Information relating to the Corporation only
is set forth in Note 15 on pages H-26 through H-29 in the Historical Report and
in Note 15 on pages C-27 through C-30 in the Supplemental Report and
incorporated herein by reference.
  COMPETITION
     The Corporation's subsidiaries face substantial competition in their
operations from banking and nonbanking institutions, including savings and loan
associations, credit unions, money market funds and other investment vehicles,
mutual fund advisory companies, brokerage firms, insurance companies, leasing 
companies, credit card issuers, mortgage banking companies, investment banking 
companies, finance companies and other types of financial institutions.
     Based on the volume of permanent mortgages serviced on December 31, 1995,
the Corporation's mortgage banking subsidiary, First Union Mortgage Corporation,
was the 11th largest mortgage banking company in the United States.
  SUPERVISION AND REGULATION
     THE FOLLOWING DISCUSSION SETS FORTH CERTAIN OF THE MATERIAL ELEMENTS OF THE
REGULATORY FRAMEWORK APPLICABLE TO BANK HOLDING COMPANIES AND THEIR SUBSIDIARIES
AND PROVIDES CERTAIN SPECIFIC INFORMATION RELEVANT TO THE CORPORATION. TO THE
EXTENT THAT THE FOLLOWING INFORMATION DESCRIBES STATUTORY AND REGULATORY
PROVISIONS, IT IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO THE PARTICULAR
STATUTORY AND REGULATORY PROVISIONS. A CHANGE IN APPLICABLE STATUTES,
REGULATIONS OR REGULATORY POLICY MAY HAVE A MATERIAL EFFECT ON THE BUSINESS OF
THE CORPORATION.
    GENERAL
     As a bank holding company, the Corporation is subject to regulation under
the BHCA and its examination and reporting requirements. Under the BHCA, bank
holding companies may not directly or indirectly acquire the ownership or
control of more than five percent of the voting shares or substantially all of
the assets of any company, including a bank, without the prior approval or
waiver of the Board of Governors of the Federal Reserve System (the "Federal
Reserve Board"). In addition, bank holding companies are generally prohibited
under the BHCA from engaging in nonbanking activities, subject to certain
exceptions.
     The earnings of the Corporation's subsidiaries, and therefore the earnings
of the Corporation, are affected by general economic conditions, management
policies and the legislative and governmental actions of various regulatory
authorities, including the Federal Reserve Board and the Comptroller of the
Currency (the "Comptroller"). In addition, there are numerous governmental
requirements and regulations which affect the activities of the Corporation and
its subsidiaries.
    PAYMENT OF DIVIDENDS
     The Corporation is a legal entity separate and distinct from its banking
and other subsidiaries. A major portion of the revenues of the Corporation
result from amounts paid as dividends to the Corporation by its banking
subsidiaries. The
                                       2
 

<PAGE>
Corporation's banking subsidiaries are subject to legal limitations on the
amount of dividends they can pay. The prior approval of the Comptroller is
required if the total of all dividends declared by a national bank in any
calendar year will exceed the sum of such bank's net profits for that year and
its retained net profits for the preceding two calendar years, less any required
transfers to surplus. Federal law also prohibits national banks from paying
dividends which would be greater than the bank's undivided profits after
deducting statutory bad debt in excess of the bank's allowance for loan losses.
Similar restrictions on dividends are in effect for the Corporation's subsidiary
banks which are not national banks.
     Under the foregoing dividend restrictions and certain restrictions
applicable to certain of the Corporation's nonbanking subsidiaries, as of
December 31, 1995, the Corporation's subsidiaries, without obtaining affirmative
governmental approvals, could pay aggregate dividends of $367 million to FUNC
during 1996. During 1995, the Corporation's subsidiaries paid $793 million in
cash dividends to FUNC. On a combined FUNC and FFB basis, the Corporation's
subsidiaries, without obtaining affirmative governmental approvals, could pay
aggregate dividends of $468 million to the Corporation during 1996.
     In addition, both the Corporation and its banking subsidiaries are subject
to various general regulatory policies and requirements relating to the payment
of dividends, including requirements to maintain adequate capital above
regulatory minimums. The appropriate federal regulatory authority is authorized
to determine under certain circumstances relating to the financial condition of
a national bank or bank holding company that the payment of dividends would be
an unsafe or unsound practice and to prohibit payment thereof. The Comptroller
has indicated that paying dividends that deplete a national bank's capital base
to an inadequate level would be an unsound and unsafe banking practice. The
Comptroller and the Federal Reserve Board have each indicated that banking
organizations should generally pay dividends only out of current operating
earnings.
    BORROWINGS BY THE CORPORATION
     There are also various legal restrictions on the extent to which the
Corporation and its nonbank subsidiaries can borrow or otherwise obtain credit
from its banking subsidiaries. In general, these restrictions require that any
such extensions of credit must be secured by designated amounts of specified
collateral and are limited, as to any one of the Corporation or such nonbank
subsidiaries, to ten percent of the lending bank's capital stock and surplus,
and as to the Corporation and all such nonbank subsidiaries in the aggregate, to
20 percent of such lending bank's capital stock and surplus.
    CAPITAL
     Under the risk-based capital requirements for bank holding companies, the
minimum requirement for the ratio of capital to risk-weighted assets (including
certain off-balance-sheet activities, such as standby letters of credit) is
eight percent. At least half of the total capital is to be composed of common
equity, retained earnings and qualifying perpetual preferred stock, less
goodwill ("tier 1 capital" and together with tier 2 capital "total capital").
The remainder may consist of subordinated debt, non-qualifying preferred stock
and a limited amount of the loan loss allowance ("tier 2 capital"). At December
31, 1995, the Corporation's tier 1 capital and total capital ratios were 6.15
percent and 10.44 percent, respectively. On a combined FUNC and FFB basis, at
December 31, 1995, the tier 1 capital and total capital ratios were 6.62 percent
and 11.33 percent, respectively.
     In addition, the Federal Reserve Board has established minimum leverage
ratio requirements for bank holding companies. These requirements provide for a
minimum leverage ratio of tier 1 capital to adjusted average quarterly assets
("leverage ratio") equal to three percent for bank holding companies that meet
certain specified criteria, including having the highest regulatory rating. All
other bank holding companies will generally be required to maintain a leverage
ratio of from at least four to five percent. The Corporation's leverage ratio at
December 31, 1995, was 5.15 percent. On a combined FUNC and FFB basis, the
leverage ratio at December 31, 1995 was 5.49 percent. The requirements also
provide that bank holding companies experiencing internal growth or making
acquisitions will be expected to maintain strong capital positions substantially
above the minimum supervisory levels without significant reliance on intangible
assets. Furthermore, the requirements indicate that the Federal Reserve Board
will continue to consider a "tangible tier 1 leverage ratio" (deducting all
intangibles) in evaluating proposals for expansion or new activity. The Federal
Reserve Board has not advised the Corporation of any specific minimum tier 1
leverage ratio applicable to it.
                                       3
 

<PAGE>
     Each of the Corporation's subsidiary banks is subject to similar capital
requirements adopted by the Comptroller or other applicable regulatory agency.
Neither the Comptroller nor such applicable regulatory agency has advised any of
the Corporation's subsidiary banks of any specific minimum leverage ratios
applicable to them. The capital ratios of the bank subsidiaries of the
Corporation are set forth on page T-16 in the Historical Report and on page T-14
in the Supplemental Report and incorporated herein by reference.
     Banking regulators continue to indicate their desire to raise capital
requirements applicable to banking organizations, including a proposal to add an
interest rate risk component to risk-based capital requirements.
    FIRREA; SUPPORT OF SUBSIDIARY BANKS
     The Financial Institutions Reform, Recovery and Enforcement Act of 1989
("FIRREA"), among other things, imposes liability on an institution the deposits
of which are insured by the FDIC, such as the Corporation's subsidiary banks,
for certain potential obligations to the FDIC incurred in connection with other
FDIC-insured institutions under common control with such institution.
     Under the National Bank Act, if the capital stock of a national bank is
impaired by losses or otherwise, the Comptroller is authorized to require
payment of the deficiency by assessment upon the bank's stockholders, pro rata,
and to the extent necessary, if any such assessment is not paid by any
stockholder after three months notice, to sell the stock of such stockholder to
make good the deficiency. Under Federal Reserve Board policy, the Corporation is
expected to act as a source of financial strength to each of its subsidiary
banks and to commit resources to support each of such subsidiaries. This support
may be required at times when, absent such Federal Reserve Board policy, the
Corporation may not find itself able to provide it.
     Any capital loans by a bank holding company to any of its subsidiary banks
are subordinate in right of payment to deposits and to certain other
indebtedness of such subsidiary banks. In the event of a bank holding company's
bankruptcy, any commitment by the bank holding company to a federal bank
regulatory agency to maintain the capital of a subsidiary bank will be assumed
by the bankruptcy trustee and entitled to a priority of payment.
    FDICIA
     The Federal Deposit Insurance Corporation Improvement Act of 1991
("FDICIA"), among other things, requires the federal banking agencies to take
"prompt corrective action" in respect of depository institutions that do not
meet minimum capital requirements. FDICIA establishes five capital tiers: "well
capitalized", "adequately capitalized", "undercapitalized", "significantly
undercapitalized" and "critically undercapitalized". A depository institution's
capital tier will depend upon where its capital levels compare to various
relevant capital measures and certain other factors, as established by
regulation.
     The Comptroller and the FDIC have each adopted regulations establishing
relevant capital measures and relevant capital levels. The relevant capital
measures are the total capital ratio, the tier 1 capital ratio and the leverage
ratio. Under the regulations, a bank will be: (i) "well capitalized" if it has a
total capital ratio of ten percent or greater, a tier 1 capital ratio of six
percent or greater and a leverage ratio of five percent or greater and is not
subject to any order or written directive by any such regulatory authority to
meet and maintain a specific capital level for any capital measure; (ii)
"adequately capitalized" if it has a total capital ratio of eight percent or
greater, a tier 1 capital ratio of four percent or greater and a leverage ratio
of four percent or greater (three percent in certain circumstances) and is not
"well capitalized"; (iii) "undercapitalized" if it has a total capital ratio of
less than eight percent, a tier 1 capital ratio of less than four percent or a
leverage ratio of less than four percent (three percent in certain
circumstances); (iv) "significantly undercapitalized" if it has a total capital
ratio of less than six percent, a tier 1 capital ratio of less than three
percent or a leverage ratio of less than three percent; and (v) "critically
undercapitalized" if its tangible equity is equal to or less than two percent of
average quarterly tangible assets. As of December 31, 1995, all of the
Corporation's subsidiary banks had capital levels that qualify them as being
"well capitalized" under such regulations, except FUNB-NC, which had a total
capital ratio of 9.92 percent. The Corporation expects to maintain these ratios
at the required levels by the retention of earnings and, if necessary, the
issuance of additional capital.
     FDICIA generally prohibits a depository institution from making any capital
distribution (including payment of a dividend) or paying any management fee to
its holding company if the depository institution would thereafter be
"undercapitalized". "Undercapitalized" depository institutions are subject to
growth limitations and are required to submit a capital restoration plan. The
federal banking agencies may not accept a capital plan without determining,
among other things, that the plan is based on realistic assumptions and is
likely to succeed in restoring the depository institution's
                                       4
 

<PAGE>
capital. In addition, for a capital restoration plan to be acceptable, the
depository institution's parent holding company must guarantee that the
institution will comply with such capital restoration plan. The aggregate
liability of the parent holding company is limited to the lesser of (i) an
amount equal to five percent of the depository institution's total assets at the
time it became "undercapitalized", and (ii) the amount which is necessary (or
would have been necessary) to bring the institution into compliance with all
capital standards applicable with respect to such institution as of the time it
fails to comply with the plan. If a depository institution fails to submit an
acceptable plan, it is treated as if it is "significantly undercapitalized".
     "Significantly undercapitalized" depository institutions may be subject to
a number of requirements and restrictions, including orders to sell sufficient
voting stock to become "adequately capitalized", requirements to reduce total
assets and cessation of receipt of deposits from correspondent banks.
"Critically undercapitalized" institutions are subject to the appointment of a
receiver or conservator.
    DEPOSITOR PREFERENCE STATUTE
     Under federal law, deposits and certain claims for administrative expenses
and employee compensation against an insured depository institution would be
afforded a priority over other general unsecured claims against such an
institution, including federal funds and letters of credit, in the "liquidation
or other resolution" of such an institution by any receiver.
    INTERSTATE BANKING AND BRANCHING LEGISLATION
     The Reigle-Neal Interstate Banking and Branching Efficiency Act of 1994
(the "IBBEA"), authorizes interstate acquisitions of banks and bank holding
companies without geographic limitation. In addition, beginning June 1, 1997,
the IBBEA authorizes a bank to merge with a bank in another state as long as
neither of the states has opted out of interstate branching between the date of
enactment of the IBBEA and May 31, 1997. The IBBEA further provides that states
may enact laws permitting interstate bank merger transactions prior to June 1,
1997. A bank may establish and operate a DE NOVO branch in a state in which the
bank does not maintain a branch if that state expressly permits DE NOVO
branching. Once a bank has established branches in a state through an interstate
merger transaction, the bank may establish and acquire additional branches at
any location in the state where any bank involved in the interstate merger
transaction could have established or acquired branches under applicable federal
or state law. A bank that has established a branch in a state through DE NOVO
branching may establish and acquire additional branches in such state in the
same manner and to the same extent as a bank having a branch in such state as a
result of an interstate merger. If a state opts out of interstate branching
within the specified time period, no bank in any other state may establish a
branch in the opting out state, whether through an acquisition or DE NOVO.
    FDIC INSURANCE ASSESSMENTS
     On August 8, 1995, the FDIC revised its regulations on insurance
assessments to establish a revised assessment rate schedule of four to 31 cents
per $100.00 of deposits in replacement of the then existing schedule of 23 to 31
cents per $100.00 of deposits for institutions whose deposits are subject to
assessment by the Bank Insurance Fund ("BIF"). The revised BIF schedule became
effective on June 1, 1995. Assessments collected at the previous assessment
schedule that exceeded the amount due under the revised schedule were refunded,
including interest, from the effective date of the revised schedule. As a
result, FUNC received a $26 million refund, including interest, in the third
quarter of 1995. On a combined FUNC and FFB basis, a $41 million refund was
received in 1995. As of December 31, 1995, FUNC had a BIF deposit assessment
base of $41 billion. On a combined FUNC and FFB basis, as of December 31, 1995,
the BIF deposit assessment base was $63 billion. On November 14, 1995, the FDIC
further reduced the rate structure for BIF by four cents per $100.00 of
deposits, starting in January 1996. As a result, the highest-rated institutions
will pay only the statutory annual minimum rate of $2,000.00 for FDIC insurance.
The rates for all other institutions will be reduced by four cents per $100.00
as well, leaving a premium range of three to 27 cents per $100.00 instead of the
current seven to 31 cents per $100.00 for such institutions. The deposits of
institutions insured by the Savings Association Insurance Fund ("SAIF") will
continue paying premiums on a risk-related basis of 23 to 31 cents per $100.00
of deposits. As of December 31, 1995, FUNC had a SAIF deposit assessment base of
$16 billion. On a combined FUNC and FFB basis, as of December 31, 1995, the SAIF
deposit assessment base was $20 billion.
     Various legislative proposals regarding the future of the BIF and the SAIF
have been reported recently, including a one-time special assessment in the
range of 70 cents to 85 cents per $100.00 of assessable SAIF deposits.
FUNC does not know when and if any such proposal or any other related
proposal may be adopted.
                                   5

<PAGE>
    ADDITIONAL INFORMATION
     Additional information related to certain regulatory and accounting matters
is set forth on pages 13 and 14 in the Supplemental Report and incorporated
herein by reference.
ITEM 2. PROPERTIES.
     As of December 31, 1995, on a combined FUNC and FFB basis the Corporation
and its subsidiaries owned or leased 2,154 locations in 41 states, Washington,
D.C. and 4 foreign countries from which their business is conducted, including
a multi-story office complex in Charlotte, North Carolina, which serves as the
administrative headquarters of the Corporation. Listed below are the number of
banking and nonbanking locations that are leased or owned, as of
December 31, 1995:
<TABLE>
<CAPTION>
                                                                                      LEASED    OWNED
<S>                                                                                   <C>       <C>
First Union National Bank of Florida...............................................     202      316
First Union National Bank of North Carolina........................................      99      164
First Union National Bank of Georgia...............................................      39       92
First Union National Bank of South Carolina........................................       8       55
First Union National Bank of Tennessee.............................................       8       42
First Union National Bank of Virginia..............................................      51      103
First Union National Bank of Maryland..............................................      20        4
First Union National Bank of Washington, D.C.......................................      27        1
First Union Home Equity Bank, N.A..................................................     139       --
First Union National Bank (formerly First Fidelity Bank, N.A.).....................     313      380
First Union Bank of Delaware.......................................................       3       --
First Union Bank of Connecticut....................................................      56       12
Nonbanking locations...............................................................      20       --
  Total............................................................................     985     1,169
</TABLE>

     The principal offices of each of the Corporation's subsidiary banks are all
leased.
     Additional information relating to the Corporation's lease commitments is
set forth in Note 16 on page H-32 in the Historical Report and incorporated
herein by reference and in Note 16 on page C-33 in the Supplemental Report and
incorporated herein by reference.
ITEM 3. LEGAL PROCEEDINGS.
     The Corporation and certain of its subsidiaries have been named as
defendants in various legal actions arising from their normal business
activities in which varying amounts are claimed. Although the amount of any
ultimate liability with respect to such matters cannot be determined, in the
opinion of management, based upon the opinions of counsel, any such liability
will not have a material effect on the consolidated financial position of the
Corporation and its subsidiaries.
ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.
     In response to this item, the information set forth in response to Item 4
in the Corporation's Form 10-Q for the quarter ended September 30, 1995, is
incorporated herein by reference.
                                       6


<PAGE>
                                    PART II
ITEM 5. MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS.
     The Common Stock is listed on the NYSE. Table 6 on page T-4 in the
Supplemental Report sets forth information relating to the quarterly prices of,
and quarterly dividends paid on, the Common Stock for the two-year period ended
December 31, 1995, and is incorporated herein by reference. Prices shown
represent the high, low and quarter-end sale prices of the Common Stock as
reported on the New York Stock Exchange, Inc. Composite Transactions tape for
the periods indicated. As of December 31, 1995, there were 61,058 holders of
record of the Common Stock. On a combined FUNC and FFB basis, as of December
31, 1995,  there were 89,257 holders of record of the Common Stock.
     The Corporation's Series B Convertible Class A Preferred Stock, no-par
value ("Series B"), Series D Adjustable Rate Cumulative Class A Preferred Stock,
no-par value ("Series D"), and Series F 10.64% Class A Preferred Stock, no-par
value (evidenced by Depositary Receipts, each representing a 1/40th interest in
a share of such Series F 10.64% Class A Preferred Stock ("Series F Receipts"))
(together, the "Class A Preferred Stock"), were issued in connection with the
FFB acquisition, and they are listed on the NYSE. As of January 1, 1996, there 
were 1,517 holders of record of the Series B, 19 holders of record of the 
Series D and 671 holders of record of the Series F Receipts.
     Subject to the prior rights of the holders of the Class A Preferred Stock,
holders of the Common Stock are entitled to receive such dividends as may be
legally declared by the Board of Directors of the Corporation (the "FUNC Board")
and, in the event of dissolution and liquidation, to receive the net assets of
the Corporation remaining after payment of all liabilities, in proportion to
their respective holdings. Additional information concerning certain limitations
on the payment of dividends by the Corporation and its subsidiaries is set forth
above under "Business -- Supervision and Regulation; Payment of Dividends" and
in Note 15 on page H-26 in the Historical Report and in Note 15 on page C-27 in
the Supplemental Report and is incorporated herein by reference.
     Each outstanding share of Common Stock currently has attached to it one
right (a "FUNC Right") issued pursuant to a Shareholder Protection Rights
Agreement (as amended, the "FUNC Rights Agreement"). Each FUNC Right entitles
its registered holder to purchase one one-hundredth of a share of a junior
participating series of the Corporation's Class A Preferred Stock designed to
have economic and voting terms similar to those of one share of Common Stock,
for $110.00, subject to adjustment (the "Rights Exercise Price"), but only after
the earlier to occur (the "Separation Time") of: (i) the tenth business day
(subject to extension) after any person (an "Acquiring Person") (x) commences a
tender or exchange offer, which, if consummated, would result in such person
becoming the beneficial owner of 15 percent or more of the outstanding shares of
Common Stock, or (y) is determined by the Federal Reserve Board to "control" the
Corporation within the meaning of the BHCA, subject to certain exceptions; and
(ii) the tenth business day after the first date (the "Flip-in Date") of a
public announcement that a person has become an Acquiring Person. The FUNC
Rights will not trade separately from the shares of Common Stock unless and
until the Separation Time occurs.
     The FUNC Rights Agreement provides that a person will not become an
Acquiring Person under the BHCA control test described above if either (i) the
Federal Reserve Board's control determination would not have been made but for
such person's failure to make certain customary passivity commitments, or such
person's violation of such commitments made, to the Federal Reserve Board, so
long as the Federal Reserve Board determines that such person no longer controls
the Corporation within 30 days (or 60 days in certain circumstances), or (ii)
the Federal Reserve Board's control determination was not based on such a
failure or violation and such person (x) obtains a noncontrol determination
within three years, and (y) is using its best efforts to allow the Corporation
to make any acquisition or engage in any legally permissible activity
notwithstanding such person's being deemed to control the Corporation for
purposes of the BHCA.
     The FUNC Rights will not be exercisable until the business day following
the Separation Time. The FUNC Rights will expire on the earliest of: (i) the
Exchange Time (as defined below); (ii) the close of business on December 28,
2000; and (iii) the date on which the FUNC Rights are redeemed or terminated as
described below (in any such case, the "Expiration Time"). The Rights Exercise
Price and the number of FUNC Rights outstanding, or in certain circumstances the
securities purchasable upon exercise of the FUNC Rights, are subject to
adjustment upon the occurrence of certain events.
     In the event that prior to the Expiration Time a Flip-in Date occurs, the
Corporation will take such action as shall be necessary to ensure and provide
that each FUNC Right (other than FUNC Rights beneficially owned by an Acquiring
Person or any affiliate, associate or transferee thereof, which FUNC Rights
shall become void) shall constitute the right to purchase, from the Corporation,
shares of Common Stock having an aggregate market price equal to twice the
Rights Exercise Price for an amount in cash equal to the then current Rights
Exercise Price. In addition, the FUNC Board may,
                                       7
 

<PAGE>
at its option, at any time after a Flip-in Date and prior to the time that an
Acquiring Person becomes the beneficial owner of more than 50 percent of the
outstanding shares of Common Stock, elect to exchange all of the then
outstanding FUNC Rights for shares of Common Stock, at an exchange ratio of two
shares of Common Stock per FUNC Right, appropriately adjusted to reflect any
stock split, stock dividend or similar transaction occurring after the
Separation Time (the "Rights Exchange Rate"). Immediately upon such action by
the FUNC Board (the "Exchange Time"), the right to exercise the FUNC Rights will
terminate, and each FUNC Right will thereafter represent only the right to
receive a number of shares of Common Stock equal to the Rights Exchange Rate. If
the Corporation becomes obligated to issue shares of Common Stock upon exercise
of or in exchange for FUNC Rights, the Corporation, at its option, may
substitute therefor shares of junior participating Class A Preferred Stock upon
exercise of each FUNC Right at a rate of two one-hundredths of a share of junior
participating Class A Preferred Stock upon the exchange of each FUNC Right.
     The FUNC Rights are redeemable by the Corporation at $0.01 per right,
subject to adjustment upon the occurrence of certain events, at any date prior
to the date on which they become exercisable and, in certain events, may be
canceled and terminated without any payment to the holders thereof. The FUNC
Rights have no voting rights and are not entitled to dividends.
     The FUNC Rights will not prevent a takeover of the Corporation. The FUNC
Rights, however, may cause substantial dilution to a person or group that
acquires 15 percent or more of Common Stock (or that acquires "control" of the
Corporation within the meaning of the BHCA) unless the FUNC Rights are first
redeemed or terminated by the FUNC Board. Nevertheless, the FUNC Rights should
not interfere with a transaction that is in the best interests of the
Corporation and its stockholders because the FUNC Rights can be redeemed or
terminated, as hereinabove described, before the consummation of such
transaction.
     The complete terms of the FUNC Rights are set forth in the FUNC Rights
Agreement. The foregoing description of the FUNC Rights and the FUNC Rights
Agreement is qualified in its entirety by reference to such document. A copy of
the FUNC Rights Agreement can be obtained upon written request to the Rights
Agent, First Union National Bank of North Carolina, Two First Union Center,
Charlotte, North Carolina 28288-1154.
     Additional information relating to the Class A Preferred Stock and Common
Stock is set forth in Notes 11 and 12 on pages C-21 through C-23 in the
Supplemental Report and incorporated herein by reference.
ITEM 6. SELECTED FINANCIAL DATA.
     In response to this Item, the information set forth in Table 1 on page T-1
in the Historical Report and in Table 1 on page T-1 in the Supplemental Report
is incorporated herein by reference.
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS.
     In response to this Item, the information set forth on pages 1 through T-24
in the Historical Report and on pages 1 through T-22 in the Supplemental Report
is incorporated herein by reference.
ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.
     In response to this Item, the information set forth on page T-4 and on
pages H-1 through H-34 in the Historical Report and on page T-4 and on pages
C-1 through C-35 in the Supplemental Report is incorporated herein by reference.
ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
FINANCIAL DISCLOSURE.
     Not applicable.
                                       8


<PAGE>
                                    PART III
ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.
     The executive officers of the Corporation are elected to their offices for
one year terms at the meeting of the Board of Directors in April of each year.
The terms of any executive officers elected after such date expire at the same
time as the terms of the executive officers elected on such date. The names of
each of the current executive officers of the Corporation, their ages, their
current positions with the Corporation and certain subsidiaries and, if
different, their business experience during the past five years, are as follows:
    Edward E. Crutchfield (54). Chairman and Chief Executive Officer, the
    Corporation.
    John R. Georgius (51). Vice Chairman, the Corporation, since January 1,
    1996. President, the Corporation, from June 1990 to January 1, 1996.
    Chairman and Chief Executive Officer, FUNB-NC, from October 1988 to February
    1993.
    Anthony P. Terracciano (57). President, the Corporation, since January 1,
    1996. Mr. Terracciano, who was formerly Chairman of the Board, President and
    Chief Executive Officer of FFB, was elected to his present office by the
    FUNC Board pursuant to the FFB acquisition agreement.
    B. J. Walker (65). Vice Chairman, the Corporation.
    Robert T. Atwood (55). Executive Vice President and Chief Financial Officer,
    the Corporation, since March 1991. Prior to that time, Mr. Atwood was a
    partner with the accounting firm of Deloitte & Touche.
    Marion A. Cowell, Jr. (61). Executive Vice President, Secretary and General
    Counsel, the Corporation.
     In addition to the foregoing, the information set forth in the Proxy
Statement under the heading "General Information and Nominees", and in the
paragraph under the heading "Section 16(a)" under "Other Matters Relating to
Executive Officers, Directors and Principal Stockholders" is incorporated herein
by reference.
ITEM 11. EXECUTIVE COMPENSATION.
     In response to this Item the information set forth in the Proxy Statement
under the heading "Executive Compensation", excluding the information under the
subheadings "HR Committee Report on Executive Compensation" and "Performance
Graph", is incorporated herein by reference.
ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.
     In response to this Item the information set forth in the Proxy Statement
relating to the ownership of Common Stock and Class A Preferred Stock by the
directors, executive officers and principal stockholders of the Corporation
under the headings "Voting Securities and Principal Holders" and "General
Information and Nominees" is incorporated herein by reference.
ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.
     In response to this Item the information set forth in the Proxy Statement
under the headings "General", "Santander" and "Certain Other Relationships"
under "Other Matters Relating to Executive Officers, Directors and Principal
Stockholders" is incorporated herein by reference.
                                    PART IV
ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K.
     (a) The consolidated financial statements of the Corporation, including the
notes thereto and independent auditors' report thereon, are set forth on pages
H-1 through H-34 of the Historical Report and on pages C-1 through C-35 of the
Supplemental Report. All financial statement schedules are omitted since the
required information is either not applicable, is immaterial or is included in
the consolidated financial statements of the Corporation and notes thereto. A
list of the exhibits to this Form 10-K is set forth on the Exhibit Index
immediately preceding such exhibits and is incorporated herein by reference.
     (b) During the quarter ended December 31, 1995, no reports on Form 8-K were
filed by the Corporation with the Securities and Exchange Commission.
                                       9
 

<PAGE>
                                   SIGNATURES
     Pursuant to the requirements of Section 13 or 15(d) 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.
                                         FIRST UNION CORPORATION
Date: March 12, 1996                     By:        MARION A. COWELL, JR.
                                           MARION A. COWELL, JR.
                                           EXECUTIVE VICE PRESIDENT,
                                           SECRETARY AND GENERAL COUNSEL
     Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed below by the following persons on behalf of the
registrant and in the capacities indicated and on the date indicated.
<TABLE>
<CAPTION>
                      SIGNATURE                                                      CAPACITY
<C>                                                     <S>
                      EDWARD E. CRUTCHFIELD*            Chairman and Chief Executive Officer and Director
                EDWARD E. CRUTCHFIELD
                          ROBERT T. ATWOOD*             Executive Vice President and Chief Financial Officer
                   ROBERT T. ATWOOD
                            JAMES H. HATCH*             Senior Vice President and Corporate Controller (Principal
                                                          Accounting Officer)
                    JAMES H. HATCH
                            EDWARD E. BARR*             Director
                    EDWARD E. BARR
                         G. ALEX BERNHARDT*             Director
                  G. ALEX BERNHARDT
                          W. WALDO BRADLEY*             Director
                   W. WALDO BRADLEY
                           ROBERT J. BROWN*             Director
                   ROBERT J. BROWN
                           ROBERT D. DAVIS*             Director
                   ROBERT D. DAVIS
                         R. STUART DICKSON*             Director
                  R. STUART DICKSON
                              B. F. DOLAN*              Director
                     B. F. DOLAN
                          RODDEY DOWD, SR.*             Director
                   RODDEY DOWD, SR.
</TABLE>
                                       10
 

<PAGE>
<TABLE>
<CAPTION>
                      SIGNATURE                         CAPACITY
<C>                                                     <S>
                          JOHN R. GEORGIUS*             Director
                   JOHN R. GEORGIUS
                        ARTHUR M. GOLDBERG*             Director
                  ARTHUR M. GOLDBERG
                     WILLIAM H. GOODWIN, JR.*           Director
               WILLIAM H. GOODWIN, JR.
                         BRENTON S. HALSEY*             Director
                  BRENTON S. HALSEY
                         HOWARD H. HAWORTH*             Director
                  HOWARD H. HAWORTH
                      TORRENCE E. HEMBY, JR.*           Director
                TORRENCE E. HEMBY, JR.
                            FRANK M. HENRY*             Director
                    FRANK M. HENRY
                        LEONARD G. HERRING*             Director
                  LEONARD G. HERRING
                     JUAN RODRIGUEZ INCIARTE*           Director
               JUAN RODRIGUEZ INCIARTE
                          JACK A. LAUGHERY*             Director
                   JACK A. LAUGHERY
                               MAX LENNON*              Director
                      MAX LENNON
                         RADFORD D. LOVETT*             Director
                  RADFORD D. LOVETT
                           JOSEPH NEUBAUER*             Director
                   JOSEPH NEUBAUER
                        HENRY D. PERRY, JR.*            Director
                 HENRY D. PERRY, JR.
                       RANDOLPH N. REYNOLDS*            Director
                 RANDOLPH N. REYNOLDS
</TABLE>
                                       11
 

<PAGE>
<TABLE>
<CAPTION>
                      SIGNATURE                         CAPACITY
<C>                                                     <S>
                             RUTH G. SHAW*              Director
                     RUTH G. SHAW
                            LANTY L. SMITH*             Director
                    LANTY L. SMITH
                     ANTHONY P. TERRACCIANO*            Director
                ANTHONY P. TERRACCIANO
                          DEWEY L. TROGDON*             Director
                   DEWEY L. TROGDON
                             JOHN D. UIBLE*             Director
                    JOHN D. UIBLE
                              B. J. WALKER*             Director
                     B. J. WALKER
     *By Marion A. Cowell, Jr., Attorney-in-Fact
             MARION A. COWELL, JR.
<CAPTION>
                MARION A. COWELL, JR.
</TABLE>
 
Date: March 12, 1996
                                       12
 

<PAGE>
                                 EXHIBIT INDEX
<TABLE>
<CAPTION>
EXHIBIT NO.                              DESCRIPTION                                               LOCATION
<S>           <C>                                                                <C>
  (2)         FFB acquisition agreement.                                         Incorporated by reference to Exhibit (99) to
                                                                                 the Corporation's Current Report on Form 8-K
                                                                                 dated June 21, 1995.
  (3)(a)      Articles of Incorporation of the Corporation, as amended.          Incorporated by reference to Exhibit (4) to
                                                                                 the Corporation's 1990 First Quarter Report
                                                                                 on Form 10-Q, to Exhibit (99)(a) to the
                                                                                 Corporation's 1993 First Quarter Report on
                                                                                 Form 10-Q and Exhibit (4) to the
                                                                                 Corporation's Current Report on Form 8-K
                                                                                 dated January 10, 1996.
  (3)(b)      Bylaws of the Corporation, as amended.                             Filed herewith.
  (4)(a)      Instruments defining the rights of the holders of the              *
              Corporation's long-term debt.
  (4)(b)      The Corporation's Shareholder Protection Rights Agreement,
              as amended.                                                        Incorporated by reference to Exhibit (4)(b)
                                                                                 to the Corporation's Current Reports on Forms
                                                                                 8-K dated December 18, 1990 and October 20,
                                                                                 1992, and to Exhibit (99) to the
                                                                                 Corporation's Current Reports on Form 8-K
                                                                                 dated June 20, 1995 and June 21, 1995.
  (4)(c)      Deposit Agreement, dated as of January 1, 1996, between the        Incorporated by reference to Exhibit (4)(b)
              Corporation and First Union National Bank of North Carolina,       to the Corporation's Current Report on Form
              relating to the Corporation's Depositary Receipts, each            8-K dated January 10, 1996.
              representing a 1/40th interest in a share of the Corporation's
              Series F 10.64% Class A Preferred Stock.
 (10)(a)      The Corporation's Management Incentive Plan, as amended.           Filed herewith.
 (10)(b)      The Corporation's Deferred Compensation Plan for Officers.         Incorporated by reference to Exhibit (10)(b)
                                                                                 to the Corporation's 1988 Annual Report on
                                                                                 Form 10-K.
 (10)(c)      The Corporation's Deferred Compensation Plan for Non-Employee      Incorporated by reference to Exhibit (10)(c)
              Directors.                                                         to the Corporation's 1989 Annual Report on
                                                                                 Form 10-K.
 (10)(d)      The Corporation's Supplemental Executive Long-Term Disability      Incorporated by reference to Exhibit (10)(d)
              Plan.                                                              to the Corporation's 1988 Annual Report on
                                                                                 Form 10-K.
 (10)(e)      The Corporation's Supplemental Retirement Plan.                    Incorporated by reference to Exhibit (10)(f)
                                                                                 to the Corporation's 1988 Annual Report on
                                                                                 Form 10-K.
 (10)(f)      The Corporation's Retirement Plan for Non-Employee Directors.      Incorporated by reference to Exhibit (10)(g)
                                                                                 to the Corporation's 1988 Annual Report on
                                                                                 Form 10-K.
 (10)(g)      The Corporation's 1984 Master Stock Compensation Plan.             Incorporated by reference to Exhibit (28) to
                                                                                 the Corporation's Registration Statement No.
                                                                                 33-47447.
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
EXHIBIT NO.                              DESCRIPTION                                               LOCATION
<S>           <C>                                                                <C>
 (10)(h)      The Corporation's 1988 Master Stock Compensation Plan.             Incorporated by reference to Exhibit (28) to
                                                                                 the Corporation's Registration Statement No.
                                                                                 33-47447.
 (10)(i)      The Corporation's 1992 Master Stock Compensation Plan.             Incorporated by reference to Exhibit (28) to
                                                                                 the Corporation's Registration Statement No.
                                                                                 33-47447.
 (10)(j)      Employment Agreement between the Corporation and Edward E.         Incorporated by reference to Exhibit (10)(k)
              Crutchfield, as amended.                                           to the Corporation's 1994 Annual Report on
                                                                                 Form 10-K.
 (10)(k)      The Corporation's Management Long-Term Cash Incentive Plan.        Incorporated by reference to Exhibit (10)(m)
                                                                                 to the Corporation's 1992 Annual Report on
                                                                                 Form 10-K.
 (10)(l)      Employment Agreement between the Corporation and Anthony P.        Incorporated by reference to Exhibit (99)(c)
              Terracciano.                                                       to the Corporation's Registration Statement
                                                                                 No. 33-62307.
 (10)(m)      Employment Agreement between the Corporation and                   Incorporated by reference to Exhibit (10) to
              John R. Georgius.                                                  Amendment No. 1 to the Corporation's
                                                                                 Registration Statement No. 33-60835.
 (10)(n)      The Corporation's Elective Deferral Plan.                          Incorporated by reference to Exhibit (4) to
                                                                                 the Corporation's Registration Statement No.
                                                                                 33-60913.
 (12)(a)      Computations of consolidated ratios of earnings to fixed charges.  Filed herewith.
 (12)(b)      Computations of consolidated ratios of earnings to fixed charges   Filed herewith.
              and preferred stock dividends.
 (12)(c)      Combined computations of consolidated ratios of earnings to fixed  Filed herewith.
              charges.
 (12)(d)      Combined computations of consolidated ratios of earnings to fixed  Filed herewith.
              charges and preferred stock dividends.
 (13)(a)      The Corporation's 1995 Summary Annual Report to Stockholders.**    Filed herewith.
 (13)(b)      The Corporation's 1995 Annual Report (Historical Basis).**         Filed herewith.
 (13)(c)      The Corporation's 1995 Supplemental Annual Report.**               Filed herewith.
 (21)         List of the Corporation's subsidiaries.                            Filed herewith.
 (23)         Consent of KPMG Peat Marwick LLP.                                  Filed herewith.
 (24)         Power of Attorney.                                                 Filed herewith.
 (27)         The Corporation's Financial Data Schedules.***
 (99)         First Union Corporation of Virginia and Subsidiaries Summarized    Filed herewith.
              Financial Information.
</TABLE>
* The Corporation agrees to furnish to the Securities and Exchange Commission
  upon request, copies of the instruments,
 including indentures, defining the rights of the holders of the long-term debt
  of the Corporation and its subsidiaries.
** Except for those portions of the Summary Report, the Historical Report and
   the Supplemental Report which are
  expressly incorporated by reference in this Form 10-K, the Summary Report, the
   Historical Report and the
Supplemental Report are furnished for the information of the Securities and
   Exchange Commission only and are not to be
  deemed "filed" as part of such Form 10-K.
*** Filing by Electronic Data Gathering, Analysis and Retrieval System only.

<PAGE>
                                                                  EXHIBIT (3)(B)
                                     BYLAWS
                                       OF
                            FIRST UNION CORPORATION
                                   ARTICLE I
                                    OFFICES
     SECTION 1. PRINCIPAL OFFICE. The principal office of the corporation shall
be located at such place as the Board of Directors may fix from time to time.
     SECTION 2. REGISTERED OFFICE. The registered office of the corporation
required by law to be maintained in the State of North Carolina may be, but need
not be, identical with the principal office.
     SECTION 3. OTHER OFFICES. The corporation may have offices at such other
places, either within or without the State of North Carolina, as the Board of
Directors may designate or as the affairs of the corporation may require from
time to time.
                                   ARTICLE II
                            MEETINGS OF SHAREHOLDERS
     SECTION 1. PLACE OF MEETINGS. All meetings of shareholders shall be held at
the principal office of the corporation, or at such other place, either within
or without the State of North Carolina, as shall in each case be fixed by the
Chairman of the Board, the President, the Secretary or the Board of Directors
and designated in the notice of the meeting.
     SECTION 2. ANNUAL MEETINGS. The annual meeting of shareholders shall be
held at 9:30 a.m. on the third Tuesday in April of each year, or at such other
time and on such other date as the Board of Directors may determine. The Board
of Directors shall appoint persons to act as Chairman and as Secretary of the
meeting.
     SECTION 3. SUBSTITUTE ANNUAL MEETING. If the annual meeting shall not be
held on the day designated by these bylaws, a substitute annual meeting may be
called in accordance with the provisions of Section 4 of this Article II. A
meeting so called shall be designated and treated for all purposes as the annual
meeting.
     SECTION 4. SPECIAL MEETINGS. Special meetings of the shareholders may be
called at any time by the Board of Directors, the Chairman of the Board or the
President. The Board of Directors shall appoint persons to act as Chairman and
as Secretary of the meeting.
     SECTION 5. NOTICE OF MEETINGS. Written notice stating the date, time, and
place of each shareholder meeting shall be given not less than 10 nor more than
60 days before the date of the meeting, by personal delivery, telegraph,
teletype, or other form of wire or wireless communication, facsimile
transmission, mail or private carrier, by or at the direction of the Board of
Directors, the Chairman of the Board or the President, to each shareholder
entitled to vote at such meeting; provided that such notice must be given to all
shareholders with respect to any meeting at which a merger or share exchange is
to be considered and in such other instances as required by law. If mailed, such
notice shall be deemed to be effective when deposited in the United States mail,
correctly addressed to the shareholder at the shareholder's address as it
appears on the current record of shareholders of the corporation, with postage
thereon prepaid.
     In the case of a special meeting, the notice of meeting shall include a
description of the purpose or purposes for which the meeting is called. In the
case of an annual or substitute annual meeting, the notice of meeting need not
include a description of the purpose or purposes for which the meeting is
called, unless such a description is required by the provisions of the North
Carolina Business Corporation Act.
     When a meeting is adjourned to a different date, time or place, notice need
not be given of the new date, time or place if (i) the new date, time or place
is announced at the meeting before adjournment, and (ii) a new record date is
not fixed for the adjourned meeting. If a new record date is fixed for the
adjourned meeting (which must be done if the new date is more than 120 days
after the date of the original meeting), notice of the adjourned meeting must be
given as provided in this section to persons who are shareholders as of the new
record date.
     SECTION 6. WAIVER OF NOTICE. Any shareholder may waive notice of any
meeting before or after the meeting. The waiver must be in writing, signed by
the shareholder and delivered to the corporation for inclusion in the minutes or
filing with the corporate records. A shareholder's attendance, in person or by
proxy, at a meeting (i) waives objection to lack of
 

<PAGE>
notice or defective notice of the meeting, unless the shareholder or his proxy
at the beginning of the meeting objects to holding the meeting or transacting
business at the meeting, and (ii) waives objection to consideration of a
particular matter at the meeting that is not within the purpose or purposes
described in the meeting notice, unless the shareholder or his proxy objects to
considering the matter before it is voted upon.
     SECTION 7. SHAREHOLDERS' LIST. Before each meeting of shareholders, the
Secretary shall prepare an alphabetical list of the shareholders entitled to
notice of such meeting. The list shall be arranged by voting group (and within
each voting group by class or series of shares) and show the address of and
number of shares held by each shareholder. The list shall be kept on file at the
principal office of the corporation or at a place identified in the meeting
notice in the city where the meeting will be held, for the period beginning two
business days after notice of the meeting is given and continuing through the
meeting and shall be available for inspection by any shareholder, his agent or
attorney, at any time during regular business hours. The list shall also be
available at the meeting and shall be subject to inspection by any shareholder,
his agent or attorney, at any time during the meeting or any adjournment
thereof.
     SECTION 8. VOTING GROUP. All shares of one or more classes or series that
under the articles of incorporation or the North Carolina Business Corporation
Act are entitled to vote and be counted together collectively on a matter at a
meeting of shareholders, constitute a voting group. All shares entitled by the
articles of incorporation or the North Carolina Business Corporation Act to vote
generally on a matter are for that purpose a single voting group. Classes or
series of shares shall not be entitled to vote separately by voting group unless
expressly authorized by the articles of incorporation or specifically required
by law.
     SECTION 9. QUORUM. Shares entitled to vote as a separate voting group may
take action on a matter at the meeting only if a quorum of those shares exists.
A majority of the votes entitled to be cast on the matter by the voting group
constitutes a quorum of that voting group for action on that matter.
     Once a share is represented for any purpose at a meeting, it is deemed
present for quorum purposes for the remainder of the meeting and for any
adjournment of that meeting unless a new record date is or must be set for that
adjourned meeting.
     In the absence of a quorum at the opening of any meeting of shareholders,
such meeting may be adjourned from time to time by the vote of a majority of the
votes cast on the motion to adjourn. Subject to the provisions of Section 5 of
this Article II, at any adjourned meeting any business may be transacted that
might have been transacted at the original meeting if a quorum exists with
respect to the matter proposed.
     SECTION 10. PROXIES. Shares may be voted either in person or by one or more
proxies authorized by a written appointment of proxy signed by the shareholder
or by his duly authorized attorney-in-fact. An appointment of proxy is valid for
11 months from the date of its execution, unless a different period is expressly
provided in the appointment form.
     SECTION 11. VOTING OF SHARES. Subject to the provisions of the articles of
incorporation, each outstanding share shall be entitled to one vote on each
matter voted on at a meeting of shareholders.
     Except in the election of directors as governed by the provisions of
Section 3 of Article III, if a quorum exists, action on a matter by a voting
group is approved if the votes cast within the voting group favoring the action
exceed the votes cast opposing the action, unless a greater vote is required by
law, the articles of incorporation or these bylaws.
     Absent special circumstances, shares of the corporation are not entitled to
vote if they are owned, directly or indirectly, by another corporation in which
the corporation owns, directly or indirectly, a majority of the shares entitled
to vote for directors of the second corporation; provided that this provision
does not limit the power of the corporation to vote its own shares held by it in
a fiduciary capacity.
     SECTION 12. INFORMAL ACTION BY SHAREHOLDERS. Any action that is required or
permitted to be taken at a meeting of the shareholders may be taken without a
meeting if one or more written consents, describing the action so taken, shall
be signed by all of the shareholders who would be entitled to vote upon such
action at a meeting and delivered to the corporation for inclusion in the
minutes or filing with the corporate records.
     If the corporation is required by law to give notice to nonvoting
shareholders of action to be taken by unanimous written consent of the voting
shareholders, then the corporation shall give the nonvoting shareholders, if
any, written notice of the proposed action at least 10 days before the action is
taken.
     SECTION 13. ACTIONS TO BE TAKEN AT AN ANNUAL MEETING OF SHAREHOLDERS. No
business shall be transacted at an annual meeting of shareholders, except such
business as shall be (i) specified in the notice of meeting given as provided in
                                       2
 

<PAGE>
Section 5 of this Article II, (ii) otherwise brought before the meeting by or at
the direction of the Board of Directors, or (iii) otherwise brought before the
meeting by a shareholder of record of the corporation entitled to vote at the
meeting, in compliance with the procedure set forth in this Section 13. For
business to be brought before an annual meeting by a shareholder pursuant to
(iii) above, the shareholder must have given timely notice in writing to the
Secretary. To be timely, a shareholder's notice shall be delivered to, or mailed
and received at, the principal executive offices of the corporation not less
than 60 days nor more than 90 days prior to the meeting; provided, however, in
the event that less than 70 days' notice or prior public disclosure of the date
of the meeting is given or made to shareholders, notice by the shareholder to be
timely must be so received not later than the close of business on the 10th day
following the day on which such notice of the date of the meeting or such public
disclosure was made. Notice shall be deemed to have been given more than 70 days
in advance of the annual meeting if the annual meeting is called on the date
indicated by Section 2 of this Article II without regard to when public
disclosure thereof is made. Notice of actions to be brought before the annual
meeting pursuant to (iii) above shall set forth, as to each matter the
shareholder proposes to bring before the meeting, (a) a brief description of the
business desired to be brought before the meeting and the reasons for bringing
such business before the meeting, and (b) as to the shareholder giving the
notice, (i) the name and address, as they appear on the corporation's books, of
such shareholder, (ii) the classes and number of shares of the corporation which
are owned of record or beneficially by such shareholder, and (iii) any material
interest of such shareholder in such business other than his interest as a
shareholder of the corporation. Notwithstanding anything in these bylaws to the
contrary, no business shall be conducted at an annual meeting except in
accordance with the provisions set forth in this Section 13. The Chairman of the
meeting shall, if the facts warrant, determine and declare to the meeting that
any business was not properly brought before the meeting in accordance with the
provisions prescribed by these bylaws and, if he should so determine, he shall
so declare to the meeting and any such business not so properly brought before
the meeting shall not be transacted.
                                  ARTICLE III
                               BOARD OF DIRECTORS
     SECTION 1. GENERAL POWERS. All corporate powers shall be exercised by or
under the authority of, and the business and affairs of the corporation shall be
managed under the direction of, the Board of Directors.
     SECTION 2. NUMBER, TERM OF OFFICE AND QUALIFICATION. The number of
directors shall be determined by the Board of Directors in accordance with
Article 7 of the articles of incorporation. Each director shall continue in
office until the annual meeting of shareholders at which his term is to expire
and until his successor shall have been elected and qualified, or until his
death or until he shall resign or shall have been disqualified or removed in the
manner hereinafter provided. Directors need not be residents of the State of
North Carolina or shareholders of the corporation.
     SECTION 3. CLASSIFICATION AND ELECTION. The Board of Directors shall be
classified in accordance with the provisions of Article 7 of the articles of
incorporation. Each class of directors shall be elected at the annual meeting of
shareholders at which the term of their predecessors is to expire and the
persons who shall receive the highest number of votes shall be elected
directors. If prior to voting for the election of directors, demand therefor
shall be made by or on behalf of any shares entitled to vote at such meeting,
the election of directors shall be by ballot.
     SECTION 4. REMOVAL. The Board of Directors or any individual director may
be removed from office only in accordance with the provisions of Article 7 of
the articles of incorporation.
     SECTION 5. VACANCIES. Any vacancies in the Board of Directors shall be
filled in accordance with the provisions of Article 7 of the articles of
incorporation.
     SECTION 6. COMPENSATION. The Board of Directors may provide for the
compensation of directors for their services as such and for the payment or
reimbursement of any or all expenses incurred by them in connection with such
services.
     SECTION 7. NOMINATIONS FOR ELECTION OF DIRECTORS. Only persons who are
nominated in accordance with the provisions set forth in these bylaws shall be
eligible to be elected as directors at an annual meeting of shareholders.
Nominations of persons for election to the Board of Directors may be made at
such meeting of shareholders (i) by or at the direction of the Board of
Directors, or (ii) by any shareholder of the corporation who is a shareholder of
record at the time of giving of notice provided for in this Section 7, who shall
be entitled to vote for the election of directors at the meeting and who
complies with the notice procedures set forth in this Section 7. Such
nominations, other than those made by or at the direction of the Board, shall be
made pursuant to timely notice in writing to the Secretary. To be timely, a
shareholder's notice shall be delivered to, or mailed and received at, the
principal executive offices of the corporation not less
                                       3
 

<PAGE>
than 60 days nor more than 90 days prior to the meeting; provided, however, in
the event that less than 70 days' notice or prior public disclosure of the date
of the meeting is given or made to shareholders, notice by the shareholder to be
timely must be so received not later than the close of business on the 10th day
following the day on which such notice of the date of the meeting or such public
disclosure was made. Notice shall be deemed to have been given more than 70 days
in advance of the annual meeting if the annual meeting is called on the date
indicated by Section 2 of Article II of these bylaws without regard to when
public disclosure thereof is made. Such shareholder's notice shall set forth (a)
as to each person whom the shareholder proposes to nominate for election or
reelection as a director, information relating to such person similar in
substance to that required to be disclosed in solicitations of proxies for
election of directors pursuant to Items 7(a) and (b) of Regulation 14A under the
Securities Exchange Act of 1934, as amended, and such person's written consent
to being named as a nominee and to serving as a director if elected, and (b) as
to the shareholder giving the notice, (i) the name and address, as they appear
on the corporation's books, of such shareholder, and (ii) the class and number
of shares of the corporation which are owned of record or beneficially by such
shareholder. At the request of the Board of Directors, any person nominated by
the Board for election as a director shall furnish to the Secretary that
information required to be set forth in a shareholder's notice of nomination
which pertains to the nominee. The Chairman of the meeting shall, if the facts
warrant, determine and declare to the meeting that a nomination was not made in
accordance with the provisions prescribed by these bylaws and, if he should so
determine, he shall so declare to the meeting and the defective nomination shall
be disregarded. The foregoing provisions of this Section 7 shall not apply to
any director who is nominated and elected under specified circumstances by
holders of any class or series of stock having a preference over the Common
Stock as to dividends or upon liquidation.
                                   ARTICLE IV
                             MEETINGS OF DIRECTORS
     SECTION 1. REGULAR MEETINGS. A regular meeting of the Board of Directors
shall be held immediately after, and at the same place as, the annual meeting of
shareholders. In addition, the Board of Directors may provide, by resolution,
the time and place, either within or without the State of North Carolina, for
the holding of additional regular meetings. Such a meeting may be held by
teleconference call to the extent permitted by applicable law.
     SECTION 2. SPECIAL MEETINGS. Special meetings of the Board of Directors may
be called by or at the request of the Chairman of the Board, the President or by
any three directors. Such a meeting may be held either within or without the
State of North Carolina, as fixed by the person or persons calling the meeting.
Such a meeting may be held by teleconference call to the extent permitted by
applicable law.
     SECTION 3. NOTICE OF MEETINGS. Regular meetings of the Board of Directors
may be held without notice. The person or persons calling a special meeting of
the Board of Directors shall, at least twenty-four hours before the meeting,
give or cause to be given notice thereof by any usual means of communication.
Such notice need not specify the purpose for which the meeting is called. Any
duly convened regular or special meeting may be adjourned by the directors to a
later time without further notice.
     SECTION 4. WAIVER OF NOTICE. Any director may waive notice of any meeting
before or after the meeting. The waiver must be in writing, signed by the
director entitled to the notice and delivered to the corporation for inclusion
in the minutes or filing with the corporate records. A director's attendance at
or participation in a meeting waives any required notice of such meeting, unless
the director at the beginning of the meeting, or promptly upon arrival, objects
to holding the meeting or to transacting business at the meeting and does not
thereafter vote for or assent to action taken at the meeting.
     SECTION 5. QUORUM. Unless the articles of incorporation or these bylaws
provide otherwise, a majority of the number of directors fixed by or pursuant to
the articles of incorporation shall constitute a quorum for the transaction of
business at any meeting of the Board of Directors.
     SECTION 6. MANNER OF ACTING. Except as otherwise provided in the articles
of incorporation or these bylaws, including Section 9 of this Article IV, the
affirmative vote of a majority of the directors present at a meeting at which a
quorum is present shall be the act of the Board of Directors.
     SECTION 7. PRESUMPTION OF ASSENT. A director who is present at a meeting of
the Board of Directors or a committee of the Board of Directors when corporate
action is taken is deemed to have assented to the action taken unless (i) he
objects at the beginning of the meeting or promptly upon his arrival, to holding
the meeting or to transacting business at the meeting, (ii) his dissent or
abstention from the action taken is entered in the minutes of the meeting, or
(iii) he files
                                       4
 

<PAGE>
written notice of his dissent or abstention with the presiding officer of the
meeting before its adjournment or with the corporation immediately after the
adjournment of the meeting. Such right of dissent or abstention is not available
to a director who votes in favor of the action taken.
     SECTION 8. ACTION WITHOUT MEETING. Action required or permitted to be taken
at a meeting of the Board of Directors may be taken without a meeting if the
action is taken by all members of the Board. The action must be evidenced by one
or more written consents signed by each director before or after such action,
describing the action taken and included in the minutes or filed with the
corporate records.
     SECTION 9. COMMITTEES OF THE BOARD. The Board of Directors may create an
Executive Committee and other committees of the Board and appoint members of the
Board of Directors to serve on them. The creation of a committee of the Board
and appointment of members to it must be approved by the greater of (i) a
majority of the number of directors in office when the action is taken, or (ii)
the number of directors required to take action pursuant to Section 6 of this
Article IV. Each committee of the Board must have two or more members and, to
the extent authorized by law and specified by the Board of Directors, shall have
and may exercise all of the authority of the Board of Directors in the
management of the corporation. Each committee member serves at the pleasure of
the Board of Directors. The provisions in these bylaws governing meetings,
action without meetings, notice, waiver of notice, quorum and voting
requirements of the Board of Directors apply to committees of the Board
established under this section.
                                   ARTICLE V
                                    OFFICERS
     SECTION 1. NUMBER OF OFFICERS. The officers of the corporation may be a
Chairman of the Board, one or more Vice Chairmen (who shall not be required to
be directors of the corporation), a President, one or more Vice Presidents, a
Secretary, a Treasurer and such other officers as may be appointed in accordance
with the provisions of this Article V. Any two or more offices may be held by
one person, but no individual may act in more than one capacity where action of
two or more officers is required.
     SECTION 2. ELECTION, TERM OF OFFICE AND QUALIFICATION. Each officer, except
such officers as may be appointed in accordance with the provisions of Section 3
of this Article V, shall be chosen by the Board of Directors and shall hold
office until the annual meeting of the Board of Directors held next after his
election or until his successor shall have been duly chosen and qualified or
until his death or until he shall resign or shall have been disqualified or
removed from office.
     SECTION 3. SUBORDINATE OFFICERS. The Board of Directors may delegate to any
officer the power to appoint any subordinate officer and to prescribe his
respective authority and duties.
     SECTION 4. OFFICERS ACTING AS ASSISTANT SECRETARY. Any Senior Vice
President, Vice President or Assistant Vice President shall have, by virtue of
his office and by authority of these bylaws the authority from time to time to
act as an Assistant Secretary of the corporation and to such extent said
officers are appointed to the office of Assistant Secretary.
     SECTION 5. REMOVAL. The officers specifically designated in Section 1 of
this Article V may be removed, either with or without cause, by vote of a
majority of the number of directors then in office. The officers appointed in
accordance with the provisions of Section 3 of this Article V may be removed,
either with or without cause, by a majority vote of the directors present at any
meeting or by any officer upon whom such power of removal may be conferred by
the Board of Directors. The removal of any person from office shall be without
prejudice to the contract rights, if any, of the person so removed.
     SECTION 6. RESIGNATIONS. Any officer may resign at any time by giving
written notice to the Board of Directors, the Chairman of the Board or the
President, or if he was appointed by an officer in accordance with Section 3 of
this Article V, by giving written notice to the officer who appointed him. Such
resignation shall take effect at the time specified therein, or if no time is
specified therein, at the time such resignation is received by the Chairman of
the Board, the President or the officer who appointed such officer, unless it
shall be necessary to accept such resignation before it becomes effective, in
which event the resignation shall take effect upon its acceptance by the Board
of Directors, the Chairman of the Board, the President or the officer who
appointed such officer. Unless otherwise specified therein, the acceptance of
any such resignation shall not be necessary to make it effective.
     SECTION 7. VACANCIES. A vacancy in an office because of death, resignation,
removal, disqualification or any other cause, shall be filled for the unexpired
portion of the term in the manner prescribed by these bylaws for regular
appointments or elections to such office.
                                       5
 

<PAGE>
     SECTION 8. CHIEF EXECUTIVE OFFICER. The Chairman shall be the Chief
Executive Officer of the corporation unless some other officer is so designated
by the Board of Directors.
     SECTION 9. DUTIES OF OFFICERS. The duties of all officers elected by the
Board of Directors shall be prescribed by the Board of Directors. Nevertheless,
the Board of Directors may delegate to the Chief Executive Officer the authority
to prescribe the duties of other officers of the corporation not inconsistent
with law, the articles of incorporation and these bylaws.
     In case of the absence of any officer of the corporation or for any other
reason that the Board of Directors may deem sufficient, the Board of Directors
may delegate the powers or duties of such officer to any other officer or to any
director for the time being, provided a majority of the directors then in office
concurs therein.
     SECTION 10. SALARIES OF OFFICERS. No officer of the corporation shall be
prevented from receiving a salary as such officer or from voting thereon by
reason of the fact that he is also a director of the corporation. The salaries
of the officers of the corporation, including such officers as may be directors
of the corporation, shall be fixed from time to time by the Board of Directors,
except that the Board of Directors may delegate to any officer who has been
given power to appoint subordinate officers, as provided in Section 3 of this
Article V, the authority to fix the salaries or other compensation of any such
officers appointed by him.
                                   ARTICLE VI
                     CONTRACTS, LOANS, CHECKS AND DEPOSITS
     SECTION 1. CONTRACTS. The Board of Directors may authorize any officer or
officers, agent or agents, to enter into any contract or execute and deliver any
instrument in the name of and on behalf of the corporation. Such authority may
be general or confined to specific instances.
     SECTION 2. LOANS. No loans shall be contracted on behalf of the corporation
and no evidence of indebtedness shall be issued in its name unless authorized by
the Board of Directors. Such authority may be general or confined to specific
instances.
     SECTION 3. CHECKS AND DRAFTS. All checks, drafts or other orders for the
payment of money, issued in the name of the corporation, shall be signed by such
officer or officers, agent or agents of the corporation and in such manner as
shall from time to time be determined by the Board of Directors.
     SECTION 4. DEPOSITS. All funds of the corporation not otherwise employed
shall be deposited from time to time to the credit of the corporation in such
depositories as may be selected by or under the authority of the Board of
Directors.
                                  ARTICLE VII
                           SHARES AND THEIR TRANSFER
     SECTION 1. CERTIFICATES FOR SHARES. The Board of Directors may authorize
the issuance of some or all of the shares of the corporation's classes or series
without issuing certificates to represent such shares. If shares are represented
by certificates, the certificates shall be in such form as required by law and
as determined by the Board of Directors. Certificates shall be signed, either
manually or in facsimile, by the Chairman of the Board, the President or a Vice
President and by the Secretary or Treasurer or an Assistant Secretary or an
Assistant Treasurer. All certificates for shares shall be consecutively numbered
or otherwise identified and entered into the stock transfer books of the
corporation. When shares are represented by certificates, the corporation shall
issue and deliver to each shareholder to whom such shares have been issued or
transferred, certificates representing the shares owned by him. When shares are
not represented by certificates, then within a reasonable time after the
issuance or transfer of such shares, the corporation shall send the shareholder
to whom such shares have been issued or transferred a written statement of the
information required by law to be on certificates.
     SECTION 2. STOCK TRANSFER BOOKS. The corporation shall keep a book or set
of books, to be known as the stock transfer books of the corporation, containing
the name of each shareholder of record, together with such shareholder's address
and the number and class or series of shares held by him. Transfers of shares of
the corporation shall be made only on the stock transfer books of the
corporation by the holder of record thereof or by his legal representative, who
shall furnish proper evidence of authority to transfer, or by his attorney
authorized to effect such transfer by power of attorney
                                       6
 

<PAGE>
duly executed and filed with the Secretary, and upon surrender for cancellation
of the certificate for such shares (if the shares are represented by
certificates).
     SECTION 3. LOST, STOLEN OR DESTROYED CERTIFICATES. The Board of Directors
may direct a new certificate to be issued in place of any certificate
theretofore issued by the corporation claimed to have been lost, stolen or
destroyed, upon receipt of an affidavit of such fact from the person claiming
the certificate to have been lost, stolen or destroyed. When authorizing such
issue of a new certificate, the Board of Directors shall require that the owner
of such lost, stolen or destroyed certificate, or his legal representative, give
the corporation a bond in such sum and with such surety or other security as the
Board may direct as indemnity against any claim that may be made against the
corporation with respect to the certificate claimed to have been lost, stolen or
destroyed, except where the Board of Directors by resolution finds that in the
judgment of the directors the circumstances justify omission of a bond.
     SECTION 4. FIXING RECORD DATE. The Board of Directors may fix a future date
as the record date for one or more voting groups in order to determine the
shareholders entitled to notice of a shareholders' meeting, to demand a special
meeting, to vote or to take any other action. Such record date may not be more
than 70 days before the meeting or action requiring a determination of
shareholders. A determination of shareholders entitled to notice of or to vote
at a shareholders' meeting is effective for any adjournment of the meeting
unless the Board of Directors fixes a new record date for the adjourned meeting,
which it must do if the meeting is adjourned to a date more than 120 days after
the date fixed for the original meeting.
     If no record date is fixed by the Board of Directors for the determination
of shareholders entitled to notice of or to vote at a meeting of shareholders,
the close of business on the day before the first notice of the meeting is
delivered to shareholders shall be the record date for such determination of
shareholders.
     The Board of Directors may fix a date as the record date for determining
shareholders entitled to a distribution or share dividend. If no record date is
fixed by the Board of Directors for such determination, it is the date the Board
of Directors authorizes the distribution or share dividend.
     SECTION 5. HOLDER OF RECORD. Except as otherwise required by law, the
corporation may treat the person in whose name the shares stand of record on its
books as the absolute owner of the shares and the person exclusively entitled to
receive notification and distributions, to vote and to otherwise exercise the
rights, powers and privileges of ownership of such shares.
                                  ARTICLE VIII
                               GENERAL PROVISIONS
     SECTION 1. DISTRIBUTIONS. The Board of Directors may from time to time
authorize, and the corporation may grant, distributions and share dividends to
its shareholders pursuant to law and subject to the provisions of the articles
of incorporation.
     SECTION 2. SEAL. The corporate seal of the corporation shall consist of two
concentric circles between which is the name of the corporation and in the
center of which is inscribed SEAL; and such seal, as impressed or affixed on the
margin hereof, is hereby adopted as the corporate seal of the corporation.
     SECTION 3. FISCAL YEAR. The fiscal year of the corporation shall be fixed
by the Board of Directors.
     SECTION 4. AMENDMENTS. Except as otherwise provided in these bylaws, the
articles of incorporation or the North Carolina Business Corporation Act, these
bylaws may be amended or repealed and new bylaws may be adopted by the
affirmative vote of a majority of the number of directors then in office at any
regular or special meeting of the Board of Directors. The Board of Directors
shall not have power to amend, repeal or adopt a bylaw (i) requiring more than a
majority of the voting shares for a quorum at a meeting of shareholders or more
than a majority of the votes cast to constitute action by the shareholders,
except where higher percentages are required by law, (ii) providing for the
management of the corporation other than by the Board of Directors or its
Executive Committee, (iii) increasing or decreasing the authorized number of
directors beyond the maximum number or minimum number set forth in Article 7 of
the articles of incorporation, or (iv) inconsistent with, or (as to any matter
covered by said Article 7) in a manner other than as prescribed by, Article 7 of
the articles of incorporation. The shareholders may amend or repeal the bylaws
and adopt new bylaws at any annual meeting or at a special meeting called for
such purpose provided that no bylaw may be so amended, repealed or adopted which
is inconsistent with, or (as to any matter covered by said Article 7) adopted in
a manner other than as prescribed by, Article 7 of the articles of incorporation
without the affirmative vote of the holders of not less than
                                       7
 

<PAGE>
80% of the outstanding shares of capital stock of the corporation entitled to
vote in the election of directors, voting together as a single class. No bylaw
adopted or amended by the shareholders shall be altered or repealed by the Board
of Directors, except when the articles of incorporation or a bylaw adopted by
the shareholders authorizes the Board of Directors to adopt or repeal any such
bylaw.
     SECTION 5. DEFINITIONS. Unless the context otherwise requires, terms used
in these bylaws shall have the meanings assigned to them in the North Carolina
Business Corporation Act to the extent defined therein.
     SECTION 6. INAPPLICABILITY OF THE NORTH CAROLINA SHAREHOLDER PROTECTION
ACT. The provisions of The North Carolina Shareholder Protection Act (N.C.G.S.
(section mark) 55-9-01 through (section mark) 55-9-05) shall not be applicable
to the corporation, effective as of August 21, 1990, the date this bylaw was
adopted by the Board of Directors in accordance with Section 55-9-05 of such
Act.
     SECTION 7. INAPPLICABILITY OF THE NORTH CAROLINA CONTROL SHARE ACQUISITION
ACT. The provisions of The North Carolina Control Share Acquisition Act
(N.C.G.S. (section mark) 55-9A-01 through (section mark) 55-9A-09) shall not be
applicable to the corporation, effective as of August 21, 1990, the date this
bylaw was adopted by the Board of Directors in accordance with Section 55-9A-09
of such Act.
     SECTION 8. EXECUTION OF INSTRUMENTS. All agreements, indentures, mortgages,
deeds, conveyances, transfers, certificates, declarations, receipts, discharges,
releases, satisfactions, settlements, petitions, schedules, accounts,
affidavits, bonds, undertakings, proxies, and other instruments or documents may
be signed, executed, acknowledged, verified, delivered or accepted on behalf of
the Corporation by the Chairman of the Board, or the President, or any Vice
Chairman of the Board, any Vice President or Assistant Vice President, or the
Secretary or any Assistant Secretary; provided, however, that where required,
any such instrument shall be attested by one of such officers other than the
officer executing such instrument. Any such instruments may also be executed,
acknowledged, verified, delivered, or accepted on behalf of the Corporation in
such other manner and by such other officers as the Board of Directors may from
time to time direct. The provisions of this Section 8 are supplementary to any
other provisions of these Bylaws.
                                   ARTICLE IX
                                INDEMNIFICATION
     SECTION 1. DIRECTORS AND EXECUTIVE OFFICERS INDEMNITY. Each director and
executive officer of the Corporation shall be indemnified by the Corporation
against liability in any proceeding (including without limitation a proceeding
brought by or on behalf of the Corporation itself) arising out of his status as
such or his activities in either of the foregoing capacities, except for any
liability incurred on account of activities which were at the time taken known
or believed by such person to be clearly in conflict with the best interests of
the Corporation. Liabilities incurred by a director or executive officer of the
Corporation in defending a proceeding shall be paid by the Corporation in
advance of the final disposition of such proceeding upon receipt of an
undertaking by the director or executive officer to repay such amount if it
shall be determined, as provided in Section 5(a) hereof, that he is not entitled
to be indemnified by the Corporation against such liabilities.
     The indemnity against liability in the preceding paragraph of this Section
1, including liabilities incurred in defending a proceeding, shall be automatic
and self-operative.
     SECTION 2. ADDITIONAL INDEMNITY. Any director, officer or employee of the
Corporation who serves at the request of the Corporation as a director, officer,
employee or agent of a charitable, not-for-profit, religious, educational or
hospital corporation, partnership, joint venture, trust or other enterprise, or
a trade association, or as a trustee or administrator under an employee benefit
plan, or who serves at the request of the Corporation as a director, officer or
employee of a business corporation in connection with the administration of an
estate or trust by the Corporation, shall have the right to be indemnified by
the Corporation, subject to the provisions set forth in the following paragraph
of this Section 2, against liabilities in any manner arising out of or
attributable to such status or activities in any such capacity, except for any
liability incurred on account of activities which were at the time taken known
or believed by such person to be clearly in conflict with the best interests of
the Corporation, or of the corporation, partnership, joint venture, trust,
enterprise, association or plan being served by such person.
     In the case of all persons except the directors and executive officers of
the Corporation, the determination of whether a person is entitled to
indemnification under the preceding paragraph of this Section 2 shall be made by
and in the sole discretion of the Chief Executive Officer of the Corporation. In
the case of the directors and executive officers of the
                                       8
 

<PAGE>
Corporation, the indemnity against liability in the preceding paragraph of this
Section 2 shall be automatic and self-operative.
     SECTION 3. DEFINITIONS. For purposes of this Article IX of these bylaws
only, the following terms shall have the meanings indicated:
          (a) The term "Corporation" means First Union Corporation and its
     direct and indirect wholly-owned (excluding directors' qualifying shares)
     subsidiaries.
          (b) The term "director" means an individual who is or was a director
     of the Corporation.
          (c) The term "executive officer" means an officer of the Corporation
     who by resolution of the Board of Directors of the Corporation has been
     determined to be an executive officer of the Corporation for purposes of
     Regulation O of the Federal Reserve Board.
          (d) The term "liability" means the obligation to pay a judgment,
     settlement, penalty, fine (including an excise tax assessed with respect to
     an employee benefit plan), or reasonable expenses, including counsel fees
     and expenses, incurred with respect to a proceeding.
          (e) The term "party" includes an individual who was, is, or is
     threatened to be made a named defendant or respondent in a proceeding.
          (f) The term "proceeding" means any threatened, pending, or completed
     claim, action, suit, or proceeding, whether civil, criminal,
     administrative, or investigative and whether formal or informal.
     SECTION 4. SETTLEMENTS. The Corporation shall have no obligation to
indemnify any person for an amount paid in settlement of a proceeding unless the
Corporation consents in writing to such settlement.
     SECTION 5. ADDITIONAL PROVISIONS.
          (a) Notwithstanding anything to the contrary provided herein, no
     person shall have a right to indemnification with respect to any liability
     to the extent such person is entitled to receive payment therefor under any
     insurance policy or from any corporation, partnership, joint venture,
     trust, trade association, employee benefit plan, or other enterprise other
     than the Corporation, or to the extent that a court of competent
     jurisdiction determines that such indemnification is void or prohibited
     under state or federal law.
          (b) The right to indemnification herein provided for shall apply to
     persons who are directors, officers, or employees of corporations or other
     entities that are hereafter merged or otherwise combined with the
     Corporation only after the effective date of such merger or other
     combination and only as to their status and activities after such date.
          (c) The right to indemnification herein provided for shall inure to
     the benefit of the heirs and legal representatives of any person entitled
     to such right.
          (d) No revocation of, change in, or adoption of any resolution or
     provision in the articles of incorporation or bylaws of the Corporation
     inconsistent with, this bylaw shall adversely affect the rights of any
     director, officer, or employee of the Corporation with respect to (i) any
     proceeding commenced or threatened prior to such revocation, change, or
     adoption, or (ii) any proceeding arising out of any act or omission
     occurring prior to such revocation, change, or adoption, in either case,
     without the written consent of such director, officer, or employee.
          (e) The rights hereunder shall be in addition to and not exclusive of
     any other rights to which a director, officer, or employee of the
     Corporation may be entitled under any statute, agreement, insurance policy
     or otherwise.
          (f) The Corporation shall have the power to purchase and maintain
     insurance on behalf of any person who is or was a director, officer, or
     employee of the Corporation, or is or was serving at the request of the
     Corporation as a director, officer, employee, or agent of another
     corporation, partnership, joint venture, trust, trade association, employee
     benefit plan, or other enterprise, against any liability asserted against
     such director, officer, or employee in any such capacity, or arising out of
     their status as such, whether or not the Corporation would have the power
     to indemnify such director, officer, or employee against such liability.
                                       9
 



<PAGE>
                                                                 EXHIBIT (10)(A)
                            FIRST UNION CORPORATION
                           MANAGEMENT INCENTIVE PLAN
I. PURPOSE:
     Through recognition of both Corporate and individual performance, the Plan
is intended to provide significant and sustaining motivation to key Corporate
management personnel who are responsible for meeting growth and profit
objectives.
II. EFFECTIVE DATE:
     The Plan shall be effective with the fiscal year beginning January 1, 1978,
and shall continue for each fiscal year thereafter until terminated.
III. ELIGIBILITY:
     It is the Plan intent that primary participants will be limited to key
members of senior management selected by the Human Resources Committee. In
addition, management positions may be designated on a periodic basis by the
Human Resources Committee.
IV. PROCEDURE:
     The following procedure will be used to determine award payments under the
Plan:
  (A) FUNDING:
          A management incentive pool will be developed on the following basis:
             (Bullet) A contribution to the pool will be made only after a 12%
                      return on common equity, excluding any adjustment for
                      unrealized gains or losses on debt and equity securities
                      pursuant to Statement of Financial Accounting Standards
                      Number 115 (ROE) has been attained for a given fiscal
                      year, based on the net income of First Union Corporation
                      adjusted for unusual items to be determined at the
                      discretion of the Human Resources Committee ("Adjusted Net
                      Income for Pool Purposes").
             (Bullet) The pool contribution would then be made on the basis of
                      the following table:
<TABLE>
<CAPTION>
    ROE (BASED ON ADJUSTED            % OF ADJUSTED NET
NET INCOME FOR POOL PURPOSES)*    INCOME FOR POOL PURPOSES*
<S>                               <C>
   12.00%                                    1.00
   12.50                                     1.15
   13.00                                     1.30
   13.50                                     1.45
   14.00                                     1.60
   14.50                                     1.75
   15.00                                     1.90
   15.50                                     2.05
   16.00                                     2.20
   16.50                                     2.35
   17.00                                     2.50
   Greater than 17.00%                       2.50
</TABLE>
 
             (Bullet) The aforelisted funding requirements are general
                      guidelines that may be adjusted from time to time by the
                      Human Resources Committee of the Board. The Committee may,
                      at its discretion, make incentive payments notwithstanding
                      these guidelines at such time and to such individuals as
                      deemed appropriate based on unforeseen circumstances. In
                      addition, the evaluation of performance under the Plan
                      should take into consideration actions taken in support of
                      the Corporation's long-term growth strategy that may
                      negatively impact the Corporation's single year ROE
                      calculation.
* Each ten basis points increase in ROE between 12% and 17% shall result in a
  three basis points increase in the corresponding % of Adjusted Net Income for
  Pool Purposes.
 

<PAGE>
  (B) (1) INDIVIDUAL AWARDS:
          Participants will receive awards from the management incentive pool on
     the basis of individual performance as determined by the Human Resources
     Committee of the Board of Directors.
     (2) INDIVIDUAL PERFORMANCE:
          Performance used as a determinant for individual award grants will be
     based upon achievement of predetermined goals and objectives and will be
     supported by the Corporation's formally documented performance evaluation
     system. The maximum potential award per individual shall be 200% of base
     salary.
     (3) COVERED OFFICERS:
          Notwithstanding the foregoing, awards may only be granted to such
     executive officers of First Union Corporation (the "Corporation") and its
     subsidiaries as the Human Resource Committee may designate in writing as
     Covered Officers ("Covered Officers"), on the following conditions:
             (Bullet) Prior to April 1, 1994, as to awards for 1994, and prior
                      to January 1 of each year thereafter as to awards for each
                      such year, the Human Resources Committee shall determine
                      the Covered Officers and an ROE performance goal, based on
                      Adjusted Net Income for Award Purposes (as defined below),
                      for 1994 and each year thereafter that will need to be
                      attained by the Corporation in order for awards to be made
                      to the Covered Officers for each such year.
             (Bullet) Each award shall be equal to 100% of the Covered Officer's
                      base salary as of December 31, 1994, as to 1994 awards,
                      and shall be equal to 200% of the Covered Officer's base
                      salary as of December 31 of each year thereafter as to
                      awards for each such year; provided, however, such award
                      may not exceed $3,000,000; and provided, further, the
                      Human Resources Committee, in its discretion, may reduce
                      the amount of any such award at any time before such award
                      is paid to a Covered Officer.
             (Bullet) "Adjusted Net Income for Award Purposes" means the
                      Corporation's annual net income applicable to common
                      stockholders, adjusted to remove the effect of the
                      following:
                 (i) items to be disclosed under generally accepted accounting
                     principles, or that would be disclosed absent a materiality
                     concept, in the Corporation's annual income statement as
                     extraordinary gains or losses or as changes in accounting
                     principles;
                 (ii) net income or loss attributable to companies acquired in
                      acquisition transactions which are being treated as
                      poolings under generally accepted accounting principles to
                      the extent the income or loss is attributable to periods
                      prior to the consummation date of the transaction; and
                (iii) restructuring charges to be recognized in the
                      Corporation's annual income statement as a result of
                      current and/or pending acquisition transactions.
             (Bullet) In situations where net income applicable to common
                      stockholders is adjusted as a result of pooling
                      transactions noted above, the average equity of the
                      Corporation for the year, against which the Adjusted Net
                      Income for Award Purposes is compared to determine ROE,
                      shall be computed without taking into account the equity
                      of an acquired company for any time periods prior to
                      consummation of the transaction.
          (4) In all cases, the recommended individual awards must be approved
     by the Human Resources Committee. In addition, the total of all actual
     awards made will be subject to any governmental wage guidelines which may
     exist and individual awards will be subject to applicable tax withholdings.
          To the extent contributions to the management incentive pool exceed
     individual awards made under the Plan, such excess shall be held under the
     Plan and shall be available to be granted to individuals under the Plan at
     such time and in such amounts as may be determined in accordance with the
     provisions of the Plan.
V. AWARD PAYMENT:
     Except as may otherwise be determined by the Human Resources Committee
pursuant to the last paragraph of the preceding Article IV, awards made in a
given fiscal year will be paid during the first quarter of the year subsequent
to the
                                       2


<PAGE>
fiscal year on which the award is based or at such other time or times as the
Human Resources Committee may determine. Participants must be employed as of
December 31 to receive a payment during the following year, except in the case
of retirement under the First Union Corporation Pension Plan, death, or
disability under the First Union Corporation Long-Term Disability Plan. In these
cases, the amount would be paid to the individual or beneficiary in the same
manner.
     Notwithstanding the foregoing, awards to Covered Officers shall be made on
the January 31st following the year for which the awards are being made or at
any time thereafter; provided, however, awards may be made prior to such January
31st if such awards are discounted using the applicable short-term federal rate
in effect at the time of payment in accordance with Section 1274(d) of the
Internal Revenue Code of 1986, as amended (the "Code"); and provided further,
however, awards may only be paid to Covered Officers after the Human Resources
Committee certifies in writing that the applicable ROE performance goal and any
other material conditions precedent to the payment of such awards have been
satisfied.
VI. ADMINISTRATION:
     This Plan shall be administered by the Human Resources Committee of the
Board of Directors. As indicated previously, all actual awards made under the
Plan must be approved by the Human Resources Committee.
VII. MODIFICATION AND TERMINATION:
     The Plan may be terminated at any time by the Board of Directors. This Plan
may be amended in whole or in part from time to time by the Human Resources
Committee of the Board of Directors, but no amendment shall operate to decrease
the awards previously made and due any participant.
     Notwithstanding the foregoing, any amendment that changes the performance
goal provided for in Article IV (B) (3), including (i) the class of individuals
eligible to receive awards under such Article IV (B) (3), (ii) a description of
the business criteria on which the performance goal is based, and (iii) the
maximum limitation set forth in such Article IV (B) (3), shall be subject to the
approval of the stockholders of First Union Corporation, it being understood
that the determination by the Human Resources Committee of varying ROE goals
pursuant to such Article IV (B)(3) shall not be deemed to be a change in the
material terms of the performance goal.
     Notwithstanding anything to the contrary contained in the Plan, if the
amendments to the Plan adopted by the Human Resources Committee on February 15,
1994, and reflected above, are not approved by the stockholders of the
Corporation, the Plan shall remain in full force and effect in accordance with
the terms and conditions of the Plan in effect prior to the adoption of such
amendments; provided, however, in such case no awards may thereafter be made
under the Plan to "covered employees" (as such term is defined in Section 162(m)
of the Code).
VIII. NONASSIGNABILITY:
     Interests in the Plan may not be transferred or assigned by participants
other than by will or the laws of descent and distribution.
                                       3
 



<PAGE>
                                                                 EXHIBIT (12)(A)
                            FIRST UNION CORPORATION
                          COMPUTATIONS OF CONSOLIDATED
                      RATIOS OF EARNINGS TO FIXED CHARGES
<TABLE>
<CAPTION>
                                                                                  YEARS ENDED DECEMBER 31,
(DOLLARS IN THOUSANDS)                                            1995         1994         1993         1992         1991
<S>                                                            <C>           <C>          <C>          <C>          <C>
EXCLUDING INTEREST ON DEPOSITS
Pretax income from continuing operations....................   $1,558,664    1,415,456    1,220,781      581,203      419,801
Fixed charges, excluding capitalized interest...............    1,080,776      669,978      517,742      456,867      698,898
(A.) Earnings...............................................   $2,639,440    2,085,434    1,738,523    1,038,070    1,118,699
Interest, excluding interest on deposits....................   $1,032,363      619,698      467,181      405,297      652,393
One-third of rents..........................................       48,413       50,280       50,561       51,570       46,505
Capitalized interest........................................        2,757        1,120          285          381        2,326
(B.) Fixed charges..........................................   $1,083,533      671,098      518,027      457,248      701,224
Consolidated ratios of earnings to fixed charges, excluding
  interest on deposits (A./B.)..............................         2.44X        3.11         3.36         2.27         1.60
INCLUDING INTEREST ON DEPOSITS
Pretax income from continuing operations....................   $1,558,664    1,415,456    1,220,781      581,203      419,801
Fixed charges, excluding capitalized interest...............    3,159,467    2,111,226    1,841,000    2,072,538    2,789,501
(C.) Earnings...............................................   $4,718,131    3,526,682    3,061,781    2,653,741    3,209,302
Interest, including interest on deposits....................   $3,111,054    2,060,946    1,790,439    2,020,968    2,742,996
One-third of rents..........................................       48,413       50,280       50,561       51,570       46,505
Capitalized interest........................................        2,757        1,120          285          381        2,326
(D.) Fixed charges..........................................   $3,162,224    2,112,346    1,841,285    2,072,919    2,791,827
Consolidated ratios of earnings to fixed charges, including
  interest on deposits (C./D.)..............................         1.49X        1.67         1.66         1.28         1.15
</TABLE>
 



<PAGE>
                                                                 EXHIBIT (12)(B)
                            FIRST UNION CORPORATION
                          COMPUTATIONS OF CONSOLIDATED
                      RATIOS OF EARNINGS TO FIXED CHARGES
                         AND PREFERRED STOCK DIVIDENDS
<TABLE>
<CAPTION>
                                                                                  YEARS ENDED DECEMBER 31,
(DOLLARS IN THOUSANDS)                                            1995         1994         1993         1992         1991
<S>                                                            <C>           <C>          <C>          <C>          <C>
EXCLUDING INTEREST ON DEPOSITS
Pretax income from continuing operations....................   $1,558,664    1,415,456    1,220,781      581,203      419,801
Fixed charges, excluding preferred stock dividends
  and capitalized interest..................................    1,084,561      705,306      530,024      473,158      705,944
(A.) Earnings...............................................   $2,643,225    2,120,762    1,750,805    1,054,361    1,125,745
Interest, excluding interest on deposits....................    1,032,363      619,698      467,181      405,297      652,393
One-third of rents..........................................       48,413       50,280       50,561       51,570       46,505
Preferred stock dividends*..................................       10,814      102,036       37,182       48,270       41,615
Capitalized interest........................................        2,757        1,120          285          381        2,326
(B.) Fixed charges..........................................   $1,094,347      773,134      555,209      505,518      742,839
Consolidated ratios of earnings to fixed charges, excluding
  interest on deposits (A./B.)..............................         2.42X        2.74         3.15         2.09         1.52
INCLUDING INTEREST ON DEPOSITS
Pretax income from continuing operations....................   $1,558,664    1,415,456    1,220,781      581,203      419,801
Fixed charges, excluding preferred stock dividends
  and capitalized interest..................................    3,163,252    2,146,554    1,853,282    2,088,829    2,796,546
(C.) Earnings...............................................   $4,721,916    3,562,010    3,074,063    2,670,032    3,216,347
Interest, including interest on deposits....................   $3,111,054    2,060,946    1,790,439    2,020,968    2,742,996
One-third of rents..........................................       48,413       50,280       50,561       51,570       46,505
Preferred stock dividends*..................................       10,814      102,036       37,182       48,270       41,615
Capitalized interest........................................        2,757        1,120          285          381        2,326
(D.) Fixed charges..........................................   $3,173,038    2,214,382    1,878,467    2,121,189    2,833,442
Consolidated ratios of earnings to fixed charges, including
  interest on deposits (C./D.)..............................         1.49X        1.61         1.64         1.26         1.14
</TABLE>
 
* Includes redemption premium of $41,355,000 in 1994.
 



<PAGE>
                                                                 EXHIBIT (12)(C)
                            FIRST UNION CORPORATION
                         FIRST FIDELITY BANCORPORATION
                     COMBINED COMPUTATIONS OF CONSOLIDATED
                      RATIOS OF EARNINGS TO FIXED CHARGES
<TABLE>
<CAPTION>
                                                                                  YEARS ENDED DECEMBER 31,
(DOLLARS IN THOUSANDS)                                            1995         1994         1993         1992         1991
<S>                                                            <C>           <C>          <C>          <C>          <C>
EXCLUDING INTEREST ON DEPOSITS
Pretax income from continuing operations....................   $2,218,601    2,087,887    1,795,265      977,302      699,815
Fixed charges, excluding capitalized interest...............    1,266,255      816,102      607,462      569,638      866,728
(A.) Earnings...............................................   $3,484,856    2,903,989    2,402,727    1,546,940    1,566,543
Interest, excluding interest on deposits....................   $1,198,487      746,938      537,964      501,556      803,787
One-third of rents..........................................       67,768       69,164       69,498       68,082       62,941
Capitalized interest........................................        2,757        1,120          285          381        2,326
(B.) Fixed charges..........................................   $1,269,012      817,222      607,747      570,019      869,054
Consolidated ratios of earnings to fixed charges, excluding
  interest on deposits (A./B.)..............................         2.75X        3.55         3.95         2.71         1.80
INCLUDING INTEREST ON DEPOSITS
Pretax income from continuing operations....................   $2,218,601    2,087,887    1,795,265      977,302      699,815
Fixed charges, excluding capitalized interest...............    4,119,583    2,862,146    2,551,450    3,009,762    4,133,826
(C.) Earnings...............................................   $6,338,184    4,950,033    4,346,715    3,987,064    4,833,641
Interest, including interest on deposits....................   $4,051,815    2,792,982    2,481,952    2,941,680    4,070,885
One-third of rents..........................................       67,768       69,164       69,498       68,082       62,941
Capitalized interest........................................        2,757        1,120          285          381        2,326
(D.) Fixed charges..........................................   $4,122,340    2,863,266    2,551,735    3,010,143    4,136,152
Consolidated ratios of earnings to fixed charges, including
  interest on deposits (C./D.)..............................         1.54X        1.73         1.70         1.32         1.17
</TABLE>
 



<PAGE>
                                                                 EXHIBIT (12)(D)
                            FIRST UNION CORPORATION
                         FIRST FIDELITY BANCORPORATION
                     COMBINED COMPUTATIONS OF CONSOLIDATED
                      RATIOS OF EARNINGS TO FIXED CHARGES
                         AND PREFERRED STOCK DIVIDENDS
<TABLE>
<CAPTION>
                                                                                  YEARS ENDED DECEMBER 31,
(DOLLARS IN THOUSANDS)                                            1995         1994         1993         1992         1991
<S>                                                            <C>           <C>          <C>          <C>          <C>
EXCLUDING INTEREST ON DEPOSITS
Pretax income from continuing operations....................   $2,218,601    2,087,887    1,795,265      977,302      699,815
Fixed charges, excluding preferred stock dividends
  and capitalized interest..................................    1,281,312      861,573      628,840      591,458      878,337
(A.) Earnings...............................................   $3,499,913    2,949,460    2,424,105    1,568,760    1,578,152
Interest, excluding interest on deposits....................   $1,198,487      746,938      537,964      501,556      803,787
One-third of rents..........................................       67,768       69,164       69,498       68,082       62,941
Preferred stock dividends*..................................       41,447      132,846       66,931       74,860       63,354
Capitalized interest........................................        2,757        1,120          285          381        2,326
(B.) Fixed charges..........................................   $1,310,459      950,068      674,678      644,879      932,408
Consolidated ratios of earnings to fixed charges, excluding
  interest on deposits (A./B.)..............................         2.67X        3.10         3.59         2.43         1.69
INCLUDING INTEREST ON DEPOSITS
Pretax income from continuing operations....................   $2,218,601    2,087,887    1,795,265      977,302      699,815
Fixed charges, excluding preferred stock dividends
  and capitalized interest..................................    4,134,640    2,907,617    2,572,828    3,031,582    4,145,434
(C.) Earnings...............................................   $6,353,241    4,995,504    4,368,093    4,008,884    4,845,249
Interest, including interest on deposits....................   $4,051,815    2,792,982    2,481,952    2,941,680    4,070,885
One-third of rents..........................................       67,768       69,164       69,498       68,082       62,941
Preferred stock dividends*..................................       41,447      132,846       66,931       74,860       63,354
Capitalized interest........................................        2,757        1,120          285          381        2,326
(D.) Fixed charges..........................................   $4,163,787    2,996,112    2,618,666    3,085,003    4,199,506
Consolidated ratios of earnings to fixed charges, including
  interest on deposits (C./D.)..............................         1.53X        1.67         1.67         1.30         1.15
</TABLE>
 
*Includes redemption premium of $41,355,000 in 1994.
 

First Union Corporation
1995 Summary Annual Report

(First Union logo appears here)

http://www.firstunion.com/

First Union Corporation  1995 Summary Annual Report

<PAGE>

                      What is this computer disk?
 We hope you are intrigued by the digital compact disk that accompanies
                   this year's summary annual report.
This disk may be inserted into personal computers that have CD-ROM drives
                to connect to First Union's site on the
         Internet WEB and to purchase banking services on-line.
The disk also includes a multimedia presentation--text, video, sound and
                          interactive models--
  that outlines First Union's strategic vision. We believe chances are
            good that you--or someone you know--will be able
  to use this disk. If you cannot, please share it with someone else.
In doing so, you may well be helping us to reach another valued customer.


(CD-ROM disk is inserted here. Description of CD-ROM disk follows written 
portion of the Summary Annual Report.)

        The information on the accompanying digital compact disk
  includes information that is provided in paper format in this year's
                         summary annual report
  and in First Union's 1995 Annual Report on Form 10-K filed with the
                  Securities and Exchange Commission,
     as well as other information that is supplementary in nature.


<PAGE>



                              System Requirements
                                 PC-Compatible:
                                  486DX 66MHz
                                    8 MB RAM
                      Microsoft Windows 3.1 or Windows 95
                    640 x 480 screen resolution, 256 colors
                              Double speed CD ROM

                            Macintosh or Power Mac:
                                    8 MB RAM
                              System 7.1 or later
                    640 x 480 screen resolution, 256 colors
                               Double speed CDROM

(Photo depicting a CD ROM where it will appear, with the First Union
logo and the following:)

*  1995 Summary Annual Report
*  Spread Sheet Files
*  Internet Browser for PC
*  Multimedia Presentation 



                             Summary Annual Report
 Our goal in presenting this 1995 Summary Annual Report is to provide
                                  information
                     regarding First Union in a manner that
      is meaningful and useful to the widest range of readers. The audited
                                   financial
    statements and more detailed analytical information are contained in the
                                  First Union
      Corporation 1995 Annual Report on Form 10-K, which is available free
     of charge if you write to: Investor Relations, Two First Union Center,
                     Charlotte, North Carolina 28288-0206.


<PAGE>

                               TABLE OF CONTENTS

                              Financial Highlights
                                       2
                            Letter from the Chairman
                                       3
                             Products and Services
                                       11
                            Index to Special Topics
                                       19
                               Performance Review
                                       20
                                Financial Tables
                                       31
                           Management's Statement of
                          Financial Responsibility and
                          Independent Auditors' Report
                                       39
                           Supplemental Consolidated
                                 Balance Sheets
                                       40
                           Supplemental Consolidated
                              Statements of Income
                                       41
                                    Glossary
                                       42
                           Corporate and Bank Boards
                                  of Directors
                                       43
                             Principal Subsidiaries
                                       46
                            Stockholder Information
                                       47
                               Product Catalogue
                                       48

                              KEY STATISTICAL DATA
                              (December 31, 1995)
                                    Assets:
                                 $131.9 BILLION
                                     Loans:
                                 $90.6 BILLION
                                   Deposits:
                                 $92.6 BILLION
                          Total Stockholders' Equity:
                                  $9.0 BILLION
                             Market Capitalization:
                                 $15.5 BILLION
                            Customer Relationships:
                                   11 MILLION
                            Corporate Headquarters:
                                CHARLOTTE, N.C.
                Bank Holding Company National Ranking by Assets:
                                  6TH LARGEST

                                  INTRODUCTION

First Union's longstanding commitment to customer service means that we must 
be ready to offer our customers the service and products they want -- when, 
where and how they want them. More and more of our customers are demanding 
quick, technological solutions to their financial service needs. Some even 
say they never want to go into a branch office again. Still other customers 
require, and will continue to receive, the face-to-face service they prefer, 
in a traditional branch setting. Meeting the needs of both types of customers 
is a key component of our corporate strategy for the rest of the '90s. 

                                BUSINESS PROFILE

First Union Corporation is a $132 billion-asset financial services company 
with a leadership position in key markets. Our 45,000 employees serve 
11 million customers primarily along the East Coast. Customers from 
Connecticut to Florida will have the same access to their account
information, and will be able to purchase the same products at any of nearly 
2,000 retail offices systemwide. We have the nation's fourth largest 
automated teller machine network. Customers also can access our services 
through the Internet or toll-free phone lines -- 24 hours a day, seven days a
week. Our Internet address is http://www.firstunion.com/ and our Direct Bank 
nationwide toll-free phone number is 1-800-413-7898.

First Union provides full-service retail banking, commercial banking and 
trust services in 12 states and Washington, D.C. In addition, through nearly 
200 diversified offices nationwide, First Union provides other financial 
services including access to the capital markets, mortgage banking, home 
equity lending, leasing, insurance and securities brokerage services.

                                       1

<PAGE>

STATISTICS

                           Earnings per Common Share
                              (Dollars per share)

(Bar graph appears with the following plot points:)

1990        1991     1992     1993     1994    1995
 .97         2.34     2.53     4.30     4.72    5.04

                          Dividends per Common Stock
                                   (In dollars)

(Bar graph appears with the following plot points:)

1990    1991    1992   1993    1994    1995
1.08    1.12    1.28   1.50    1.72    1.96



                              Book Value per Share
                                  (In dollars)

(Bar graph appears with the following plot points:)

1990        1991     1992     1993     1994    1995
19.83       21.21    23.36    26.71    28.19   31.89




                              FINANCIAL HIGHLIGHTS

 
<TABLE>
<CAPTION>
                                                                                               Percent
                                                                 Years Ended December 31,      Increase
(Dollars in thousands except per share data)                         1995         1994        (Decrease)

<S>                                                            <C>                <C>             <C> 
NET INCOME                                                     $  1,430,181       1,376,443       3.9%
DIVIDENDS ON PREFERRED STOCK                                         26,390          46,020     (42.7)
NET INCOME APPLICABLE TO COMMON STOCKHOLDERS                      1,403,791       1,330,423       5.5
(Before Redemption Premium)
REDEMPTION PREMIUM ON PREFERRED STOCK                                  --            41,355    --
NET INCOME APPLICABLE TO COMMON STOCKHOLDERS                   $  1,403,791       1,289,068       8.9%
(After Redemption Premium)
PER SHARE COMMON DATA
Net income before redemption premium                           $       5.04            4.72       6.8%
Net income after redemption premium                                    5.04            4.58      10.0
Cash dividends                                                         1.96            1.72      14.0
Book value                                                            31.89           28.19      13.1
Year-end price                                                 $     55.625          41.375      34.4%
YEAR-END BALANCE SHEET ITEMS
Assets                                                         $131,879,873     113,529,201      16.2%
Securities available for sale                                    18,193,699      11,533,642      57.7
Investment securities                                             3,139,616       7,916,729     (60.3)
Loans, net of unearned income                                    90,562,880      77,830,993      16.4
Deposits                                                         92,555,218      87,865,125       5.3
Common stockholders' equity                                       8,859,921       8,044,785      10.1
Total stockholders' equity                                     $  9,043,144       8,274,492       9.3
Common shares outstanding                                           277,846         285,361      (2.6)%
FINANCIAL RATIOS
Return on average assets                                               1.21%          1.29
Return on average common stockholders'                                16.69          16.91
    equity before redemption premium
Net interest margin                                                    4.46           4.75
Net charge-offs to average loans, net                                   .41            .40
Allowance as % of loans, net                                           1.66           2.03
Allowance as % of nonaccrual and restructured loans                     233            248
Allowance as % of nonperforming assets                                  182            178
Nonperforming assets to loans, net and foreclosed properties            .91           1.14
Dividend payout ratio on common shares                                35.82%         34.16

</TABLE>

The  information in this Summary Annual Report reflects the pooling of interests
acquisition  of First  Fidelity  Bancorporation  on January 1, 1996, as if First
Union and First Fidelity had been combined for all periods presented.

                                       2

<PAGE>


LETTER FROM THE CHAIRMAN

                        A NEW STRATEGY FOR A NEW CENTURY

By almost any measure, First Union expanded rapidly in 1995 with significant 
contributions from new and expanded lines of business such as capital 
markets, mutual funds and card products, as well as solid growth in our 
traditional lending operations. In addition, with First Fidelity 
Bancorporation and other acquisitions, we created a unique East Coast 
presence with $132 billion in assets--the nation's sixth largest banking 
company--and 45,000 employees serving 11 million customers from Florida to 
Connecticut.

In 1995 we rewarded longtime stockholders and new stockholders with the 18th 
year of increased dividends, as well as earnings growth of 9 percent and book 
value growth of 17 percent from 1994. We also welcomed our newest customers
with a broader product selection--everything from financial planning guidance 
for individuals to sophisticated financial problem-solving partnerships with 
commercial customers. 

The individuals who have joined together in the Office of the Chairman--Tony 
Terracciano, former chairman and chief executive officer of First Fidelity as 
president; John Georgius as vice chairman; and myself continuing as chairman 
and chief executive officer--are action-oriented, and we are committed to a 
single vision for our new company as the premier retail/middle-market 
organization in the country. We are equally committed to enhancing 
stockholder value in the years ahead.

Our growth has given us the size, sophistication and scale to compete with 
anyone--bank or nonbank--even as new competitors appear on the horizon.

The southern portion of our company--from Maryland to Florida--is in a dynamic, 
fast-growing market with people and new businesses moving in at a rapid pace. 
The Commerce Department projects that this region will continue to outpace 
the nation in population, job and income growth for the rest of this decade.


                                GEOGRAPHIC REACH

(Photo of map depicting the states of New York, Connecticut, 
Pennsylvania, New Jersey, Maryland, Delaware, Washington DC, Virginia, 
North Carolina, Tennessee, South Carolina, Georgia and Florida)

                          Total Return on Common Stock
                          Compound Annual Growth Rate
                         (Assumes Dividends Reinvested)
                                  (In dollars)

(A bar graph appears here with the following plot points:)

         3 year 13%        5 year 35%       10 year 15%
         91     95         89     95         84    95
        1,000  1,430      1,000  4,406     1,000  3,876


                                  Asset Growth
                             (Dollars in billions)

(A bar graph appears here with the following plot points:)

1990     1991     1992     1993     1994     1995
83.7     89.5     95.3     104.5    113.5    131.9


                                       3

<PAGE>

                      Greatest Concentration of Companies
                        with Annual Sales $20mm-$250mm+

                  The combined First Fidelity and First Union
                    region accounts for 37% of the nation's
                            middle-market companies.

(A bar graph appears here with the following plot points:)

First Fidelity Region 21,100
First Union Region    19,825
East North Central    19,361
Pacific               16,243
West South Central    11,041
West North Central     7,985
New England            6,880
East South Central     6,119
Mountain               5,314

           First Union's region includes: Washington, D.C., Florida,
               Georgia, Maryland, North Carolina, South Carolina,
           Virginia and Tennessee. First Fidelity's region includes:
                      New Jersey, Pennsylvania, New York,
                           Connecticut and Delaware.

                            Source: Dun & Bradstreet

                                 New Corporate
                           Facilities and Expansions
                                  (1993-1995)

(A bar graph appears here with the following plot points:)

South Atlantic           4,099
East North Central       4,358
West South Central       2,457
East South Central       1,838
Pacific                    956
West North Central         916
Middle Atlantic            790
Mountain                   731
New England                182

                        Source: Site Selection Magazine
             First Union is located primarily in the South Atlantic
                          and Middle Atlantic regions.


                              Per Capita Income by
                               Metropolitan Area

                 Four of the five metro areas with highest per
                       capita income are in the combined
                       First Union-First Fidelity market


                      Per Capita
                        Personal            U.S.
                          Income         Average
West Palm Beach
  Boca Raton, FL MSA     $30,901            154%
New York, Northern
  New Jersey-Long
  Island, NY-NJ-CT-
  PA CMSA                 27,259            136
San Francisco-Oakland-
  San Jose, CA CMSA       26,019            129
Hartford,
  CT NECMA                25,461            127
Washington-
  Baltimore-MD-
  VA-WVA CMSA             25,087            125%
U.S. Average             $20,105



                            LETTER FROM THE CHAIRMAN


<TABLE>
<CAPTION>
<S>                                     <C>                                       <C> 
(Photo of Anthony P. Terracciano)        (Photo of Edward E. Crutchfield)        (Photo of John R. Georgius)
     Anthony P. Terracciano                    Edward E. Crutchfield                    John R. Georgius
          PRESIDENT,                    CHAIRMAN AND CHIEF EXECUTIVE OFFICER,             VICE CHAIRMAN,
    FIRST UNION CORPORATION                    FIRST UNION CORPORATION              FIRST UNION CORPORATION
</TABLE>


The northern part of the company is home to the nation's greatest 
concentration of affluent individuals and of middle-market companies. It is a 
perfect market for expanding First Union's retail and commercial investment 
products and capital markets initiatives. 

The new First Union has solid market share and customer relationships in a 
region that comprises nearly 40 percent of the nation's middle-market 
companies and that includes four of the nation's five metropolitan areas with 
the highest per capita income.

Combined, the new First Union offers technological advances that yield 
efficient processing. That means faster responses to loan requests, more 
products from which to choose, and a commitment to delighting customers with
our efforts to help them reach their financial goals--whatever, wherever and 
whenever the customer needs.

STRATEGIC RETROSPECTIVE

Ten years ago, our 1985 annual report described our outlook and strategy for 
a dramatically changing banking industry and made several assumptions about 
how to survive in the future. We said:

*  Banks had to build the scope and scale to face new market forces--including 
   competitors from outside the banking industry;

*  Bankers needed to become more entrepreneurial--more visionary and more 
   strategic in their thinking;

*  Banks had to diversify their sources of earnings; and

*  Asset quality needed to be tightly controlled, with lending criteria that 
   emphasized quality, service and pricing over "growth for growth's sake."


                                       4

<PAGE>



                            LETTER FROM THE CHAIRMAN

                            A CONSOLIDATING INDUSTRY

As the banking industry's ranks thinned considerably during the past decade, 
the truth of those assumptions has become even more clear--and is still valid. 
Today, 25 of the companies that were among the 50 largest banking companies 
ten years ago have disappeared--through bankruptcy or acquisition by other 
banking companies. Industrywide, 6,800 bank mergers took place between 1980 
and 1994. In 1995 alone, 420 acquisitions valued at more than $73 billion 
were announced. 

Many of those companies were unable to attain economies of scale, or generate 
new sources of earnings, or they stretched too far on credit quality. But the 
banking industry's biggest blunder was its failure to embrace change. For too 
long, the banking industry defined itself too narrowly and allowed the limits 
of regulation or imagination to drive customers away. Today the leaders of
the industry have redefined themselves as being in the "financial services 
industry" with a more complete selection of innovative financial products and 
services.

Ten years ago, most banking companies did not offer investment products for 
individuals or access to the capital markets for commercial customers. You 
could not buy a share of stock, or an insurance annuity, or other such "new 
products" through your bank. But the free market, as always, had its way--and 
in this case, customers voted with their feet, walking down the street to 
brokerage firms to buy more sophisticated products to maximize their earnings 
potential. The banking industry, in effect, trained its customers to go 
elsewhere by not offering the products--or the returns--customers needed.

                             COMPETITIVE CHALLENGES

Over the past ten years, the nation's commercial banks have seen their share
of financial assets drop dramatically to 36 percent from 45 percent. Mutual
funds, a product that banks did not offer a generation ago, grew 121 percent
over the past five years while bank deposits grew 9 percent.

The same comparison could be made in other areas that the banking industry
once dominated. Four of the nation's ten largest mortgage loan servicers,
including the two largest, are unaffiliated with banks. The credit card
industry has been called the bank card industry, but today six nonbanks are
among the ten fastest-growing issuers in the country, and they accounted for
nearly 83 percent of the industry dollar growth in receivables from 1991 to
1994.

The leaders in the banking industry today are those companies that have
amassed the scope and scale to provide the resources, to afford the
technology and to attain a sizable customer base that enables them to spread
costs and keep unit prices competitive. The "winners" in the industry have
redefined themselves as financial services companies, able to compete with
bank and nonbank competitors alike.



                        Mutual Fund/Bank Deposit Growth
                             (Dollars in billions)

(A graph appears here with the following plot points:)

                      1980      1990    1992    1995
Mutual Funds          138.2   1,100.5  1,585.7  2,431.2
Commercial Banks    1,100.0   2,315.5  2,436.4  2,512.4


                            Share of Business Credit
                                   (Percent)

(A graph appears here with the following plot points:)

<TABLE>
<CAPTION>
<S>               <C>  <C>   <C>  <C>   <C>    <C>   <C>   <C>   <C>   <C>   <C>   <C>    <C>   <C>   <C>   <C>
                  80    81    82   83    84     85    86    87    88    89    90    91    92    93    94    95

Nonbanks         53.15 52.39 52.22 52.58 53.17 55.17 56.00 58.10 58.75 59.02 60.52 62.13 63.14 64.55 64.10 63.57
Commercial Banks 46.85 47.61 47.78 47.42 46.83 44.83 44.00 41.90 41.25 40.98 39.48 37.87 36.86 35.45 35.90 36.43
</TABLE>

                              Average ROA and ROE
                        10 Largest Banks (1985 vs. 1995)
                                   (Percent)

(A graph appears here with the following plot points:)

ROA 85     ROA 95     ROE 85     ROE 95
 .59        1.08       11.67      15.63


                                       5


<PAGE>

                            Stock Price Performance
                              Since Year-End 1994

(A graph appears here with the following plot points:)

12/94        5/95        9/95      12/95
41-3/8        49          51       55-5/8



                            Stock Price Performance
                                  5-year Trend

(A graph appears here with the following plot points:)

12/90        12/91       12/92      12/93      12/94     12/95
15-3/8        30         43-5/8     41-1/4     41-3/8    55-5/8



                            LETTER FROM THE CHAIRMAN

This point is underscored by performance, as the survivors of the shakeout in
the industry are increasingly more profitable, and they are providing better
returns for their stockholders. Ten years ago, the ten largest banking
companies in the United States had an average return on equity of 11.67
percent and an average return on assets of .59 percent. In 1995 those
averages were 15.63 percent and 1.08 percent.

                           A COMPETITIVE FIRST UNION

Ten years ago, before regional interstate banking was allowed, First Union was a
$7 billion-asset company--the 50th largest in the nation. We had 5,600 employees
and bank branches only in North Carolina. But we saw that we would not remain
profitable or competitive for long as the industry began to consolidate and as
we began to face challenges from outside competitors with lower cost structures.
We embarked on an acquisition program to gain the size and economies of scale we
believed necessary to compete. Today we can marshal the depth of resources of a
$132 billion-asset company to provide a full line of financial products that
customers want throughout the stages and needs of their lives.

In other words, we have achieved much of what we set out to do in 1985. In
addition, our January 1, 1996, acquisition of First Fidelity Bancorporation
has given us the ability to leverage our products over a broader customer
base and to increase the overall efficiency of our branch network.
We have built a company with the resources, the operating structure and the
customer base to compete today and in the future. We have done it through
more than 60 acquisitions of banking and nonbanking companies, and we have
done it while continuing to provide our stockholders with growth in earnings,
dividends, book value and share price that is among the best in the industry.
Since 1985 (on an originally reported basis), earnings per share have grown
at a 9 percent compound annual growth rate; dividends have grown at a 14
percent rate; and book value at a 9 percent rate.

                              RECORD 1995 RESULTS

In 1995, the newly combined First Union/First Fidelity earned a record $1.48
billion in net income applicable to common stockholders before merger-related
restructuring charges. Including the merger-related restructuring charges of
26 cents per share, or $73 million (after tax), the newly combined First
Union/First Fidelity earned $1.40 billion, or $5.04 per common share in 1995.
Earnings of $5.30 before the restructuring charges exceeded the company's
previously announced projection of $5.29 per share in 1995. These results
compare with a restated $1.33 billion in net income applicable to common
stockholders before a preferred stock redemption premium, or $4.72 per share,
in 1994. (The 1995 restructuring charges, principally severance contracts,
are part of the previously announced $270 million restructuring charges
related to the First Fidelity acquisition, the balance of which is expected
to be incurred primarily in the first and second quarters of 1996.)

                                       6

<PAGE>


                            LETTER FROM THE CHAIRMAN

Results in 1995, before the restructuring charges, represent a return on
average assets of 1.27 percent and a return on average common stockholders'
equity of 17.55 percent. After the restructuring charges, the combined
company's return on average assets was 1.21 percent and the return on average
common stockholders' equity was 16.69 percent.

We entered 1996 with great momentum, and we are enthusiastic about the steps
we have taken as we begin to serve new customers with new products in our
northern markets. While we are proud of these achievements, this is no time
to rest on our laurels, and of course we have no intention of doing so. The
competitive factors cited earlier in this letter are even more fierce today.
But the toughest competition for the next five years will be for the hearts
and minds of customers who may choose from among an increasing number of
financial services and financial service providers. Our challenge is to meet
our customers' demand to provide better service and better access to our
services--24 hours a day, seven days a week.


                     A STRATEGIC SHIFT IN DIRECTION

This calls for a new strategy and a new sense of urgency to build a company
that will prosper as we enter the 21st century. Our focus for the next few
years will be primarily on increasing our existing businesses and on
attracting customers nationally through better electronic product delivery
channels.

Many observers have long prophesied the demise of bank branches. Some
industry observers have projected a 50 percent reduction in bank branches by
the turn of the century. First Union has worked hard to integrate and
consolidate branches along the way as we have acquired banks and thrifts. In
fact, if First Union and First Fidelity had kept all the branches acquired
since 1985, we would have 3,350 bank branches today. Instead, combined, we
have 1,964--a 40 percent reduction.

While the move to better product delivery channels will not happen overnight,
it is taking place faster than we would have predicted even a year or two
ago. For proof, we need look no further than the success of the
fastest-growing bank in Britain--First Direct--which has gained a half million
customers in just five years with no branches at all. Or, we could look at
the success of our own credit card portfolio, which has more than doubled in
the past two years through narrowly targeted, national, direct mail
solicitations. In other words, customers are redefining what convenience and
service looks like to them--and increasingly, that definition does not include
brick-and-mortar branches.

Over the next five years, we intend to lead the industry's transition from
traditional banking into financial services delivered through better channels
for the new century, whether that involves computers, television screens,
card products, display phones or other remote devices. We believe this will
be a technology- and a marketing-driven exercise, and thus we will be largely
focused internally over the next few years. You might even say that if,
theoretically, First Union's senior management

                           Stock Performance
              (First Union compared to S&P 500, 1990-1995)

(A Graph appears here with the following plot points:)

                   12/90    12/91    12/92    12/93    12/94    12/95
FTU Return           --     104.09   206.83   199.71   212.83   337.79
S&P Index Return     --      30.34    40.25    54.33    56.42   114.99


                 First Union Stock Price vs. Book Value
                              (In dollars)

(A graph appears here with the following plot points:)


                   12/90    12/91    12/92    12/93    12/94    12/95
Stock Price        15.375   30.00    43.625   41.25    41.375   55.625
Book Value         20.72    22.54    26.08    28.90    29.71    31.89

                                       7

<PAGE>

                    AVERAGE RETAIL BANKING TRANSACTION COST

(A bar graph appears here with the following plot points:)

Teller Trans.           1.07
Mail-In                  .73
Check                    .68
Smart Phone              .35
ATM                      .27
Preauth. Debit           .14

Source: Gemini Consulting

                           The majority of customers
                      over age 50 prefer to do their bank-
                           ing business at a branch.
                       Only 20 percent of customers under
                         age 25 prefer to use a branch.



                            LETTER FROM THE CHAIRMAN

has spent 80 percent of its time over the past ten years focused on
acquisitions and 20 percent of its time on internal growth, in the next five
years, those numbers will likely be reversed.

There are many reasons for this strategic shift in direction. One of our
objectives is to serve customers more efficiently and conveniently. Clearly,
the cost to serve customers in new ways may be far less than through the
traditional branch system. For example, industrywide, the cost of automated
teller machine transactions averages about 25 cents, while the same
transaction done through a teller costs about $1.

Even though you cannot force a change in customer preferences, you can
encourage customers to change if you give them something that is superior to
what is already available. That is what we intend to do--or we will have no
customers left.

In other words, we believe customers are rational and discriminating, and
they will change how they do business if we offer a truly better way or a
better value. They have proven that by moving their business from banks to
financial service venues that provide more value in terms of speed,
convenience, simplicity, price and quality of service.

Our goal is to provide what customers want, when they want it and where they
want it. More and more of our customers--particularly those under age 50--are
demanding quick, technological solutions to their financial service needs.
Some say they never want to go to a branch again. Still other customers
require, and will continue to receive, the face-to-face service they prefer,
in a traditional branch setting. Meeting the needs of both kinds of
customers--and providing the facilities and the technologies to support those
needs--are key components of our corporate strategy for the rest of the '90s.

                             THE TRANSITIONAL BANK

For that reason, our five-year strategic planning currently focuses on
building what we are calling the "transitional bank"--the bridge to the
financial services delivery channels of the future.

The truth is, it is not yet clear which direction our customers intend to go:
Will they want to bank by touch-tone or display telephone? By plastic cards
or by computer? At a video kiosk or with a hand-held remote device? The
possibilities are limitless--some not even yet imagined. We face a similar
dilemma to the one videocassette-recorder makers faced 15 years ago, trying
to determine whether customers would prefer a Beta or a VHS format. So we
must be ready to deliver individual service that is as easy to use as a
remote control device is for a television set--better service as defined by
the customer.

What we do know is that today's customers, and the generation behind them,
demand service that is better, faster and cheaper. Already, they conduct half
of their retail banking outside the branch;


                                       8

<PAGE>


                            LETTER FROM THE CHAIRMAN

they prefer to use automated teller machines, and they want "one-stop
shopping"--one place where they can buy mutual funds, make deposits and move
money easily among accounts.

In addition, we are seeing an explosion in the acceptance of information
technology. In 1994 Americans spent $8 billion on personal computers, nearly
matching the $8.3 billion they spent for television sets.

Personal computer prices have declined rapidly, making them more accessible
for households at all income levels. Thirty-five million U.S. households have
a personal computer. This mass market acceptance has significant implications
for banks that do not change the way they conduct business.


                         A CHANGING FINANCIAL LANDSCAPE

This litany of changing trends is not intended to imply that we believe the
sky is falling. It is merely changing, and changing the way we view the
financial services landscape.

In this time of dramatic change, we believe First Union has some key
competitive advantages:

    *      We have built the nation's sixth largest banking company while
    working hard to stay entrepreneurial by streamlining our operations to
    remain closer to our customers and to keep unit costs low;

    *      We have built a strong company that has maintained growth through
    good years and bad, as evidenced by our long-term growth in dividends and
    book value; and

    *      We have built a company with 45,000 carefully recruited, talented
    employees who have demonstrated adaptability in the face of rapid change
    that took place while increasing from $7 billion to $132 billion in
    assets in eleven years.

These advantages enable First Union to be in the position today to invest in
enhanced technology and in revenue initiatives to keep us competitive as we
approach the 21st century.


                             BANKING ON THE FUTURE

We believe the industry leaders of the future will be those institutions that
invest in the people, the technological solutions, the new products, the
sales and marketing methodology, and the better delivery channels that
customers demand.

First Union intends to remain in the forefront of the technology revolution
in financial service companies so we can serve our customers better and keep
our costs competitive. We believe that this, ultimately, is the best way to
serve our stockholders as well.

While we are focused on the future, let me assure you we will continue to
keep our eyes on the fundamentals. We will take advantage of opportunities to
increase operating efficiency, to improve

                           Bank Branch Consolidation
                First Union/First Fidelity Consolidation History

(A bar graph appears with the following plot points:)

1985         1995
3,350*       1,964
40% Reduction

                       *Represents the number of branches
               First Union/First Fidelity would have had if each
                   had kept all branches acquired since 1985.



                        "By the year 2000, $46.2 billion
                       of assets will be managed on-line
                         ($29.9 billion of mutual funds
                       and $16.3 billion of deposits). In
                     addition, $6.9 billion in retail sales
                         [will be conducted] on-line by
                        2000." -- Forrester Research, in
                               PC Banking Revival


                       23 million personal computers were
                       sold in the United States in 1995.


                                       9

<PAGE>

                        30 million to 40 million people
                           worldwide are "on-line" to
                          the Internet global computer
                           Information Superhighway.

                             It takes three seconds
                           to conduct a "smart" card
                              transaction compared
                             with 20 seconds for a
                               cash transaction.


                            LETTER FROM THE CHAIRMAN


credit quality and to further strengthen our company, particularly through
expanding lines of business such as mutual funds and with acquisitions that
complement our current businesses.

But our primary strategic focus is on internal growth, and on developing the
technology and marketing to create additional access for customers now and
for the new century. Today First Union serves customers through 2,000 retail
centers; through the nation's fourth largest automated teller machine
network; by telephone through centralized customer relationship centers
(encompassing our Direct Bank, which can be reached in all 50 states);
through the Internet global information network; and through 5 million
"smart" cards, debit cards and credit cards.

We are pleased that Tony Terracciano has joined us in the Office of the
Chairman as president of the corporation, and we appreciate the opportunity
that our entry into new markets gives us to serve customers in New Jersey,
New York, Connecticut, Pennsylvania, Maryland and Delaware. We would like to
welcome these new customers along with our new stockholders, our new
employees, and our new directors, Edward E. Barr, Arthur M. Goldberg, Frank
M. Henry, Juan Rodriguez Inciarte, Joseph Neubauer and Mr. Terracciano.

We believe we have put together a team whose performance in increasing
stockholder value at both First Fidelity and First Union speaks for itself.

I began this letter by talking about our strategy over the past ten years. We
have achieved the goals of that strategy largely because of the support of
our longtime stockholders, the guidance from our directors and the dedication
of our employees. Our success in 1995 was a direct result of that support.

Sincerely,

(Signature of Edward E. Crutchfield)

Edward E. Crutchfield
Chairman and Chief Executive Officer
First Union Corporation
February 24, 1996

                                       10

<PAGE>


                             PRODUCTS AND SERVICES


First Union is reinventing the way we do business by continuing to focus on
efficiency and convenience--from the viewpoint of our customers.  We
understand that customer satisfaction is a race with no fixed finish line--the
line keeps inching forward--and First Union intends to remain in the race for
the long haul.

We are building the bank of the future by listening to what customers want
and then refining the way we deliver our products and services to match their
preferences--while at the same time increasing our client base.

That base has its roots in North Carolina, our home region, where we have
built a model company based on sound fundamentals and a clear vision of what
a service orientation should accomplish. We recognized early on that a
"traditional" bank would not survive unless it evolved into a financial
services company that offered a full range of products and services.

Today the North Carolina bank is among the largest in First Union's system of
full-service banking units with assets of $27.4 billion and a proven record
of productivity and profitability.  It ranks first with 20 percent of the
deposits in North Carolina. Consumer loan production per branch in the state
grew from an average $241,000 per month in 1993 to $336,000 per month in
1995.

Once regional interstate banking became possible in 1985, we built on our
strengths by exporting our brand of business in neighboring markets around
the Southeast.

Example:  Florida, with a booming economy, offered us access to a strong
deposit base and a natural market for our growing family of capital
management products as well as trust services. Now, First Union National Bank
of Florida is the second largest bank in the state and the largest in the
First Union family. It holds a 17 percent deposit share in Florida, up from
less than 3 percent in 1985. Consumer loan production per branch increased
from $238,000 per month in 1993 to $309,000 per month in 1995.

Florida customers now can choose from more financial products and services
than ever before. With our primarily middle-market commercial focus, the
state's commercial customers benefit from our trade finance expertise and
access to capital markets products and services.


                           FULL-SERVICE BANKING UNITS
                                    Florida
                             Assets: $36.6 billion
                           Loans, Net: $24.0 billion
                            Deposits: $29.8 billion

                                 North Carolina
                             Assets: $27.4 billion
                           Loans, Net: $19.4 billion
                            Deposits: $15.8 billion

                                    Georgia
                             Assets: $12.1 billion
                            Loans, Net: $9.3 billion
                             Deposits: $7.9 billion

                                    Virginia
                             Assets: $11.0 billion
                            Loans, Net: $7.3 billion
                             Deposits: $7.2 billion

                                 South Carolina
                              Assets: $3.2 billion
                            Loans, Net: $2.3 billion
                             Deposits: $2.6 billion

                                Washington, D.C.
                              Assets: $2.4 billion
                            Loans, Net: $586 million
                             Deposits: $1.7 billion

                                   Tennessee
                              Assets: $2.3 billion
                            Loans, Net: $1.2 billion
                             Deposits: $1.7 billion

                                    Maryland
                              Assets: $2.2 billion
                            Loans, Net: $1.1 billion
                             Deposits: $1.2 billion

                     New Jersey, New York and Pennsylvania
                             Assets: $32.7 billion
                           Loans, Net: $23.0 billion
                            Deposits: $25.8 billion

                                    Delaware
                              Assets: $30 million
                            Loans, Net: $20 million
                             Deposits: $22 million

                                  Connecticut
                              Assets: $2.9 billion
                            Loans, Net: $1.9 billion
                             Deposits: $2.1 billion


                           Asset and loan information
               for Specialty Businesses is included in the Full-
                             Service Banking Units.
                     Their operations are integrated in our
                                banking states.
                        Assets and deposits are based on
                     December 31, 1995 regulatory reports.


                                       11

<PAGE>


                       DEPOSIT SHARE IN KEY MARKETS

                                 Florida
                      Deposit Share: 17%; Rank: 2nd

                                New Jersey
                      Deposit Share: 23%; Rank: 1st

                              North Carolina
                      Deposit Share: 20%; Rank: 1st

                                 Georgia
                      Deposit Share: 10%; Rank: 4th

                                 Virginia
                      Deposit Share: 12%; Rank: 3rd

                              South Carolina
                       Deposit Share: 7%; Rank: 4th

                             Washington, D.C.
                      Deposit Share: 18%; Rank: 3rd

                                Tennessee
                       Deposit Share: 3%; Rank: 7th

                                 Maryland
                       Deposit Share: 5%; Rank: 5th

                          Northeast Pennsylvania
                      Deposit Share: 14%; Rank: 4th

                         Hudson Valley, New York
                       Deposit Share: 7%; Rank: 2nd

                      Fairfield County, Connecticut
                       Deposit Share: 4%; Rank: 5th

             Deposit share and rank are based on all insured
              deposits in domestic offices on June 30, 1995.



                    Contributions to Profitability by State

(A pie chart appears here with the following plot points:)

31% Florida
28% New Jersey, New York, Pennsylvania
14% North Carolina
 9% Georgia
 7% Virginia
 3% South Carolina
 2% Maryland
 2% Tennessee
 2% Washington, D.C.

              Based on regulatory profits filed December 31, 1995.
            Includes contributions embedded in our state banks from
              Capital Markets Group, Capital Management Group and
              Card Products. Excludes other nonbank subsidiaries.



                             PRODUCTS AND SERVICES


The story is similar in Virginia, a market we entered in 1992-93. The
Virginia bank now ranks third in deposit share in the state, and its assets
grew 22 percent between 1993 and 1995. Consumer loan production per branch in
the Virginia market improved from an average of $111,000 per month in 1993 to
$243,000 per month in 1995.  In Georgia, First Union has a 10 percent deposit
share, ranking fourth in the state, and stands to gain from the state's
strong economy in this Olympic year. Our banks in South Carolina, Tennessee,
Maryland and Washington, D.C., also are poised for continued growth.

Our experiences in the Southeast are typical of First Union's approach to
business--and point to the substantial potential of our newest partner in the
Northeast.

We expect to convert First Fidelity's operations to our automated systems
quickly and with relative ease. Unlike many of our competitors who did not
continue to invest in technology as they grew, First Union integrates each
new acquisition into our single operating systems. Our customers will be able
to walk into a branch in New Haven, Connecticut; Naples, Florida; Roanoke,
Virginia; or anywhere in our marketplace--which now includes 12 states and
Washington, D.C.--and have the same access to their accounts as if they were
in their home branches.

That was not possible before interstate banking became permissible in
September 1995. Because of the groundwork we laid in creating single systems,
virtually all we had to do was "flip a switch" and interstate banking was
introduced in all of our existing markets on October 16, 1995. 
Given the pace of change these days, we cannot predict what will capture our
customers' attention in the future or how they will prefer to do their
banking. Some may want to bank at home by computer or display phone. Others
may elect to use plastic cards at their local branches, or touch-screens on
their television sets, or automated teller machines (ATMs) at convenience
stores and service stations.

Our strategy, then, is to build a transitional bank that will bridge the
movement to better delivery channels in the future--when cards, telephones and
cyberspace will create banking without walls and without geographic
limitations. Our challenge is to do this while still meeting the needs of
customers who prefer dealing with a familiar person at the teller window.

THE TRANSITIONAL BANK

We are looking at new ways for customers to access our consumer bank--ways
that will be completely integrated.  Customers soon will use the same
processes, see the same account information and receive the same good service
whether they use ATMs, traditional branches, home computers or interactive
video kiosks.

High-tech solutions are featured in the transitional bank because they offer
unprecedented flexibility--and we want our customers to be able to bank
anywhere, anytime. This ultimately will provide better service and help us
keep our costs low.

We have a variety of projects under way to ensure that we are ready with new,
technologically sophisticated delivery channels when our customers are ready
for them. These initiatives include advanced customer relationships in the

                                       12

<PAGE>


PRODUCTS AND SERVICES

new consumer bank; the toll-free telephone Direct Bank; debit, stored value
and "smart" cards; and "remote" banking through the global computer network
known as the Internet.

CONSUMER BANK REDESIGN

Based on direct customer input, we are designing a new consumer bank
organized into four integrated areas:

    *      Retail centers (housed in traditional branches) to focus on
    current customers by helping them select the tools they need to meet
    their financial goals--whether that involves a certificate of deposit (CD)
    or a mutual fund or some other instrument;

    *      Customer relationship centers to attract new customers and offer
    existing customers operational, informational and account servicing
    support through toll-free telephone lines;

    *      An external sales force to focus on prospecting for new business
    among small-business and consumer clients; and

    *      Advanced self-service options to let customers use technology to
    conduct the business they once did at the teller window.

We expect this redesign to pay off in a more efficient delivery channel.  An
important part of this effort involves shifting the account "housekeeping"
burden from our current branches to customer relationship centers, which will
be dispersed throughout our region. For customers using a toll-free number to
call a center, conducting their personal banking will feel a lot like
ordering a product through a service-oriented catalogue retailer such as L.L.
Bean.

Our personal service representatives will sit at relationship screens where
they will be able to view the customer's complete banking profile--and be able
to provide seamless service for the entire time the customer is on the line.
The representatives also will be prompted to cross-sell based on customer
needs.

Selling also becomes important in branches, which will be set up as "retail
sales centers" that market directly to customers.

DIRECT BANK

Closely linked to the consumer bank effort is the Direct Bank, opened in 1995
and available by toll-free telephone to all 50 states. Customers of this
"branch without walls" either live outside First Union's franchise area or
prefer to do the lion's share of their banking without entering a branch.
They are assigned a permanent personal banker who conducts business--such as
taking consumer loan applications--over the phone. In 1995 the Direct Bank
opened more than 10,000 new accounts.

CARD PRODUCTS

As consumers have adopted card products not just as a credit vehicle but also
as a convenient way to pay for consumer goods and services, volume and
outstandings for the card industry have increased substantially.

Since 1993 we have more than doubled the size of our managed credit card
portfolio.  This growth was achieved through targeted, national market
solicitations aimed at providing geographic diversity and attracting high
quality, revolving credit customers. First Union is one of the few banking
companies to increase its market share

                              SPECIALTY BUSINESSES

                           Capital Management Group*
                               Assets Under Care:
                                 $51.2 billion
                            Assets Under Management:
                                 $45.5 billion
                          Personal Trust Locations: 73
                             Full-Service Brokerage
                                 Locations: 107

                             Capital Markets Group*
                             Assets: $16.7 billion
                            Loans, Net: $8.0 billion
                                   Offices: 7

                                 Card Products
                              Loan Receivables:**
                                  $5.7 billion

                                Mortgage Lending
                         Loans Serviced: $51.5 billion
                              Origination Volume:
                                  $3.8 billion
                                 Locations: 26
                                   States: 6

                              Home Equity Lending
                           Loans, Net: $10.9 billion
                           Locations: 143, plus 1,964
                         full-service banking locations
                                   States: 35

                *Asset and loan information for these Specialty
               Businesses is included in the Full-Service Banking
              Units listed on page II because their operations are
                 integrated in our franchise states. Assets and
                    deposits are based on December 31, 1995,
                              regulatory reports.
              ** Includes $2.0 billion of credit card receivables
                 managed by the Card Products Division.  These
                      assets were securitized and sold in
                                September  1995.


                        (Photo of a phone appears here)
                      *  First Union's Direct Bank can be
                           reached at 1-800-413-7898


                                       13

<PAGE>

                       (Photo of a computer appears here)
                         *  35 million U.S. households
                                 have computers

                           *  First Union's Internet
                                   address is
                           http://www.firstunion.com/


PRODUCTS AND SERVICES

in this business in 1995.  In addition to direct mail solicitations, we are
one of the first banks to offer on-line credit card applications over the
Internet.

Managed credit card receivables increased 30 percent in 1995. Credit quality
is performing in line with our expectations as the portfolios continue to
season.

In addition to credit cards, our Card Products unit includes checkcards, ATM
cards and stored value cards. First Union had nearly 5 million actively used
card products in customers' hands nationwide at the end of 1995, an increase
of 75 percent since the card initiative began in 1993, including 27 percent
growth in 1995.

    *      Checkcards are plastic cards that can be used in place of checks
    at participating merchant locations. We are among the nation's 10 largest
    issuers of debit cards, including ATM cards.  Monthly debit card purchase
    transactions increased nearly 600 percent from 395,000 in 1993 to almost
    3 million per month in 1995.

    *      Stored value cards are plastic cards embedded with computer chip
    technology and used in place of cash. Some are disposable once the cash
    allotment has been expended; others are "rechargeable" with cash at ATMs.
     We envision a time when customers may "download" cash into their cards
    directly from their homes through a remote device perhaps linked to their
    telephones or computers.

    *      In 1995 First Union established the first stored value system ever
    used at a major sports venue with the introduction of the "Spot Card" at
    home games of the Jacksonville Jaguars NFL expansion team in Florida. The
    cards were used to make purchases at concession stands and from vendors
    carrying hand-held terminals. More than 20,000 cards in denominations of
    $20, $50 and $100 were distributed during the inaugural season of 1995
    and were used for 10 percent of all concessions and novelty sales during
    the year.

    *      The Jaguars "Spot Card" is an example of a stored value card that
    was used for one venue, or a "closed system." More significant in the
    long term is the "open system" stored value card, which we introduced in
    early 1996 in advance of the summer Olympics. We plan to issue at least 1
    million cards before the games begin, and we have agreements with
    national and regional merchants that will create more than 5,000 points
    of sale. The cards will continue to be used at merchant locations in
    Atlanta after the Olympics, and the open system also will be expanded to
    other major metropolitan areas.

The Internet

We have been "on-line" since January 1995. By the second quarter of 1996,
customers will be able to open checking and savings accounts, verify balances
and review statements over the Internet.  By the end of the year, we will
have a robust selection of functioning applications, including funds transfer
and bill paying.

We intend to be a driver of this technology, not a passenger. So we have
customized our own 'Net browser, which is included in the digital compact
disk you received with this report.

                                       14

<PAGE>


                             PRODUCTS AND SERVICES


You also may order the browser on floppy computer disk by calling
1-800-WWW-FUNB.

The browser takes the customer directly to the First Union home page on the
World Wide Web. Through the browser, customers will be able to apply for a
credit card or access account information, or use it as a window to surf the
'Net.

First Union averages more than 10,000 visits to our Internet home page a day.
 First Union's home page can be accessed over the Internet at http:
//www.firstunion.com/ or through the electronic mail address of
[email protected].

LINES OF BUSINESS

First Union's traditional banking functions are carried out by our network of
state banks, which have full authority to match the market and meet customer
needs, and to focus on geographic and product specialty areas. First Union
has been proactive in investing in new or expanded product areas that provide
added benefits to customers and more sources of revenue for our company.
These products and services also are sold through the state banks, which
leverage the existing branch system for new customers and additional business
for our current customers.

Capital Management

First Union's Capital Management Group is a collection of businesses that
focus on helping customers manage their assets and achieve their financial
goals. Although separate entities, the businesses share a common thread--they
primarily generate fee income. Included are personal trust, CAP Accounts,
IRAs, mutual funds, full and discount brokerage services, financial planning
services, corporate trust, private banking, insurance, investment services,
pension management and 401(k) plans.

    *      Our distinctive CAP Accounts (centralized investment management
    accounts) have increased from $6.8 billion in assets under management in
    1994 to $11.7 billion at the end of 1995, making them one of our most
    successful and popular products. These accounts let customers combine
    banking and investment activity and see their entire financial
    relationship reported on a consolidated statement. A commercial CAP
    Account also is available. We expect the number of CAP Accounts to
    increase in 1996 as customers in the Northeast take advantage of this
    account, which is a relatively new banking product for this market.

    *      First Union Brokerage Services in 1995 had $83.5 million in
    revenues, 374 full-service brokers, 2,331 employees licensed to sell
    mutual funds in our branches, and 531,000 brokerage accounts.

    *      First Union-managed mutual fund assets increased 89 percent in
    1995, from $7.0 billion in 1994 to $13.2 billion at year-end 1995,
    including our Evergreen Funds and the First Fidelity-managed mutual
    funds. First Union now is the seventh largest bank-affiliated mutual fund
    manager in the United States. We expect this upward trend to continue as
    brokerage employees in our branches in the northern region of the company
    become licensed to sell mutual funds (training for then-First Fidelity
    employees began in August 1995). Eleven Evergreen mutual funds are rated
    either four- or five-star by Morningstar, an independent ranking service.


                     (Picture of a First Union credit card)
                        *  First Union has the nation's
                        fourth largest automated teller
                                machine network

                  (Picture of a First Union monthly statement)
                               *  Check your IRA
                                balance on-line
                          * Combine your check-writing
                       ability and brokerage accounts in
                                 one statement



                                       15

<PAGE>

                   (Photo of a laptop computer appears here)

                           *  First Union's Home Page
                           on the Internet goes live
                                  January 1995

                            *  First Union receives
                       credit card applications over the
                             Internet in July 1995

                             *  First Union and MCI
                          offer an Internet browser in
                                 November 1995

                          *  Cash management customers
                                 gain access to
                             WebInvisionSM on-line
                                in November 1995


                             PRODUCTS AND SERVICES

    *      We are among the country's largest bank managers of Individual 
    Retirement Accounts (IRAs), with $7.6 billion in assets
    and 627,000 customers at year-end 1995. Unlike most banks, we align IRAs
    with our capital management capabilities, which makes it easier for
    customers to remain with First Union and adjust their IRAs to keep pace
    with changing investment objectives over the long term.

    *      In 1995 annuity sales increased to $166 million from $113 million
    in 1994. During 1996 we will introduce our first proprietary insurance
    annuities, which bridge a gap between the security of a CD and the return
    of a mutual fund. First Union has more than 1,000 branch employees in the
    Southeast who are licensed to sell these products, and an additional 634
    in the Northeast have been trained to sell them.

    *      Our business in third-party employee 401(k) and other
    defined-benefit plans  has $7.0 billion in assets, 829 corporate plans
    and 235,000 plan participants.

Commercial Banking

During 1995 we realized the rewards of re-designing our lending process for
small businesses, which are companies with annual revenues under $5 million.
Since the redesign, First Union has originated an average of $53 million in
small-business loans monthly.
We ended 1995 with $640 million in outstandings, more than three times what
we had before the redesign.

In our new process, branches generate referrals to three centralized
small-business lending units, and customers receive an answer to their loan
requests within 24 hours. In fact, initial credit decisions in 1995 were made
in an average of 13 hours.

For our larger customers, the commercial bank assigns a three-part team to
each client--relationship managers, commercial underwriters and portfolio
managers.  These team members are backed by customer service representatives
at two regional customer service centers whose goal is to handle telephone
inquiries in three minutes or less. Ninety-seven percent of calls were
answered within 20 seconds during 1995 as call volume increased from 52,000
per month at the beginning of the year to 63,000 per month by the end of the
year, when we began serving customers in the northern region. This support
allowed the relationship managers to spend more time helping their customers
grow their businesses--and nearly doubled the amount of revenue generated by
managers: $480,000 per relationship manager in 1995 compared with $250,000 in
1994.

With a successful track record in the southern First Union franchise, full
implementation of the new commercial bank system took place in the northern
area of the company on February 15, 1996. During 1996 we will teach all our
commercial bankers to become even more productive by acting as financial
consultants, anticipating customer needs and leveraging their expertise to
find appropriate solutions to customer problems.

                                       16

<PAGE>



                             PRODUCTS AND SERVICES

Capital Markets

First Union's Capital Markets Group provides services including investment
banking, risk management, merchant banking, leveraged finance, leasing, real
estate financing and investment products. Teams of industry specialists and
product specialists as well as experienced corporate bankers offer customers
the advantages of First Union's relationship orientation, national presence
and long-term commitment. We continue our drive to offer sophisticated
financial services to our  mid-sized commercial customer base through access
to the capital markets. Our goal is to provide these clients with access to
cost-efficient capital and financial services customized to their individual
needs.

The Capital Markets Group received a boost on May 30, 1995, when the Federal
Reserve Board approved our application to underwrite and distribute corporate
and public debt through our First Union Capital Markets Corp. subsidiary.
The announcement is important to our expansion into capital markets
activities, which began in January 1994.

In 1995 First Union Capital Markets Corp. acted as lead or co-manager in more
than 20 transactions with volume in excess of $4.5 billion. Our loan
syndications unit now ranks 12th in the nation.

Our merchant banking affiliate, First Union Capital Partners Inc., provides
equity and subordinated debt investments for large transactions--such as
buyouts and corporate expansion efforts. We ended 1995 with approximately
$400 million in capital deployed.

    In addition:

    *      Equity commitments to affordable housing programs amounted to $121
    million, more than double the commitments made in the previous five
    years.

    *      We structured, arranged and acted as agent for the syndication of
    a $175 million facility for a leader in the long-term health care and
    institutional pharmaceutical services industry. The facility provided the
    company flexibility in financing future acquisitions.

    *      We completed our first transaction for a client of First Fidelity,
    an $80 million private placement.

Our International Group processed more than $5.7 billion in trade
transactions in 1995 through our growing network of 1,300 correspondent banks
in 140 countries. We opened a representative office in South Africa and
established a joint venture with Hong Kong Chinese Bank. We also formed a
partnership with First Factors Corp. to offer export factoring and financing
services. As the result of our merger with First Fidelity, First Union now
has a branch office in London, which should open the doors to even more
opportunities for trade finance customers and other customers in the
international arena in the future.

The Capital Markets Group ended 1995 with noninterest income equal to 54
percent of the group's total revenue, compared with 39 percent in 1994. In
addition to fee income, the Capital Markets Group also generates loans in
conjunction with our state banks.  In 1995 loans booked on the Capital
Markets Group's balance sheet increased 44 percent from 1994.


                      (Photo of an automobile appears here)

                       *  Use the First Union browser to
                      visit our "virtual shopping center"
                        to look for a new car, purchase
                         tickets or buy other products

                                       17

<PAGE>

                         (Photo of house appears here)

                           *  Apply for a home equity
                             loan or other consumer
                                 loans on-line


                             PRODUCTS AND SERVICES


Home Equity Lending

At First Union Home Equity Bank (FUHEB), loan volume in 1995 increased to
$1.2 billion from $940 million in 1994, and loans increased by $627 million
to $3.0 billion--a 27 percent increase from 1994. For the fifth consecutive
year, delinquent loans accounted for less than 1 percent of loans in FUHEB's
portfolio. Average loan production in each branch was $605,000 at year-end
1995. FUHEB operates 143 locations in 35 states, offering fixed- and
variable-rate loans as well as home equity lines of credit. The bank has a
centralized processing unit that provides home equity loans in 13 additional
states.

Customers also may obtain home equity loans at First Union's full-service
banking locations.  Home equity loans generated through the full-service
banking branches amounted to $7.9 billion in receivables in 1995.

FUHEB's wholesale unit, created in 1994, buys whole loans from groups of
mortgage correspondents, such as mortgage bankers, banks, mortgage companies
and credit unions. These wholesale loans increased from $62 million of "A"
credit loans in 1994 to $179 million in 1995. Loans at December 31, 1995,
amounted to $257 million.  The unit also leverages the capability of FUHEB's
branch office network for origination of "B" and "C" credit loans, which can
be securitized and sold through First Union's Capital Markets Group.

FUHEB's strategy in a needs-driven market is to offer personal sales
relationships, efficient service and competitive rates, while maintaining
high credit quality.

Mortgage Lending

In 1995 the First Union Mortgage Corp. benefitted from its redesign effort,
which began in 1993. Customers may obtain mortgages through professional
retail originators, branch employees, telemarketing and a growing national
relocation program. Customers may select from various mortgage products
tailored to serve specific market niches and customer needs. Through our
branch system and a toll-free phone line, the mortgage bank is capitalizing
on a lower cost method of delivering mortgage products directly to our
customers.

In 1995 the cost per unit of loan origination fell by half, as volume
increased and costs were reduced. Plans in 1996 include a further lowering of
the cost of origination and expanding our market share. Our national
relocation group achieved a record year in loan production and added 12
corporations to the existing customer base.

First Union Mortgage Corp. provides servicing for originated and acquired
mortgages with a servicing portfolio that increased to $51.5 billion and
665,000 mortgages by December 31, 1995. Loans serviced per employee increased
27 percent between 1994 and 1995 to 1,100.

THE FUTURE

In pursuing growth through customer satisfaction, First Union will continue
to:

    *      Embrace both innovation and change by offering the most advanced
    product selection in the financial services industry;

    *      Leverage our internal systems and people to create new business;
    and

    *      Look for new distribution channels, as well as new products and
    services to generate loan, deposit and fee income growth.

                                       18

<PAGE>



                                LONG-TERM TRENDS

                                Dividend Growth
                          Current Dividend Annualized
                                  (In dollars)

(A bar graph apears here with the following plot points:)

<TABLE>
<CAPTION>
<S>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>    <C>    <C>
77    78    79    80    81    82    83    84    85    86    87    88    89    90    91    92    93    94     95     Current
 .28   .29   .31   .33   .36   .40   .45   .49   .58   .65   .77   .86  1.00  1.08  1.12  1.28  1.50  1.72    1.96   2.08
</TABLE>

                          Book Value per Share
   Originally reported (adjusted for stock splits), not restated for
                   pooling of interests acquisitions.
                              (In dollars)

<TABLE>
<CAPTION>
<S>   <C>   <C>   <C>   <C>   <C>   <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>     <C>    <C>    <C>    <C>
77    78    79    80    81    82    83     84     85     86     87     88     89     90     91      92     93     94     95
6.02 6.63  7.39  8.30  8.19  9.20  10.66  12.51  12.96  14.55  16.25  17.98  19.37  20.72  22.54  26.08  28.90   30.66  31.89
</TABLE>



                        INDEX TO SPECIAL TOPICS


<TABLE>
<CAPTION>
<S>                                                                                            <C>
GENERAL INFORMATION:
Annual Meeting . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 47
Description of Business . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Employees . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1, 33
Market Share . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .4, 12

CAPITAL RESOURCES:
Regulatory Capital . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 28, 31
Stockholders' Equity . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .2, 27, 32, 33, 40

COMMON STOCK:
Book Value . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3, 7, 19, 32
Dividends . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .2, 3, 19, 28, 32, 41
Market Price . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .2, 32
Shares, Number Outstanding . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 32, 41
Stockholders, Number of . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .33

LIQUIDITY:
Debt Ratings . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 47

LOANS:
Average Balances . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 33, 34
Commercial Real Estate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 24, 25, 34, 37
Consumer, or Retail, Loan Portfolio . . . . . . . . . . . . . . . . . . . . . . . .24, 25, 34, 37
Geographic Concentrations . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  26
Industry Concentrations . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .25, 26
Loan Loss Allowance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2, 26, 31, 40
Loan Loss Provision . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .26, 32, 34, 41
Mix at Year-End . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .24
Net Charge-Offs . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2, 25, 27, 31, 34, 42
Nonperforming Assets . . . . . . . . . . . . . . . . . . . . . . . . . . . .2, 25, 26, 31, 34, 42
Project Type . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 25, 26

PROFITABILITY:
Earnings Performance . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2, 6, 20, 31, 32, 41
Income Per Share . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2, 6, 20, 31, 32, 41
Net Interest Income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .21, 32, 41
Net Interest Margin . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2, 21, 31
Noninterest Expense . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .23, 32, 41
Noninterest Income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 22, 32, 34, 41
Results of Operations . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .2, 6, 20, 32, 41
Return on Average Assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .2, 21, 31
Return on Average Stockholders' Equity . . . . . . . . . . . . . . . . . . . . . . . . .2, 20, 32

RISK MANAGEMENT:
Asset Quality . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  25
Derivative Transactions . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .29, 35, 42
Interest Rate Risk Management . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      28
Interest Rate Sensitivity Model . . . . . . . . . . . . . . . . . . . . . . . . . . . .        29

SECURITIES:
Available For Sale . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .2, 24, 32, 35, 40
Investment . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .2, 24, 32, 36, 40
Trading Activities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 22
</TABLE>


                                   19

<PAGE>

                               Net Income
                         (Dollars in billions)

(A bar graph appears here with the following plot points:)

1990     1991     1992     1993     1994     1995
 .26     .57      .70      1.22     1.38     1.43


                    Return on Average Common Equity
                               (Percent)

(A bar graph appears here with the following plot points:)

1990     1991     1992     1993     1994     1995
4.86     11.38    11.28    17.26    16.91    16.69



                           PERFORMANCE REVIEW


The following review is a discussion of the performance and financial condition
of First Union Corporation and First Fidelity
Bancorporation on a combined basis. All First Union historical financial data
have been restated for the pooling of interests acquisition of First
Fidelity, which was consummated on January 1, 1996.

The objective in this discussion is to provide the reader with a clear and
concise understanding of our performance and financial condition in 1995.
Audited financial statements and more detailed analytical information are
contained in the First Union Corporation 1995 Report on Form 10-K, which is
available free of charge from Investor Relations, Two First Union Center,
Charlotte, North Carolina 28288-0206.

EARNINGS HIGHLIGHTS

First Union's earnings in 1995, before merger-related restructuring charges,
increased to a record $1.48 billion, or $5.30 per common share. Including the
restructuring charges, earnings were $1.40 billion, or $5.04 per common
share. The merger-related restructuring charges in 1995 amounted to $73
million after tax, or 26 cents per common share. These results compare with
1994 results of $1.33 billion, or $4.72 per share, in net income applicable
to common stockholders before a preferred stock redemption premium. The 1995
merger-related restructuring charges, principally existing severance
contracts associated with the First Fidelity stockholder vote approving the
merger, are part of the previously announced $270 million after-tax
restructuring charges related to the First Fidelity merger. The balance of
the charges will be taken in 1996.

In the fourth quarter of 1995, earnings were $404 million before the
merger-related restructuring charges, or $1.45 per common share.  After the
restructuring charges, the company earned $331 million, or $1.19 per common
share. These results compare with $335 million, or $1.17, in the fourth
quarter of 1994, before the preferred stock redemption premium.

Additional factors in the company's 1995 results compared with 1994 included:

    *      Noninterest income growth of 18 percent, to $1.8 billion,
    excluding securities transactions.

    *      Tax-equivalent net interest income growth of 4 percent, to $4.7
    billion.

    *      Loan growth of 16 percent, to $90.6 billion.

Virtually every fee income category experienced growth in 1995, with key
contributions from the Capital Markets Group, including merchant banking,
loan syndication and asset securitization volume, and from the Capital
Management Group, including mutual funds, trust and brokerage services.

Net loans were $90.6 billion at December 31, 1995, compared with $77.8
billion at year-end 1994. Net loans at year-end 1995 included $7.5 billion
from purchase acquisitions that closed during the year. Net loans do not
include $2.0 billion in credit card receivables that were securitized and
sold in September 1995. Loan growth was particularly strong in the consumer
portfolio, largely reflecting growth in direct consumer lending through the
retail branch system, home equity lending and through purchase accounting
acquisitions. Residential mortgage loans also increased, primarily through
purchase accounting acquisitions.

                                   20

<PAGE>



                           PERFORMANCE REVIEW


Net charge-offs were .41 percent of average net loans in 1995, compared with
 .40 percent in 1994. Nonperforming assets were $826 million, or .91 percent
of loans and foreclosed properties, at December 31, 1995, compared with $887
million, or 1.14 percent, at December 31, 1994.

Outlook
First Union now serves 11 million customers in the Eastern United States from
Connecticut to Florida. We are well on the way to integrating First
Fidelity's operations with First Union's, a process we expect to complete by
midyear 1996.

In addition, we are enthusiastic about the steps we have taken to serve new
customers with new products in our recently acquired northeastern markets and
to continue serving customers in our southeastern markets. The strong fee
income growth in 1995 helps validate our expectations for renewed earnings
momentum as we begin to offer First Union's broader product selection,
install expanded sales support systems and integrate our two companies. In
addition, we are seeing the results of our investments in capital markets,
capital management and other businesses that expand our traditional banking
base, and we are optimistic about the future growth of these businesses.

In 1995 First Union completed eight bank and thrift purchase accounting
acquisitions. These acquired institutions had combined assets of $10.3
billion, net loans of $7.5 billion and deposits of $7.3 billion. The acquired
institutions were primarily in Virginia and Florida, further enhancing our
customer base in those states.

In the first quarter of 1996, we completed two additional bank and thrift
purchase accounting acquisitions in North Carolina and Tennessee. We expect
to complete a third purchase accounting acquisition of a Florida thrift
during the second quarter of 1996. At year-end 1995, these three completed or
pending acquisitions had combined assets, net loans and deposits of $2.2
billion, $1.6 billion and $1.8 billion, respectively.

We continue to be alert to opportunities to enhance stockholder value through
acquisitions. With the completion of the First Fidelity acquisition, however,
our focus has shifted more to a strategy of internal growth and acquisitions
to expand existing lines of business. The significant
investments we have made in acquisitions, in technology and in expanded
products and services help position us to serve our 11 million customers in a
dynamic and diverse geographic marketplace.

However, we continue to evaluate acquisition opportunities that will provide
access to customers and markets that we believe complement our long-term
goals. Acquisition discussions and in some cases negotiations take place, and
future acquisitions involving cash, debt or equity securities may be
expected. Acquisitions typically involve the payment of a premium over book
and market values. Some dilution of First Union's book value and net income
per common share may occur in connection with some future acquisitions.

INCOME STATEMENT REVIEW
Net Interest Income

Tax-equivalent net interest income increased 4 percent compared with
1994, to $4.7 billion in 1995. The increase primarily reflected loan
growth, the repricing of variable rate assets, and  purchase
acquisitions. The increase was tempered somewhat by reduced net yields.

Nonperforming loans reduce interest income because the contribution from
these loans is eliminated or sharply reduced. In 1995, $69 million in
gross interest income would have been recorded if all nonaccrual and
restructured loans had been current in accordance with their original
terms and had been outstanding throughout the period, or since
origination if held for part of the period. The amount of interest
income related to these assets and included in income in 1995 was $17
million.

Net Interest Margin
The net interest margin, which is the difference between the tax-equivalent
yield on earning assets and the rate paid on funds to support those assets,
was 4.46 percent in 1995, compared with 4.75 percent in 1994.

The margin decline in 1995 was primarily related to the addition of acquired
banks and thrifts with lower margins; the addition of short-term securities;
and the competitiveness of loan pricing. We also anticipate a further
contraction in the margin in future periods as a result of the $2.0 billion
credit card securitization, the impact of acquisitions and the generation of
lower-spread assets

                          Net Interest Income
                            (Tax-equivalent)
                         (Dollars in billions)

(A bar graph appears with the following plot points:)

1990    1991    1992    1993    1994     1995
2.9     3.1     3.8     4.3     4.6      4.7


                        Return on Average Assets
                               (Percent)

(A bar graph appears with the following plot points:)

1990    1991    1992    1993    1994     1995
 .31     .68     .77     1.22    1.29     1.21


                                   21

<PAGE>

                           Noninterest Income
                         (Dollars in billions)

(A bar graph appears here with the following plot points:)

1990     1991     1992     1993     1994     1995
1.06     1.46     1.40     1.58     1.58     1.90



                        Components of Noninterest Income


(In millions) ..................................            1995            1994
Trading account profits ........................            $ 69              52
Service charges on
  deposit accounts .............................             616             580
Mortgage banking income ........................             150              88
Capital management
  income .......................................             397             330
Securities available for
  sale transactions ............................              44               6
Investment security
  transactions .................................               5               4
Fees for other banking
  services .....................................             160             131
Merchant discounts .............................             100              90
Insurance commissions ..........................              54              48
Sundry income ..................................            $302             246



                           PERFORMANCE REVIEW


related to capital markets activities. It should be noted that the margin is
not our primary management focus or goal. Our goal is to continue increasing
net interest income.

The $2.0 billion credit card securitization is expected to have a minimal
financial impact on the results of operations. The securitization results in
a reclassification of interest income to fee income. Securitization
transactions are used as a management tool to increase liquidity and to 
utilize capital more effectively.

Average interest-earning assets increased by $10.5 billion in 1995, resulting
in an increase in tax-equivalent interest income of $1.4 billion.

The average rate earned on earning assets was 8.27 percent in 1995, compared
with 7.67 percent in 1994. The average rate paid on interest-bearing
liabilities was 4.43 percent in 1995 and 3.46 percent in 1994.

We use securities and off-balance sheet transactions to manage interest rate
sensitivity. More information on these transactions is included in the Interest
Rate Risk Management section.

Noninterest Income
We are meeting the challenges of increasing competition and changing customer
demands and demographics by making discretionary investments designed to
enhance our prospects for future fee income growth. During the past few
years, we have significantly broadened our product lines, particularly in the
capital markets, capital management and card products areas, to provide
additional sources of fee income that complement our longstanding banking
products and services. These investments were reflected in the 18 percent
growth in noninterest income, excluding securities transactions, to $1.8
billion in 1995, compared with $1.6 billion in 1994.

Virtually all categories of noninterest income increased in 1995. Key
contributions came from capital markets activities, including merchant
banking, loan syndication and asset securitization volume. Noninterest income
related to capital markets activities was $265 million in 1995, compared
with $176 million in 1994. Additionally, capital management fee income,
including mutual funds, personal and corporate trust and brokerage
services, increased 20 percent in 1995 to $397 million from $330 million
in 1994. Assets under management, which include mutual funds and trust
services, increased in 1995 to $45.5 billion from an unrestated $23.2
billion in 1994. The growth in assets under management was primarily the
result of internal and external marketing and distribution strategies.
The First Union-advised Evergreen and First Fidelity family of mutual
funds has increased to $13.2 billion in assets under management, from an
unrestated $7.0 billion in 1994.

We anticipate continued growth in fee income as capital markets and capital
management products and services are marketed to a larger customer base.

Mortgage banking operations added $150 million to noninterest income in 1995
compared with $88 million in 1994. The increase was primarily driven by an
increase in the servicing portfolio as a result of purchase accounting
acquisitions. The mortgage loan servicing portfolio increased to $51.5
billion in 1995, compared with $34.2 billion in 1994. As a result of an
industrywide contraction of nearly 15 percent and a strategic decision to
exit certain loan origination facilities, total originations were $3.8
billion in 1995, compared with $4.9 billion in 1994. Mortgage banking has
traditionally been a cyclical, interest rate sensitive business. The ability
to generate substantial fee and other income in the future is somewhat
dependent on the level and direction of interest rates. We carefully monitor
sensitivity to the cyclical changes in our mortgage banking operations.

Securities gains were $49 million in 1995, compared with $10 million in 1996.
Other significant sources of noninterest income include service charges on
deposit accounts, which increased 6 percent in 1995. Insurance commissions
and fees for other banking services also increased in 1995 compared with
1994.

Trading Activities
Our Capital Markets Group also made a key contribution to noninterest income
through trading profits. Trading profits increased in 1995 to $69 million,
compared with $52 million in 1994. The increase was the result of general
market conditions and expanded trading volume. Trading activities are
undertaken to satisfy customers' risk management and investment needs and for
the corporation's own proprietary

                                   22

<PAGE>



                           PERFORMANCE REVIEW


account. All trading activities are conducted within risk limits established 
by the corporation's Funds Management Committee, and
all trading positions are marked to market daily.

Trading activities include fixed income securities, money market instruments,
foreign exchange, options, futures, forward rate agreements and swaps. With
the Federal Reserve Board's approval of expanded powers for First Union
Capital Markets Corp., our activities also include the trading and
underwriting of corporate debt securities.

At December 31, 1995, trading account assets were $1.9 billion, compared with
$1.3 billion at year-end 1994.

Noninterest Expense
Noninterest expense increased in 1995 to
$4.1 billion, compared with $3.7 billion in 1994. Our overhead efficiency
ratio in 1995 was 62 percent, compared with 61 percent in 1994. The overhead
efficiency ratio was adversely affected by merger-related charges of $94
million in 1995 and intangibles amortization expense of $229 million and $163
million in 1995 and 1994, respectively. Without the merger-related charges
and intangibles amortization expense, our overhead efficiency ratio would
have been 57 percent in 1995, compared with 58 percent in 1994. The overhead
efficiency ratio is affected by the significant investments and initiatives
under way in capital markets, capital management and other areas. These
investments and initiatives are designed to enhance noninterest income in
future periods.

Merger-related expenses of $94 million, or $73 million after-tax, were 
recorded in the fourth quarter of 1995. These charges primarily reflect 
existing severance contract obligations that were associated with the 
First Fidelity stockholder approval of the First Union/First Fidelity 
merger on October 3, 1995, and other direct costs related to the merger 
that were incurred in 1995. The charges are part of the estimated $270 
million after-tax merger-related charges, the remainder of which are 
expected to be incurred primarily in the first and second quarters
of 1996.

The FDIC significantly reduced the insurance premiums it charges on federally
insured bank deposits in the third quarter of 1995, and in the fourth quarter
of 1995, reduced the premiums again, including a reduction to the statutory
minimum of $2,000.00 for "well capitalized" banks, effective January 1, 1996.
Premiums related to savings and loan association deposits held by banks will
continue to be assessed at the rate of 23 cents to 31 cents per $100.00 until
legislation pending before Congress to merge the Bank Insurance Fund and the
Savings Association Insurance Fund (SAIF) is enacted.  The pending
legislation also includes a provision to recapitalize SAIF through a one-time
assessment. At December 31, 1995, we had  $19.8 billion in SAIF deposits that
were subject to the potential one-time assessment. Based on the pending
legislation, the one-time assessment could be as high as $87 million after
tax.

The FDIC premium expense decreased from $184 million in 1994 to $120 million
in 1995. The expense savings in 1995 was largely offset by discretionary
investments in areas such as the company's retail delivery channels, capital
markets and capital management. We currently expect to invest the expected
savings that result from the FDIC premium reduction in 1996 in various
current and future discretionary investments, business initiatives and
technology programs.

BALANCE SHEET REVIEW
Earning Assets
In banking the primary types of earning assets are securities and loans. The
earnings from these assets are subject to two principal kinds of risks,
interest rate risk and credit risk.

Interest rate risk could result if rate indices related to sources and uses
of funds were mismatched. Our Funds Management Committee manages interest
rate risk, as well as credit risk associated with securities, under specific
policy standards, which are discussed in more detail in the Interest Rate
Risk Management section. In addition to certain securities, off-balance sheet
transactions such as interest rate swaps have been used to maintain interest
rate risk at acceptable levels in accordance with our policy standards.

The loan portfolio carries the potential credit risk of past due,
nonperforming or, ultimately, charged-off loans. We manage this risk
primarily through credit approval standards, which are discussed in more
detail in the Loans section.

Average earning assets in 1995 were $106.3 billion, an 11 percent increase
from $95.8 billion in 1994.

                          Noninterest Expense
                         (Dollars in billions)

(A bar graph appears here with the following plot points:)

1990     1991     1992     1993     1994     1995
2.56     2.78     3.44     3.54     3.75     4.09




                        Year-End Earning Assets
                         (Dollars in billions)

(A bar graph appears here with the following plot points:)

<TABLE>
<CAPTION>
                                  1990     1991     1992     1993     1994     1995
<S>                               <C>      <C>      <C>      <C>      <C>      <C>
Earning Assets                    74.6     79.1     84.5     93.5     101.0    118.0
Loans, net                        54.6     58.7     60.3     68.3      77.8     90.6
Investment Securities             17.0     13.6     12.2      7.9       7.9      3.1
Securities Available for Sale      --       1.3      6.0     14.4      11.5     18.2
Other                              3.0      5.5      6.0      2.9       3.7      6.1
</TABLE>

                                   23

<PAGE>

                 Year-End Securities Available for Sale

(A pie chart appears here with the following plot points:)

                      47% U.S. Government Agencies
                26% Collateralized Mortgage Obligations
                      16% U.S. Treasury securities
                               11% Other


                     Year-End Investment Securities

(A pie chart appears here with the following plot points:)

                      40% U.S. Government Agencies
                             38% Municipals
                           19% Collateralized
                          Mortgage Obligations
                                3% Other


                             Year-End Loans

(A pie chart appears here with the following plot points:)

                       29% Real Estate - Mortgage
                            27% Commercial,
                       Financial and Agricultural
                     22% Installment Loans - Other
                             11% Commercial
                         Real Estate - Mortgage
                    4% Installment Loans - Bankcard
                                4% Other
                       3% Commercial Construction


                          PERFORMANCE  REVIEW


Securities Available For Sale
Securities available for sale are used as a part of the corporation's
interest rate risk management strategy, and they may be sold in response to
changes in interest rates, changes in prepayment risk, liquidity needs, the
need to increase regulatory capital ratios and other factors. These
securities are carried at estimated fair value.  Unrealized changes in fair
value are recognized as a separate component of stockholders' equity, net of
tax. Realized gains and losses are recognized in income at the time the
securities are sold. The available for sale portfolio consists of U.S.
Treasury, municipal, mortgage-backed and asset-backed securities as well as
collateralized mortgage obligations, corporate, foreign and equity
securities.

At December 31, 1995, we had securities available for sale with a market
value of $18.2 billion, compared with $11.5 billion at year-end 1994. The
market value of securities available for sale was $201 million above
amortized cost at the end of 1995. A $111 million after-tax unrealized gain
was included in stockholders' equity at December 31, 1995. In 1995 we took
advantage of market conditions to add $7.3 billion of securities to the
available for sale portfolio, which we believe will enhance earnings and
reduce exposure to falling interest rates indicated by our current outlook
for 1996. We also took advantage of a one-time exemption in the accounting
rules and transferred $5.9 billion of investment securities to the available
for sale portfolio. We believe the transfer will provide us with a greater
degree of flexibility in managing the overall balance sheet.

The average rate earned on securities available for sale in 1995 was 6.41
percent, compared with 5.54 percent in 1994. The average maturity of the
portfolio was 3.03 years at December 31, 1995.

Investment Securities
Investment securities are those securities that we intend to hold to
maturity. Sales of these securities are rare. These securities are carried at
amortized cost. The portfolio consists of U.S. Goverment agency, corporate,
municipal and mortgage-backed securities, and collateralized mortgage
obligations.

First Union's investment securities amounted to $3.1 billion at December 31,
1995, compared with $7.9 billion at year-end 1994. As part of the strategy to
reduce exposure to falling interest rates, we added $3.6 billion to the
investment securities portfolio. Additionally, the $5.9 billion of investment
securities was transferred to the available for sale portfolio.

The average rate earned on investment securities in 1995 was 7.54 percent,
compared with 7.23 percent in 1994. The average maturity of the portfolio was
5.15 years at December 31, 1995.

Loans
The loan portfolio represents our largest asset balance, and it is a
significant source of interest and fee income. The loan portfolio is subject
to both credit and interest rate risk. Our lending strategy stresses quality
growth, diversified by product, geography and industry. A common credit
underwriting structure is in place throughout the company.

The loan portfolio at December 31, 1995, was composed of 44 percent in
commercial loans and 56 percent in consumer loans. The portfolio mix did not
change significantly from year-end 1994. The commercial loan portfolio
includes general commercial loans, both secured and unsecured, and commercial
real estate loans. General commercial loans are typically working capital
loans to finance the inventory, receivables and other working capital needs
of commercial borrowers, and term loans to finance fixed assets or
acquisitions. Commercial real estate loans typically finance the construction
or purchase of commercial real estate. Consumer loans include mortgage,
credit card and installment loans. Consumer mortgage lending includes both
first and second mortgage loans.

Consistent with our longtime standard, we generally look for two repayment
sources for commercial real estate loans: cash flows from the project and
other resources of the borrower. Our commercial lenders focus principally on
middle-market companies, which we believe reduces the risk of credit loss
from any single borrower or group of borrowers. A majority of our commercial
loans are for less than $10 million.

Our consumer lenders emphasize credit judgments that focus on a customer's
debt obligations, ability and willingness to repay, and general economic
trends.

Net loans at December 31, 1995, were $90.6 billion, compared with $77.8
billion at year-end

                                   24

<PAGE>



                           PERFORMANCE REVIEW


1994. Of this increase, $7.5 billion was related to purchase acquisitions,
with the rest coming from growth in all of our banking states and in
virtually all loan categories. Consumer loan growth was particularly strong
in 1995, primarily in direct lending and home equity lending. Net loans do
not include the $2.0 billion in credit card receivables that were securitized
and sold in September 1995. The financial impact of the securitization on the
results of operations is expected to be minimal, as discussed above.

The average rate earned on loans in 1995 was 8.71 percent, compared with 8.28
percent in 1994. The average prime rate in 1995 was 8.44 percent, compared
with 6.81 percent in 1994. Factors affecting loan rates between 1994 and 1995
included several increases in the prime rate throughout 1994; an increased
portion of the loan portfolio tied to rate indices other than the prime rate;
a larger portfolio of fixed and adjustable rate mortgages; and the repricing
of credit card portfolio introductory rates.

The Asset Quality section provides information about geographic exposure in
the loan portfolio.

Commercial Real Estate Loans
Commercial real estate loans amounted to 14 percent of the total portfolio at
December 31, 1995, compared with 15 percent at December 31, 1994. This
portfolio included commercial real estate mortgage loans of $10.0 billion at
December 31, 1995, and $9.5 billion at December 31, 1994.

ASSET QUALITY
Nonperforming Assets
Most of our assets are interest-bearing loans and investment securities. The
credit quality of these assets is crucial to the profitability of the
corporation.

Nonperforming assets are those assets that are not paying principal and/or
interest as contractually required. These assets reduce our income through
lower amounts of interest income and higher provisions for losses.

Asset quality is typically measured by the levels of nonperforming and past
due assets; the amount of charge-offs and provisions; and certain
credit-related ratios such as charge-offs to net loans; and nonperforming
assets to net loans and foreclosed properties.

At December 31, 1995, nonperforming assets were $826 million, or .91 percent
of net loans and foreclosed properties, compared with $887 million, or 1.14
percent, at December 31, 1994. The reduction in nonperforming assets was
primarily due to continued collection efforts and prudent management of the
nonperforming assets portfolio.
Loans or properties of less than $5 million each made up 73 percent, or $601
million, of nonperforming assets at December 31, 1995. Of the rest:

    *      Six loans or properties between $5 million and $10 million each
    accounted for $46 million; and

    *      Eight loans or properties over $10 million each accounted for $179
    million.

Fifty-nine percent of nonperforming assets were collateralized by real estate
at year-end 1995, compared with 66 percent at year-end 1994.

Past Due Loans
In addition to these nonperforming assets, at December 31, 1995, accruing
loans 90 days past due were $290 million, compared with $272 million at
December 31, 1994. Of these, $15 million were related to commercial and
commercial real estate loans, compared with $30 million at December 31, 1994.

Net Charge-Offs
Net charge-offs as a percentage of average net loans were .41 percent in
1995, compared with .40 percent in 1994. The increase in net charge-offs was
principally related to the maturing credit card portfolio. In 1996 we
anticipate an increase in the dollar level of charge-offs as credit card
receivables continue to increase and the portfolio seasons to a charge-off
ratio that is expected to be aligned with industry averages. We do not
believe the higher levels of net charge-offs are indicative of any
significant deterioration in the credit quality of the loan portfolio. We are
carefully monitoring trends in both the commercial and consumer loan
portfolios for signs of credit weakness. Additionally, we have evaluated our
credit policies in light of changing economic trends. All of these steps have
been taken with the goals of minimizing future credit losses and
deterioration, while allowing for maximum profitability.


                            Year-End Commercial Loans

Industry Classification                                      Dollars in millions
Manufacturing ...............................................     $ 4,920
Retail trade ................................................       1,968
Wholesale trade .............................................       1,574
Services ....................................................       5,308
Financial services ..........................................       3,073
Insurance ...................................................         435
Real estate-related .........................................       1,593
Communication ...............................................       1,376
Transportation ..............................................       1,796
Public utilities ............................................         619
Agriculture .................................................         503
Construction ................................................         424
Mining ......................................................         368
Individuals .................................................         848
Public administration .......................................         483
Other .......................................................       2,025
Total .......................................................     $27,313

(A pie chart appears here with the plot points listed above.)

                        Year-End Consumer Loans

                   45% Mortgage Loans to Individuals
                          23% Consumer Credit
                          9% Second Mortgages
                            9% Sales Finance
                              7% Bankcards
                         7% Mortgage Warehouse
                       and Securitized Mortgages





                      Commercial Real Estate Loans

                                                                         Number
Project Type                                         In millions        of loans
Apartments .................................           $ 1,747             1,806
Condominiums ...............................               181               226
Land-improved ..............................               572             1,006
Land-unimproved ............................               352               662
Lodging ....................................               272               218
Office buildings ...........................             3,186             5,393
Industrial buildings .......................             1,082             1,799
Retail sales buildings .....................             1,706             1,642
Single family ..............................               707             3,722
Other ......................................             2,255             3,448
Total ......................................           $12,060            19,922


                                   25

<PAGE>

                          Nonperforming Assets
                         (Dollars in billions)

(A bar graph appears here with the following plot points:)

                            1990    1991    1992    1993    1994    1995
                             2.2     2.6     2.0     1.4     .89     .83
Percentage of net loans
  and foreclosed properties 3.91    4.45    3.36    2.06    1.14     .91



                         Year-End Nonperforming
                            Commercial Loans

Industry Classification                                     Dollars in millions
Manufacturing .................................................      $121
Retail trade ..................................................        13
Wholesale trade ...............................................         7
Services ......................................................        80
Financial services ............................................         6
Real estate-related ...........................................        33
Transportation ................................................         4
Agriculture ...................................................        28
Construction ..................................................        15
Mining ........................................................         0
Individuals ...................................................        17
Other .........................................................        11
Total .........................................................      $335


                    Year-End Nonaccrual Real Estate
                    Includes foreclosed properties.


Project Type                                                Dollars in millions
Apartments ....................................................     $ 24
Condominiums ..................................................        1
Industrial ....................................................       16
Land-improved .................................................       15
Land-unimproved ...............................................       34
Lodging .......................................................        3
Office buildings ..............................................       97
Retail ........................................................       18
Single family .................................................      162
Other .........................................................      117
Total .........................................................     $487



                           PERFORMANCE REVIEW


Provision and Allowance for Loan Losses
The loan loss provision was $220 million in 1995, compared with $179 million 
in 1994. The increase in the loan loss provision was based primarily on 
current economic conditions, on the maturity and level of nonperforming 
assets, and on projected levels of charge-offs.

We establish reserves based upon various other factors, including the results
of quantitative analyses of the quality of commercial loans and commercial
real estate loans. Reserves for commercial and commercial real estate loans
are based principally on loan grades, historical loss rates, borrowers'
creditworthiness, underlying cash flows from the project and from borrowers,
and analysis of other less quantifiable factors that might influence the
portfolio. Reserves for consumer loans are based principally on delinquencies
and historical loss rates. We analyze all loans in excess of $1 million that
are being monitored as potential credit problems to determine whether
supplemental, specific reserves are necessary.

The allowance for loan losses was $1.5 billion at December 31, 1995, compared
with $1.6 billion in 1994. The ratio of the allowance to nonperforming assets
was 182 percent and 178 percent at December 31, 1995 and 1994, respectively.
The ratio of the allowance to net loans was 1.66 percent at December 31,
1995, compared with 2.03 percent in 1994.

Geographic Exposure
The loan portfolio in the East Coast region of
the United States is spread primarily across 82 metropolitan statistical
areas with diverse economies. Atlanta, Georgia; Charlotte, North Carolina;
Miami, Jacksonville, West Palm Beach and Tampa, Florida; Newark, New Jersey;
Philadelphia, Pennsylvania; Westchester County, New York; and Washington,
D.C., are our largest markets. Substantially all of the $12.5 billion
commercial real estate portfolio at December 31, 1995, was located in our
banking region.

LIQUIDITY AND FUNDING SOURCES
Liquidity planning and management are necessary to ensure we maintain the
ability to fund operations cost-effectively and to meet current and future
obligations such as loan commitments and deposit outflows.  In this process,
we focus on both assets and liabilities and on the manner in which they
combine to provide adequate liquidity to meet the corporation's needs.

Funding sources primarily include customer-based core deposits but also
include purchased funds and cash flows from operations. First Union is one of
the nation's largest core deposit-funded banking institutions. Our large
consumer deposit base, which is spread across the economically strong South
Atlantic region and high per-capita income Northeast region, creates considera
ble funding diversity and stability. Further, our acquisitions of bank and
thrift deposits have enhanced liquidity.

Asset liquidity is maintained through maturity management and through our
ability to liquidate assets, primarily assets held for sale. Another
significant source of asset liquidity is the potential to securitize assets
such as credit card receivables and auto, home equity, commercial and
mortgage loans. The securitization and sale of $2.0 billion in credit card
receivables at the end of the third quarter of 1995 had a significant,
positive effect on our liquidity position. Other off-balance sheet sources of
liquidity exist as well, such as a mortgage servicing portfolio for which the
estimated fair value exceeded book value by $186 million at December 31,
1995.

Cash Flows
Cash flows from operations are a significant source of liquidity. Net cash
provided from operations primarily results from net income adjusted for the
following noncash accounting items: the provisions for loan losses and
foreclosed properties; depreciation and amortization; and deferred income
taxes or benefits. This cash was available in 1995 to increase earning assets
or to reduce borrowings.

Core Deposits
Core deposits are a fundamental and cost-effective funding source for any
banking institution. Core deposits were $86.4 billion at December 31, 1995,
compared with $81.0 billion at December 31, 1994. Core deposits include
savings, negotiable order of withdrawal (NOW), money market,
noninterest-bearing and other consumer time deposits.


                                   26

<PAGE>

                           PERFORMANCE REVIEW


The portion of core deposits in higher-rate, other consumer time deposits was 
37 percent at December 31, 1995, and 34 percent at year-end 1994. Other 
consumer time and other noncore deposits usually pay higher rates than 
savings and transaction accounts, but they generally are not available for 
immediate withdrawal and are less expensive to process.

Average core deposit balances were $81.6 billion in 1995, an increase of $4.8
billion from 1994. Average balances in savings and NOW, other consumer time
deposits and noninterest-bearing deposits were higher when compared with the
previous year, while money market deposits were lower. Deposits were
primarily affected by the purchase acquisitions. They can also be affected by
branch closings or consolidations, seasonal factors and the rates being
offered for deposits compared to other investment opportunities.

Purchased Funds
Purchased funds at December 31, 1995, were $25.7 billion, compared with $17.2
billion at year-end 1994. Purchased funds are acquired primarily through (i)
our large branch network, consisting principally of $100,000 and over
certificates of deposit, public funds and treasury deposits, and (ii)
national market sources, consisting of relatively short-term funding sources
such as federal funds, securities sold under repurchase agreements,
eurodollar time deposits, short-term bank notes and commercial paper, and
longer-term funding sources such as term bank notes, Federal Home Loan Bank
borrowings and corporate notes. In 1995 we began utilizing a newly
established $10 billion shelf as part of our ongoing bank note program, which
we will continue to use as a source of liquidity.

Average purchased funds in 1995 were $19.7 billion, an increase of 30 percent
from $15.1 billion in 1994. The increase was used primarily to fund loan
growth.

Long-Term Debt
Long-term debt was 79 percent of total stockholders' equity at December 31,
1995, compared with 51 percent at December 31, 1994. The increase in
long-term debt compared with year-end 1994 was primarily related to $1.2
billion of bank notes with varying rates and terms that mature by 1997.
Additionally, in 1995 we issued $300 million of three-year floating rate
senior notes and $1.0 billion of subordinated debentures and notes with rates
ranging from 6.55 percent to 7.50 percent and maturities of either 10 years
or 40 years. Proceeds from these debt issues have been used for general
corporate purposes.

Under a shelf registration statement filed with the Securities and Exchange
Commission, we currently have available for issuance $1.5 billion of senior
or subordinated debt securities. The sale of any additional debt securities
will depend on future market conditions, funding needs and other factors.

Debt Obligations
We have a $350 million, committed back-up line of credit that expires in
December 1998. This credit facility contains financial covenants that require
First Union to maintain a minimum level of tangible net worth, restrict
double leverage ratios and require capital levels at subsidiary banks to meet
regulatory standards. First Union  has not used this line of credit. During
1996, $1.7 billion of long-term debt will mature, including bank notes
discussed above of $865 million. Funds for the payment of long-term debt will
come from operations or, if necessary,  additional borrowings.

Stockholders' Equity
The management of capital in a regulated banking environment requires a
balance between maximizing leverage and return on equity to our stockholders
while maintaining sufficient capital levels and related ratios to satisfy
regulatory requirements. We have historically generated attractive returns on
equity to stockholders while maintaining sufficient regulatory capital
ratios.

At December 31, 1995, total stockholders' equity was $9.0 billion, compared
with $8.3 billion at December 31, 1994, and 278 million common shares were
outstanding compared with 285 million shares at December 31, 1994. In 1995 we
paid $965 million for the repurchase of 20 million shares of First Union
common stock principally related to business combinations. In February 1996,
the board of directors renewed its authorization for the purchase in the open
market from time to time of up to 15 million shares of First Union common stoc
k. The timing of any such repurchases would be based on our assessment of
First Union's capital structure and liquidity, the market price of our common
stock compared to our assessment of its underlying value, regulatory,
accounting and other factors. Repurchases would be made primarily in

                            Net Charge-Offs
                               (Percent)

(A bar graph appears here with the following plot points:)

                          1991    1995
Industry Average          1.62     .59
First Union               1.53     .41

*Average of the nation's 25 largest banking companies.


                      Net Charge-Offs by Loan Type
                 As a percentage of average net loans.

Industry Classification      1995      1994
Commercial,
financial and
agricultural                 .05        .12
Real estate                  .07        .11
Installment
loans-Bankcard               .20        .09
Installment
loans-Other                  .09        .08
Total                        .41        .40


                     Comparison of Funding Sources
                               (Percent)

(A bar graph appears here with the following plot points:)

                              1993     1994     1995
Long-Term Debt                 4%       4%       6%
Short-Term Borrowings          9%      10%      16%
Deposits                      87%      86%      78%


                                   27

<PAGE>

                             Core Deposits
                         (Dollars in billions)

(A bar graph appears with the following plot points:)

1990    1991    1992    1993    1994    1995
55.5    68.2    73.3    78.4    81.0    86.4

                      Regulatory Capital to Assets
                               (Percent)

(A bar graph appears with the following plot points:)

                          1995 Regulatory
                      Minimum-Well Capitalized        First Union
Tier I                       6.00                        6.62
Total Capital               10.00                       11.33



                           PERFORMANCE REVIEW


connection with future acquisitions and stock-based employee benefit plans.

In 1995 we announced a dividend increase for the 18th consecutive year,
resulting in dividends of $1.96 per common share. The current annualized
dividend rate is $2.08 per common share. The corporation paid $343
million in dividends to preferred and common stockholders in 1995.

At December 31, 1995, stockholders' equity reflected an $111 million
unrealized after-tax gain related to debt and equity securities. The
Securities Available for Sale section provides additional information
about debt and equity securities.

Regulatory Capital
Federal banking regulations require that bank holding companies and their
subsidiary banks maintain minimum levels of capital. These banking
regulations measure capital using three formulas relating to tier 1 capital,
total capital and leverage capital. The minimum level for the ratio of total
capital to risk-weighted assets (including certain off-balance sheet
financial instruments, such as standby letters of credit and interest rate
swaps) is currently 8 percent. At least half of total capital is to be
composed of common equity, retained earnings and a limited amount of
qualifying preferred stock, less certain intangible assets (tier 1 capital).
The rest may consist of a limited amount of subordinated debt, nonqualifying
preferred stock and a limited amount of the loan loss allowance (together
with tier 1 capital, total capital).

At December 31, 1995, the tier 1 and total capital ratios were 6.62 percent
and 11.33 percent, respectively, compared with 7.76 percent and 12.94 percent
at December 31, 1994. The reduction in the tier 1 and total capital ratios in
1995 was due primarily to the common stock repurchase program, the preferred
stock redemption and the increase in total assets and intangible assets.

In addition, the Federal Reserve Board has established minimum leverage ratio
requirements for bank holding companies. These requirements provide for a
minimum leverage ratio of tier 1 capital to adjusted average quarterly assets
equal to 3 percent for bank holding companies that meet specified criteria,
including having the highest regulatory rating. All other bank holding
companies are generally required to maintain a leverage ratio of at least 4
to 5 percent. The leverage ratio at December 31, 1995, was 5.49 percent,
compared with 6.12 percent at December 31, 1994.

The requirements also provide that bank holding companies experiencing
internal growth or making acquisitions will be expected to maintain strong
capital positions substantially above the minimum supervisory levels without
significant reliance on intangible assets. The Federal Reserve Board also has
indicated it will continue to consider a tangible tier 1 leverage ratio
(deducting all intangibles) in evaluating proposals for expansion or new
activity. The Federal Reserve Board has not advised us of any specific
minimum leverage ratio applicable to us.

INTEREST RATE RISK MANAGEMENT
Managing interest rate risk is fundamental to banking. Banking institutions
manage the inherently different maturity and repricing characteristics of the
lending and deposit-taking lines of business to achieve a desired interest
rate sensitivity position and to limit exposure to interest rate risk. The
inherent maturity and repricing characteristics of our lending and deposit
activities create a naturally asset-sensitive structure. By using a
combination of on- and off-balance sheet financial instruments, we manage the
sensitivity of earnings to changes in interest rates within our established
policy guidelines.

The Financial Management Committee of the corporation's board of directors
reviews overall interest rate risk management activity. The corporation's
Funds Management Committee, which includes the three members of the Office of
the Chairman and senior executives from our Capital Markets Group, credit and
finance areas, oversees the interest rate risk management process and
approves policy guidelines. Balance sheet management and finance personnel
monitor the day-to-day exposure to changes in interest rates in response to
loan and deposit flows, and they make adjustments within established policy
guidelines.

We use three standard scenarios in analyzing interest rate sensitivity for
policy measurement:  base-line, high rate and low rate. The base-line
scenario is our estimated most likely path for short-term interest rates over
the next 24 months. The high rate and low rate scenarios assume 100 basis
point shifts from the base-line scenario in the federal funds rate by the
fourth succeeding month and that rates remain 100

                                   28

<PAGE>


                           PERFORMANCE REVIEW


basis points higher or lower throughout the rest of the 24-month period.

We determine interest rate sensitivity by the change in earnings per share
between the three scenarios over a 12-month policy measurement period.
Earnings per share as calculated by the earnings simulation model under the
base-line scenario becomes the standard. The measurement of interest rate
sensitivity is the percentage change in earnings per share calculated by the
model under high rate versus base-line and under low rate versus base-line.
The policy measurement period begins with the fourth month forward and ends
with the 15th month (i.e., a 12-month period). Our policy limit for maximum
negative impact on earnings per share resulting from either the high rate or
low rate scenario is 5 percent.

The model, updated at least monthly and more often as appropriate, captures
rate of change differentials such as federal funds rates versus savings
account rates; maturity effects such as calls on securities; and rate barrier
effects such as caps and floors on loans. It also captures changing balance
sheet levels, such as commercial and consumer loans (both floating and fixed
rate), noninterest-bearing deposits and investment securities. In addition,
it considers leads and lags that occur in long-term rates as short-term rates
move away from current levels; the elasticity in the repricing
characteristics of savings and money market deposits; and the effects of
prepayment volatility on various fixed rate assets such as residential
mortgages, mortgage-backed securities and consumer loans. These and certain
other effects are evaluated in developing the scenarios from which
sensitivity of earnings to changes in interest rates is determined.

Our estimate in January 1996 of future short-term interest rates was that the
federal funds rate would decline to 4.92 percent by December 1996 and then
rise gradually to 5.40 percent by December 1997. Based on the January 1996
outlook, if interest rates were to decline 100 basis points below the
estimated short-term rate scenario, i.e., follow the low rate scenario, the
model indicates that earnings during the policy measurement period would be
negatively affected by 1.6 percent. Our model indicates that earnings would
also be immaterially affected in our high rate scenario, i.e., a 100 point
increase in estimated short-term interest rates.

                 Interest Rate Sensitivity Assumptions

(A line graph appears here with the following plot points:)

                     1/96       4/96      12/96     3/97     12/97
High Rate                       6.25      5.92      5.98     6.40
Base-Line                       5.25      4.92      4.98     5.40
Low Rate                        4.25      3.92      3.98     4.40

                             Policy Period
                               4/96-3/97


In addition to the three standard scenarios used to analyze rate sensitivity
over the policy measurement period, we also analyze the potential impact of
other, more extreme, interest rate scenarios. These alternate scenarios may
include interest rate paths higher, lower and more volatile than those used
for policy measurement. Because the interest rate sensitivity model is based
on numerous interest rate assumptions, projected changes in growth in balance
sheet categories and changes in other basic assumptions, actual results may
differ from our current simulated outlook.

While our interest rate sensitivity modeling assumes that management takes no
action, we regularly assess the viability of strategies to reduce
unacceptable risk to earnings and implement such strategies when we believe
those actions are prudent. We took actions in 1995 to mitigate the negative
effect on earnings of adverse changes in interest rates beyond the policy
measurement period. For example, in the fourth quarter of 1995, we
implemented a strategy to add off-balance sheet positions that we believe
will significantly reduce our potential asset sensitivity in 1997.

Off-Balance Sheet Derivatives
For Interest Rate Risk Management
As part of our overall interest rate risk management strategy, for many years
we have used off-balance sheet derivatives as a cost- and capital-efficient
way to modify the repricing or maturity characteristics of on-balance sheet
assets and liabilities. Our off-balance sheet derivative transactions used
for interest rate sensitivity management include interest rate swaps, futures
and options with indices that relate to the pricing of

                                   29

<PAGE>





                           PERFORMANCE REVIEW


specific core assets and liabilities of the corporation. We believe we have
appropriately controlled the risk so that the derivatives used for rate
sensitivity management will not have any significant unintended effect on
corporate earnings. As a matter of policy we do not use highly leveraged
derivative instruments for interest rate risk management. The impact of
derivative products on our earnings and rate sensitivity is fully
incorporated in the earnings simulation model in the same manner as for on-bal
ance sheet instruments.

Our overall goal is to manage our rate sensitivity in ways that earnings are
not adversely affected materially whether rates go up or down. As a result of
interest rate fluctuations, off-balance sheet transactions (and securities)
will from time to time develop unrealized appreciation or depreciation in
market value when compared with their cost. The impact on net interest income
attributable to these off-balance sheet transactions, all of which are linked
to specific assets and liabilities as part of our overall interest rate risk
management strategy, will generally be offset by net interest income from
on-balance sheet assets and liabilities. The important consideration is
not the shifting of unrealized appreciation or depreciation between and
among on- and off-balance sheet instruments, but the prudent management
of interest rate sensitivity so that corporate earnings are not unduly
at risk as interest rates move up or down.

There was significant interest rate volatility between year-end 1993 and
year-end 1995, which was reflected in the dramatic change in the
market value of our securities portfolio and off-balance sheet positions. The
combined market value of those positions moved from an unrealized gain of
$903 million at December 31, 1993, to an unrealized loss of $1.1 billion at
December 31, 1994, and then back to an unrealized gain of $771 million at
December 31, 1995. Despite the large year-to-year fluctuations in market
value and related fluctuations in the net interest
income contribution from these positions, total net interest income continued
to increase. This is the outcome we strive to achieve in using portfolio
securities and off-balance sheet products in the conduct of asset and
liability management.

The fair value appreciation of off-balance sheet derivative financial
instruments used to manage our interest rate sensitivity was $390 million at
December 31, 1995, compared with fair value depreciation of $623 million at
December 31, 1994.

Although off-balance sheet derivative financial instruments do not expose the
corporation to credit risk equal to the notional amount, we are exposed to
credit risk equal to the extent of the fair value gain in an off-balance
sheet derivative financial instrument if the counterparty fails to perform.
We minimize the credit risk in these instruments by dealing only with high
quality counterparties. Each transaction is specifically approved for
applicable credit exposure.

In addition, our policy is to require that all swaps and options be governed
by an International Swaps and Derivatives Association Master Agreement.
Bilateral collateral arrangements are in place for substantially all dealer
counterparties.

Derivative collateral arrangements for dealer transactions and trading
activities are based on established thresholds of acceptable credit risks by
counterparty. Thresholds are determined based on the strength of the
individual counterparty and are bilateral. As of December 31, 1995, the total
credit risk in excess of thresholds was $275 million. The fair value of
collateral held was 100 percent of the total credit risk in excess of
thresholds. For nondealer transactions, the need for collateral is evaluated
on an individual transaction basis and is primarily dependent on the
financial strength of the counterparty.

                                   30
<PAGE>



                          FINANCIAL TABLES

<TABLE>
<CAPTION>

Table 1
Selected Statistical Data
Years Ended December 31,                           1995          1994           1993           1992          1991           1990
<S>                                           <C>             <C>           <C>           <C>           <C>            <C>

PROFITABILITY

  Net interest margin                                 4.46%         4.75           4.82           4.73          4.12           3.95
  Net income per common share before 1994
   redemption premium                           $     5.04          4.72           4.30           2.53          2.34            .97
  Return on common stockholders' equity
   before 1994 redemption premium*                   16.69%        16.91          17.26          11.28         11.38           4.86
  Return on assets*                                   1.21          1.29           1.22            .77           .68            .31
  Overhead efficiency ratio**                        61.67         61.07          60.60          66.13         60.49          64.18
  Dividend payout ratio on common shares             35.82         34.16          30.25          40.61         41.91         103.06

CAPITAL ADEQUACY***
  Tier 1 capital to risk-weighted assets              6.62          7.76           9.14           9.22          7.56           6.53

ASSET QUALITY

  Net charge-offs to loans, net*                       .41           .40            .78           1.03          1.53           1.05
  Allowance for loan losses to loans, net             1.66          2.03           2.38           2.57          2.49           2.31
  Allowance for loan losses to nonaccrual and
   restructured loans                                  233           248            151            105            77             76
  Allowance for loan losses to
   nonperforming assets                                182           178            115             76            55             58
  Nonperforming assets to loans, net and
   foreclosed properties                               .91%         1.14           2.06           3.36          4.45           3.91

</TABLE>

  * Based on average balances.
 ** The overhead efficiency ratio is equal to noninterest expense divided by net
    operating   revenue.   Net  operating   revenue  is  equal  to  the  sum  of
    tax-equivalent net interest income and noninterest income.
*** Capital ratios for 1990-1994 are not restated for pooling of interests 
    acquisitions.

                                       31

<PAGE>

                              FINANCIAL TABLES

Table 2
Consolidated Summaries of Income and Per Share Data
(In thousands except per share data)

<TABLE>
<CAPTION>


Years Ended December 31,                           1995          1994           1993           1992          1991           1990

<S>                                      <C>             <C>               <C>          <C>          <C>             <C>

CONSOLIDATED SUMMARIES OF INCOME
  Interest income*                       $    8,791,826     7,352,023      6,736,036      6,752,660     7,199,405      7,740,412
  Interest expense                            4,051,815     2,792,982      2,481,952      2,941,680     4,070,885      4,806,471


  Net interest income*                        4,740,011     4,559,041      4,254,084      3,810,980     3,128,520      2,933,941
  Provision for loan losses                     220,000       179,000        369,753        642,708       946,284        923,409


  Net interest income after provision for
   loan losses*                               4,520,011     4,380,041      3,884,331      3,168,272     2,182,236      2,010,532
  Securities available for sale transactions     44,340         6,213         32,784         39,227        53,566         24,387
  Investment security transactions                4,818         4,006          7,435        (2,881)       155,048          7,884

  Noninterest income                          1,847,350     1,565,694      1,541,569      1,360,202     1,254,635      1,028,755
  Noninterest expense**                       4,092,469     3,746,857      3,536,346      3,443,524     2,777,665      2,564,124


  Income before income taxes*                 2,324,050     2,209,097      1,929,773      1,121,296       867,820        507,434
  Income taxes                                  788,420       711,444        578,912        278,514       129,843         59,868
  Tax-equivalent adjustment                     105,449       121,210        134,508        143,994       168,005        191,324


  Net income                                  1,430,181     1,376,443      1,216,353        698,788       569,972        256,242
  Dividends on preferred stock                   26,390        46,020         45,553         53,040        51,746         47,151


  Net income applicable to common
   stockholders before redemption premium     1,403,791     1,330,423      1,170,800        645,748       518,226        209,091

  Redemption premium on preferred stock              --        41,355             --             --            --             --
  Net income applicable to common
   stockholders after redemption premium $    1,403,791     1,289,068      1,170,800        645,748       518,226        209,091
PER COMMON SHARE DATA

  Net income before redemption premium   $         5.04          4.72           4.30           2.53          2.34            .97
  Net income after redemption premium    $         5.04          4.58           4.30           2.53          2.34            .97
  Average common shares                     278,677,119   281,662,617    272,438,239    255,384,145   221,469,355    215,503,124
  Average common stockholders' equity*** $    8,412,020     7,869,710      6,781,863      5,723,532     4,554,234      4,301,110
  Common stock price
   High                                              58 7/8        47 5/8         51 1/2         44 7/8        30 7/8         21 3/4
   Low                                               41 3/8        39 3/8         37 7/8         29 1/2        13 3/4         13 7/8
   Year-end                              $           55 5/8        41 3/8         41 1/4         43 5/8        30             15 3/8

     To earnings ratio****                        11.04X         8.76           9.60          17.25         12.82          15.85
     To book value                                  174%          147            154            187           141             78
  Cash dividends                         $         1.96          1.72           1.50           1.28          1.12           1.08
  Book value                             $        31.89         28.19          26.71          23.36         21.21          19.83

</TABLE>

    *Tax-equivalent.
   **Includes merger-related restructuring charges of $94,446,000 ($72,826,000 
     after tax) in 1995.
  ***Average common  stockholders'  equity excludes average net unrealized gains
     or losses on debt and equity securities. 
 ****Based on net income applicable to common stockholders before redemption 
     premium.

                                    32
<PAGE>
                             FINANCIAL TABLES

Table 3
Six-Year Summary of Selected Financial Data
(Dollars in thousands)
<TABLE>
<CAPTION>


Years Ended December 31,                       1995          1994           1993           1992          1991           1990
<S>                                   <C>                 <C>           <C>           <C>            <C>            <C>

AVERAGE BALANCES

  Assets                                 $  118,142,086   106,413,103     99,610,438     90,620,843    83,822,199     81,932,407
  Loans, net                                 83,265,397    70,725,906     62,996,378     58,700,311    54,844,025     54,912,823
  Earning assets                            106,271,199    95,804,496     88,318,927     80,719,367    75,836,666     74,358,421
  Noninterest-bearing deposits               15,518,337    15,206,362     14,388,027     12,240,490     9,982,548      9,519,621
  Interest-bearing deposits                  71,756,304    65,553,721     62,442,362     59,706,209    54,620,072     49,349,973
  Total stockholders' equity                  8,545,238     8,273,139      7,302,152      6,280,407     5,083,574      4,765,413
YEAR-END BALANCES

  Assets                                    131,879,873   113,529,201    104,549,554     95,308,328    89,488,406     83,698,754
  Loans, net                                 90,562,880    77,830,993     68,263,088     60,301,462    58,725,097     54,581,023
  Earning assets                            118,009,250   101,000,926     93,460,247     84,464,149    79,139,634     74,642,201
  Noninterest-bearing deposits               17,043,223    15,917,287     16,208,214     14,583,331    12,463,681     10,705,416
  Interest-bearing deposits                  75,511,995    71,947,838     65,677,219     61,572,469    59,931,092     50,568,962
  Total stockholders' equity             $    9,043,144     8,274,492      7,946,053      6,716,813     5,805,579      4,782,825


INTERNAL CAPITAL GROWTH                           10.45%        10.45          11.18           6.11          5.92              (.13)
</TABLE>


Table 4
Other Selected Six-Year Data*
(Dollars in thousands)
<TABLE>
<CAPTION>


Years Ended December 31,                           1995          1994           1993           1992          1991           1990
<S>                                   <C>                   <C>          <C>           <C>           <C>            <C>

MORTGAGE LOAN PORTFOLIO

  Permanent Loan Originations
   Residential
     Direct                              $    2,879,420     3,569,451      6,276,720      4,549,392     2,206,796      1,832,758
     Wholesale                                  428,071       933,214      2,431,455      2,641,656     2,657,534      2,092,646


      Total                                   3,307,491     4,502,665      8,708,175      7,191,048     4,864,330      3,925,404
   Income property                              493,177       443,356        238,199        263,749       266,518        237,980


     Total                               $    3,800,668     4,946,021      8,946,374      7,454,797     5,130,848      4,163,384
  Volume of Loans Serviced
   Residential                           $   50,047,000    32,677,000     32,786,000     22,528,000    22,161,000     17,878,000
   Income property                            1,458,000     1,537,000      1,972,000      1,848,000     1,951,000      1,534,000

     Total                               $   51,505,000    34,214,000     34,758,000     24,376,000    24,112,000     19,412,000


other data

  Domestic banking offices                        1,959         1,338          1,302            897         1,002            767
  Foreign banking offices                             5             2              1              1             2              1
  ATMs                                            2,123         1,242          1,189            847           943            707
  Employees                                      44,536        31,858         32,861         23,459        24,203         20,521

  Common stockholders                            89,257        54,236         58,670         37,955        33,456         34,951
* 1990-1994 not restated for pooling of interests acquisitions.

                                                33
<PAGE>

                             FINANCIAL TABLES

Table 5
Selected Lines of Business*
(Dollars in thousands)

</TABLE>
<TABLE>
<CAPTION>

December 31, 1995
                                                          First Union          Other
                                                   Card   Home Equity       Consumer        Capital       Capital       Mortgage
                                               Products          Bank        Banking        Markets    Management        Banking
<S>                                       <C>            <C>            <C>               <C>         <C>          <C>

INCOME STATEMENT DATA

  Interest income**                         $   708,778       278,857      1,126,471        922,941        22,842      1,094,653
  Interest expense                              281,195       159,361        601,220        671,690         1,220        808,680

  Provision for loan losses                     212,708         6,361         62,166         29,354           124         25,137
  Noninterest income                            107,994        30,035         26,352        265,428       397,191        149,585

OTHER DATA

  Net charge-offs                               171,977         3,569         49,152          8,153            --          5,439
  Average loans, net                          4,827,681     2,664,311     10,988,757      7,442,955       110,277     13,798,477
  Nonperforming assets                           13,066        10,640         82,414        118,177            --        101,581
  Average deposits                                   --            --             --      2,317,510       579,173             --
  Assets under care                                  --            --             --             --    51,226,399             --
  Assets under management                            --            --             --             --    45,500,000             --
  Loans serviced                                     --            --             --             --            --     51,505,000
  Origination volume                        $ 6,397,661     1,224,558      6,162,978             --            --      3,800,668
  Locations                                       1,290           143          1,296          1,304         1,485          1,311
</TABLE>

 *  The information  contained herein represents selected lines of business data
    other than commercial lending and branch operations.  Certain information is
    prepared from internal management reports.
**  Tax-equivalent.

                                        34
<PAGE>

                             FINANCIAL TABLES

Table 6
Securities Available For Sale
(In thousands)
December 31, 1995
<TABLE>
<CAPTION>


                                                                                                                          Average
                                  1 Year        1-5       5-10    After 10                 Gross Unrealized  Amortized   Maturity
                                or Less      Years      Years       Years      Total      Gains     Losses       Cost   in Years
<S>                         <C>          <C>        <C>        <C>         <C>        <C>          <C>       <C>       <C>

MARKET VALUE

  U.S. Treasury              $ 1,507,112  1,443,582      4,440       3,799  2,958,933     (6,415)     7,036  2,959,554       1.58
  U.S. Government agencies       795,915  5,978,720  1,724,404       4,925  8,503,964   (110,206)     8,318  8,402,076       3.75

  Collateralized mortgage
   obligations                   847,785  3,727,165    179,355         940  4,755,245    (34,593)    18,082  4,738,734       2.49
  State, county and municipal         --      2,149      1,384       9,375     12,908         --        201     13,109      14.50
  Other                          241,536    951,782     96,173     673,158  1,962,649    (97,253)    14,029  1,879,425       3.50


   Total                     $ 3,392,348 12,103,398  2,005,756     692,197 18,193,699   (248,467)    47,666 17,992,898       3.03


MARKET VALUE

  Debt securities            $ 3,392,348 12,103,398  2,005,756     104,120 17,605,622   (174,872)    46,818 17,477,568

  Sundry securities                   --         --         --     588,077    588,077    (73,595)       848    515,330
   Total                     $ 3,392,348 12,103,398  2,005,756     692,197 18,193,699   (248,467)    47,666 17,992,898

AMORTIZED COST

  Debt securities            $ 3,374,168 12,014,119  1,984,974     104,307 17,477,568
  Sundry securities                   --         --         --     515,330    515,330

   Total                     $ 3,374,168 12,014,119  1,984,974     619,637 17,992,898


WEIGHTED AVERAGE YIELD

  U.S. Treasury                     6.66%       5.39       7.67       8.02       6.06
  U.S. Government agencies          6.69        6.67       6.57       6.82       6.67
  Collateralized mortgage
   obligations                      7.19        6.97       7.27       6.18       6.59
  State, county and municipal         --        8.80      10.24      10.28      10.03
  Other                             7.85        5.26      10.92       4.15       5.39
   Consolidated                     6.80%       6.40       6.81       6.09       6.42
</TABLE>

                                       35
<PAGE>

                                 FINANCIAL TABLES

Table 7
Investment Securities
(In thousands)
December 31, 1995

<TABLE>
<CAPTION>
                                                                                                                         Average
                                  1 Year        1-5       5-10    After 10                 Gross Unrealized     Market   Maturity
                                 or Less      Years      Years       Years      Total      Gains     Losses      Value   in Years
<S>                            <C>          <C>        <C>       <C>          <C>       <C>         <C>        <C>      <C>     

CARRYING VALUE

  U.S. Government agencies     $  80,287    950,270    236,183          --  1,266,740     32,411    (1,157)  1,297,994       3.59
  Collateralized mortgage
   obligations                    59,410    546,111         --          --    605,521     12,443        (1)    617,963       2.95

  State, county and municipal    286,591    273,754    170,614     446,052  1,177,011    131,805    (3,226)  1,305,590       7.54
  Other                            3,825      2,600     16,821      67,098     90,344      7,713        (2)     98,055      11.54

   Total                       $ 430,113  1,772,735    423,618     513,150  3,139,616    184,372    (4,386)  3,319,602       5.15

CARRYING VALUE

  Debt securities              $ 430,113  1,772,735    423,618     497,309  3,123,775    184,372    (4,386)  3,303,761

  Sundry securities                   --         --         --      15,841     15,841         --         --     15,841
   Total                       $ 430,113  1,772,735    423,618     513,150  3,139,616    184,372    (4,386)  3,319,602


MARKET VALUE

  Debt securities              $ 438,097  1,828,457    453,150     584,057  3,303,761
  Sundry securities                   --         --         --      15,841     15,841

   Total                       $ 438,097  1,828,457    453,150     599,898  3,319,602

WEIGHTED AVERAGE YIELD

  U.S. Government agencies          7.29%       7.71       7.87         --       7.71
  Collateralized mortgage
   obligations                      7.37        7.20        --          --       7.22
  State, county and municipal       9.55       10.84      11.25      11.80      10.95
  Other                             6.81        7.80       7.50       9.21       8.75
   Consolidated                     8.81%       8.03       9.22      11.46       8.86
</TABLE>

                                    36
<PAGE>

                            FINANCIAL TABLES

Table 8
Loans
(In thousands)
<TABLE>
<CAPTION>

Years Ended December 31,                           1995          1994           1993           1992          1991           1990
<S>                                       <C>           <C>             <C>              <C>         <C>           <C>

COMMERCIAL

  Commercial, financial and agricultural
   Taxable                                $  23,897,326    21,272,227     18,899,874     15,876,374    17,131,471     17,224,533
   Nontaxable                                   750,958       781,257        791,194        874,284     1,078,161      1,447,655

     Total commercial, financial
      and agricultural                       24,648,284    22,053,484     19,691,068     16,750,658    18,209,632     18,672,188
  Real estate - construction and other        2,505,627     2,052,054      2,138,128      2,489,451     3,729,288      4,310,470
  Real estate - mortgage                      9,991,640     9,472,695      9,282,448      8,699,155     7,757,915      6,182,383
  Lease financing                             3,169,698     1,921,302      1,286,560      1,442,320     1,665,305      1,808,942

  Foreign                                       649,760       526,325        416,664        391,791       368,287        356,190
     Total commercial                        40,965,009    36,025,860     32,814,868     29,773,375    31,730,427     31,330,173

RETAIL

  Real estate - mortgage                     27,273,991    21,061,449     18,206,600     14,322,721    11,873,683      9,212,001
  Installment loans - Bankcard*               3,657,619     4,345,069      2,154,799             --            --             --
  Installment loans - other                  20,212,216    17,381,379     15,658,181     16,819,822    15,865,430     14,868,815

     Total retail                            51,143,826    42,787,897     36,019,580     31,142,543    27,739,113     24,080,816

     Total loans                             92,108,835    78,813,757     68,834,448     60,915,918    59,469,540     55,410,989

UNEARNED INCOME

  Loans                                         476,591       419,429        335,081        383,895       467,288        545,305
  Lease financing                             1,069,364       563,335        236,279        230,561       277,155        284,661

     Total unearned income                    1,545,955       982,764        571,360        614,456       744,443        829,966

     Loans, net                             $90,562,880    77,830,993     68,263,088     60,301,462    58,725,097     54,581,023 
</TABLE>

* Information not available prior to 1993.



Table 9
Deposits
(In thousands)
<TABLE>
<CAPTION>

Years Ended December 31,                           1995          1994           1993           1992          1991           1990
<S>                                    <C>               <C>            <C>             <C>          <C>            <C>

CORE DEPOSITS

  Noninterest-bearing                     $  17,043,223    15,917,287     16,208,214     14,583,331    12,463,681     10,705,416
  Savings and NOW accounts                   24,297,270    23,263,322     21,661,410     17,652,860    14,021,445     10,061,707
  Money market accounts                      13,112,918    14,376,098     15,024,464     13,835,528    12,833,961     11,115,590
  Other consumer time                        31,945,313    27,402,767     25,534,358     27,211,878    28,925,361     23,576,212

     Total core deposits                     86,398,724    80,959,474     78,428,446     73,283,597    68,244,448     55,458,925
Foreign                                       3,526,771     4,802,719      1,456,828        512,793       362,477        972,439
Other time                                    2,629,723     2,102,932      2,000,159      2,359,410     3,787,848      4,843,014

     Total deposits                         $92,555,218    87,865,125     81,885,433     76,155,800    72,394,773     61,274,378

</TABLE>

                              37

<PAGE>

                              FINANCIAL TABLES

Table 10
Off-Balance Sheet Derivative Financial Instruments
(In thousands)
December 31, 1995

<TABLE>
<CAPTION>

                                                           Weighted
                                                          Average Rate

                                    Notional                            Maturity
                                      Amount     Receive         Pay    In Years        Comments
ASSET RATE CONVERSIONS
<S>                                <C>         <C>             <C>      <C>          <C>   

Interest rate swaps                $11,282,355       6.35%       5.83%    1.27        Converts  floating  rate  loans to fixed
                                                                                      rate.  Adds  to  liability  sensitivity.
                                                                                      Similar   characteristics   to  a  fixed
                                                                                      income  security  funded  with  variable
                                                                                      rate liabilities.  
                                        
Forward bullet interest rate swaps   6,120,000       5.97          --     1.96        Converts  floating  rates  on  loans  to
                                                                                      fixed  rates  at  higher  than   current
                                                                                      yields in future periods.  
                                        
LIABILITY RATE CONVERSIONS

Interest rate swaps                  5,127,000       6.89        5.76     5.83        Converts  fixed rate  long-term  debt to
                                                                                      floating  rate by matching  the maturity
                                                                                      of the  swap  to the  debt  issue.  Rate
                                                                                      sensitivity remains unchanged due to the
                                                                                      direct  linkage  of the swap to the debt
                                                                                      issue.  
                                        
Other financial instruments           180,000          --          --     6.33        Miscellaneous   purchased   option-based
                                                                                      products   for   liability    management
                                                                                      purposes. 
                                       
ASSET HEDGES

Short eurodollar futures            1,016,000          --        5.81      .29        Hedges  market  values of U.S.  Treasury
                                                                                      notes   in  the   available   for   sale
                                                                                      portfolio.
RATE SENSITIVITY HEDGES

Put options on eurodollar futures   4,252,000          --        7.87      .33        Paid a premium  for the right to lock in
                                                                                      the 3 month  LIBOR  reset  rates  on pay
                                                                                      variable   rate  swaps  and   short-term
                                                                                      liabilities.

Interest rate caps                     67,200          --          --      .43        Purchased LIBOR caps to convert floating
                                                                                      rate   liabilities   to  fixed  rate  if
                                                                                      short-term  rates  rise above 8 percent.

Short  eurodollar  futures          2,000,000          --         5.60     .22        Locks  in the 3  month  LIBOR
                                                                                      reset rates on pay variable rate swaps.
                                        
Long eurodollar futures            23,355,000        5.56           --    1.40        Converts   floating  rate,   LIBOR-based
                                                                                      loans to fixed rate.  Adds to  liability
                                                                                      sensitivity.  Similar characteristics to
                                                                                      fixed   income   security   funded  with
                                                                                      variable rate liabilities.
                                        
OFFSETTING POSITIONS

Interest rate floors                 800,000        6.16        6.16         .45      Locks in gains  which will be  amortized
                                                                                      over   the   remaining   life   of   the
                                                                                      contracts.   
                                        
Prime/federal funds cap          $ 4,000,000        5.90%       5.90%        .27      Locks in losses  which will be amortized
                                                                                      over   the   remaining   life   of   the
                                                                                      contracts. 
                                       
</TABLE>

                                             38

<PAGE>

                           MANAGEMENT'S STATEMENT
                       OF FINANCIAL RESPONSIBILITY

Management of First Union  Corporation and its subsidiaries (the Corporation) is
committed  to  the  highest  standards  of  quality  customer  service  and  the
enhancement of stockholder value. Management expects the Corporation's employees
to respect its customers and to assign the highest priority to customer needs.

The accompanying supplemental consolidated financial statements were prepared in
conformity  with  generally  accepted  accounting  principles  and  include,  as
necessary,   best  estimates  and  judgments  by  management.   Other  financial
information  contained  in this  summary  annual  report is presented on a basis
consistent  with  the  supplemental  consolidated  financial  statements  unless
otherwise indicated.

To ensure the integrity,  objectivity and fairness of data in these supplemental
consolidated financial statements, management of the Corporation has established
and maintains an internal control structure that is supplemented by a program of
internal  audits.   The  internal  control  structure  is  designed  to  provide
reasonable  assurance that assets are safeguarded and transactions are executed,
recorded  and  reported  in  accordance   with   management's   intentions   and
authorizations  and to comply with applicable laws and  regulations.  To enhance
the  reliability  of the internal  control  structure,  management  recruits and
trains highly qualified personnel, and maintains sound risk management practices
and efficient operations.

The  supplemental  consolidated  financial  statements have been audited by KPMG
Peat Marwick LLP,  independent  auditors,  in accordance with generally accepted
auditing standards.  KPMG Peat Marwick LLP reviews the results of its audit with
both  management  and the  Audit  Committee  of the  Board of  Directors  of the
Corporation. The Audit Committee,  composed entirely of outside directors, meets
periodically  with  management,  internal  auditors and KPMG Peat Marwick LLP to
determine that each is fulfilling its responsibilities and to support actions to
identify,  measure and control  risks,  augment  internal  controls  and enhance
operational efficiency.



(Signature of Edward E. Crutchfield)

Edward E. Crutchfield
Chairman and Chief Executive Officer



(Signature of Robert T. Atwood)

Robert T. Atwood
Executive Vice President and
Chief Financial Officer
January 11, 1996


                  INDEPENDENT AUDITOR'S REPORT

Board of Directors and Stockholders
First Union Corporation

We have  audited the  supplemental  consolidated  balance  sheets of First Union
Corporation  and  subsidiaries as of December 31, 1995 and 1994, and the related
supplemental  consolidated statements of income, changes in stockholders' equity
and cash flows for each of the years in the three-year period ended December 31,
1995. Such supplemental consolidated financial statements and our report thereon
dated  January  11,  1996,  expressing  an  unqualified  opinion  (which are not
presented  herein),  are included in the First Union  Corporation 1995 Report on
Form 10-K (Form 10-K).  The  accompanying  condensed  supplemental  consolidated
financial statements are the responsibility of the Corporation's management. Our
responsibility  is  to  express  an  opinion  on  such  condensed   supplemental
consolidated  financial  statements  in  relation to the  complete  supplemental
consolidated  financial statements.  The pre-combination  consolidated financial
statements for First Union Corporation are included in the Form 10-K.

The supplemental  consolidated  financial  statements give retroactive effect to
the merger of First  Union  Corporation  and First  Fidelity  Bancorporation  on
January 1, 1996,  which has been  accounted  for as a pooling  of  interests  as
described  in  Note 2 to the  supplemental  consolidated  financial  statements.
Generally  accepted   accounting   principles   proscribe  giving  effect  to  a
consummated  business  combination  accounted  for by the  pooling of  interests
method in financial statements that do not include the date of consummation. The
supplemental consolidated financial statements do not extend through the date of
consummation.  However, they will become the historical  consolidated  financial
statements  of  First  Union   Corporation  and  subsidiaries   after  financial
statements  covering the date of  consummation  of the business  combination are
issued.

In  our  opinion,  the  information  set  forth  in the  accompanying  condensed
supplemental  consolidated  balance sheets as of December 31, 1995 and 1994, and
the related condensed supplemental consolidated statements of income for each of
the years in the three-year  period ended December 31, 1995, is fairly stated in
all  material  respects  in  relation  to the  basic  supplemental  consolidated
financial statements from which it has been derived.

As discussed in Note 3 to the supplemental  consolidated  financial  statements,
the  Corporation  adopted the provisions of the Financial  Accounting  Standards
Board's  Statement of Financial  Accounting  Standards No. 115,  "Accounting for
Certain Investments in Debt and Equity Securities."



KPMG Peat Marwick LLP

(Signature of KPMG PEAT MARWICK LLP)


Charlotte, North Carolina
January 11, 1996





                                      39

<PAGE>

                            FINANCIAL TABLES

Supplemental Consolidated Balance Sheets

<TABLE>
<CAPTION>



                                                                                                                    December 31,
(In thousands except per share data)                                                                  1995                  1994
<S>                                                                                        <C>                   <C>   

ASSETS

  Cash and due from banks                                                                    $   6,312,076             5,822,693
  Interest-bearing bank balances                                                                    79,235               980,693
  Federal funds sold and securities purchased under resale agreements                            4,152,754             1,421,700


     Total cash and cash equivalents                                                            10,544,065             8,225,086

  Trading account assets                                                                         1,881,066             1,317,169
  Securities available for sale (amortized cost $17,992,898 in 1995; $11,929,691 in 1994)       18,193,699            11,533,642
  Investment securities (market value $3,319,602 in 1995; $7,791,991 in 1994)                    3,139,616             7,916,729
  Loans, net of unearned income ($1,545,955 in 1995; $982,764 in 1994)                          90,562,880            77,830,993
   Allowance for loan losses                                                                    (1,507,798)           (1,578,128)


     Loans, net                                                                                 89,055,082            76,252,865

  Premises and equipment                                                                         2,553,170             2,193,974
  Due from customers on acceptances                                                                616,301               437,474

  Mortgage servicing rights                                                                        148,933               134,421
  Credit card premium                                                                               43,894                58,494
  Other intangible assets                                                                        2,431,667             1,936,840
  Other assets                                                                                   3,272,380             3,522,507


     Total assets                                                                            $ 131,879,873           113,529,201

LIABILITIES AND STOCKHOLDERS' EQUITY

  Deposits
   Noninterest-bearing deposits                                                                 17,043,223            15,917,287
   Interest-bearing deposits                                                                    75,511,995            71,947,838


     Total deposits                                                                             92,555,218            87,865,125
  Short-term borrowings                                                                         19,500,127            10,249,265
  Bank acceptances outstanding                                                                     616,301               437,474
  Other liabilities                                                                              3,044,136             2,460,708
  Long-term debt                                                                                 7,120,947             4,242,137

     Total liabilities                                                                         122,836,729           105,254,709

  Stockholders' equity

   Preferred stock                                                                                 183,223               229,707
   Common stock, $3.33-1/3 par value; authorized 750,000,000 shares,
     outstanding 277,845,768 shares in 1995; 285,360,745 shares in 1994                            926,152               951,202
   Paid-in capital                                                                               1,974,833             2,361,350
   Retained earnings                                                                             5,847,922             5,021,730
   Unrealized gain (loss) on debt and equity securities                                            111,014              (289,497)


     Total stockholders' equity                                                                  9,043,144             8,274,492

     Total liabilities and stockholders' equity                                              $ 131,879,873           113,529,201

</TABLE>

                                      40
<PAGE>

                         FINANCIAL TABLES


Supplemental Consolidated Statements of Income
<TABLE>
<CAPTION>



                                                                                                          Years Ended December 31,
(In thousands except per share data)                                            1995                  1994                  1993
<S>                                                               <C>                       <C>                    <C>   

INTEREST INCOME

  Interest and fees on loans                                           $   7,222,842             5,824,217             5,215,845
  Interest and dividends on securities available for sale                    705,565               734,091               390,689
  Interest and dividends on investment securities
   Taxable income                                                            401,145               352,689               697,084
   Nontaxable income                                                         109,111               134,178               132,801
  Trading account interest                                                    91,009                63,707                44,534
  Other interest income                                                      156,705               121,931               120,575

     Total interest income                                                 8,686,377             7,230,813             6,601,528
INTEREST EXPENSE

  Interest on deposits                                                     2,853,328             2,046,044             1,943,988
  Interest on short-term borrowings                                          816,650               495,931               339,551
  Interest on long-term debt                                                 381,837               251,007               198,413

     Total interest expense                                                4,051,815             2,792,982             2,481,952

  Net interest income                                                      4,634,562             4,437,831             4,119,576
  Provision for loan losses                                                  220,000               179,000               369,753

  Net interest income after provision for loan losses                      4,414,562             4,258,831             3,749,823
NONINTEREST INCOME

  Trading account profits                                                     69,407                51,672                59,939
  Service charges on deposit accounts                                        615,552               580,271               572,625
  Mortgage banking income                                                    149,585                88,436               150,896
  Capital management income                                                  397,191               330,416               306,392
  Securities available for sale transactions                                  44,340                 6,213                32,784
  Investment security transactions                                             4,818                 4,006                 7,435
  Fees for other banking services                                            159,571               130,992               100,122
  Merchant discounts                                                         100,580                89,508                79,452
  Insurance commissions                                                       53,843                48,076                46,717
  Sundry income                                                              301,621               246,323               225,426

     Total noninterest income                                              1,896,508             1,575,913             1,581,788

NONINTEREST EXPENSE
  Personnel expense                                                        1,962,152             1,772,842             1,623,949
  Occupancy                                                                  352,551               352,721               341,847
  Equipment rentals, depreciation and maintenance                            320,036               270,157               233,572
  Postage, printing and supplies                                             139,277               123,500               124,608
  FDIC insurance                                                             120,489               183,580               181,593
  Professional fees                                                          176,359               169,461                95,267
  Owned real estate expense                                                   13,981                34,544                69,050
  Amortization                                                               253,700               186,134               237,911
  Merger-related restructuring charges                                        94,446                    --                    --

  Sundry                                                                     659,478               653,918               628,549

     Total noninterest expense                                             4,092,469             3,746,857             3,536,346
  Income before income taxes                                               2,218,601             2,087,887             1,795,265
  Income taxes                                                               788,420               711,444               578,912

     Net income                                                            1,430,181             1,376,443             1,216,353
  Dividends on preferred stock                                                26,390                46,020                45,553

     Net income applicable to common stockholders
      before redemption premium                                            1,403,791             1,330,423             1,170,800

  Redemption premium on preferred stock                                           --                41,355                    --

     Net income applicable to common stockholders after
      redemption premium                                               $   1,403,791             1,289,068             1,170,800


PER COMMON SHARE DATA
  Net income before redemption premium                                 $        5.04                  4.72                  4.30
  Net income after redemption premium                                           5.04                  4.58                  4.30
  Cash dividends                                                       $        1.96                  1.72                  1.50

  Average common shares                                                  278,677,119           281,662,617           272,438,239

</TABLE>

                                   41

<PAGE>

                            GLOSSARY

ASSET SENSITIVITY:
When a company's asset,  liability and off-balance  sheet financial  instruments
mix leans toward  assets that would  diminish  net interest  income in a flat or
declining interest rate environment.


COLLATERALIZED MORTGAGE
OBLIGATIONS (CMOS):
A group of mortgage  pass-through  securities  that have been bundled,  with the
cash flows paid out in a specific order or preference to different buyers.


DEBIT CARDS:
A method of payment that is tied to a customer's checking account.  When used to
make a purchase,  the  bank-issued  debit card (which  looks like a credit card)
acts as a "plastic  check," and money is deducted  directly from the  customer's
checking account.


DERIVATIVES:
A term used to include a broad base of financial instruments
that are, for the most part, "derived" from underlying  securities traded in the
cash markets.  Common examples include interest rate swaps,  options and futures
contracts.


EARNINGS PER COMMON SHARE:
Net income,  adjusted  for  preferred  stock  dividends,  divided by the average
number of common shares outstanding.


FUTURES CONTRACT:
A contract to buy or sell a  particular  type of security  or  commodity  to (or
from) the futures exchange at a specified future time. It is used to, in effect,
"lock in" net interest income over quarterly future periods.


GOVERNMENT NATIONAL MORTGAGE ASSOCIATION (GNMA):
A U.S. Government-owned  corporation that guarantees timely payment of principal
and interest on specified mortgage-backed certificates.



INDEX AMORTIZING INTEREST
RATE SWAP:
An interest  rate swap in which the maturity  date may extend,  and the notional
amount may decrease based upon changes in certain interest rate indices.


INTEREST RATE SWAP:
A contractual transaction between two parties in the over-the-counter markets in
which each agrees to exchange  interest rate payments for a specified  period of
time. These payments are calculated on a "notional  amount",  and no exchange of
principal  occurs.  Such a  transaction  is commonly used to manage the asset or
liability  sensitivity  of a balance  sheet by  converting  fixed rate assets or
liabilities to floating rates, or vice versa.


INTERNET:
A global network of computers providing access to the Information Superhighway.


LIABILITY SENSITIVITY:
When a company's asset,  liability and off-balance  sheet financial  instruments
mix leans toward liabilities that would diminish net interest income in a rising
interest rate environment.


MANAGED CARD RECEIVABLES:
Include owned and securitized credit card receivables.


MARK-TO-MARKET:
A method of accounting  for a  corporation's  assets or liabilities by recording
them at their current market values, rather than at their historical costs.


MORTGAGE BANKING INCOME:
Noninterest income related to mortgage banking activity.


MORTGAGE SERVICING PORTFOLIO:
Mortgage loans owned by others for which a company provides mortgage servicing.

NET CHARGE-OFFS:
The amount of loans written off as  uncollectible,  net of the recovery of loans
previously written off as uncollectible.


NET INTEREST MARGIN:
The difference between the  tax-equivalent  yield on earning assets and the rate
paid on funds to support those assets, divided by average earning assets.


NET OPERATING REVENUE:

The sum of tax-equivalent net interest income and noninterest income.


NONINTEREST EXPENSE:
All expenses other than interest.


NONINTEREST INCOME:
All income other than interest and dividend income.


NONPERFORMING ASSETS:
Assets on which income is not being  accrued for financial  reporting  purposes;
restructured  loans on which  interest  rates or terms of  repayment  have  been
materially  revised;  and other real estate that has been acquired  through loan
foreclosures,  in-substance  foreclosures  or  deeds  received  in  lieu of loan
payments.


NOTIONAL AMOUNT:
The principal amount of a financial instrument on which a derivative transaction
is based. In an interest rate swap, for example,  the "notional  amount" is used
to  calculate  the  interest  rate cash flows to be  exchanged.  No  exchange of
principal occurs.


OPTIONS:
A  contractual  agreement  that  allows but does not require a holder to buy (or
sell) a financial  instrument at a predetermined  price before a specified time.
Options may be traded through the exchanges or over-the-counter.


OVERHEAD EFFICIENCY RATIO:
Noninterest expense divided by net operating revenue.


POOLING OF INTERESTS:
An  accounting  method that restates  historical  financial  information  of the
surviving company in a merger as if the two entities were always one.


PURCHASE ACCOUNTING:
An accounting  method that adds the fair market value of assets and  liabilities
acquired  to  those  of the  acquiror  at the  time of  acquisition.  Historical
financial information of the acquiror is not restated.


RETURN ON ASSETS (ROA):
Net income as a percentage of average assets.


RETURN ON COMMON EQUITY (ROE):
Net income  applicable to common  stockholders as a percentage of average common
stockholders' equity, excluding unrealized gains or losses on securities.


SECURITY GAIN OR LOSS:
A gain or loss resulting from
the sale of a security at a price above or below the security's
carrying value.


SMART CARDS:
A plastic card  containing  microchips  that store data.  Although many kinds of
information  can be embedded on a smart card (which  looks like a credit  card),
banks are primarily interested in storing cash value.


STOCKHOLDERS' EQUITY:
A balance sheet amount that  represents the total  investment in the corporation
by holders of preferred and common stock.


STORED VALUE CARDS:
Plastic cards  embedded with computer chip  technology and used in place of cash
or checks.


SWAPTIONS:
Options on swaps.

                                       42

<PAGE>

          FIRST UNION CORPORATION AND FULL-SERVICE BANKING SUBSIDIARIES
                  CORPORATION BOARD OF DIRECTORS AND COMMITTEES




FIRST UNION CORPORATION

EDWARD E. BARR*
Chairman, President and Chief 
Executive Officer, Sun Chemical 
Corporation
Fort Lee, New Jersey

G. ALEX BERNHARDT
President and Chief Executive Officer,
Bernhardt Furniture Company
Lenoir, North Carolina

W. WALDO BRADLEY
Chairman, Bradley Plywood Corporation
Savannah, Georgia

ROBERT J. BROWN
Chairman, President and Chief
Executive Officer, B&C Associates, Inc.
High Point, North Carolina

EDWARD E. CRUTCHFIELD
Chairman and Chief Executive Officer,
First Union Corporation
Charlotte, North Carolina

ROBERT D. DAVIS
Chairman, D.D.I., Inc.
Jacksonville, Florida

R. STUART DICKSON
Chairman of Executive Committee,
Ruddick Corporation
Charlotte, North Carolina

B.F. DOLAN
Investor
Charlotte, North Carolina

RODDEY DOWD SR.
Chairman, Charlotte Pipe and
Foundry Company
Charlotte, North Carolina

JOHN R. GEORGIUS
Vice Chairman, First Union Corporation
Charlotte, North Carolina

ARTHUR M. GOLDBERG*
Chairman, Chief Executive Officer and 
President, Bally Entertainment 
Corporation
Chicago, Illinois

WILLIAM H. GOODWIN JR.
Chairman, AMF Companies
Richmond, Virginia

BRENTON S. HALSEY
Chairman Emeritus,
James River Corporation
Richmond, Virginia

HOWARD H. HAWORTH
President, The Haworth Group
Charlotte, North Carolina


TORRENCE E. HEMBY JR.**
President, Beverly Crest Corporation
Charlotte, North Carolina

FRANK M. HENRY*
Chairman, Frank Martz
Coach Company
Wilkes-Barre, Pennsylvania

LEONARD G. HERRING
President and Chief Executive Officer,
Lowe's Companies, Inc.
North Wilkesboro, North Carolina

JUAN RODRIGUEZ INCIARTE*
Director and Executive Vice President, 
Banco Santander, S.A.
Madrid, Spain

JACK A. LAUGHERY
Chairman, The Bagel Group, Inc.
Rocky Mount, North Carolina

MAX LENNON
President, Mars Hill College
Mars Hill, North Carolina

RADFORD D. LOVETT
Chairman, Commodores
Point Terminal Corporation
Jacksonville, Florida

JOSEPH NEUBAUER*
Chairman, President
and Chief Executive Officer,
ARAMARK Corporation
Philadelphia, Pennsylvania

HENRY D. PERRY JR.
Physician
Plantation, Florida

RANDOLPH N. REYNOLDS
Vice Chairman,
Reynolds Metals Company
Richmond, Virginia

RUTH G. SHAW
Senior Vice President, Corporate 
Resources, and Chief Administrative 
Officer, Duke Power Company
Charlotte, North Carolina

LANTY L. SMITH
Chairman and Chief Executive Officer,
Precision Fabrics Group, Inc.
Greensboro, North Carolina

ANTHONY P. TERRACCIANO*
President, First Union 
Corporation
Newark, New Jersey

DEWEY L. TROGDON
Chairman, Cone Mills Corporation
Greensboro, North Carolina

JOHN D. UIBLE
Investor
Jacksonville, Florida

B.J. WALKER
Vice Chairman, First Union Corporation
Jacksonville, Florida

KENNETH G. YOUNGER**
Transportation Consultant
Gastonia, North Carolina


COMMITTEES OF THE CORPORATE
BOARD OF DIRECTORS***

Executive Committee
B.F. DOLAN, CHAIRMAN
EDWARD E. CRUTCHFIELD
ROBERT D. DAVIS
R. STUART DICKSON
ARTHUR M. GOLDBERG
WILLIAM H. GOODWIN JR.
LEONARD G. HERRING
RADFORD D. LOVETT
JOSEPH NEUBAUER
LANTY L. SMITH
ANTHONY P. TERRACCIANO
B.J. WALKER

Audit Committee
G. ALEX BERNHARDT, CHAIRMAN
HOWARD H. HAWORTH,
   VICE CHAIRMAN
ROBERT J. BROWN
FRANK M. HENRY
HENRY D. PERRY JR.
RANDOLPH N. REYNOLDS
PETER J. SCHILD (STAFF)

Financial Management Committee
ROBERT D. DAVIS, CHAIRMAN
LANTY L. SMITH, VICE CHAIRMAN
RODDEY DOWD SR.
JOHN R. GEORGIUS
ARTHUR M. GOLDBERG
WILLIAM H. GOODWIN JR.
BRENTON S. HALSEY
JUAN RODRIGUEZ INCIARTE
JACK A. LAUGHERY
MAX LENNON
JOSEPH NEUBAUER
RUTH G. SHAW
JOHN D. UIBLE
MALCOLM T. MURRAY JR. (STAFF)
LOUIS A. SCHMITT JR. (STAFF)

Human Resources Committee
R. STUART DICKSON, CHAIRMAN
LEONARD G. HERRING,
   VICE CHAIRMAN
EDWARD E. BARR
W. WALDO BRADLEY
B.F. DOLAN
TORRENCE E. HEMBY, JR.
RADFORD D. LOVETT
DEWEY L. TROGDON
DON R. JOHNSON (STAFF)


Nominating Committee

B.F. DOLAN, CHAIRMAN
R. STUART DICKSON,
   VICE CHAIRMAN
EDWARD E. CRUTCHFIELD
WILLIAM H. GOODWIN JR.
LEONARD G. HERRING
RADFORD D. LOVETT
ANTHONY P. TERRACCIANO


FIRST UNION CORPORATION
EXECUTIVE OFFICERS

EDWARD E. CRUTCHFIELD
Chairman and Chief Executive Officer,
First Union Corporation

ANTHONY P. TERRACCIANO
President, First Union Corporation

JOHN R. GEORGIUS
Vice Chairman, First Union Corporation

B.J. WALKER
Vice Chairman, First Union Corporation

ROBERT T. ATWOOD
Executive Vice President
and Chief Financial Officer,
First Union Corporation

MARION A. COWELL JR.
Executive Vice President,
Secretary and General Counsel,
First Union Corporation

  * Director as of January 1, 1996.
 ** Retiring director.
*** As of January 1, 1996.

                                      43
<PAGE>


                         BANK BOARDS OF DIRECTORS

FIRST UNION NATIONAL BANK
OF FLORIDA

BOB D. ALLEN
President and Chief Executive Officer,
Consolidated-Tomoka Land Company
Daytona Beach, Florida

WILLIAM B. BOND
Investor
Jacksonville, Florida

E. BRUCE BOWER
President, The Florida Stock
and Land Company
Jacksonville, Florida

A. DANO DAVIS
Chairman and Principal Executive 
Officer, Winn-Dixie Stores, Inc.
Jacksonville, Florida

ALEXANDER W. DREYFOOS JR.
Chairman and Owner,
Photo Electronics Corporation
West Palm Beach, Florida

J. NELSON FAIRBANKS
President and Chief Executive Officer,
United States Sugar Corporation
Clewiston, Florida

BYRON E. HODNETT
Chief Executive Officer,
First Union National Bank of Florida
Jacksonville, Florida

EDWARD W. LANE III
Attorney, Ulmer, Murchison,
Ashby & Taylor, P.A.
Jacksonville, Florida

JOHN F. LOWNDES
Attorney, Lowndes, Drosdick,
Doster, Kantor & Reed, P.A.
Orlando, Florida

W.A. MCGRIFF III
Investor
Jacksonville, Florida

JORGE MASCANOSA
Chairman, MasTec, Inc.
Miami Springs, Florida

JOHN A. MITCHELL III
Chairman, First Union National
Bank of Florida
Jacksonville, Florida

ORRIN D. MITCHELL
Orthodontist
Jacksonville, Florida

RAY C. OSBORNE
Attorney, Osborne,
Osborne & deClaire, P.A.
Boca Raton, Florida

HERBERT H. PEYTON
President, Gate Petroleum Company
Jacksonville, Florida

WILLIAM J. SCHOEN
Chairman, President and Chief
Executive Officer, Health
Management Associates, Inc.
Naples, Florida

MEL SEMBLER
Chairman, The Sembler Company
St. Petersburg, Florida

G. KENNEDY THOMPSON
President, First Union National
Bank of Florida
Jacksonville, Florida

B.J. WALKER
Vice Chairman, First Union Corporation
Jacksonville, Florida

J. WAYNE WEAVER
Chairman and Chief Executive Officer, 
Jacksonville Jaguars, Ltd.
Jacksonville, Florida

CAROL GRAHAM WYLLIE
Executive Vice President,
The Graham Companies
Miami Lakes, Florida


FIRST FIDELITY BANK, N.A.*
(NOW FIRST UNION NATIONAL BANK)

LOUIS E. AZZATO
Director and Retired Chairman, 
President and Chief Executive Officer, 
Foster Wheeler Corporation
Clinton, New Jersey

EDWARD E. BARR
Chairman, President and
Chief Executive Officer,
Sun Chemical Corporation
Fort Lee, New Jersey

ROLAND K. BULLARD II
Senior Executive Vice President,
First Fidelity Bancorporation
Newark, New Jersey/Philadelphia, 
Pennsylvania

LEE A. BUTZ
President, Alvin H. Butz, Inc.
Allentown, Pennsylvania

LUTHER R. CAMPBELL JR.
Partner, Campbell, Rappold &
Yurasits, LLP
Allentown, Pennsylvania

JOHN GILRAY CHRISTY
Chairman,
Chestnut Capital Corporation
Flourtown, Pennsylvania

JAMES G. CULLEN
Vice Chairman,
Bell Atlantic Corporation
Arlington, Virginia


E. JAMES FERLAND
Chairman, President and Chief 
Executive Officer, Public Service 
Enterprise Group Incorporated
Newark, New Jersey

ARTHUR M. GOLDBERG
Chairman, President and Chief 
Executive Officer, Bally Entertainment 
Corporation
Chicago, Illinois

LESLIE E. GOODMAN
Senior Executive Vice President,
First Fidelity Bancorporation
Newark, New Jersey/Philadelphia, Pennsylvania

FRANK M. HENRY
Chairman, Frank Martz
Coach Company
Wilkes-Barre, Pennsylvania

JOHN R. KENNEDY
President and Chief Executive Officer, 
Federal Paper Board Company Inc.
Montvale, New Jersey

ROCCO J. MARANO
Director and Retired Chairman,
Blue Cross and Blue Shield of
New Jersey Inc.
Chatham, New Jersey

JAMES D. MORRISSEY JR.
President and Chief Operating Officer, 
James D. Morrissey Inc.
Philadelphia, Pennsylvania

JOSEPH NEUBAUER
Chairman, President and
Chief Executive Officer,
ARAMARK Corporation
Philadelphia, Pennsylvania

PETER C. PALMIERI
Vice Chairman and Chief Credit Officer, 
First Fidelity Bancorporation
Newark, New Jersey/Philadelphia, 
Pennsylvania

DONALD C. PARCELLS
Senior Executive Vice President,
First Fidelity Bancorporation
Newark, New Jersey/Philadelphia, Pennsylvania

WOLFGANG SCHOELLKOPF
Vice Chairman and Chief Financial 
Officer, First Fidelity Bancorporation
Newark, New Jersey/Philadelphia, 
Pennsylvania

ROBERT MONTGOMERY SCOTT
President and Chief Executive Officer, 
Philadelphia Museum of Art
Philadelphia, Pennsylvania

REBECCA STAFFORD
President, Monmouth University
West Long Branch, New Jersey

SEFTON STALLARD
General Partner, North American
Venture Capital Fund L.P.
New Vernon, New Jersey

ANTHONY P. TERRACCIANO
Chairman, President and Chief 
Executive Officer, First
Fidelity Bancorporation
Newark, New Jersey/Philadelphia, 
Pennsylvania

BERNARD C. WATSON
Chairman, The HMA Foundation, Inc.
Philadelphia, Pennsylvania


FIRST UNION NATIONAL BANK
OF NORTH CAROLINA

GEORGE E. BATTLE JR.
President of the Board of Bishops
of the AME Zion Church,
Charlotte, North Carolina

DANIEL T. BLUE JR.
Attorney, Thigpen, Blue,
Stephens and Fellers
Raleigh, North Carolina

B. MAYO BODDIE SR.
Chairman and Chief Executive Officer,
Boddie-Noell Enterprises, Inc.
Rocky Mount, North Carolina

RAYMOND A. BRYAN JR.
Chairman and Chief Executive Officer,
T.A. Loving Company
Goldsboro, North Carolina

JOHN F.A.V. CECIL
President, Biltmore Farms, Inc.
Biltmore, North Carolina

JOHN W. COPELAND
President, Ruddick Corporation
Charlotte, North Carolina

JOHN CROSLAND JR.
Chairman and President,
The Crosland Group, Inc.
Charlotte, North Carolina

J. WILLIAM DISHER
Chairman, Lance, Inc.
Charlotte, North Carolina

MALCOLM E. EVERETT III
Chairman, President and Chief 
Executive Officer, First Union National
Bank of North Carolina
Charlotte, North Carolina

JAMES F. GOODMON
President and Chief Executive Officer,
Capitol Broadcasting Company, Inc.
Raleigh, North Carolina

SHELTON GORELICK
President, SGIC, Inc.
Charlotte, North Carolina

                                      44

<PAGE>

                    BANK BOARDS OF DIRECTORS

CHARLES L. GRACE
President, Cummins Atlantic, Inc.
Charlotte, North Carolina

JAMES E.S. HYNES
Chairman, Hynes Sales Company
Charlotte, North Carolina

MACKEY J. MCDONALD
President and Chief Executive Officer,
VF Corporation
Wyomissing, Pennsylvania

EARL N. PHILLIPS JR.
President and Chief Executive Officer,
First Factors Corporation
High Point, North Carolina

J.G. POOLE JR.
Chairman and President,
Gregory Poole Equipment Company
Raleigh, North Carolina

JOHN P. ROSTAN III
General Partner,
Heritage Investments, LLP
Valdese, North Carolina

NELSON SCHWAB III
Managing Director, Carousel
Capital Company
Charlotte, North Carolina

CHARLES M. SHELTON
General Partner,
The Shelton Companies
Charlotte, North Carolina

GEORGE SHINN
Chairman, Shinn Enterprises Inc.
Charlotte, North Carolina

HARLEY F. SHUFORD JR.
Chairman, Shuford Industries
Hickory, North Carolina

STANLEY E. WRIGHT**
Retired President and Chief Executive 
Officer, Raleigh Federal Savings Bank
Raleigh, North Carolina


FIRST UNION NATIONAL BANK
OF GEORGIA

JUANITA P. BARANCO
Executive Vice President,
Baranco Automotive, Inc.
Decatur, Georgia

W. FRANK BLOUNT
Chief Executive Officer,
Telstra Communications Inc.
Sydney, Australia

OTIS A. BRUMBY JR.
Publisher and Chief Executive Officer,
The Marietta Daily Journal
and Neighbor Newspapers Inc.
Marietta, Georgia

DAVID M. CARROLL
President and Chief Executive Officer,
First Union National Bank of Georgia
Atlanta, Georgia

JOHN E. CAY III
President and Chief Executive Officer, 
Palmer & Cay/Carswell, Inc.
Savannah, Georgia

THOMAS W. COLE JR.
President, Clark Atlanta University
Atlanta, Georgia

EDWIN M. CRAWFORD
Chairman, President and Chief 
Executive Officer, Charter
Medical Corporation
Atlanta, Georgia

JERE A. DRUMMOND
President and Chief Executive Officer,
BellSouth Telecommunications Inc.
Atlanta, Georgia

HARALD R. HANSEN
Chairman, First Union National
Bank of Georgia
Atlanta, Georgia

J. MADDEN HATCHER JR.
Attorney, Bradley & Hatcher
Columbus, Georgia

JAMES W. KEY
Investor
Columbus, Georgia

WYCK A. KNOX JR.
Attorney, Kilpatrick and Cody
Augusta, Georgia

DAVID L. KOLB
Chairman and Chief Executive Officer,
Mohawk Industries, Inc.
Atlanta, Georgia

J. ROBERT LOGAN
Partner, Georgia Ear Institute
Savannah, Georgia

ROBERT C. MCMAHAN
President and Chief Executive Officer,
Golden Point Group, Inc.
Tucker, Georgia

C.V. NALLEY III
President and Chief Executive Officer,
The Nalley Companies
Atlanta, Georgia

WALTON K. NUSSBAUM
Investor
Savannah, Georgia

THOMAS H. PACER
Executive Vice President and Head of 
General Banking Group, First Union 
National Bank of Georgia
Atlanta, Georgia

CARL E. SANDERS
Attorney, Troutman, Sanders
Atlanta, Georgia

HENRY C. SCHWOB
President, Schwob Realty Company
Columbus, Georgia

ARNOLD M. TENENBAUM
President, Chatham Steel Corporation
Savannah, Georgia

DAN M. VADEN JR.
President, Dan Vaden
Chevrolet-Geo, Inc.
Savannah, Georgia


FIRST UNION NATIONAL BANK
OF VIRGINIA

GEORGE R. ALDHIZER JR.
Attorney, Wharton, Aldhizer &
Weaver, P.L.C.
Harrisonburg, Virginia

DONALD S. BEYER JR.***
Vice President, Don Beyer Volvo
Falls Church, Virginia

J. RICHARD CARLING
Vice Chairman,
First Union National Bank of Virginia
Roanoke, Virginia

JAMES B. CRAWFORD
Chairman and Chief Executive Officer,
James River Coal Co., Inc.
Richmond, Virginia

WARNER N. DALHOUSE
Chairman, First Union National
Bank of Virginia
Roanoke, Virginia

ALICE W. HANDY
Treasurer, University of Virginia
Charlottesville, Virginia

ROBERT W. HELMS
Vice Chairman, First Union
National Bank of Virginia
Roanoke, Virginia

JAMES T. HOLLAND
President and Chief Executive Officer, 
O'Sullivan Corporation
Winchester, Virginia

GLENN A. HUNSUCKER
President and Chief Operating Officer,
Bassett Furniture Industries Inc.
Bassett, Virginia

BENJAMIN P. JENKINS III
Chief Executive Officer and President,
First Union National Bank of Virginia
Roanoke, Virginia

WILLIAM E. LAVERY
President Emeritus, Virginia Polytechnic 
Institute and State University
Blacksburg, Virginia

THOMAS L. ROBERTSON
President and Chief Executive Officer,
Carilion Health System
Roanoke, Virginia

WILLIAM G. SHENKIR
Professor, University of Virginia
Charlottesville, Virginia

DONALD G. SMITH
Chairman and Chief Executive Officer,
Roanoke Electric Steel Corporation
Roanoke, Virginia

GLENN O. THORNHILL JR.
Chairman and Chief Executive Officer,
Maid Bess Corporation
Salem, Virginia

PAUL E. TORGERSEN
President, Virginia Polytechnic Institute
and State University
Blacksburg, Virginia


FIRST UNION NATIONAL BANK
OF SOUTH CAROLINA

LOUIS P. BATSON JR.**
Chairman and Chief Executive Officer,
Louis P. Batson Company
Greenville, South Carolina

PETER C. BROWNING
President and Chief Operating Officer,
Sonoco Products Company
Hartsville, South Carolina

GEORGE C. FANT JR.
Investor
Columbia, South Carolina

KESTER S. FREEMAN
President and Chief Executive Officer, 
Richland Memorial Hospital
Columbia, South Carolina

LYNN W. HODGE
Executive Vice President, First Union 
National Bank of South Carolina
Greenwood, South Carolina

WILLIAM M. HULL JR.
President, Rock Hill Eye Clinic
Rock Hill, South Carolina

I.S. LEEVY JOHNSON
Attorney, Johnson, Toal &
Battiste, P.A.
Columbia, South Carolina

HARRY M. LIGHTSEY JR.
Attorney, McNair Law Firm
Columbia, South Carolina

  * Directors of First Fidelity
    at December 31, 1995
 ** As of January 11, 1996.
*** Retiring directors.

                                45

<PAGE>

              BANK BOARDS OF DIRECTORS AND PRINCIPAL SUBSIDIARIES

STEVEN R. MCCLELLAN
Executive Vice President, First Union 
National Bank of South Carolina
Greenville, South Carolina

JAMES E. MCDONALD
Attorney, Burns, McDonald,
Bradford, Patrick and Tinsley
Greenwood, South Carolina

PATRICK W. MCKINNEY
President, Kiawah Island
Real Estate Inc.
Charleston, South Carolina

F. CREIGHTON MCMASTER
Chief Executive Officer,
Winnsboro Petroleum Company Inc.
Winnsboro, South Carolina

RALPH L. OGDEN
Investor
Greenville, South Carolina

JOHN D. ORR
President, Orr Company
Florence, South Carolina

WILLIAM L. OTIS JR.
Chairman and Chief Executive Officer,
Columbia Lumber and
Manufacturing Co.
Columbia, South Carolina

JOSEPH P. RILEY JR.
Mayor, City of Charleston
Charleston, South Carolina

ALFRED B. ROBINSON
President, Robinson Company, Inc.
Easley, South Carolina

SUE A. SOMMER-KRESSE
Vice President for Enrollment 
Management, College of Charleston
Charleston, South Carolina

SIDNEY B. TATE
Chairman, President and Chief 
Executive Officer, First Union National 
Bank of South Carolina
Greenville, South Carolina


FIRST UNION NATIONAL BANK
OF TENNESSEE

T.B. BOYD III
President and Chief Executive Officer,
National Baptist Publishing Board
Nashville, Tennessee

FRANK M. BUMSTEAD*
Chairman, Flood, Bumstead,
McCready & Sales Financial Inc.
Nashville, Tennessee

DAVIS H. CARR
Attorney, Boult, Cummings,
Conners and Berry
Nashville, Tennessee


HAYWOOD D. COCHRANE JR.**
President and Chief Executive Officer,
Allied Clinical Laboratories, Inc.
Nashville, Tennessee

COLLEEN CONWAY-WELCH
Dean, School of Nursing,
Vanderbilt University
Nashville, Tennessee

JOHN P. COOPER
Investor
Nashville, Tennessee

J. WILLIAM DENNY
President, Nashville Gas Division
of Piedmont Natural Gas Inc.
Nashville, Tennessee

LLOYD C. ELAM
Mental Health
Associates of Nashville
Nashville, Tennessee

WILLIAM M. JOHNSON
Investor
Sparta, Tennessee

DONALD M. MACLEOD
Executive Vice President, First Union
National Bank of Tennessee
Nashville, Tennessee

GAIL O. NEUMAN
Vice President and General Counsel, 
Nissan Motor Manufacturing 
Corporation, U.S.A.
Smyrna, Tennessee

RICHARD W. OLIVER
Professor, Owen Graduate School of 
Management, Vanderbilt University
Nashville, Tennessee

ROBERT L. REID
Chairman, President and Chief 
Executive Officer, First Union National 
Bank of Tennessee
Nashville, Tennessee

JAMES E. ROBINSON
Chairman, Hodge-Hardy Agency, Inc.
Newport, Tennessee

THOMAS J. SHERRARD
Attorney, Sherrard & Roe
Nashville, Tennessee

REESE L. SMITH III*
President, Haury Smith Contractors Inc.
Nashville, Tennessee

JACK B. TURNER
President, Jack B. Turner &
Associates Inc.
Clarksville, Tennessee

GEORGE L. YOWELL
President, Tennessee Tomorrow, Inc.
Nashville, Tennessee

 * As of February 20, 1996.
** Retiring directors.


FIRST UNION NATIONAL BANK
OF FLORIDA
A full-service commercial bank
with 555 offices.
225 Water Street
Jacksonville, Florida 32202
904-361-2265

FIRST UNION NATIONAL BANK
OF NORTH CAROLINA
A full-service commercial bank
with 250 offices.
One First Union Center
Charlotte, North Carolina 28288
704-374-6161

FIRST UNION NATIONAL BANK
OF GEORGIA
A full-service commercial bank
with 140 offices.
999 Peachtree Street, Suite 1200
Atlanta, Georgia 30309
404-827-7100

FIRST UNION NATIONAL BANK
OF VIRGINIA
A full-service commercial bank
with 163 offices.
213 South Jefferson Street
Roanoke, Virginia 24040
540-563-7000

FIRST UNION NATIONAL BANK
OF SOUTH CAROLINA
A full-service commercial bank
with 70 offices.
Insignia Financial Plaza,
One Insignia Place
Greenville, South Carolina 29601
864-255-8000

FIRST UNION NATIONAL BANK
OF TENNESSEE
A full-service commercial bank
with 52 offices.
150 Fourth Avenue North
Nashville, Tennessee 37219
615-251-9200

FIRST UNION NATIONAL BANK
OF WASHINGTON, D.C.
A full-service commercial bank
with 28 offices.
740  15th Street NW
Washington, D.C. 20005
703-821-7777

FIRST UNION NATIONAL BANK
OF MARYLAND
A full-service commercial bank
with 24 offices.
Congressional Plaza Branch
110 Congressional Lane
Rockville, Maryland 20852
301-650-1046


FIRST UNION NATIONAL BANK
(FORMERLY FIRST FIDELITY BANK, N.A.)

A full-service commercial bank
operating 610 offices in Maryland, New 
Jersey, New York and Pennsylvania.
202A South Bridge Street
Elkton, Maryland 21921
410-392-2347

FIRST UNION BANK OF CONNECTICUT 
(FORMERLY FIRST FIDELITY BANK)
A full-service commercial bank
with 65 offices.
300 Main Street
Stamford, Connecticut 06904
203-348-6211

FIRST UNION BANK OF DELAWARE 
(FORMERLY FIRST FIDELITY BANK
OF DELAWARE)
A full-service commercial bank
with 2 offices.
One Rodney Square
920 King Street
Wilmington, Delaware 19801
302-888-7500

FIRST UNION BROKERAGE
SERVICES INC.
Securities brokerage firm.
One First Union Center
Charlotte, North Carolina 28288
704-374-6927

FIRST UNION CAPITAL MARKETS CORP.
Provides a wide range of securities  
services in accordance with Federal Reserve
Board powers granted to subsidiaries of
bank holding companies.
One First Union Center
Charlotte, North Carolina 28288
704-383-8757

FIRST UNION HOME EQUITY BANK, N.A.
Offers home equity loans through
143 offices in 35 states.
1000 Louis Rose Place
Charlotte, North Carolina 28262
704-593-9300

FIRST UNION MORTGAGE CORPORATION
Offers a variety of mortgage  banking 
and insurance  services through 26 offices
in 6 states.
Two First Union Center
Charlotte, North Carolina 28288
704-374-6161

FOREIGN OFFICES
NASSAU BRANCH
First Union National Bank
of North Carolina
Nassau, Bahamas

FIRST UNION BANK AND TRUST
(CAYMAN) LTD.
Cayman Islands

FIRST UNION NATIONAL BANK
London, England

                         46
<PAGE>

                             STOCKHOLDER INFORMATION

FINANCIAL INFORMATION
Analysts,  stockholders and other investors seeking financial  information about
First Union Corporation should contact Barbara Massa,  senior vice president for
Corporate  Communications and Investor  Relations,  at 704-374-2555 or Sean Fox,
vice president for Investor Relations, at 704-374-7060.


FAX-ON-DEMAND
Call 1-800-283-6214 for the latest news announcements through FAX-On-Demand.


INVESTOR RELATIONS
Our Investor Relations staff at 704-374-6782 also can provide  information about
our dividend reinvestment program and direct deposit of dividends. Copies of our
1995 Form 10-K may be obtained from Investor Relations,  Two First Union Center,
Charlotte, North Carolina 28288-0206.

STOCKHOLDER ACCOUNTS
If you have  questions  concerning  your  stockholder  account,  please call our
transfer agent, First Union National Bank of North Carolina, at 1-800-347-1246.


MEDIA CONTACT
News media seeking  general  information  should contact R. Jeep Bryant,  senior
vice president for Media Relations, at 704-374-2957.

FINANCIAL REPORT MAILING
PROCEDURES
Our goal is to reduce the expense  associated with mailing  financial reports to
stockholders  by  receiving  authorization  to mail only one per  address.  This
authorization is strictly voluntary.

ANNUAL MEETING
The annual meeting of stockholders  will be held at 9:30 a.m. on Tuesday,  April
16,  1996,  in the  auditorium  on the 12th  floor of Two  First  Union  Center,
Charlotte, North Carolina.


STOCK LISTING
First Union  Corporation  common stock is traded on the New York Stock  Exchange
under the  symbol  FTU;  preferred  stock is listed as FTU prB and FTU prF;  and
depositary shares are listed as FTU prD.


EQUAL OPPORTUNITY EMPLOYER
First Union Corporation is an equal opportunity employer.  All matters regarding
recruiting, hiring, training, compensation,  benefits, promotions, transfers and
all other  personnel  policies  will  continue  to be free  from  discriminatory
practices.


NAIC
First Union Corporation is a corporate sponsor of NAIC (National  Association of
Investment Clubs) and participates in the Low-Cost Investment Plan.


INTERNET ADDRESS
Our  Internet  global  computer  address is:  http://www.firstunion.com/  or via
electronic mail: [email protected].

FIRST UNION TOLL-FREE NUMBER
Customers nationwide who wish to open a First Union checking or savings account,
transfer  funds,  apply for mortgage,  home equity or car loans,  request credit
cards and conduct other banking transactions may call: 1-800-413-7898.


SECURITIES AND DEBT RATINGS
First Union Corporation's senior long-term debt is rated A by Standard & Poor's;
A1 by Moody's; and A+ by Thomson BankWatch. Subordinated debt is rated A- by
S&P; A2 by Moody's; and A by Thomson BankWatch. Commercial paper is rated A-1 
by S&P; P-1 by Moody's; and TWB-1 by Thomson BankWatch.

First Union Corporation's subsidiary banks' ratings for short-term letters 
of credit and certificates of deposit are P-1, A-1 and TBW-1 for Moody's, 
S&P and Thomson BankWatch, respectively. Long-term senior debt and certificates
of deposit are rated A1 and A+ for Moody's and S&P, respectively, except 
First Union National Bank of North Carolina, which Moody's rates Aa3.

                          47

<PAGE>

                               PRODUCT CATALOGUE


Buy financial products at your convenience with First Union through the Internet
or toll-free phone lines--24 hours a day, seven days a week.  Internet  address:
http://www.firstunion.com/ Nationwide toll-free phone number: 1-800-413-7898.

First Union's longstanding  commitment to customer service means that we must be
ready to offer our customers the service and products they want--when, where and
how they  want  them.  We are  rapidly  developing  a  variety  of new tools and
delivery  channels to allow us to be wherever  customers  want us, with whatever
products they desire. But we already offer the majority of products and services
that  customers  want  through  direct  sales by  personal  computer  or--like a
catalogue sales company--through toll-free phone lines.

The computer disk that  accompanies  this summary annual report allows customers
to connect to First Union's site on the Internet  global  computer  network and,
throughout  the course of 1996, to purchase an increasing  selection of products
or services.  Most of those products and services are already  available through
one toll-free call to First Union's Direct Bank.

                              BANK VIA THE INTERNET

TODAY                                      
Apply for a credit  card;  Apply for a consumer  loan;  Apply for a home  equity
loan; Manage your commercial cash accounts; Check your IRA balance.
                                            

(Picture of Credit Card)                   


APRIL 1996
Check deposit account balance;  Check savings account balance; Check credit card
balance;  Check  consumer  loan status;  Order  checks;  Get an interim  account
statement.

(Picture of House)

DECEMBER 1996
Pay bills on-line; Transfer money between accounts.

(Picture of a Letter)

                               BANK VIA THE PHONE

TODAY
Apply for a mortgage; Apply for a home equity loan or prime equity line;

(Picture of a CheckBook)

Open a  checking  account;  Apply  for a car loan;  Purchase  a  certificate  of
deposit; Transfer money between accounts;

(Picture of a Car)

Open an IRA account; Open automated bill pay accounts; Purchase mutual funds.

(Picture of a Certificate of Deposit)

                              48

<PAGE>

   Apple, Macintosh and System 7 are registered marks of Apple Computer, Inc.
       Windows and MS-DOS are registered marks of Microsoft Corporation.
         QuickTime and the QuickTime Logo are trademarks under license.
  "This License allows you to use the Software and fonts on a single computer
    and make one copy of the Software and fonts in machine-readable form for
                             backup purposes only."
      Macromedia and Director are registered trademark of Macromedia, Inc.
         Netscape navigator and Netscape Chat are trademarks of Netscape
      Communications Corporation. Eudora is a registered trademark of the
                Board of Trustees of the University of Illinois
                       licensed to Qualcomm Incorporated.
         All other brand or product names are trademarks or registered
             marks of their respective holders. Copyright (C) 1996
                   First Union Corporation and its licensors.
                              All rights reserved.


(Picture of QuickTime icon)
(Picture of Macromedia icon)

<PAGE>

(First Union Logo Appears Here)

First Union Corporation

1995 Summary Annual Report
Two First Union Center
Charlotte,  NC  28288-0570


<PAGE>
(First Union Logo appears in upper right corner, four pictures appear
on front cover: one of a tree, one of a man at a computer, another of
a building with people walking toward it and last one of two hands 
shaking)

To Return
Here, Click
First Union
Logo

To Begin, 
Click On A
Subject

Quit


<PAGE>

DESCRIPTION OF FIRST UNION CD-ROM CONTENT

The following material is from a CD-ROM (the "First Union CD-ROM"), 
which is enclosed in the written portion of the First Union Corporation 
("First Union") 1995 Summary Annual Report. The information on the First Union 
CD-ROM is, except as noted herein, a part of the 1995 Summary Annual Report. 
As such, the First Union CD-ROM is not deemed "filed" with the Securities 
and Exchange Commission. The First Union CD-Rom allows users to explore 
detailed information about First Union by utilizing several mediums contained 
on the disk. The First Union CD-Rom contains an electronic version of the 
written portion of First Union's 1995 Summary Annual Report, spreadsheet files 
with certain financial data from the 1995 Annual Report on  Form 10-K, an 
overview of First Union presented in an interactive multimedia format, and an 
Internet Browser for accessing First Union's home pages from a PC.

The four sections contained on the First Union CD-ROM are:

1. 1995 Summary Annual Report - This electronic version of the written portion
of First Union's 1995 Summary Annual Report provides readers with the option 
of viewing and storing the report on their PC or Macintosh computer. Enhanced 
features like word search and bookmarking make this version more functional 
than the traditional paper version. 

2. Spread Sheet Files - The spread sheet files for certain financial tables 
contained in First Union's 1995 Annual Report on Form 10-K. Shareholders
and analysts will find this feature useful as they can now easily integrate 
First Union financials into their models. The Spread Sheet Files have been 
extracted from financial statements filed with the Securities and Exchange
Commission as Exhibits (13)(b) and (13)(c) to the 1995 Annual Report on 
Form 10-K.

3. Internet Browser for PC - This Internet browser connects users directly with
First Union's home pages and provides access to the Internet, as well as
electronic mail, through service provided by MCI. The First Union Internet 
home page which is connected via the Internet Browser for PC contains 
information relating to First Union products and services and neither the 
contents of such home page nor the Internet Browser computer program is 
deemed a part of the 1995 Summary Annual Report and therefore is not being 
filed herewith.

4. Multimedia Presentation - This interactive presentation focuses on various
aspects of First Union, including First Union's history, management 
philosophy, technology, business lines, and shareholder value through the use 
of video, animation, graphics, charts, and text. The text of such Multimedia 
Presentation is presented on the following pages.



<PAGE>



(Background drawing of tree, First Union logo upper right)

The History Of First Union

A Track Record of Strategic Growth


HISTORY
THE EARLY YEARS
THE EXPANSION YEARS
1995 OVERVIEW

Although we have enjoyed steady expansion for nearly nine decades, 
First Union has never believed in growth solely for the sake of growth.
Our history proves that we take time necessary to examine the basics 
before we expand, targeting those areas where our special strengths,
expand, targeting those areas where our special strengths, market presence
and proprietary innovations make the most difference.

<PAGE>

(Background photo of building, tree drawing upper left, 
First Union logo upper right)

The Early Years:
Growth as A Bank

HISTORY
THE EARLY YEARS

Building A Foundation For The Future

First Union has grown from a roll top desk in a hotel lobby to one of the
most accessible banking organizations in the United States.  We did not
achieve this type of success by accident.  We achieved it by following the
basic principles set forth by our founder over 90 years ago.

<PAGE>


(Background photo of H.M. Victor, tree drawing upper left, First 
Union logo upper right)

The Beginning

HISTORY
THE EARLY YEARS

A Well-Grounded Business Approach From The Start

First Union was founded in 1908 as Union National Bank by H.M. Victor in
Charlotte, N.C.  Victor raised funds selling 1,000 shares of stock at $100
each.  Known for his conservative lending approach, legend has it that when
he agreed to finance an auto loan, he held the keys until the loan was paid
off.

Victor believed in high credit quality, strong financial performance and 
excellent customer service.  This responsible approach brought Union National
successfully through several difficult economic eras, including the Great 
Depression of the 1930s.  These same principles guide present-day First Union
as we position ourselves for a future of continued growth.

<PAGE>

(Background photo of First National Bank, tree drawing upper left, First 
Union logo upper right)

Post WWII

HISTORY
THE EARLY YEARS

Meeting The Needs Of A Growing Consumer And Corporate Base

Modern finance and technology revolutionized the world after World War II,
opening up borders, encouraging trade and triggering the largest cross-country
flows of currency in history.  Union National met the challenges of these new
demands and its rapidly growing client base by merging with First National
Bank of Asheville, N.C. in 1958.

Not only did this merger form the basis for a modern-day First Union, it
also signaled the beginning of a new strategy that would prove increasingly 
successful as the years went by.  The strategy:  identify a strong merger
partner with complementing strengths and unite to form an even stronger
organization focused on common goals.

<PAGE>

(Tree drawing upper left, First Union logo upper right, 
background drawing of communication, technology, & agricultural symbols)

Early Innovations

HISTORY
THE EARLY YEARS

Responding To Market Needs With New Products And Technology

First Union became the first bank to open a branch office in Charlotte, N.C.
It later became the first bank in the region to offer a flat-fee checking
account and the first to offer a charge card - well before the advent of Visa 
and MasterCard.

In 1986, First Union became the first bank in the nation to link its branches
by satellite for data transmission purposes.  This innovative spirit endures
today in the form of our superior technological edge.

<PAGE>

(Background photo of C.C. Cameron & drawing of house, tree drawing upper 
left, First Union logo upper right)

Focused On Growth

HISTORY
THE EARLY YEARS

C.C. Cameron 
First Union 
Chief Executive Officer 
1968-1985

A $50 Billion Dollar Business Begins With Innovative Expansion

In 1964, First Union acquired Raleigh-based Cameron-Brown Company, a 
national mortgage banking and insurance firm grandfathered by the 
Bank Holding Company Act of 1956 to sell non-credit insurance and
mortgages on a national basis.  With this acquisition, we became one of
the few banks in the nation to offer its customers a full line of insurance 
and mortgage products.

Renamed First Union Mortgage Corporation in 1986, our mortgage banking
company now ranks among the nation's top 10 servicers of residential
loans with a portfolio exceeding $50 billion.

<PAGE>

(Tree drawing upper left, First Union logo upper right

The Expansion Years

HISTORY
EXPANSION YEARS

An Acceleration Of Planned Growth Creates A Regional Leader

Customer demands guided our growth efforts in the 1980s and beyond.
Through strategic mergers and well-chosen acquisitions, we expanded our 
market base, consumer credit product lines, brokerage and mutual fund 
products, and corporate lending and investment services.

<PAGE>

(Tree drawing upper left, First Union logo upper right)

The Expansion Years

HISTORY 
EXPANSION YEARS

An Acceleration Of Planned Growth Creates A Regional Leader

(Area graph bottom center plotting asset growth data)

Asset Growth      
(in billions)

1985       20.1   
1986       26.8
1987       38.5     
1988       41.4  
1989       45.5
1990       54.6     
1991       59.3
1992       63.8
1993       70.8    
1994       77.3
1995      131.9

<PAGE>

(Tree drawing upper left, First Union logo upper right)

Our Vision

HISTORY
EXPANSION YEARS

There Will Always Be A Need For Better Ways Of Doing Business

More than ten years ago, First Union determined what it would take to
survive in the future:  we needed to build our scope and scale; to become
more entrepreneurial and visionary; to diversify our sources of earnings;
and to manage our asset quality.  Most important, we needed to maintain our
priorities on customer service and innovative investments for the future.

The remarkable decade of growth that followed this determination strengthened
our position as a regional financial services leader and brought us closer
to our main goal:  becoming the prototype financial services company of
the future.

<PAGE>

(Tree drawing upper left, First Union logo upper right, background photo 
of Edward Crutchfield, Northwestern Financial logo lower right)

Our Strategy

HISTORY
EXPANSION YEARS

Edward E. Crutchfield
Chairman and Chief Executive Officer
1985-present

Realizing A Vision Requires Leaders And Resources

In 1985, Ed Crutchfield became Chairman of First Union and launched the
interstate expansion program that has served the company so well.  Heading
this initiative was an unprecedented merger with Northwestern Financial
Corporation of Greensboro, N.C.  This event was the largest banking merger
in the history of North Carolina.  It created the state's second largest bank
as well as First Union's flagship banking operation for the future.

<PAGE>

(Tree drawing upper left, First Union logo upper right, background -
The logos of six of the largest financial institutions which First Union has 
acquired over the years move one by one to merge into the First Union logo 
which then expands, filling the screen.)


1995:  The Culmination Of Our Growth

HISTORY
1995 OVERVIEW

A Decade of Strategic Expansion Ends With A Historic Merger

1995 may well be remembered as the single most important year in First Union's
history, highlighted by our historic merger with First Fidelity that not only
dramatically increased our retail customer base, but also expanded our 
geographic reach north to key high net worth retail and mid-size business 
markets - catapulting First Union from a regional leader to a national 
presence.

<PAGE>

(Tree drawing upper left, First Union logo upper right and center page)

1995:  The Culmination Of Our Growth

HISTORY
1995 OVERVIEW

A Decade of Strategic Expansion Ends With A Historic Merger

<PAGE>

(Tree drawing upper left, First Union logo upper right, background map of 
eastern seaboard. Interactive Map - When the user clicks on "First Fidelity 
Region" or "First Union Region" the corresponding states on map are 
highlighted.)

Combining Our Strengths

HISTORY
1995 OVERVIEW

The Financial Services Company Of The Future

First Union and First Fidelity have the combined market strength to take
full advantage of the technological developments, consolidation opportunities
and the changing financial services landscape to produce superior shareholder
returns both now and into the next century.



<PAGE>

(Tree drawing upper left, First Union logo upper right, shaded map of 
eastern seaboard)

Combining Our Strengths

HISTORY
1995 OVERVIEW

The Financial Services Company Of The Future

FIRST FIDELITY REGION

FIRST UNION REGION

<PAGE>

(Tree drawing upper left, First Union logo upper right, background photo 
of State Bank of Newark)

A Proven Partner

HISTORY
1995 OVERVIEW

First Fidelity's Own History And Approach Proves It a Worthy Partner

First Fidelity was founded in 1813 as the State Bank of Newark by
William S. Pennington, a revolutionary war veteran and a future
governor of New Jersey.  Rapid growth followed the Civil War and by the 1930's,
First Fidelity was well-capitalized enough to ride out the Great Depression
without ever halting customer withdrawals.  1949 began a series of mergers 
responsible for its present-day scope and strength.  In the 1970's, it
expanded throughout New Jersey as First National Bancorporation.  A 1984 
merger with Fidelity Union created the name First Fidelity.  In 1988, a 
merger with Fidelcor of Philadelphia transformed First Fidelity into a 
well-positioned, super-regional interstate banking company, setting the stage 
for its future merger with First Union.

<PAGE>

(Tree drawing upper left, First Union logo upper right)

True Synergy

HISTORY
1995 OVERVIEW

Combining Forces - And Resources - For The Future

By combining forces, First Union and First Fidelity capitalized on their 
common strategies of aggressive but carefully managed growth; their
similar focus on retail and middle-market customers; their complementing
technologies; and compatible management styles.

These consensus strengths will help First Union to effectively leverage its 
expanded product and technological advantages over a larger customer base,
realizing economies of scale in the process.

<PAGE>

(Tree drawing upper left, First Union logo upper right)

True Synergy

HISTORY 
1995 OVERVIEW

Combining Forces - And Resources - For The Future

        First Union & First Fidelity's regions produce 
        35% of the nation's gross national product
                  
(Pie chart bottom center plotting gross domestic product data)

(total $ in billions)

__  First Fidelity Region       $901
__  First Union Region           815
__  E.N. Central                 798
__  Pacific                      854
__  W.S. Central                 489
__  W.N. Central                 326
__  New England (exlud.CT)       207
__  E.S. Central                 243
__  Mountain                     242

    Total                     $4,875

<PAGE>

(Tree drawing upper left, First Union logo upper right)

The Future

HISTORY
1995 OVERVIEW

Shared Fundamentals Will Fuel Our Future Success

An important element of our future success will be the fundamental priorities
that our new management team shares.  We intend to implement our ambitious
vision for continual growth through a prudent management strategy that
preserves the elements of our common value system:  superior shareholder
returns and superior customer service.

Today, First Union, one of the nation's most accessible banks, is
well-prepared to take advantage of the competitive edge it has created. 
We are ready and able to reap the rewards of nearly a century of strategic
growth, while carefully nurturing our strengths and resources.

<PAGE>

(Tree drawing upper left, First Union logo upper right)

The Future

HISTORY
1995 OVERVIEW

Shared Fundamentals Will Fuel Our Future Success

        First Union & First Fidelity's regions account
        for 37% of the nation's middle-class companies

(Pie chart bottom center plotting middle-class company data)

(total $ in billions) 

__  First Fidelity Region       21,100
__  First Union Region          19,825
__  E.N. Central                19,361
__  Pacific                     16,243
__  W.S. Central                11,041
__  W.N. Central                 7,985
__  New England                  6,880
__  E.S. Central                 6,119
__  Mountain                     5,214

    Total                      115,773 

<PAGE>

(Background drawing of man standing by window in bank, First Union logo
upper right)

First Union Today

We Are Among The Most Accessible Banks In The Nation

                                
                                FIRST UNION TODAY

                                TECHNOLOGY LEADER
                                MGMT PHILOSOPHY
                                BUSINESS REACH
                                COMMUNITY ACTION

With nearly 2,000 branches stretching from New York 
to Key West and nearly 200 offices in 37 states, First Union
is clearly one of the most accessible banks in the U.S.
Altogether, our more than 44,000 employees provide a full 
range of financial services to a total of 11 million 
customers nationwide.
                                                        
<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photo of person holding compact disc, computer keyboard, photo 
of John R. Georgius, Vice Chairman, First Union Corporation)

Technological Strengths

A Philosophy Of Disciplined Re-Investment In Technology

                                FIRST UNION TODAY
                                TECHNOLOGY LEADER

                                SINGLE SYSTEM
                                PROJECT EMERALD
                                CUSTOMER CENTERS
                                DELIVERY CHANNELS

First Union is committed to innovations in tech-
nology.  Our priorities are guided by three primary
concerns: long-term shareholder interests, benefits to 
customers and business unit needs.  Each project is 
screened according to a cost/benefit analysis, and we
have the discipline to terminate initiatives if objectives
are not being met.

"Success, for us, is going to come from unparalleled execution, day in
and day out, with every single transaction, in the area of sales, service and
efficiency, and giving customers what they want. And our success is also going
to come from understanding and adapting to the changing service delivery and
product requirements of our customer base."



<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photo of person holding compact disc, computer keyboard,
photo of Austin Adams bottom left)

Single Operating Platform

The Benefits Of A Single Operating Platform

                                FIRST UNION TODAY
                                TECHNOLOGY LEADER
                                SINGLE SYSTEM

Ten years ago, First Union began investing 
in a single system and common products
and software.  This effort to streamline and 
consolidate operations has saved us several
hundred million dollars of annual operating 
expenses since 1985.

"First Union has this competitive advantage:
Everyone in the company supports the idea that 
operating systems must be built and maintained 
through synergistic, cooperative effort."

Austin A. Adams
Executive Vice President for 
Automation and Operations

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photo of person holding compact disc, woman sitting at computer)

Single Operating Platform

Providing First Union With A Competitive Advantage In Speed

                                FIRST UNION TODAY
                                TECHNOLOGY LEADER
                                SINGLE SYSTEM

Speed is the most important advantage to our single
system platform.  These systems let us introduce new 
products faster, provide more rapid service and more 
easily access management information.  This technology
also expedites bids for acquisitions and allows for quick
conversion to our platform.  The average conversion time for 
the eight bank-related acquisitions we completed in 1995 was 
an impressive two months.

By July 1996, the entire combined company will be on our single
operating platform.

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photo of person holding compact disc, woman sitting at computer)

Single Operating Platform

Providing First Union With A Competitive Advantage In Speed

                                FIRST UNION TODAY
                                TECHNOLOGY LEADER
                                SINGLE SYSTEM

                        CT  NY  NJ  PA  DE  MD  DC  VA  TN  NC  SC  GA  FL

Deposit Systems         X   X   X   X   X   X   X   X   X   X   X   X   X
Branch Systems/ATMs     X   X   X   X   X   X   X   X   X   X   X   X   X
Consumer Loans          X   X   X   X   X   X   X   X   X   X   X   X   X
General Ledger          X   X   X   X   X   X   X   X   X   X   X   X   X
Capital Management      X   X   X   X   X   X   X   X   X   X   X   X   X
Mortgage Loans          X   X   X   X   X   X   X   X   X   X   X   X   X
Human Resources         X   X   X   X   X   X   X   X   X   X   X   X   X
                                        (chart)

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photo of person holding compact disc, woman sitting at computer)

Single Operating Platform

Technological Savings Support Revenue-Building Initiatives

                                FIRST UNION TODAY
                                TECHNOLOGY LEADER
                                SINGLE SYSTEM

Our investment in single systems is paying off significantly.  We
have been able to commit more dollars to revenue-building efforts:
$200 million in technology savings was redeployed into revenue
enhancements for our branch system in 1995.

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photo of First Union bank, Project Emerald logo bottom right)

Project Emerald

Our Premier Deposit System Is One Of The Largest In The U.S.

                                FIRST UNION TODAY
                                TECHNOLOGY LEADER
                                PROJECT EMERALD

Project Emerald is First Union's premier deposit system and the second 
largest in the U.S. based on number of customers.  It allows pricing of 
up to 999 different products, with 10 tier price levels per product down 
to the branch level. 

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photo of First Union bank, Project Emerald logo bottom right)

Project Emerald

Product Flexibility Gives Us A Competitive Edge

                                FIRST UNION TODAY
                                TECHNOLOGY LEADER
                                PROJECT EMERALD

Project Emerald's flexibility allows us to quickly tailor products to 
meet current consumer demand and distribute them to our 2,000 plus
branches instantly.  This means we can maintain a competitive edge in 
pricing and products while providing product line consistency across
our growing region.  

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photo of First Union bank, Project Emerald logo bottom)

Project Emerald

Rapid Conversion Makes Banking History

                                FIRST UNION TODAY
                                TECHNOLOGY LEADER
                                PROJECT EMERALD

Project Emerald was completed in early 1994 and will go down in banking
history as the largest and fastest such conversion of its kind.  Its   
timeliness paid off, helping to dramatically reduce conversion times
for subsequent acquisitions.  This same speed is evident in the conversion
schedule for our merger with the First Fidelity system: current plans
call for completion by July 1996.

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photos of First Union building and parking lot)

Customer Relationship Center

Our Innovative Direct Bank Provides Consumers With Comprehensive
24-Hour Services

                                FIRST UNION TODAY
                                TECHNOLOGY LEADER
                                CUSTOMER CENTERS

As part of First Union's commitment to being the most helpful and convenient
customer service provider, we have put our technology to use in establishing
an innovative Customer Relationship Center we call the Direct Bank.  The 
Direct Bank can be reached via a toll-free 800 number 24 hours a day  
throughout all 50 states. 

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background drawings of house and car)

Customer Relationship Center

Offering Customers A Full Range Of Banking And Investment Services

                                FIRST UNION TODAY
                                TECHNOLOGY LEADER
                                CUSTOMER CENTERS

When a customer calls in to the Direct Bank, Customer Service Representatives
can access the customer's complete profile on a computer screen and answer
questions about the customer's account while the customer remains on the 
phone.

Customer Service Representatives can also help anyone in the U.S. open a
checking or savings account; transfer funds; apply for a mortgage, home
equity or car loan; request a credit card and conduct other banking 
transactions. New services to be added to the Direct Bank will allow
customers to purchase a wide variety of investment products, including
mutual funds and annuities.

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photo of woman in bank)

Customer Relationship Center

Enthusiastic Response Shows Strong Consumer Acceptance Of 
The Direct Bank Concept

                                FIRST UNION TODAY
                                TECHNOLOGY LEADER
                                CUSTOMER CENTERS

In the first 3 months of operation, the Direct Bank established
relationships with 1,300 customers, providing them with more than
2,000 products - including 109 mortgage loans worth more than $8 million -
while attracting nearly $5 million in deposits.

In a self-conducted survey, 98% of the Direct Bank's customers said they
would recommend us to others; on a 5.0 scale, the sales staff was rated 4.93
for courtesy and 4.98 for knowledge.  When asked to compare their Direct
Bank experience to experiences at branch banking, customers gave the 
Direct Bank a 4.6 rating.

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photo of woman standing at First Union ATM)

Alternative Delivery Channels

First Union Leads The Way In Developing New Ways To Access Services

                                FIRST UNION TODAY
                                TECHNOLOGY LEADER
                                DELIVERY CHANNELS

The most visible indication of First Union's leadership position in 
technology is our ability to create and capitalize on alternative 
delivery channels.  We have pioneered a number of popular products and services
such as smart cards, Internet banking and enhanced ATMs. We currently 
have 18 pilot projects in development or scheduled for implementation.

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, photo 
of keyboard bottom right)

Alternative Delivery Channels

First Union Was One Of The First Major Banks To Establish An Internet Presence

                                FIRST UNION TODAY
                                TECHNOLOGY LEADER
                                DELIVERY CHANNELS

In January 1995, First Union became one of the first major U.S. banks
to open a web page on the Internet.  Today, our Website averages 25 credit
card applications and over 15,000 visits daily. We have also service 
marked many of the everyday words used on the Internet, including
"Cyberbanking", "First Access Network", "CommunityCommerce" and several 
others.

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photo of telephone keypad)

Alternative Delivery Channels

We Intend To Maintain This Competitive Edge In The Years To Come

                                FIRST UNION TODAY
                                TECHNOLOGY LEADER
                                DELIVERY CHANNELS

In November 1995, through a combined effort with MCI, we began 
distributing Internet browsers that open on the First Union web page.
By the end of 1996, we expect to have a diverse mix of Internet applications 
operating.  A cash management system called WebInVision has already made its
debut.  Our goal is to maintain our competitive edge through enhanced 
technology.

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photo of First Union bank branch)

Alternative Delivery Channels

Alternative Delivery Channels Fuel Customer Expansion

                               FIRST UNION TODAY
                               TECHNOLOGY LEADER
                               DELIVERY CHANNELS

Other alternative delivery channels now under development include two-way, 
interactive videos in our branches which will be used to sell mutual funds, 
mortgages and other products; home banking; stored value cards; debit cards; 
and many other outlets. First Union will leverage the use of this new 
technology as we expand our customer base through the next century.

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photo of satellite dish)

Alternative Delivery Channels

Satellite System Streamlines Operations

                               FIRST UNION TODAY
                               TECHNOLOGY LEADER
                               DELIVERY CHANNELS

Our commitment to alternative delivery channels extends to management operations
as well. First Union was the first major U.S. bank to complete a satellite data
network between all branch banking locations. Consequently, we are the only 
bank in the nation doing live, interactive broadcasts by satellite, including 
training, sales and other informational programs.


<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photo of First Union building)

Management Philosophy

Building On Our Strengths Through Internal Growth

                                FIRST UNION TODAY
                                MGMT PHILOSOPHY

                                MISSION STATEMENT
                                STRATEGIC VISION

After a decade of strategic expansion, First Union is focusing primarily
on generating growth internally by expanding our new and existing lines
of business.  While focused on internal growth, we also will be alert to
acquisition opportunities to expand these businesses.  It is a time to 
profit from, and to maximize, the strengths we have so carefully built. 

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photo of First Union building, photos of Anthony Terracciano, 
Edward Crutchfield, & John Georgius across bottom)

Management Philosophy

Building On Our Strengths Through Internal Growth

                                FIRST UNION TODAY
                                MGMT PHILOSOPHY

                                MISSION STATEMENT
                                STRATEGIC VISION

Anthony P. Terracciano      
     President,           
First Union Corporation   

"Now from the point of view of First Union, they have been making
significant investments in what I called `strategic infrastructure.' Not only
upgrading what they have now but getting ready for the changes that are coming
in this industry. CUT TO: And if you look at the performance of First Union as
we did in the '89 to '92 period, which was probably one of the most painful
periods of my life and one of the most painful periods in the life of this
industry, you've got to be impressed with the way these folks have blended
growth with prudence."

 

Edward E. Crutchfield       
  Chairman and Chief       
  Executive Officer, 
 First Union Corporation


"So the best thing you can do, I think, is to keep the organization
chart as-- as flat as you can. Stay in touch with what's happening on the
sidewalk out there. And simply -- try to pull bureaucratic behavior up by the
roots wherever you find it. CUT TO: The biggest concern I have about a big
company that we have become, is that we do not get bureaucratic, and that we do
not become a cold, impersonal type of company, like so many big companies have.
CUT TO: We'll go with-- with what the customer wants, rather than try to tell
the customer what we want him to do."



   John R. Georgius
    Vice Chairman,
First Union Corporation

"So you can't just put technology in and expect customers to come. You
have to put technology in and offer it to them in a way that will be appealing;
that will make them feel comfortable using those vehicles. And if we do that
right-- all of this technology will blend very nicely with our strategies. CUT
TO: So what we really want to do is have this technology serve the customer, so
that they can receive services from First Union, when they want it, where they
want it, and how they want it."



<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photo of First Union building & people in meeting)

Mission Statement

First Union's Goal: To Become The Premier Financial Services Provider
Of The Future

                                FIRST UNION TODAY
                                MGMT PHILOSOPHY
                                MISSION STATEMENT

                                MGMT APPROACH
                                VALUE STATEMENT

First Union intends to be a leader in the rapidly changing financial services
industry.  We believe the key to success in this rapidly changing environment 
is to provide customers what they want, where they want it and when they want 
it.  

We intend to reach our financial goals by enhancing earnings growth through
geographic and product diversity; by providing innovative financial solutions
and a broad selection of products; and by increasing the production and 
profitability of our specialty businesses.

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photo of First Union building)

Management Approach

A Decade Of Product, Geographic And Services Expansion Has Prepared Us
For Success

                                FIRST UNION TODAY
                                MGMT PHILOSOPHY
                                MISSION STATEMENT
                                MGMT APPROACH

In the years ahead, we plan to maximize the competitive advantages our decade
of expansion has created:

        * An extensive and diversified customer base.
        
        * Multiple sources of earnings as a result of our geographic and 
          product diversity.

        * A flexible operating structure and a single operating system that 
          helps us introduce new products faster and serve customers better.

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photo of First Union building)

Management Approach

Technology And Knowledge-Based Marketing Fuel Internal Growth

                                FIRST UNION TODAY
                                MGMT PHILOSOPHY
                                MISSION STATEMENT
                                MGMT APPROACH

For at least the next five years, First Union intends to focus primarily on
generating growth internally, by maximizing and maintaining our competitive
advantages in technology and by further developing the marketing tools 
necessary to secure a future industry leadership position.

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photo of First Union building)

Management Approach

We Will Maintain Our Personal Customer Interactions

                                FIRST UNION TODAY
                                MGMT PHILOSOPHY
                                MISSION STATEMENT
                                MGMT APPROACH

First Union is now able to offer products and services traditionally
provided only by Wall Street investment banking firms.  But this does not
mean we have changed our focus on Main Street and the needs of our customers.
Our management approach includes the delegation of significant authority to 
geographic and product specialty areas, which ensures that our local
bankers always have both the means and the authority to provide 
complete customer satisfaction.

The only real difference is that customers no longer have a need to go 
elsewhere to have all of their financial needs met. 

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photo of First Union building)

Management Approach

We Use Technology To Increase - Not Replace - Personal Attention To
Customer Needs

                                FIRST UNION TODAY
                                MGMT PHILOSOPHY
                                MISSION STATEMENT
                                MGMT APPROACH

Our technological endeavors support better analysis of customer needs and
better distribution of our services to customers.  For example, First Union 
now provides services ranging from financial planning for individuals to 
sophisticated financial problem-solving solutions for commercial customers.  
Staff at local branches have technological tools at their fingertips that allow
them to quickly identify the customers' needs and pinpoint the areas within
First Union best equipped to meet these needs.

This capability means we can meet client needs faster and more efficiently -
while freeing up the time of our representatives to provide personal attention
and customer service.

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photo of First Union building)

Management Approach

Closing In On A Position As The Industry Leader Of The Future

                                FIRST UNION TODAY
                                MGMT PHILOSOPHY
                                MISSION STATEMENT
                                MGMT APPROACH

Our management approach will transform First Union into the industry
prototype of the future:

        * A full-service financial organization capable of providing virtually
          any service anywhere, delivered to the doorstep of the customer
          and tailored to the customer's individual needs.

Our size, our scope and our resources put us in a strong position to become
the leading financial services company of the 21st century.

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photo of 4 people in meeting)

Statement Of Values

We Put Our Commitment To Strong Relationships In Writing

                                FIRST UNION TODAY
                                MGMT PHILOSOPHY
                                MISSION STATEMENT
                                VALUE STATEMENT

First Union places the highest priority on its relationships - with 
customers, shareholders, employees and the communities we serve.  To this end,
we have developed a formal Statement of Values that applies to everything 
we do. 

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photo of 4 people in meeting)

Statement Of Values

Our Commitment To Customers Is Based On Absolute Satisfaction


                                FIRST UNION TODAY
                                MGMT PHILOSOPHY
                                MISSION STATEMENT
                                VALUE STATEMENT

Our primary mission is to provide total customer satisfaction.  We seek to 
achieve this by always exceeding the customer's expectations and by enhancing
our customers' financial well-being.

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photo of 4 people in meeting)

Statement Of Values

Our Commitment To Shareholders Is Based On Maintaining Financial Strength


                                FIRST UNION TODAY
                                MGMT PHILOSOPHY
                                MISSION STATEMENT
                                VALUE STATEMENT

Our goal is to maintain a strong, mutually beneficial relationship with our
shareholders by outperforming our peers in building long-term shareholder 
value.  The other key aspect of maintaining this bond is to be a sound,
well-managed and innovative corporation.

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photo of 4 people in meeting)

Statement Of Values

Our Commitment to Employees Is Absolute: They Are Our Most Important Asset


                                FIRST UNION TODAY
                                MGMT PHILOSOPHY
                                MISSION STATEMENT
                                VALUE STATEMENT

First Union's employees are our most important asset.  We believe in being
candid, open and honest in all of our interactions.  We strive to ensure
that all employees understand our corporate vision as well as the strategies
and individual roles that support it.  We foster and reward teamwork at all 
levels and create a cooperative environment for setting goals, seeking input, 
meeting personal objectives and encouraging individual responsibility. 

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photo of 4 people in meeting)

Statement Of Values

We Strive To Contribute to the Communities We Serve

                                
                                FIRST UNION TODAY
                                MGMT PHILOSOPHY
                                MISSION STATEMENT
                                VALUE STATEMENT

First Union believes we have a responsibility to give back to the communities
we serve.  We conduct our business with dedication to the highest ethical 
standards.  We provide financial support that stimulates development while 
improving the quality of life in all our communities.  We also encourage
employee participation in community improvement activities.

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photos of person holding compact disc, ground view of 
First Union building, photo of Edward Crutchfield)

Strategic Vision

In An Increasingly Competitive Marketplace, Only The Swift Will Survive

FIRST UNION

                                FIRST UNION TODAY
                                MGMT PHILOSOPHY 
                                STRATEGIC VISION

                                INDUSTRY CONSOL
                                TECHNOLOGY
                                CHNG DEMOGRAPHICS
                                KEY MKT SEGMENTS

Innovation, flexibility and financial strength are crucial to survival in the
increasingly competitive financial services industry.  First Union is committed
to staying at the forefront of the financial services industry by monitoring
industry trends and customer preferences and responding rapidly to them.

In other words, we are not content with today's success.  We continually
question what the marketplace will need tomorrow and then marshal our
resources to quickly provide it.

"We've got 2,000 branches. That's more branches than any bank in the
United States. We'll have a lot of branches for a long time. But we've gotta
give the customer an alternative to those branches. And if he likes the
alternative, we'll reduce the branches, if he doesn't, we won't."


<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photo ground view of First Union building)

Industry Consolidation

We Are Ahead Of The Curve And Are Well-Prepared To Compete


                                FIRST UNION TODAY
                                MGMT PHILOSOPHY 
                                STRATEGIC VISION
                                INDUSTRY CONSOL

Today, the banking industry is undergoing tremendous consolidation - a trend
that is likely to continue into the next decade.  We believe that First Union
will emerge as a winner from this period because we have redefined ourselves
as a total financial services company, able to compete with banks and 
nonbanks alike.  

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right,
background photo ground view of First Union building)

Industry Consolidation

First Union's Goal: Emerge As An Industry Leader


                                FIRST UNION TODAY
                                MGMT PHILOSOPHY
                                STRATEGIC VISION
                                INDUSTRY CONSOL

Of the 50 largest banking companies in business ten years ago, 26
have disappeared through bankruptcy or acquisition by other banking companies.
Industry-wide, 6,800 bank mergers took place between 1980 and 1994.  In 1995
alone, 420 acquisitions valued at more than $73 billion were announced.

Only a few companies will be able to survive this trend.  First Union intends
not only to survive, but to lead the industry as it moves away from the 
confines of traditional banking toward the full-service prototype of financial
services companies.

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right,
background photo ground view of First Union building)

Industry Consolidation

By Combining A Depth Of Resources And Knowledge With A Local Focus, We Are
In A Position To Succeed


                                FIRST UNION TODAY
                                MGMT PHILOSOPHY
                                STRATEGIC VISION
                                INDUSTRY CONSOL

We have amassed the scope and scale to provide a full range of financial
products and services, to afford the technology required for fast, efficient
service, and to attain a sizable customer base that enables us to keep unit 
costs low.

Just as important, we can leverage the depth of knowledge and resources
of a $132 billion asset company to support long-term customer relationships 
at the local level. 

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right,
background photo ground view of First Union building)

Industry Consolidation

Meeting A Lifetime Of Financial Needs


                                FIRST UNION TODAY 
                                MGMT PHILOSOPHY
                                STRATEGIC VISION
                                INDUSTRY CONSOL

Today, First Union has built the depth and breadth of services required to
support a long-term approach to customer relationships.  We can now form
partnerships with clients that allow us to provide a lifetime of services and 
products.  We can serve our personal customers throughout their lives as their
needs change, and corporate customers through all stages of their business 
development.

In short, we have already achieved what many other banks are still attempting
to develop.

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photo of person holding compact disc, photo of John Georgius)

Technology


We Make Technology Work For Us, Not Against Us


                                FIRST UNION TODAY
                                MGMT PHILOSOPHY
                                STRATEGIC VISION
                                TECHNOLOGY

As we look ahead to the future, First Union has technology firmly on our
side.  We have developed systems that enable us to create better products,
provide multiple delivery channels and keep unit prices competitive.  In 
addition, because we invested early in conversion to single systems, First 
Union is ahead of most of its competitors in acquiring the technology that
will determine future success in this industry - and our largest investments
in technology are behind us. 

"If you study customers very carefully, you'll find that they are very
rational in their decision making. And they're also very discriminating. And
what that means is, that if somebody offers them a better way to do business,
that they'll take it."


<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photo of person holding compact disc, computer chips)

Technology

Using Technology Gives Our Branch System A Competitive Advantage

                                
                                FIRST UNION TODAY
                                MGMT PHILOSOPHY
                                STRATEGIC VISION
                                TECHNOLOGY

As bank consolidation continues, a likely outcome will be fewer bank branches.
Industry projections predict a 50% reduction in bank branches over the next
decade.

If First Union had kept every branch it acquired over the last 10 years, it 
would have nearly twice the number of branches it has today.  While reducing 
the number of branches, we recognize the value of the local presence that our
branch system affords us.  By using technology wisely in the years ahead, we 
will continue to promote the efficiency and profitability of this strong 
local-based asset.

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photo of person holding compact disc, computer chips)

Technology

A Unified Branch System Will Mean Better Service And Greater Market 
Penetration


                                FIRST UNION TODAY
                                MGMT PHILOSOPHY
                                STRATEGIC VISION
                                TECHNOLOGY

Technology is unifying our branch system so that it can operate with optimum
efficiency and accuracy.  Because of our single operating platform, we can 
introduce new products, information and systems to all of our branches at
the same time.  This allows us to respond quickly and uniformly to industry
changes and maximize product sales throughout our branch network.

In addition, streamlining and centralizing branch support functions allows our
branch personnel to spend more time focusing on customers rather than on 
performing administrative tasks.

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photo of person holding compact disc, computer chips)

Technology

We Will Continue To Lead In Providing Better Delivery Channels


                                FIRST UNION TODAY
                                MGMT PHILOSOPHY
                                STRATEGIC VISION
                                TECHNOLOGY

First Union's present leadership position in technology gives us a competitive
advantage as banking seeks out alternative delivery channels.  In addition
to the many innovative telephone and computer-based services available today, 
we now have nearly 20 technology pilot projects in various stages of 
development, including neural net artificial intelligence - a technology that 
learns from previous experience.  This will allow us to make more accurate 
predictions about customer behavior and product demand.

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photos of senior citizens & two families)

Changing Demographics

We Are Well-Positioned To Capitalize On The Changing Face Of America


                                FIRST UNION TODAY
                                MGMT PHILOSOPHY
                                STRATEGIC VISION
                                CHNG DEMOGRAPHICS

Changing demographics are rapidly altering the future of financial services.
At First Union, we anticipated this trend and have moved quickly to expand 
our product lines and delivery channels.  We intend to carefully monitor
demographics in the years ahead and to use our strengths and resources to
stay at the forefront of meeting our customer needs.

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photos of three families)

Changing Demographics

A Growing Demand For Long-Term Financial Planning Creates Opportunity


                                FIRST UNION TODAY
                                MGMT PHILOSOPHY
                                STRATEGIC VISION
                                CHNG DEMOGRAPHICS

As the nation's population ages and the baby boomer generation approaches 
retirement age, there is a growing demand for day-to-day financial planning
as well as long-term investment opportunities.  In fact, there are now 77 
million baby boomers moving toward age 50 with a common need - how to 
accumulate enough capital to last for years after retirement.

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photos of senior citizens & two families)

Changing Demographics

We Are Responding With Long-Term Investment Products And Convenient
Retirement Plan Vehicles


                                FIRST UNION TODAY
                                MGMT PHILOSOPHY
                                STRATEGIC VISION
                                CHNG DEMOGRAPHICS

This large demographic segment is demanding higher yielding instruments than
traditional bank deposits.  Fortunately, we anticipated this development.  By 
the year 2000, our goal is to have $100 billion in mutual fund assets under 
management.

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photos of senior citizens & two families)

Changing Demographics

Another Key Component Of Our Approach: Better Delivery Of Services


                                FIRST UNION TODAY
                                MGMT PHILOSOPHY
                                STRATEGIC VISION 
                                CHNG DEMOGRAPHICS

The large baby boomer generation of consumers expects instant, easy access to
information and high-quality customer service - while even younger consumers
prefer to use alternative channels to the traditional branch delivery system.

Fortunately, our focus on these alternative delivery channels means we are
well-positioned to capture the loyalty of both of these key markets of the 
future.

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photo of First Union building)

Key Market Segments

As We Move Into The Future, We Will Continue Doing What We Do Best

                                 
                                FIRST UNION TODAY
                                MGMT PHILOSOPHY
                                STRATEGIC VISION
                                KEY MKT SEGMENTS

Despite a decade of change and expansion in our product and service lines,
we have no intention of abandoning the customer focus that has served us 
so well in the past.  We will continue to make the most of our competitive 
advantages in such key market segments as middle-market companies and retail
customers.

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photo of First Union building)

Key Market Segments

The Need For Middle-Market Services Is Strong


                                FIRST UNION TODAY
                                MGMT PHILOSOPHY
                                STRATEGIC VISION
                                KEY MKT SEGMENTS

First Union is located throughout the nation's fastest-growing geographic 
region - one that is home to new industries and technologies, specialized
businesses and key segments of our population.  Each of these market sectors
requires a special understanding - the kind gained only through one-on-one 
contact and a strong, ongoing local presence.

We will make the most of these strengths by focusing primarily on financial
opportunities within our geographic region.  We will also continue to make
selected investments in certain businesses to maintain scope and scale and 
competitive pricing.

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photo of First Union building)

Key Market Segments

We Intend To Serve Middle-Market Companies Better Than Anyone Else In The 
Nation


                                FIRST UNION TODAY 
                                MGMT PHILOSOPHY
                                STRATEGIC VISION
                                KEY MKT SEGMENTS

Our middle-market focus supports another key element of our strategic vision:
a commitment to building long-term relationships with our commercial and 
corporate customers and a determination to meet their changing financial needs
in the years ahead.  We intend to deliver a sophisticated and complete product 
mix to this important client segment,  backing it with personal attention
and a good understanding of their businesses and their markets.

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photo of First Union building)

Key Market Segments

We Will Offer Our Clients The Finest Financial Services

                                FIRST UNION TODAY
                                MGMT PHILOSOPHY
                                STRATEGIC VISION
                                KEY MKT SEGMENTS

As we grow our internal business lines and expand our customer base, First
Union intends to attract ever-increasing numbers of customers by offering
the finest services, the most tailored products and the highest level of
personal attention available from any financial service company.

<PAGE>

Business Reach

(First Union Logo appears in upper right corner,  Interactive Map - Users 
can choose to see First Union branch locations or office locations for 
selected subsidiaries. Clicking on a specific state opens a box which lists 
complete addresses of the locations in that state.)

FIRST UNION TODAY
BUSINESS REACH
REGIONAL PROFILES
CORP DEMOGRAPHICS
CONS DEMOGRAPHICS

First Union bank branch locations appear on this map


<PAGE>


Business Reach

(First Union Logo appears in upper right corner,  Interactive Map - Users can 
choose to see First Union branch locations or office locations for 
selected subsidiaries. Clicking on a specific state opens a box which lists 
complete addresses of the locations in that state.)

FIRST UNION TODAY
BUSINESS REACH
REGIONAL PROFILES
CORP DEMOGRAPHICS
CONS DEMOGRAPHICS

First Union Mortgage Corporation locations appear on this map


<PAGE>

Business Reach

(First Union Logo appears in upper right corner,  Interactive Map - Users 
can choose to see First Union branch locations or office locations for 
selected subsidiaries. Clicking on a specific state  opens a box which lists 
complete addresses of the locations in that state.)

FIRST UNION TODAY
BUSINESS REACH
REGIONAL PROFILES
CORP DEMOGRAPHICS
CONS DEMOGRAPHICS

First Union Capital Markets Corp. locations appear on this map

<PAGE>

Business Reach

(First Union Logo appears in upper right corner,  Interactive Map - Users can 
choose to see First Union branch locations or office locations for 
selected subsidiaries. Clicking on a specific state opens a box which lists 
complete addresses of the locations in that state.)

FIRST UNION TODAY
BUSINESS REACH
REGIONAL PROFILES
CORP DEMOGRAPHICS
CONS DEMOGRAPHICS

First Union Home Equity Bank, N.A. locations appear on this map


<PAGE>


(Drawing of man at computer upper left, First Union logo upper right, 
background photos of Statue of Liberty, White House, 2-story house)

State Profiles

A Leading Presence In America's Fastest-Growing And Wealthiest Regions


                                FIRST UNION TODAY 
                                BUSINESS REACH
                                REGIONAL PROFILES

                                NORTHEAST
                                NORTH CENTRAL 
                                SOUTH CENTRAL
                                SOUTHEAST

If First Union's southeastern corporate base were a nation unto itself, it
would rank as the world's 4th largest industrialized economy based on gross
state product.  It outpaces the nation in population, personal income and
employment growth.  The economic health and diversity of our combined 12 
states and the District of Columbia provide great potential for continuing 
growth in investment and banking services for individual and corporate 
customers. 

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photo of Statue of Liberty)

Northeast Region

Growing Corporate And Consumer Markets


                                FIRST UNION TODAY
                                BUSINESS REACH
                                REGIONAL PROFILES
                                NORTHEAST

Our Northeast Region incudes New York, New Jersey, Connecticut, Pennsylvania 
and Delaware.  Our merger with First Fidelity has created an impressive
presence for First Union in this established corporate and consumer market.  
The Northeast Region is home to more middle-market companies and high 
net-worth individuals than any other region in the country.

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photo of Statue of Liberty)

Northeast Region

Concentration Of Wealth And Middle-Market Companies


                                FIRST UNION TODAY
                                BUSINESS REACH
                                REGIONAL PROFILES
                                NORTHEAST

Connecticut, New Jersey and New York rank first, second and third respectively
as states having the highest per capita income in the U.S.  Connecticut's per 
capita income is $29,402 - 35% more than the national average.  New Jersey's
per capita income is $28,038 - 29% more than the national average.  New
York's per capita income is $25,999 - 19% more than the national average.  
Delaware's per capita income ranks 11th in the nation and is 5% higher than
the nation as a whole.  Pennsylvania's per capita income ranks 18th in the
nation and is 2% higher than the nation as a whole.

These five states represent over 19% of the total gross state product of the
U.S.  This compares with 18% for First Union's seven other primary banking
states.  20% of all manufacturers, 16% of all retail and 18% of all wholesale
establishments are located in five northeastern states.  18% of all middle-
market companies are headquartered in these five states.

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photo of White House)

North Central Region

The Commercial Center Of The Eastern Seaboard


                                FIRST UNION TODAY
                                BUSINESS REACH
                                REGIONAL PROFILES
                                NORTH CENTRAL

Our strong presence in Virginia, Maryland and Washington, D.C. allows us to
serve a thriving high net-worth population.  First Union is well-positioned
at the center of commerce along the Eastern Seaboard.  This allows us to 
better serve our import/export clients, taking advantage of the region's
many ports.

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photo of countryside)

North Central Region

New Industrial Growth Is Fueling Virginia's Economy


                                FIRST UNION TODAY
                                BUSINESS REACH
                                REGIONAL PROFILES
                                NORTH CENTRAL

Virginia continues to enjoy above average economic growth, with gross state
product rising 2.7% in 1995.  The state has recruited new industries, 
landing two huge semiconductor plants in Northern Virginia and Richmond and
a host of new firms in Hampton Roads.  Defense and shipbuilding cutbacks
have proved less than anticipated.  Norfolk has actually gained service
personnel over the near term and cutbacks in the region's industry have not
been severe.  Overall employment growth in 1995 was 1.5%, or a gain of 
45,000 jobs.  Personal income grew 5.6% during the past year.

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photo of riverside town)

North Central Region

New Job Gains Help Offset Government Cut-Backs In Maryland


                                FIRST UNION TODAY
                                BUSINESS REACH
                                REGIONAL PROFILES
                                NORTH CENTRAL

Maryland's economy posted modest gains last year.  Gross state product grew
0.8% in 1995, as businesses created 8,000 new jobs.  Much of that increase, 
however, was offset by federal government cutbacks.  Despite this past year's
modest gains, unemployment remains low at 5% and personal income grew 5% in
1995.

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photo of White House)

North Central Region

Washington's Unemployment Remains Below The National Average


                                FIRST UNION TODAY
                                BUSINESS REACH
                                REGIONAL PROFILES
                                NORTH CENTRAL

The Washington, D.C. area economy grew 1% in 1995.  Private business created
more than 30,000 jobs, with particularly strong gains in the Northern
Virginia suburbs.  The District of Columbia continues to struggle with 
federal government cutbacks, which have eliminated more than 9,300 jobs
during the past year.  Despite layoffs, the metro area's unemployment of 4% 
is more than a full percentage point below the national average.

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photos of downtown Nashville, Charlotte & Charleston)

South Central Region

Growing Population And Thriving Business Support Growth In Our Home Region


                                FIRST UNION TODAY
                                BUSINESS REACH
                                REGIONAL PROFILES
                                SOUTH CENTRAL

The South Central Region is home base for First Union and the site of strong
growth in our consumer and corporate services.  This expansion is part of an 
overall trend: North Carolina, South Carolina and Tennessee have all 
experienced rapid growth in recent years.  Individuals and corporations are 
flocking to this region because of its high standard of living and favorable
business climate.

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photo of downtown Charlotte)

South Central Region

North Carolina's Economy Continues To Grow


                                FIRST UNION TODAY
                                BUSINESS REACH
                                REGIONAL PROFILES
                                SOUTH CENTRAL

North Carolina's economy grew 4.5% during 1995, as businesses and local 
governments created close to 75,000 new jobs.  North Carolina has attracted 
more new businesses and expansions of existing facilities during the 1990s
than any other state except Ohio and Texas.  New arrivals include leading 
companies in the electronics, communications and distribution industries.
Personal income grew 7% and the state's unemployment rate averaged just
4.3% in 1995.

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photo of downtown Charleston)

South Central Region

South Carolina Recruits $5 Billion In New Business Projects During 1995

                                
                                FIRST UNION TODAY
                                BUSINESS REACH
                                REGIONAL PROFILES
                                SOUTH CENTRAL

South Carolina overcame federal government cutbacks at the Charleston Naval
Base and Savannah River nuclear weapons plant during the past year, posting
gross state product growth of 5%.  One reason for this success is that the 
state has been one of the most prolific recruiters of new business during the 
1990s, including over $5 billion in new projects during 1995.  The influx
of new industry is helping to lessen the state's traditional dependence on
textiles and apparel.  New industries include leading producers of automobiles,
steel, electronics and chemicals.  Tourism is another business avenue, with
resorts in Hilton Head, Charleston and Myrtle Beach all reporting strong
gains.  A total of 17,000 jobs were created in 1995, and personal income grew
6.5% over the past year.

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photo of downtown Nashville)

South Central Region

New Industry And Strong Population Growth Lend Economic Strength To 
Tennessee


                                FIRST UNION TODAY
                                BUSINESS REACH
                                REGIONAL PROFILES
                                SOUTH CENTRAL

Tennessee's economy decelerated to a modest pace during 1995, with gross
state product increasing 4%.  Growth was much stronger in previous years,
led by rapid gains in the state's important motor vehicles industry.  Such
growth helped drive the unemployment rate in Nashville down below 3%.  The
state continues to attract new industry and is experiencing strong population
growth.  Employment increased nearly 2.4% during 1995, and the unemployment
rate averaged just 4.8%.  Personal income grew 6.4% over the past year.

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photos of Atlanta & Florida)

Southeast Region

Visitors And New Business Bring Economic Growth To Our Southeast Region


                                FIRST UNION TODAY
                                BUSINESS REACH 
                                REGIONAL PROFILES
                                SOUTHEAST

Between the 1996 Olympic Games in Atlanta and a renewed tourism boom in 
Florida, the Southeast Region is undergoing strong economic growth.  This
situation is opening up significant new banking and investment opportunities
for First Union, thanks to our impressive branch and office network throughout 
this region.  

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photo of Atlanta)

Southeast Region

Georgia Prepares For The 1996 Olympic Games


                                FIRST UNION TODAY
                                BUSINESS REACH 
                                REGIONAL PROFILES
                                SOUTHEAST

Georgia's economy experienced exceptional growth during 1995, mainly tied to
preparations for this summer's Olympic Games.  The state's economy grew
4.5% and added just over 115,000 jobs.  More than three-quarters of this
gain was in the Metro Atlanta area, which has added close to 100,000 jobs
during each of the previous three years.  Personal income grew 7.1% over the
past year, and 7,500 new businesses were started.  Georgia's robust economy 
and overall favorable job prospects have led to rapid population growth in 
recent years.  The state's population has grown by over 700,000 since 1990, 
making Georgia the nation's 10th most populous state.

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photo of Florida)

Southeast Region

Tourism And Migration Bring Smiles To The Sunshine State


                                FIRST UNION TODAY
                                BUSINESS REACH
                                REGIONAL PROFILES
                                SOUTHEAST

Florida's gross state product grew 5% during 1995, as tourism rebounded to
record levels and in-migration accelerated.  The Sunshine State hosted over
42 million visitors in 1995, and the state added nearly 200,000 new residents.
Most people moving to Florida are attracted by the state's favorable job
market, which saw nearly 200,000 jobs created during 1995.  Personal income
grew 7.6% during the past year, and more than 30,000 new businesses were 
started.

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photo ground view of First Union building)

Corporate Demographics

Home To The Greatest Concentration Of Middle-Market Companies In America


                                FIRST UNION TODAY
                                BUSINESS REACH 
                                CORP DEMOGRAPHICS

First Union's geographic base produces 35% of the nation's gross state product.
Together, First Union's regions account for 37% of the nation's middle-
market companies.  We also have a strong presence in eight of the ten major
Atlantic Coast ports.

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photo ground view of First Union building, pie chart bottom center)

Corporate Demographics

Home To The Greatest Concentration Of Middle-Market Companies In America


                                FIRST UNION TODAY
                                BUSINESS REACH
                                CORP DEMOGRAPHICS

Concentration of Companies with
Annual Sales $20MM-$250MM+

($ in billions)

First Fidelity Region   21,100
First Union Region      19,825
East North Central      19,361
Pacific                 16,243     
West South Central      11,041
West North Central       7,985
East South Central       6,119
New England              6,880
Mountain                 5,214

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photo ground view of First Union building)

Corporate Demographics

First Union Enjoys A Significant Home Court Advantage In Business-Rich Regions


                                FIRST UNION TODAY
                                BUSINESS REACH
                                CORP DEMOGRAPHICS

Our business reach within our geographic base is significant: First Union 
enjoys relationships with 25% of the more than 100,000 corporations in the
South Atlantic region.  First Fidelity has established business ties with 
one of every three middle-market companies with sales up to $250 million in
New Jersey, Maryland, Pennsylvania, New York and Connecticut.

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photo ground view of First Union building)

Corporate Demographics

Other Factors Affecting First Union Corporate Prospects


                                FIRST UNION TODAY
                                BUSINESS REACH
                                CORP DEMOGRAPHICS

* During the 1990s, the Southeast       * N.C., FL, VA and N.Y. were among
  accounted for the bulk of foreign       the top 10 states for new corporate
  investment in new plants.               facilities and expansion in 1995.

* A recent survey of international      * The South Atlantic region outpaced
  real estate investors identified        all other regions over the past 
  Atlanta, Washington, D.C., and          three years in attracting new or
  Charlotte as three of the world's       expanded corporate facilities.
  top five cities for investment in 
  all types of commercial real estate.

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photos of three families)

Consumer Demographics

Our Region Is Home To The Largest Concentration Of High Net Worth Individuals
In The Nation


                                        FIRST UNION TODAY
                                        BUSINESS REACH
                                        CONS DEMOGRAPHICS

35% of the nation's population is located in our home region.  Four of the 
five metropolitan areas with the highest per capita income are located in 
First Union states.

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photos of three families)

Consumer Demographics

Our Region Is Home To The Largest Concentration Of High Net Worth Individuals
In The Nation


                                        FIRST UNION TODAY
                                        BUSINESS REACH
                                        CONS DEMOGRAPHICS

                                           Per Capita              
                                         Personal Income          U.S. Average
Per Capita Income    West Palm Beach/
by Metropolitan      Boca Raton, Fl MSA     $32,230                    155%
Area
                     New York, Northern
                     New Jersey-Long
                     Island, NY-NJ-CT, 
                     PA CMSA                $28,122                    135%

                     San Francisco-
                     Oakland-San Jose,
                     CA CMSA                $27,293                    131%

                     Hartford, CT MRCMA     $26,147                    126%

                     Washington-Baltimore
                     D.C.-MD-VA-W.V. CSMA   $25,956                    125%

                     U.S. Average           $20,800

                     (graph)

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photos of three families)

Consumer Demographics

Excellent Regional Outlook For Growth In Personal Income And Consumer Demand


                                        FIRST UNION TODAY
                                        BUSINESS REACH
                                        CONS DEMOGRAPHICS

* The average income for households in the First Fidelity region is 20% above
  national average.

* FL, GA and N.C. were among the top five states to gain population from other
  states in 1994.

* N.C., S.C. and GA were among the top 10 states over the past three years to
  gain the most new jobs per one million population, with N.C. ranking #1.

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photos of 3 families)

Consumer Demographics

We Will Mine Our Rich Sources For Potential Customers


                                        FIRST UNION TODAY
                                        BUSINESS REACH
                                        CONS DEMOGRAPHICS

This year, our customers will be able to access First Union through nearly 
2,000 retail centers; through the nation's third largest automated machine 
network; through the Direct Bank, accessible in all 50 states; through 
telephone banking; through the Internet; and through "smart" and debit cards.

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photo of teacher and school children)

Community Involvement

Partnering With Communities                                 


                                        FIRST UNION TODAY
                                        COMMUNITY ACTION

                                        LENDING EFFORT
                                        OUTREACH PROGRAMS

First Union has grown quickly in a very short time, and we are committed to
serving the needs of our communities.  We support numerous national and
local charitable groups; our employees contribute many volunteer hours to 
non-profit and educational programs; and through programs like Excellence in 
Education and Matching Gifts, we provide financial support at all educational
levels.  Our Community Reinvestment program also provides specific products 
and services for low to moderate income customers.


Michael Floyd, an employee in First Union's Collections Department in Miami
Springs, FL, works with students at Holmes Elementary School in Dade County.

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right)

Community Reinvestment

Helping Our Communities Prosper


                                        FIRST UNION TODAY
                                        COMMUNITY ACTION
                                        LENDING EFFORT

At First Union we realize that when our communities prosper, we prosper.  Our
desire to be a good corporate citizen includes special concern for those who 
do not share in general economic prosperity.  Serving these customers requires
programs and products tailored to meet their specific needs.  A few of these
programs include:
        * Affordable Home Mortgages
        * Home Improvement Loans
        * Small Business Loans
        * Capital Markets Specialty Unit Programs
        * Home Ownership Seminars
        * Financial Management Programs

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photo of woman)

Community Reinvestment

Affordable Housing Makes Dream Home Possible In Tampa, FL


                                FIRST UNION TODAY
                                COMMUNITY ACTION
                                LENDING EFFORT

First Union was among the first banks in the country to create an Affordable
Home Mortgage product in 1989.  The product has been modified and revised 
several times in response to customer needs, helping customers throughout our 
banking region make their dream of home ownership a reality.


First Union partnered with the city of Tampa and several non-profit agencies
to save 70 houses planned for demolition.  The homes were moved to empty lots
owned by the city and made available at a reduced cost to lower income
families.  First Union provided interim financing for the relocation and 
renovation efforts as well as over $2 million in affordable home mortgage  
loans.  Vivian Wilson holds the deed to the house of her dreams.

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photo of man and child)

Community Reinvestment

Safe, Affordable Housing In Downtown Atlanta, GA


                                        FIRST UNION TODAY
                                        COMMUNITY ACTION
                                        LENDING EFFORT

The site on which the Courtyard at Maple affordable housing complex currently
sits was once an empty field, devoid of anything but a few rocks, an 
occasional tree and litter.  Today, with the help of First Union, it offers
people like Oria Keeby and his son, Tucari, a secure home with security
lights, attractive landscaping, a playground, clubhouse, swimming pool,
burglar alarms and other features not often found in affordable housing.  A
complex financing package that included bond financing, tax credits and 
property-tax abatement helped get this complex, near the Georgia Dome in
downtown Atlanta, off the ground.

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photo of business owner and First Union executive)

Community Reinvestment

Building Businesses And A Winning Reputation in Asheville, N.C.


                                        FIRST UNION TODAY
                                        COMMUNITY ACTION
                                        LENDING EFFORT

First Union has won the Asheville, North Carolina Minority Lender of the 
Year award the last four years in a row.  Ronald J. Blythe, Chairman of the
Minority Enterprise Development Committee, says "... over the years, First
Union has always gone the extra mile, bent over backwards and taken the 
extra step to make loans to help minority businesses."

Before Roger Edgerton visited First Union's office, a large Southeastern
bank had already denied a loan request to expand his construction company. 
With the help of Rick Hoyle and other First Union executives willing to take
the risk, Edgerton was granted a $60,000 line of credit that helped him
build the company that recently won him Asheville's Minority Business Owner
of the Year award.

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photos of woman/child & man/child)

Community Reinvestment

Young Family Buys First Home In The Bronx, New York


                                        FIRST UNION TODAY
                                        COMMUNITY ACTION
                                        LENDING EFFORT


First Fidelity provided a low-cost mortgage to the Santana family which
enabled them to purchase their first home in the Bronx, New York.  First 
Fidelity's Urban Bankers make home ownership a reality by helping prospective
first-time home buyers obtain low-cost mortgages in partnership with a 
variety of nonprofit agencies.

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photo of First Union banker and school children)

Community Outreach

Contributing Time And Money To Communities


                                        FIRST UNION TODAY
                                        COMMUNITY ACTION
                                        OUTREACH PROGRAMS

First Union recognizes and welcomes its responsibility as a good corporate 
citizen.  Our goal is to enhance the quality of life for citizens in the 
communities we serve.  Outreach efforts include Corporate Contributions and 
the Excellence in Education programs.  These programs provide time as well as 
many volunteer hours to our schools and charitable organizations.

First Union banker Joan Corcoran accompanies students from Park Elementary
School in Chesapeake, VA, on a field trip to a Christmas pageant.

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right and 
bottom right)

Corporate Contributions

Giving Back To Communities


                                        FIRST UNION TODAY
                                        COMMUNITY ACTION
                                        OUTREACH PROGRAMS

First Union's charitable contributions are made through the First Union
Foundation.  We contribute to charitable organizations in our full-service
banking markets in the areas of education, health and human services, culture
and the arts, and civic and community improvement.  Organizations must be 
recognized by the IRS as eligible to receive gifts that can be deducted as 
charitable contributions on the donor's federal income tax.

Special consideration is given to innovative programs that help youth as well 
as disadvantaged people become more productive and self-sufficient.

For more information            Corporate Contributions Director
please contact:                 First Union Corporation
                                301 S. College Street
                                Charlotte, NC 28288-0143

                                        The First Union Foundation

<PAGE>                      

(Drawing of man at computer upper left, First Union logo upper right, 
pencil icon at bottom right)

Excellence in Education

First Union's Commitment To Excellence In Education


                                        FIRST UNION TODAY
                                        COMMUNITY ACTION
                                        OUTREACH PROGRAMS

First Union recognizes the importance of excellence in education and commits
corporate resources and employee talents to improving pre-school, elementary 
and secondary education as well as adult literacy in the communities we serve.

In 1989, First Union Vice Chairman, John Georgius commissioned an internal 
task force to develop a company program and long-term commitment to support
education.  The team developed a "Time Away From Work" policy, which allows
employees up to four hours a month with pay to participate in school 
activities as parents or volunteers.  During the 1994 school year, more than
5,000 employees spent over 161,000 hours volunteering in schools and 
educational organizations.

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photo of teacher)

Excellence in Education

Employee Contributions To Education


                                        FIRST UNION TODAY
                                        COMMUNITY ACTION
                                        OUTREACH PROGRAMS

The Educational Matching Gifts Program recognizes and encourages the 
involvement of First Union employees in their communities.  First Union
matches employee contributions to public and accredited private elementary
and secondary schools, as well as colleges and universities.  In 1995,
First Union supported 523 schools through this program.

The First Union Excellence in Education Grants Program was created to foster 
innovative and positive change in the educational system and to support 
employees in their volunteer efforts for education.  First Union employees who 
are involved as parents or volunteers are encouraged to collaborate with local
educators in applying for grant funds.

First Union volunteer Peter Roulhac, Director of Community Programs in Dade
County, FL, talks with students at Holmes Elementary.

<PAGE>

(Drawing of man at computer upper left, First Union logo upper right, 
background photo of coworkers)

Excellence in Education

First Union And Education - A Lifetime Commitment


                                        FIRST UNION TODAY
                                        COMMUNITY ACTION
                                        OUTREACH PROGRAMS

"Nothing is more important to our well-being as a society than helping our
local schools educate today's children and tomorrow's employees.  This is not
a short-term project.  This is a lifetime commitment."

John Georgius, Vice Chairman, First Union Corporation


John Georgius talks with student anchors as part of a live satellite broad-
cast during Kids' Day at Work.  The show, produced by students in Charlotte,
N.C., was shown company-wide to the more than 3,500 students who came to work
with their parents or mentors on August 9, 1995.

<PAGE>

(Background drawing of stocks, First Union logo upper right)

Shareholder Value

We Are Proud Of Our Performance Record - And Optimistic About Our Future

SHAREHOLDER VALUE

SHAREHOLDER RETURNS

FINANCIAL STRENGTH

First Union has provided steady growth in shareholder returns and places a
premium on earning the support and respect of the investment community.  Our
growth in dividends and book value ranks among the best in the industry.

<PAGE>

(Background drawing of handshake, First Union logo upper right, background 
photo of bank)

Shareholder Returns

First Union:
Producing Value
For Shareholders

SHAREHOLDER VALUE
SHAREHOLDER RETURNS

DIVIDENDS
BOOK VALUE
EARNINGS
TOTAL RETURN
MARKET ACTIVITY

Five-Year Total
Return vs S&P 500

(graph appears here with the following plot points:)

          12/31/90    12/31/91   12/31/92   12/31/93   12/31/94   12/31/95
FTU          0           104       207        200         213       338
S&P          0            30        40         54          56       115


Note:  Past performance is no guarantee of future results.  Stock price
       appreciation plus reinvested dividends.

<PAGE>

(Background drawing of handshake, First Union logo upper right, background 
photo of bank)

Shareholder Returns

First Union: 
Producing Value
For Shareholders

SHAREHOLDER VALUE
SHAREHOLDER RETURNS

DIVIDENDS
BOOK VALUE
EARNINGS
TOTAL RETURN
MARKET ACTIVITY

Since the earliest decades of this century, First Union has prided itself on
a strong partnership with its shareholders.  Our fundamental business 
approach emphasizes protection of assets and growth of our income and 
operations.  This focus may be particularly attractive to investors seeking
a company that offers a history of rising dividends in addition to capital
appreciation potential.

<PAGE>

(Background drawing of handshake, First Union logo upper right, 
background photo of stocks)

Dividends

First Union Has Increased Its
Dividend For 18
Consecutive Years

SHAREHOLDER VALUE
SHAREHOLDER RETURNS
DIVIDENDS

Dividend History
(in dollars per share)

(Column chart)

(graph appears here with the following plot points:)

1978 $ 0.29  1988  $ 0.86
1979   0.31  1989    1.00
1980   0.33  1990    1.08
1981   0.36  1991    1.12
1982   0.40  1992    1.28
1983   0.45  1993    1.50
1984   0.49  1994    1.72
1985   0.58  1995    1.96
1986   0.65  Current 2.08
1987   0.77

Note:  Originally reported, adjusted for splits.  Past performance is no 
       guarantee of future results.

<PAGE>

(Background drawing of handshake, First Union logo upper right, background 
photo of stocks)

Dividends

First Union Has
Increased Its
Dividend For 18
Consecutive Years

SHAREHOLDER VALUE
SHAREHOLDER RETURNS
DIVIDENDS

First Union's consistent record of rising dividends supports our prudent
management approach aimed at long-term growth of income.  When
compounded, our dividends also contribute to our long-term total return
performance for our shareholders.

<PAGE>

(Background drawing of handshake, First Union logo upper right, background 
photo of business center)

Book Value

First Union's Book
Value Has
Increased 20 Of
The Last 21 Years

SHAREHOLDER VALUE
SHAREHOLDER RETURNS
BOOK VALUE

Book Value Per
Share Growth
(in dollars)

(graph appears here with the following plot points:)

1974 $ 5.23  1985  $12.96
1975   5.48  1986   14.55
1976   5.82  1987   16.25
1977   6.02  1988   17.98
1978   6.63  1989   19.37
1979   7.39  1990   20.72
1980   8.30  1991   22.54
1981   8.19  1992   26.08
1982   9.20  1993   28.90
1983  10.66  1994   30.66
1984  12.51  1995   31.89

Note:  Originally reported, except that 1995 reflects the consummation of the
       First Fidelity merger, adjusted for splits.  Past performance is no
       guarantee of future results.

<PAGE>

(Background drawing of handshake, First Union logo upper right, background 
photo of business center)

Book Value

First Union's Book
Value Has Increased 20 Of
The Last 21 Years

SHAREHOLDER VALUE
SHAREHOLDER VALUE
BOOK VALUE

First Union has posted steadily rising book values during the past two
decades of growth.  This strength illustrates our success in protecting
capital while simultaneously preparing First Union to take the lead in
the financial services industry of the future.

<PAGE>

(Background drawing of handshake, First Union logo upper right, background 
photo of dollar bill)

Earnings

First Union Has
Increased Its
Earnings Per Share
In 9 Of The
Last 10 Years

SHAREHOLDER VALUE
SHAREHOLDER RETURNS
EARNINGS

Earnings per
Share History
(in dollars per share)

(graph appears here with the following plot points:)

85      86     87     88     89     90     91     92     93     94     95
2.16   2.53   2.55   2.76  2.40   2.52    2.55   3.72   4.73   5.22   5.30

Note:  Originally reported, except that 1995 reflects the consummation of the
       First Fidelity merger, adjusted for splits.  Past performance is no
       guarantee of future results.

<PAGE>

(Background drawing of handshake, First Union logo upper right, background 
photo of dollar bill)

Earnings

First Union Has
Increased Its
Earnings Per Share
In 9 Of The
Last 10 Years

SHAREHOLDER VALUE
SHAREHOLDER RETURNS
EARNINGS

First Union prides itself on long-term earnings per share growth and
considers it a key barometer of our management ability.  Our earnings
growth supports our positive trends in book value and dividend
growth and is a further indication of our sound financial standing.

<PAGE>

(Background drawing of handshake, First Union logo upper right, background 
photo of adding machine on Wall Street Journal)

Total Return

A 5-Year Average
Compounded Annual Growth
Rate of 34.4%

SHAREHOLDER VALUE
SHAREHOLDER RETURNS
TOTAL RETURN

First Union has provided strong total return of 338% over the past five
years while simultaneously following an ambitious growth strategy.
In the years ahead, as we capitalize on a decade of growth, we believe
investors will share in our success as we take advantage of new business
lines and expanded market outlets.

<PAGE>

(Background drawing of handshake, First Union logo upper right, 
background photo of adding machine on Wall Street Journal)

Total Return

A 5-Year Average
Compounded Annual Growth
Rate of 34.4%

SHAREHOLDER VALUE
SHAREHOLDER RETURNS
TOTAL RETURN

(graph appears here with the following plot points:)

The Growth of a 
$1,000 Investment
in First Union                                       
Common Stock    Total $ Value         % Change              Compound Annual
                 (12/31/95)        (in dollar value)           Growth Rate

              $1,428 $4,385 $3,839   43%  338%  284%       12.6% 34.4%  14.4%
                 3     5     10       3     5     10         3     5     10
                  Years Ago               Years Ago             Years Ago

Note:  Assumes dividends reinvested.  All time ranges are through 12/31/95.

<PAGE>

(Background drawing of handshake, First Union logo upper right, background 
photo of adding machine on Wall Street Journal)

Total Return

A 5-Year Average
Compounded
Annual Growth
Rate of 34.4%

SHAREHOLDER VALUE
SHAREHOLDER RETURNS
TOTAL RETURN

(Column chart)

First Union

S&P                  Tracking The Growth Of A $1,000 Investment in
                         First Union Common Stock vs. S&P 500

Interactive Chart - Clicking on a date on the left side of the chart
displays the compound annual return and the value (on 12/31/95) of a $1000
investment made on the selected date. The chart displays returns for both First
Union common stock and the S&P 500.

         FIRST UNION TOTAL RETURN                    S&P 500 TOTAL RETURN

DATE           VALUE          CMPD ANN RET        VALUE        CMPD ANN RET

31-Dec-85      $3,839             14.4%          $3,976             14.8%
31-Mar-86      $2,967             11.8%          $3,497             13.7%
30-Jun-86      $2,861             11.7%          $3,302             13.4%
30-Sep-86      $3,226             13.5%          $3,558             14.7%
31-Dec-86      $3,330             14.3%          $3,356             14.4%
31-Mar-87      $2,847             12.7%          $2,759             12.3%
30-Jun-87      $3,138             14.4%          $2,636             12.1%
30-Sep-87      $3,307             15.6%          $2,473             11.6%
31-Dec-87      $3,994             18.9%          $3,189             15.6%
31-Mar-88      $3,977             19.5%          $3,014             15.3%
30-Jun-88      $3,267             17.1%          $2,834             14.9%
30-Sep-88      $3,361             18.2%          $2,825             15.4%
31-Dec-88      $3,379             19.0%          $2,742             15.5%
31-Mar-89      $3,385             19.8%          $2,554             14.9%
30-Jun-89      $2,884             17.7%          $2,357             14.1%
30-Sep-89      $2,950             18.9%          $2,123             12.8%
31-Dec-89      $3,480             23.1%          $2,082             13.0%
31-Mar-90      $3,952             27.0%          $2,146             14.2%
30-Jun-90      $3,691             26.8%          $2,016             13.6%
30-Sep-90      $4,522             33.3%          $2,342             17.6%
31-Dec-90      $4,385             34.4%          $2,146             16.5%
31-Mar-91      $2,998             26.0%          $1,879             14.2%
30-Jun-91      $2,942             27.1%          $1,883             15.1%
30-Sep-91      $2,461             23.6%          $1,785             14.6%
31-Dec-91      $2,144             21.0%          $1,648             13.3%
31-Mar-92      $1,784             16.7%          $1,694             15.1%
30-Jun-92      $1,671             15.8%          $1,661             15.6%
30-Sep-92      $1,731             18.4%          $1,611             15.8%
31-Dec-92      $1,428             12.6%          $1,533             15.3%
31-Mar-93      $1,293              9.8%          $1,469             15.0%
30-Jun-93      $1,266              9.9%          $1,462             16.4%
30-Sep-93      $1,265             11.0%          $1,426             17.1%
31-Dec-93      $1,440             20.0%          $1,395             18.1%
31-Mar-94      $1,435             22.9%          $1,439             23.1%
30-Jun-94      $1,283             18.1%          $1,441             27.6%
30-Sep-94      $1,355             27.5%          $1,375             29.0%
31-Dec-94      $1,401             40.1%          $1,376             37.6%
31-Mar-95      $1,322             45.1%          $1,254             35.2%
30-Jun-95      $1,254             57.3%          $1,145             31.0%
30-Sep-95      $1,101             47.0%          $1,060             26.3%

Note:  Includes dividends and price appreciation.  Past performance is no
       guarantee of future results.

<PAGE>

(Background drawing of handshake, First Union logo upper right, background 
photo of Edward Crutchfield)

Market Activity

A Highly Liquid
Common Stock
With A History Of
Long-Term Price
Appreciation

SHAREHOLDER VALUE
SHAREHOLDER RETURNS
MARKET ACTIVITY

(Combination column and line chart)

Quarter End Price   Stock Price & Volume,   Quarter End Volume
(in dollars)        Dec. 1990 to Dec. 1995       (in millions)

Volume

(graph appears here with the following plot points:)

           12/31/90   12/31/91   12/31/92   12/31/93   12/31/94   12/31/95
Volume      13.14       19.35      20.40      40.42      16.11      30.76
Price      15.375          30     43.625      41.25     41.375     55.625

<PAGE>

(Background drawing of handshake, First Union logo upper right, background 
photo of Edward Crutchfield)

Market Activity

A Highly Liquid
Common Stock
With A History Of
Long-Term Price
Appreciation

SHAREHOLDER VALUE
SHAREHOLDER RETURNS
MARKET ACTIVITY

There were 278 million shares outstanding as of December 31, 1995,
giving First Union a market capitalization of $15.5 billion.  Average daily
volume of shares traded was 440,000.

<PAGE>

(Background drawing of handshake, First Union logo upper right, background 
ground view photo of First Union building)

Financial Strength

First Union:  The 
Sixth Largest Bank
Holding Company
In The U.S.


SHAREHOLDER VALUE
FINANCIAL STRENGTH

HIGHLIGHTS
BALANCE SHEET
BRANCH PRODUCTIVITY
CREDIT QUALITY
DEBT RATINGS
CAPITAL RATIOS

First Union Corporation has assets of $132 billion and over 11 million
customers.  Our 1,964 branches constitute the nation's largest banking
network, serving customers from New York to Key West, Florida.

Through 190 offices in 36 states, we also provide other financial services,
ranging from mortgage banking and home equity lending to securities
brokerage, insurance products, investment management and investment banking
services.

<PAGE>

(Background drawing of handshake, First Union logo upper right, background 
photo of computer printout)

Highlights

1995 Results
Confirmed The
Strength Of Our
Financial Standing

SHAREHOLDER VALUE
FINANCIAL STRENGTH
HIGHLIGHTS

REVENUE GROWTH
RETURN ON ASSETS
RETURN/COMMON EQUITY

1995 was a landmark year for First Union, not only because of the merger
with First Fidelity, but also because of our strong financial performance.

<PAGE>

(Background drawing of handshake, First Union logo upper right, background 
photo of computer printout)

Revenue Growth

First Union's Net
Interest Income
Results From A
Diversified Earning
Asset Base

SHAREHOLDER VALUE
FINANCIAL STRENGTH
HIGHLIGHTS
REVENUE GROWTH

(graph appears here with the following plot points:)

Tax-Equivalent
Net Interest Income
($ in millions)

 85    86     87     88     89     90     91     92    93      94     95
699  1,104  1,162  1,173  1,159  1,398  1,582  2,100  2,867  3,126  4,740

Note:  Originally reported, not restated for mergers except that 1995 reflects
       the consummation of the First Fidelity merger.

<PAGE>

(Background drawing of handshake, First Union logo upper right, background 
photo of computer printout)

Revenue Growth

First Union's
Noninterest Income
Has Grown And
Diversified Over
The Last Ten Years

SHAREHOLDER VALUE
FINANCIAL STRENGTH
HIGHLIGHTS
REVENUE GROWTH

(graph appears here with the following plot points:)

Noninterest
Income 1995
($ in millions)

 85   86   87   88   89   90   91   92    93     94     95
239  477  447  445  410  551  859  845  1,165  1,166  1,897

Note:  Originally reported, not restated for mergers except that 1995 reflects
       the consummation of the First Fidelity merger.

<PAGE>

(Background drawing of handshake, First Union logo upper right, background 
photo of computer printout)

Return On Assets

First Union
Achieved A Return
On Assets Of
1.27% In 1995

SHAREHOLDER VALUE
FINANCIAL STRENGTH
HIGHLIGHTS
RETURN ON ASSETS

(graph appears here with the following plot points:)

Return On Assets
10-Year History
(%)

 85    86    87    88    89    90    91    92    93    94    95
1.18  1.22  1.10  1.06  0.84  0.79  0.77  1.07  1.20  1.27  1.27

Note:  Originally reported not restated for mergers except that 1995 reflects
       the consummation of the First Fidelity merger.  1995 ROA excludes the
       impact of the $73 million after-tax, merger-related restructuring 
       charge.

<PAGE>

(Background drawing of handshake, First Union logo upper right, background 
photo of computer printout)

Return On
Common Equity

First Union
Achieved A Return
On Common Equity
Of 17.55% In 1995

SHAREHOLDER VALUE
FINANCIAL STRENGTH
HIGHLIGHTS
RETURN/COMMON EQUITY

(graph appears here with the following plot points:)

Return On Common
Equity 10-Year History
(%)

  85     86     87     88     89    90      91    92     93     94    95
18.03  18.68  16.54  16.16  12.77  12.50  11.85 15.26  17.42  17.04  17.55

Note:  Originally reported, not restated for mergers except that 1995 reflects
       consummation of the First Fidelity merger.  1995 ROCE excludes the 
       impact of the $73 million after-tax merger-related restructuring charge.

  <PAGE>

(Background drawing of handshake, First Union logo upper right, background 
photo of building facade)

Balance Sheet
Composition


SHAREHOLDER VALUE
FINANCIAL STRENGTH
BALANCE SHEET

SECURITIES FOR SALE
INVESTMENT SECURITIES
LOANS
DEPOSITS

As of December 31, 1995, the combined First Union and First Fidelity had:

Securities available for sale of $18.2 billion.

Investment securities of $3.1 billion.

Loans of $90.6 billion.

Deposits of $92.6 billion - 93% of which are "core deposits."

<PAGE>

(Background drawing of handshake, First Union logo upper right, background 
photo of building facade)

Securities 
Available For Sale

$18.0 Billion In
Securities Available
For Sale As Of
December 31, 1995

SHAREHOLDER VALUE
FINANCIAL STRENGTH
BALANCE SHEET
SECURITIES FOR SALE

(Pie chart appears here with the following plot points:)

Securities
Available for Sale

($ in millions)

U.S. Treasury       2,960

U.S. Government     8,402 
Securities

Collateralized      4,739
Mortgage Obligations

State, County         13
and Municipal    
Other               1,879

Total Book Value   17,993
Unrealized Gain       201
Total Market Value 18,194

<PAGE>

(Background drawing of handshake, First Union logo upper right, background 
photo of building facade)

Investment 
Securities

$3.1 Billion In
Investment
Securities As Of
December 31, 1995

SHAREHOLDER VALUE
FINANCIAL STRENGTH
BALANCE SHEET
INVESTMENT SECURITIES

(pie chart appears here with the following plot points)


Investment Securities
($ in millions)

U.S. Government
Securities           1,267

Collateralized
Mortgage Obligations   606
State, County
and Municipal        1,177

Other                   90

Total Book Value     3,140
Unrealized Gain        180
Total Market Value   3,320

Note:  Reflects the consummation of the First Fidelity merger.

<PAGE>

(Background drawing of handshake, First Union logo upper right, background 
photo of building facade)

Loans

Our $90.6 Billion
Loan Portfolio Is
Diversified Both By
Product And By
Geography


SHAREHOLDER VALUE
FINANCIAL STRENGTH
BALANCE SHEET
LOANS

(pie chart appears here with the following plot points:)

Loans ($ in millions)

Commercial              24,648
Real Estate Const.       2,506
Real Estate Mortgage     9,992
Leasing                  3,170
Foreign                    650
Total Commercial:       40,965

Real Estate Mort.       27,274 
Bank Card                3,658
Other Installment       20,212 
Total Consumer:         51,144

<PAGE>

(Background drawing of handshake, First Union logo upper right, background 
photo of building facade)

Deposits

93% "Core Deposits"
As Of
December 31, 1995

SHAREHOLDER VALUE
FINANCIAL STRENGTH
BALANCE SHEET
DEPOSITS

(pie chart appears here with the following plot points:)

Deposits ($ in millions)

Noninterest Bearing      17,043
Savings and NOW          24,297
Money Market Accts.      13,113
Other Consumer time      31,945
Total Core Deposits:     86,399

Foreign                   3,527
Other Time                2,630
Non Core Deposits:        6,156

<PAGE>

(Background drawing of handshake, First Union logo upper right, background 
mezzotint of house)

Branch
Productivity

A History Of
Increasing Branch
Efficiency and
Productivity

SHAREHOLDER VALUE
FINANCIAL STRENGTH
BRANCH PRODUCTIVITY

LOANS PER BRANCH
DEPOSITS PER BRANCH

First Union has more than doubled its loans and deposits per branch over the
last ten years.

<PAGE>

(Background drawing of handshake, First Union logo upper right, background 
mezzotint of house)

Loans 
Per Branch

First Union Has A Track
Record Of Increasing
Branch Lending Activity,
Efficiency and Productivity


SHAREHOLDER VALUE
FINANCIAL STRENGTH
BRANCH PRODUCTIVITY
LOANS PER BRANCH

(graph appears here with the following plot points:)

Loans Per Branch
($ in millions)

 85    86    87    88    89    90    91   92    93    94    95
18.8  19.4  21.3  27.0  32.8  34.2  32.0 35.4  36.0  40.3  46.1

Note:  Originally reported, not restated for mergers except that 1995 reflects
       the consummation of the First Fidelity merger.

<PAGE>

(Background drawing of handshake, First Union logo upper right, background 
mezzotint of house)

Deposits
Per Branch

First Union Has A Track 
Record Of Increasing
Deposits Gathered Through
Our Branch Network

SHAREHOLDER VALUE
FINANCIAL STRENGTH
BRANCH PRODUCTIVITY
DEPOSITS PER BRANCH

(graph appears here with the following plot points:)

Deposits Per Branch
($ in millions)

  85   86    87    88    89    90    91    92    93    94    95
20.2  23.5  24.1  28.6  32.3  36.0  36.5  41.8  41.3  44.0  47.1

Note:  Originally reported, not restated for mergers except that 1995 reflects
       the consummation of the First Fidelity merger.

<PAGE>

(Background drawing of handshake, First Union logo upper right)

Loan Portfolio
Quality

First Union
Consistently Ranks
Among The Top Bank
Holding Companies
In Portfolio Quality

SHAREHOLDER VALUE
FINANCIAL STRENGTH
CREDIT QUALITY

NET CHARGE-OFFS
NON-PERFORMING ASSETS

As of December 31, 1995, First Union's Net Charge-Off Rate of
0.41% ranked it 10th among the 25 largest bank holding companies.

In addition, our already low Nonperforming Assets ratio has dropped
every year for five years in a row.

<PAGE>

(Background drawing of handshake, First Union logo upper right)

Net Charge-Offs

Ten Year Average Net
Charge-Offs As A
Percentage Of Average
Net Loans Were 0.58%

SHAREHOLDER VALUE
FINANCIAL STRENGTH
CREDIT QUALITY
NET CHARGE-OFFS

At 0.58%, First Union's Ten-Year Average Net Charge-Off rate ranks among the
best in the industry.

Ten Year Average   Rank    Bank Holding Company    1986-1995
Net Charge-Off     1       WACHOVIA                  0.56
                   
                   2       FIRST UNION               0.58

                   3       SUNTRUST                  0.61

                   4       KEYCORP                   0.66

                   5       BARNETT BANKS             0.69

Note:  Originally reported, not restated for mergers, expect that 1995 reflects
       the consummation of the First Fidelity merger.

<PAGE>

(Background drawing of handshake, First Union logo upper right)

Nonperforming
Assets

First Union Has
Steadily Improved
Asset Quality Over
The Last Five Years

SHAREHOLDER VALUE
FINANCIAL STRENGTH
CREDIT QUALITY
NON-PERFORMING ASSETS

(graph appears here with the following plot points:)

First Union NPAs
As A Percentage Of
Net Loans And
Foreclosed Properties
(%)

 91    92    93    94    95
3.71  2.87  1.95  1.03  0.91

 Note:  Originally reported, not restated for mergers except that 1995 reflects
        the consummation of the First Fidelity Merger.

<PAGE>

(Background drawing of handshake, First Union logo upper right)

Debt Ratings

First Union's Merger
With First Fidelity
Has Strengthened
First Union's Credit
Standing

SHAREHOLDER VALUE
FINANCIAL STRENGTH
DEBT RATINGS

First Union's senior debt, subordinated debt and commercial paper all are
investment grade obligations according to Moody's, Standard & Poors,
Thomson Bankwatch and Fitch rating services.

                         Moody's   S&P   Thomson Bankwatch   Fitch

Senior Debt                A1       A           A+            A+
Subordinated Debt          A2       A-          A+            --
Commercial Paper           P-1      A-1         TWB-1         F1+

<Paper>

(Background drawing of handshake, First Union logo upper right, background 
photo of government building)

Capital Ratios

Our Risk-Based
Capital Ratios As Of
December 31, 1995,
Were Strong

SHAREHOLDER VALUE
FINANCIAL STRENGTH
CAPITAL RATIOS

TIER 1 RATIO
TOTAL CAPITAL RATIOS
LEVERAGE RATIO

First Union has Capital Ratios that exceed regulatory minimums,
evidence of our strong financial foundation.

<PAGE>

(Background drawing of handshake, First Union logo upper right, background 
photo of government building)

Tier 1 Ratio

First Union And First Fidelity
Posted A Combined Tier 1
Capital Ratio Of 6.62%
As Of December 31, 1995

SHAREHOLDER VALUE
FINANCIAL STRENGTH
CAPITAL RATIOS
TIER 1 RATIO

(graph appears with the following points:)

Tier 1
Capital Ratio
(%)

Tier 1        Regulatory
Ratio           Minimum
 6.62              4


<PAGE>

(Background drawing of handshake, First Union logo upper right, background 
photo of government building)

Total Capital Ratio

First Union And First Fidelity
Posted A Combined Total
Capital Ratio Of 11.33%
As Of December 31, 1995

SHAREHOLDER VALUE
FINANCIAL STRENGTH
CAPITAL RATIOS
TOTAL CAPITAL RATIOS

(graph appears here with the following plot points:)

Total 
Capital Ratio
(%)

Total Capital      Regulatory
    Ratio            Minimum
    11.33              8

<PAGE>

(Background drawing of handshake, First Union logo upper right, background 
photo of government building)

Leverage Ratio

First Union And First Fidelity
Posted A Combined
Leverage Ratio Of 5.49%
As Of December 31, 1995

SHAREHOLDER VALUE
FINANCIAL STRENGTH
CAPITAL RATIOS
LEVERAGE RATIO

(graph appears here with the following plot points:)

Leverage Ratio
(%)

Leverage        Regulatory
  Ratio           Minimum
  5.49              5

<PAGE>

(Drawing of building with columns, First Union logo upper right)

Business Lines

A Full Range of Financial Services For Corporations & Individuals

BUSINESS LINES
CAPITAL MARKETS
CAPITAL MANAGEMENT
CREDIT CARD PRODUCTS
MORTGAGE LENDING 
BANKING

First Union offers individuals and corporations a full range of banking and
investment services. We specialize in providing tailored and well-coordinated
services combined with superior personal attention. We are deeply committed 
to innovation, particularly in the areas of services and alternative delivery 
channels.

<PAGE>

(Drawing of building steps upper left, background photo of columns,
First Union logo upper right, drawing of 
columns upper left, photo of Jerry Schmitt & Dan Mathis)

Capital Markets Group

BUSINESS LINES 
CAPITAL MARKETS
REAL ESTATE FINANCE  
CAPITAL FORMATION 
CORPORATE LENDING 
INVESTMENT BANKING 
CAPITAL PARTNERS
RISK MANAGEMENT 
INT'L TRADE FINANCE

The Ability To Satisfy A Full Range Of Corporate Financing And Risk Management
Needs

"We have taken our commitment to servicing clients' needs to the next level by 
building capital markets capabilities in house-with some of the most talented
resources in the industry.  These capital markets solutions were needed by many
of our corporate customers.  We have put ourselves in a position to meet those
needs which will benefit both our customers and First Union."
Jerry Schmitt

"We have been gratified with the level of client interest and acceptance of our
capital markets products and services over the past two years.  Deal volume 
since 1994 and a full pipeline for first quarter 1996 confirmed our 
expectations of pent-up demand within our corporate customer base."
Dan Mathis

Jerry Schmitt & Dan Mathis
Executive Vice Presidents,
Managing Directors,
Capital Markets Group

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of columns)

Capital Markets Group

BUSINESS LINES  
CAPITAL MARKETS  
REAL ESTATE FINANCE  
CAPITAL FORMATION  
CORPORATE LENDING  
INVESTMENT BANKING  
CAPITAL PARTNERS
RISK MANAGEMENT  
INT'L TRADE FINANCE

The Ability To Satisfy A Full Range Of Corporate Financing And Risk Management
Needs

In 1994, First Union committed to a major initiative designed to build our 
resources in the capital markets area.  This commitment was in direct response
to the demands of our corporate banking clients seeking capital market 
solutions from a relationship-based financial services provider.

Today, our Capital Markets Group includes over 1,100 experienced professionals
with the ability to structure and execute financing solutions in all public and
private markets.  We specialize in serving middle- to upper middle-market
companies across the U.S.

Our responsive solutions are as individual as our clients and are implemented 
under the direction of experienced relationship managers and industry 
specialists.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of columns)

Capital Markets Group

BUSINESS LINES  
CAPITAL MARKETS  
REAL ESTATE FINANCE
CAPITAL FORMATION  
CORPORATE LENDING  
INVESTMENT BANKING  
CAPITAL PARTNERS  
RISK MANAGEMENT  
INT'L TRADE FINANCE

The Ability To Satisfy A Full Range Of Corporate Financing And Risk Management
Needs

(graph appears here with the following plot points:)


Capital Markets
Net Income History     Pre-Tax                  Fee Income As
                       Net Income               % Of Revenue
                       155     243              39    54

                       1994    1995             1994   1995
                       ($ in millions)             (%)

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of suburbs)

Real Estate Financing

BUSINESS LINES  
CAPITAL MARKETS  
REAL ESTATE FINANCE
COMM. REAL ESTATE  
CONSUMER MORTGAGE  
AFFORDABLE HOUSING

Our Thorough Understanding Of The Industry Contributes To Effective
Financing Solutions

First Union offers a complete range of integrated investment banking
and financing services for companies engaged in real estate-related
activities.  By calling on the expertise of our Capital Markets Group, we
can create customized financing solutions that include securitization of
both commercial real-estate and consumer mortgage products.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of suburbs)

Commercial Real Estate

BUSINESS LINES  
CAPITAL MARKETS  
REAL ESTATE FINANCE
COMM. REAL ESTATE

Serving A Wide Range Of Commercial Real Estate Clients

First Union specializes in commercial real estate lending and 
securitization.  Our client base includes public and private development
companies, financial services institutions holding real estate portfolios
and operating businesses active in real estate-intensive areas.

Thanks to our familiarity with the industry, we have been able to build
a rapid presence in this field.  For example, during our start-up year of
1995, First Union participated in conduit financing of more than $650
million, more than any other conduit on Wall Street.  35 percent of that
commercial real estate business came from within our own franchise.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of suburbs)

Commercial Real Estate

BUSINESS LINES  
CAPITAL MARKETS  
REAL ESTATE FINANCE  
COMM. REAL ESTATE

Securing Equity Capital For An Industry Leader

Recently, Merry Land & Investment Company, a leader in the real
estate investment trust industry, engaged First Union to secure equity
capital for its operations.  First Union successfully placed $100 million
in cumulative convertible preferred stock in the market, providing
the company with the financing it needed to pursue new opportunities.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of suburbs)

Consumer Mortgages

BUSINESS LINES  
CAPITAL MARKETS  
REAL ESTATE FINANCE
CONSUMER MORTGAGE

Origination, Securitization And Placement

Working together, First Union Home Equity Bank and First Union
Capital Markets prove that synergy exists between consumer bankers
and investment bankers.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of suburbs)

Consumer Mortgages

BUSINESS LINES  
CAPITAL MARKETS  
REAL ESTATE FINANCE
CONSUMER MORTGAGE

Co-Managing A $130 Million Home Equity Offering

In November of 1995, First Union joined Lehman Brothers in
co-managing a $130 million home equity securities offering.

The deal marked First Union's first public offering involving home
equity loan asset-backed securities.  This was First Union Capital
Markets Corporation's third major home equity securitization
transaction in 1995.  Earlier in 1995, we had privately placed two
other home equity portfolios.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of house)

Affordable Housing

BUSINESS LINES  
CAPITAL MARKETS  
REAL ESTATE FINANCE
AFFORDABLE HOUSING

Committed To The Financial Health Of Our Communities

First Union has joined forces with local organizations in numerous
communities within our operating region to provide the financing for
affordable housing programs.  We are proud to be an industry leader
in contributing to home ownership opportunities for qualifying
individuals and families with incomes less than their area's medians.

During 1995, First Union made Affordable Housing equity investments
totalling $121 million, representing 3,431 housing units.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of house)

Affordable Housing

BUSINESS LINES  
CAPITAL MARKETS  
REAL ESTATE FINANCE
AFFORDABLE HOUSING

Our Affordable Housing Activities Take Place In Communities Across The U.S.

Recently, The Resource Foundation (TRF) in Nashville turned to First
Union for help in purchasing 59 condominiums from the Resolution
Trust Corporation for sale to families and individuals with incomes of
80% or less than Nashville's median income.

First Union provided the financing needed as well as affordable
mortgages to qualified buyers that featured flexible terms and minimal
down payment requirements.  For these people, the classic American
dream, once an unlikely wish, is now a reality.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of house)

Affordable Housing

BUSINESS LINES  
CAPITAL MARKETS  
REAL ESTATE FINANCE
AFFORDABLE HOUSING

Saving 70 Homes In Tampa, Florida

Recently, a partnership formed by First Union, the City of Tampa
and several non-profit agencies was able to preserve houses originally
planned for demolition during the construction of Tampa's Veteran
Expressway.

A total of 70 homes were moved from the expressway site to empty lots
owned by the city and made available at a reduced cost to qualifying
lower income Tampa residents.

First Union provided over $2 million in affordable home mortgage loans
for the new owners.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of house)

Affordable Housing

BUSINESS LINES  
CAPITAL MARKETS  
REAL ESTATE FINANCE
AFFORDABLE HOUSING

Building Homes For The Elderly

First Union is providing a $2.9 million construction loan and is structuring
the $3.0 million equity investment in Philadelphia's Yorktown Arms
Apartments.  The 56 unit complex for the low and moderate income
elderly is a cooperation effort involving First Union and the
City of Philadelphia.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of columns)

Capital Formation

BUSINESS LINES   
CAPITAL MARKETS  
CAPITAL FORMATION
HIGH YIELD  
INVESTMENT GRADE  
PUBLIC FINANCE

Offering Access To Public Markets Under The Direction Of Experienced 
Professionals

In June of 1995, First Union received final approval from the Federal
Reserve Board to underwrite debt and equity securities, making us one
of only ten U.S. bank holding companies capable of underwriting
corporate debt securities.  In response, we have built a professional staff
including individuals from virtually every major investment bank on
Wall Street.  Investment services are provided through our subsidiary,
First Union Capital Markets Corporation.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of columns)

High Yield Activity

BUSINESS LINES  
CAPITAL MARKETS  
CAPITAL FORMATION  
HIGH YIELD

Client-Focused Solutions That Meet Capital Structure Requirements

Our High Yield area provides clients with origination and research
services coupled with sales and trading designed to help them raise
financing efficiently while meeting their particular capital structure
requirements.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of columns)

High Yield Activity

BUSINESS LINES  
CAPITAL MARKETS  
CAPITAL FORMATION  
HIGH YIELD

Offering Demonstrated Expertise In Key Industries

In October 1995, First Union co-managed a $100 million offering for
GranCare Inc., a diversified health care company that operates nursing
homes and institutional pharmacies in addition to providing home and
hospice care, rehabilitative therapies, and laboratory and 
radiological services.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of columns)

Investment Grade

BUSINESS LINES  
CAPITAL MARKETS  
CAPITAL FORMATION  
INVESTMENT GRADE 

Offering Our Corporate Clients Fixed-Income Expertise

First Union offers its corporate clients a full range of investment-grade
fixed-income expertise, including medium- and long-term traditional
taxable bond issues as well as tailored structures involving fixed- and
variable-rate preferred features.  In 1995, First Union participated
in 29 investment-grade fixed-income offerings totaling more than
$4.25 billion.

Our services in this area are significantly enhanced by our industry
specialty groups, who contribute knowledge of company and market
requirements within their particular areas of expertise.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of columns)

Investment Grade

BUSINESS LINES  
CAPITAL MARKETS  
CAPITAL FORMATION
INVESTMENT GRADE

Over $100 Million In Debt Issued For TransLeasing International

In October 1995, First Union participated in the underwriting and
placement of $89.7 million in senior notes and $10.8 million in
subordinated notes for TransLeasing International.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photos of columns, highways)

Public Finance

BUSINESS LINES  
CAPITAL MARKETS  
CAPITAL FORMATION
PUBLIC FINANCE

First Union Provides All Tax-Exempt Financing Services For Public Clients

First Union provides tax-exempt bond underwriting and financial
advisory services for municipalities, state and local governments,
universities, hospital authorities and other public entities seeking
financing for a variety of projects.  In addition, First Union provides
municipal leasing for public entities.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photos of columns, highways)

Public Finance

BUSINESS LINES  
CAPITAL MARKETS  
CAPITAL FORMATION
PUBLIC FINANCE

First Union Provides All Tax-Exempt Financing Services For Public Clients

(graph appears here with the following plot points:)

Senior Manager
Assignments
($ in millions)             325         495
                            1994        1995

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photos of columns, highways)

Public Finance

BUSINESS LINES  
CAPITAL MARKETS  
CAPITAL FORMATION  
PUBLIC FINANCE

Leveraging A Strong Regional Presence With Municipal Expertise

Our strong regional presence and relationship-based service style
contributed to our success for this key area of capital financing.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photos of columns, highways)

Public Finance

BUSINESS LINES  
CAPITAL MARKETS  
CAPITAL FORMATION
PUBLIC FINANCE

Over $150 Million In General Obligation Bonds For Charlotte

In September 1995, First Union acted as senior manager in bringing
$151.5 million in General Obligation Bonds to market for the City of
Charlotte, N.C.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of business meeting)

Corporate Lending

BUSINESS LINES  
CAPITAL MARKETS  
CORPORATE LENDING
SPECIALIZED LENDING  
LEVERAGED FINANCE  
U.S. BANKING  
LEASE FINANCING

Tailored Solutions That Respect Client Financial Abilities & Needs

Our Corporate Lending Group helps the customer use traditional loans
and capital markets solutions to achieve their financial goals.  We offer
customized solutions and tailored programs that fit our clients' balance
sheet and financing requirements.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of business meeting)

Specialized Lending

BUSINESS LINES  
CAPITAL MARKETS  
CORPORATE LENDING  
SPECIALIZED LENDING

Helping Companies In Selected Industry Segments Maximize Their Potential

First Union has developed the special expertise to become the valued 
financial partner to companies in selected industries.

We're proud to offer a full range of lending and investment banking 
services to growing companies in such industries as Health Care,
Media/Communications, Financial Institutions, Mortgage Banking
and Sports Finance.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of business meeting, baseball lower left)

Specialized Lending

BUSINESS LINES  
CAPITAL MARKETS  
CORPORATE LENDING
SPECIALIZED LENDING

Proven Ability In The Past Means Promise For Tomorrow

In July of 1995, First Union arranged $75 million in revolving credit for
the Tampa Bay Devil Rays - a major league baseball franchise.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of business meeting)

Leveraged Finance

BUSINESS LINES  
CAPITAL MARKETS  
CORPORATE LENDING
LEVERAGED FINANCE

Cost-Efficient Financing For Companies On The Move

First Union specializes in structuring and issuing cash-flow-based
senior debt to facilitate transactions such as leveraged buyouts,
recapitalizations, mergers and acquisitions, stock repurchases and
business expansions.

First Union's leveraged finance activity is characterized by strong credit
quality, low charge-offs, better than average margins and strong
contributions to fee income.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of business meeting)

Leveraged Finance

BUSINESS LINES  
CAPITAL MARKETS  
CORPORATE LENDING
LEVERAGED FINANCE

Cost-Efficient Financing For Expanding Companies

Typically less expensive than other sources of capital, leveraged
financing requires a detailed knowledge of the borrower's corporate
financial structure and special industry considerations that may apply.
First Union's focus on key industries and highly personalized approach
to client relationships provide the expertise needed to structure effective
leveraged solutions.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of business meeting, Lason Systems logo lower left)

Leveraged Finance

BUSINESS LINES  
CAPITAL MARKETS  
CORPORATE LENDING
LEVERAGED FINANCE

First Union's Leveraged Finance Group

Lason Systems:

Agent for $25 million senior debt facility in January of 1995

Playtex Products Inc.:

Commitment for $25 million Senior Credit Facility

Clayton, Dubbier & Rice:

Co-agented and committed $75 million in the $2.7 billion acquisition of
Riverwood International Corporation

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photos of business meeting, First Union building)

U.S. Banking

BUSINESS LINES  
CAPITAL MARKETS  
CORPORATE LENDING  
U.S. BANKING

Integrated Financial Services For U.S.-Based Corporations

First Union's U.S. Banking Group provides lending and capital markets
solutions to companies outside our geographic franchise.  Our highly
skilled staff of professionals is capable of presenting our capital and
risk management products to our select clients.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of business meeting)

Lease Financing

BUSINESS LINES  
CAPITAL MARKETS  
CORPORATE LENDING  
LEASE FINANCING

Capital Equipment Financing Customized To Client Needs

First Union can provide lease financing services to our corporate clients,
helping them gain access to the capital equipment they need for
immediate expansion without impairing their balance sheets.

Our creativity often results in greater capital flexibility and lower costs
while our leasing structures and terms can be customized to the client's 
individual requirements.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of man & woman)

Investment Banking

BUSINESS LINES  
CAPITAL MARKETS  
INVESTMENT BANKING
ASSET SECURITIZATION  
M&A  
PRIVATE PLACEMENTS  
LOAN SYNDICATION

Capital Formation & Advice For A Diverse Clientele

First Union assists companies in attaining their optimum financial structures
through a variety of services.  We offer asset securitization, private 
placement and loan syndication, public debt underwriting and distribution 
services as well as a full range of corporate finance advice involving mergers
and acquisitions and business unit analysis.

Our Investment Banking specialists work with Relationship Managers to help
them identify the services and products that will best benefit their clients
and augment this expertise with input from a wide range of industry specialists.
This team approach provides a superior understanding of company- and 
industry-specific needs, resulting in more effective investment banking 
solutions.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of man & woman)

Asset Securitization

BUSINESS LINES  
CAPITAL MARKETS  
INVESTMENT BANKING  
ASSET SECURITIZATION

Innovative Financing To Preserve Balance Sheet Strength

First Union serves companies with large pools of financial assets such as
receivables or consumer loans by providing asset securitization services.
The structured sale of securitized pools of assets provides our clients
with off-balance sheet financing, which in turn improves leverage and
return-on-assets ratios.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of man & woman)

Asset Securitization

BUSINESS LINES  
CAPITAL MARKETS  
INVESTMENT BANKING
ASSET SECURITIZATION

Securitized Funding Success In Both Lead And Co-Managed Deals

First Union's primary asset securitization activity in 1995 was
generated through securitized funding, with several lead and
co-managed deals also providing significant contributions to total
production.  First Union was awarded competitive mandates from 15
clients for distribution value exceeding $1 billion over the next 5
quarters.  Other key deals included:

*  A $138 million securitization with Canadian-based Newcourt Receivables.

*  A lead-managed public underwriting for Trans Leasing International's
issuance of $100 million in asset-backed securities.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of man and woman)

Asset Securitization

BUSINESS LINES  
CAPITAL MARKETS  
INVESTMENT BANKING  
ASSET SECURITIZATION

Securitized Funding Success In Both Lead And Co-Managed Deals

(graph appears here with the following plot points:)


1995 Asset Securitization   Securitized    Lead-    Co-      Total
                            Funding*     Managed    Managed

            Amount
            ($ in millions)  2,800      142         200      3,142
            Deals
            Closed              15        2           1       18

            *Includes $2 billion of First Union credit cards structured
            by Asset Securitization.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of man and woman)

Mergers and Acquisitions

BUSINESS LINES  
CAPITAL MARKETS  
INVESTMENT BANKING  
M&A

Making The Most Of Our Middle-Market Expertise

First Union is pleased to be able to offer its middle-market clients
mergers and acquisitions services as well as on-going corporate
structuring advice or transactional assistance with divestitures and
corporate reorganizations.

Our focus on middle-market companies makes us a good match for
closely- or privately-held companies seeking to free up liquidity for
shareholders or implement expansion plans.  We are also skilled in a
number of key middle-market industries, lending an added measure of
expertise in these areas.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of man and woman)

Private Placements

BUSINESS LINES  
CAPITAL MARKETS  
INVESTMENT BANKING
PRIVATE PLACEMENTS

First Union Offers An Outstanding Private Placement Track Record

First Union has an outstanding track record in structuring and 
arranging the placement of corporate senior and subordinated debt,
preferred and common stock and other hybrid securities with institutional
investors.  Our placements are customized transactions with negotiated
restrictions and covenants as well as flexible security provisions.

Our ability in this area is enhanced by our access to multiple resources,
a widespread potential investor base, our ability to structure flexible
debt terms and our experience.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of man & woman)

Private Placements

BUSINESS LINES  
CAPITAL MARKETS  
INVESTMENT BANKING
PRIVATE PLACEMENTS

We Offer Our Clients Comprehensive Private Placement Expertise

Our recently expanded capabilities in the Capital Markets area has
increased the range of our Private Placement products and increased our
ability to offer coordinated services.  This comprehensive expertise can result
in faster and more convenient Private Placements for First Union clients.

In addition, First Union has amassed a wide network of institutional
investors with interest in long-term financings and can access a broad
market base.  This puts us in an advantageous position to match a company's
financial needs with market preferences.  We also have the ability and 
experience needed to expand market appetite and increase competition among
investors to achieve the most favorable rates for our clients.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of man and woman)

Private Placements

BUSINESS LINES  
CAPITAL MARKETS  
INVESTMENT BANKING
PRIVATE PLACEMENTS

We Have Successfully Served Clients In A Number Of Industries

First Union's Private Placement expertise spans a wide spectrum of
industry lines.  Recently, we have completed transactions for:

*$80 million in Senior Notes for Conair Corporation.  Conair is an
international consumer products company.
*$60 million in Senior Secured Notes for Vancouver Basketball Limited
Partnership.
*$22 million in Senior Notes for WLR Foods. WRL is a Roanoke, Virginia
based food company.



<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of man & woman)

Loan Syndications

BUSINESS LINES  
CAPITAL MARKETS  
INVESTMENT BANKING
LOAN SYNDICATION

Offering Clients Experience & Market Access

First Union offers clients Loan Syndication services through the efforts
of a specialized team with years of experience structuring and placing
transactions.  To our clients, this means the proven ability to create the
best structure at an appropriate price.

During 1995, First Union ranked 12th in "Agent Only" transactions
underwriting 58 deals worth $9.3 billion.

First Union was "Agent" or "Co-Agent" on 95 deals totalling $37 billion.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of man and woman)

Loan Syndications

BUSINESS LINES  
CAPITAL MARKETS  
INVESTMENT BANKING  
LOAN SYNDICATION

Offering Clients A Broad Array Of Financing Alternatives

First Union's Loan Syndication capabilities offer customers a broad
array of possibilities.  For example, we can originate large-dollar loans,
then distribute them to other banks, opening a window to a larger pool of
liquidity than an individual bank commitment could provide while offering
the identical terms and conditions contained in a single credit agreement.

First Union's size and industry standing is an advantage in this field. 
It allows our clients to benefit from larger transactions and attracts a
greater pool of co-lenders.

<PAGE>


(Drawing of building steps upper left, First Union logo upper right, 
background photo of man and woman, photo of Bob Healy, Managing Director, 
Loan Syndications)

Loan Syndications

BUSINESS LINES  
CAPITAL MARKETS  
INVESTMENT BANKING
LOAN SYNDICATION

First Union Is A Highly Active Syndications Agent

First Union's Loan Syndication experience includes the following sample
transactions completed in 1995:

*$600 million for Conseco Inc. in March of 1995.  Conseco owns, operates and
provides services to companies primarily in the life insurance industry.
*$100 million syndicated for Rural/Metro Corporation in October of 1995.
*$500 million credit facility arranged for Darden Restaurants in May of 1995.
Darden is the largest casual-dining company in the U.S. and operator of the 
Red Lobster and Olive Garden restaurant chains.
*$200 million syndicated for Insignia, completed in December of 1995.

"That call was on a Friday. And on Monday, we gave them a commitment
letter for a $500 million underwritten transaction. And they called us Monday
afternoon and said, `You're our new agent.' CUT TO: It's really teamwork, which
can sound cliche, but the investment banking business is very much a 
team game."



<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of handshake)

Capital Partners

BUSINESS LINES  
CAPITAL MARKETS  
CAPITAL PARTNERS

Innovative Financing Solutions For Leveraged Transactions

First Union Capital Partners is a merchant banking affiliate offering
equity and subordinated debt investment capital to finance leveraged
transactions.  These transactions include management buyouts and
recapitalizations and other special situations.

Capital Partners works with management teams as a strong financial
partner by providing strategic advice and capital to build their
businesses and create long-term equity value for all shareholders.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of handshake)

Capital Partners

BUSINESS LINES  
CAPITAL MARKETS  
CAPITAL PARTNERS

Capital For Growing Companies

Capital Partners makes equity investments in companies that require capital for
internal expansion or to complete strategic acquisitions.  Capital Partners
acts as a supportive, long-term investor for superior management teams with
the vision to identify industry opportunities and the operating expertise to 
successfully grow their businesses.

As of the end of 1995, Capital Partners had deployed over $400 million in
capital and had unrealized portfolio gains of $90 million.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of handshake)

Capital Partners

BUSINESS LINES  
CAPITAL MARKETS  
CAPITAL PARTNERS

A Vital Component Of Our Client-Focused Services

Capital Partners often works with other areas of First Union Capital
Markets such as Leveraged Finance, Specialized Industries and Private
Placements in structuring comprehensive financing strategies that provide
optimum flexibility for our clients.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of umbrella)

Risk Management Products

BUSINESS LINES  
CAPITAL MARKETS  
RISK MANAGEMENT

High-Quality, Effective Risk Management Products

Today's business environment is volatile with many different risks.
Risks to corporate balance sheets and income statements from interest
rate or currency movements can be reduced or eliminated with the help
of First Union risk management professionals.  We provide our clients
with a full range of risk management products including: swaps, floors,
caps, currency forwards and options.

Our services are designed to help clients hedge their exposure to interest
rate changes as well as currency movements.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of umbrella)

Risk Management Products

BUSINESS LINES  
CAPITAL MARKETS  
RISK MANAGEMENT

High-Quality, Effective Risk Management Products

(graph appears here with the following plot points:)

Derivatives Activity                    31              38
Revenues
($ in millions)
                                        1994            1995

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of umbrella)

Risk Management Products

BUSINESS LINES  
CAPITAL MARKETS  
RISK MANAGEMENT

A Leading Market Maker In Derivatives Products

First Union is among a small group of market makers in such derivatives
as swaps, swaptions, caps and collars.  To the customer, this results in
direct market pricing which can translate into significant savings.

We offer exceptional experience in helping mid-sized companies control
their exposure to a variety of risks.  Our products are typically tailored
to each client's specific needs.

Our superior experience in evaluating and off-setting risk as a bank
gives us an advantage in the structuring of derivatives for our
client base.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of umbrella)

Risk Management Products

BUSINESS LINES  
CAPITAL MARKETS  
RISK MANAGEMENT

Our Growing Foreign Exchange Capability Adds Value To Our Services

As increasing numbers of firms conduct business off-shore, it is critical
to maximize return on capital despite fluctuating currency values.  First
Union's foreign exchange capability helps companies with currency 
exposure manage their foreign currency risk.  First Union trades in all 
major markets and most emerging markets.

Companies with foreign operations will be able to take advantage of
our multi-currency deposit and lending capabilities, currency hedging
capabilities as well as around-the-clock foreign exchange services.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of national flags)

International Trade Finance

BUSINESS LINES  
CAPITAL MARKETS  
INT'L TRADE FINANCE

One Of Our Most Vital Areas Of Expertise

Global expertise, superior technology and a far-reaching correspondent
network allow First Union to offer a comprehensive array of international
banking services.  Trade services, correspondent banking services, 
structured trade finance and international corporate banking services are
all available to U.S. companies that do business globally, as well as to
foreign companies with U.S. subsidiaries.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of national flags)

Risk Management Products

BUSINESS LINES  
CAPITAL MARKETS  
RISK MANAGEMENT

One of Our Most Vital Areas of Expertise

(graph appears here with the following plot points:)


First Union's
International Trade
Transaction Volume                      4.0                     5.7
($ in billions)
                                        1994                    1995

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of national flags)

International Trade Finance

BUSINESS LINES  
CAPITAL MARKETS  
INT'L TRADE FINANCE

Over 1,300 Correspondent Banking Partnerships In 140 Countries

First Union is constantly expanding its presence in the international
banking arena to keep pace with growing client demand.  We have
now developed over 1,300 correspondent banking partnerships with
established banks to facilitate trade in 140 countries throughout
the world.

Our trade services include loans, cash management services, bankers'
acceptances, trade and standby Letters of Credit, foreign exchange,
international funds transfers, drafts and collections.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of national flags)

International Trade Finance

BUSINESS LINES  
CAPITAL MARKETS  
INT'L TRADE FINANCE

Offering Expertise In All Areas Of Trade Finance

Our structured trade finance area can provide U.S. Government
guarantee and insurance programs, private finance programs for 
transactions and risk-mitigation structuring.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of national flags)

International Trade Finance

BUSINESS LINES  
CAPITAL MARKETS  
INT'L TRADE FINANCE

An Historic Partnership Is Formed With South Africa

First Union pioneered the first major global partnership with South
Africa.  When trade sanctions were lifted, we were the first U.S. banking
company to sign a credit facility agreement with a South African bank,
in conjunction with the Export-Import Bank of the United States.  This
facility is being used to support U.S. companies in exporting capital
goods to South Africa.

As a result, since year-end 1993, our International Division has handled
more than $200 million in trade transactions from South African banks,
as well as transactions for more than 250 U.S. exporters.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of national flags)

International Trade Finance

BUSINESS LINES  
CAPITAL MARKETS  
INT'L TRADE FINANCE

Forging Ties With A Newly-Opened China

First Union's second historic global partnership is with The Hongkong
Chinese Bank Ltd.  We have begun a joint venture that will support U.S.
companies with their trade in Asia.

The company - FUN HKCB Asia, Ltd. - is expected to process $1.0
billion in annual trade transactions by the end of the decade.

In November of 1995, First Union announced an alliance with First 
Factors Corporation to facilitate factoring service to Asian exporters for
their sales to U.S. and Europe.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right,
background photo of man at computer)

Capital Management Group

BUSINESS LINES
CAPITAL MANAGEMENT
INTEGRATED APPROACH
INDIVIDUAL SERVICES
MUTUAL FUNDS
INSURANCE PRODUCTS
INVESTMENT MGMT
BROKERAGE
INSTITUTIONAL SVCS


A Conglomerate of                                       
Asset-Management                                        
Businesses Allied With One
Of The Nation's Strongest
Banking Companies

                                                        

* Investment Services   * Insurance                     

* Financial Planning    * Corporate Trust               

* Personal Trust        * Brokerage                     

* IRAs                  * Private Banking               

* CAP Accounts          * Pension Management            

* Mutual Funds          * 401(k)                        

                                                        

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of man at computer)

Capital Management Group


        A Conglomerate Of Asset-Management Businesses Allied With One Of The 
        Nation's Strongest Banking Companies

BUSINESS LINES
CAPITAL MANAGEMENT
INTEGRATED APPROACH
INDIVIDUAL SERVICES
MUTUAL FUNDS
INSURANCE PRODUCTS
INVESTMENT MGMT
BROKERAGE
INSTITUTIONAL SVCS

(PIE CHART APPEARS HERE WITH THE FOLLOWING PLOT POINTS:)

Assets Under Management
as of 12/31/95
($ in billions)

Employee Benefit Trust           9.9

Personal Trust, Endowments,
Foundations and Estates         15.9

Investment Agent                 6.5

Mutual Funds                    13.2

TOTAL                           45.5

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photos of man at computer, 2 men talking; Don McMullen photo 
lower left)

An Integrated Service Approach

BUSINESS LINES
CAPITAL MANAGEMENT
INTEGRATED APPROACH

Team Power Ensures Consistent, Appropriate Services

By approaching the needs of our clients from every angle rather than from
the vantage point of one business unit or representative, we provide clients
with well-coordinated investment and trust strategies.

"Our strategy in CMG is simple:  to bring customers on board and then provide
so thoroughly for their financial needs - all through life - that they never
leave."

Don McMullen
Executive Vice President and
Head of Capital Management Group

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photos of man at computer, 2 men talking)

CMG Strategy

BUSINESS LINES
CAPITAL MANAGEMENT
INTEGRATED APPROACH

Helping Customers Meet Their Goals

Banks traditionally offer customers checking and saving accounts, auto loans
and mortgages.  Commercially, they offer lockbox services and small-business
loans.  These are valuable services - but they are aimed at only a few of the
many financial goals customers set for themselves.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photos of man at computer, 2 men talking)

CMG Strategy

BUSINESS LINES
CAPITAL MANAGEMENT
INTEGRATED APPROACH

Beyond The Basics

In addition to the basics, customers on the retail side also need help
with:  educating their children, investing their money, planning for 
retirement and managing their growing assets.

Commercial customers need help such as:  investment management, trusteeship
and record-keeping for pension plans, 401(k)s and their own stock and bond
offerings.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photos of man at computer, 2 men talking)


CMG Strategy

BUSINESS LINES
CAPITAL MANAGEMENT
INTEGRATED APPROACH

Don't Get Sidetracked!

We don't want customers to get sidetracked - going somewhere besides 
First Union to purchase the financial products and services they need.

CMG'S goal is to bring customers on board to First Union and provide for
their financial needs so thoroughly that they never leave.

CMG Aims To...

        *  Help customers achieve their financial goals by anticipating
           their needs.

        *  Offer a full range of value-added products and individualized
           services.

        *  Build customer satisfaction and loyalty along the way.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photos of man at computer, 2 men talking)


CMG Market Potential

BUSINESS LINES
CAPITAL MANAGEMENT
INTEGRATED APPROACH

Aging Baby Boomers

77 million baby boomers are hurtling toward age 50.  They want to live 
comfortably for 20 years after retiring, so they need to maximize their
earnings potential now - and single-digit returns don't cut it.  In
addition, between $8 trillion and $12 trillion will transfer across
generations in the next 15 years - making the baby boomers the first
generation to inherit substantial wealth.

This segment of the market will need investment products, financial 
planning, and trust and estate planning services over the next four decades.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photos of man at computer, 2 men talking)


CMG Market Potential

BUSINESS LINES
CAPITAL MANAGEMENT
INTEGRATED APPROACH

Poised To Take Advantage Of Opportunities

CMG has:

        *  An array of financial products as complete as any in the industry.

        *  A distribution network stretching from Connecticut to the
           Florida Keys - the nation's most accessible.

        *  A large sales force that is both knowledgeable and motivated.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photos of man at computer, 2 men talking)

CMG Market Potential

BUSINESS LINES
CAPITAL MANAGEMENT
INTEGRATED APPROACH

Facts And Possibilities


Fact:  First Union has 11 million customers...

        ... If 5% choose to open a CAP Account, we will have 
            210,000 customers.

        ... If 20% purchase a First Union IRA, we will have
            2 million customers.

        ... If 30% use our Brokerage services, we will be serving
            more than 3 million customers.


Fact:  Investors in the U.S. have placed $3 trillion in mutual funds...

        ... If 3% of that money is invested in First Union funds,
            our mutual fund assets will top $90 billion.


Fact:  Employees in the U.S. currently have invested $1.2 trillion in
       401(k) plans...

       ... If 2% of that money is invested in a First Union plan, 
           our 401(k) assets will top $24 billion.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of 2 men talking)

Individual Services

BUSINESS LINES
CAPITAL MANAGEMENT
INDIVIDUAL SERVICES
PRIVATE BANKING
FINANCIAL PLANNING
PERSONAL TRUST
IRAs
CAP ACCOUNT

A Variety Of Individual Services

First Union offers customers an array of products and      
individualized services to help them meet their            
long-term financial goals.  These include Private          
Banking, Financial Planning, Personal Trust,               
Individual Retirement Accounts (IRAs) and                  
CAP Accounts (Centralized Asset Management Accounts).

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of 2 men talking)

Private Banking

BUSINESS LINES
CAPITAL MANAGEMENT
INDIVIDUAL SERVICES
PRIVATE BANKING

A Relationship Orientation

First Union's relationship-based orientation puts us in a good position to
serve these clients who tend to value regular personal contact.  Private
bankers can leverage the power of other First Union products and services, 
such as mutual funds, trust services and insurance.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of 2 men talking)

Private Banking

BUSINESS LINES 
CAPITAL MANAGEMENT
INDIVIDUAL SERVICES
PRIVATE BANKING

Targeting The First Union "Frequent Flier"

Private banking services are aimed at the frequent users of all First Union
products and services - individuals, families, corporations, partnerships,
professional groups or foundations with a common financial focus.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of 2 men talking)

Private Banking

BUSINESS LINES
CAPITAL MANAGEMENT
INDIVIDUAL SERVICES
PRIVATE BANKING

Our Strong Local Presence Equals Quality And Convenience

First Union's Private Banking arm provides its services through a
powerful distribution network that includes nearly 2,000 First Union branches
along the eastern seaboard.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of 2 men talking)

Financial Planning

BUSINESS LINES
CAPITAL MANAGEMENT
INDIVIDUAL SERVICES
FINANCIAL PLANNING

A Brand-New, Value-Added Service For Customers

Every Capital Management area within First Union is moving toward a financial
planning approach.  A pilot program is scheduled for spring 1996.

Market Potential:  Baby boomers, twenty-somethings and soon-to-be 
retirees - all of whom require guidance in setting and meeting their 
financial goals.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of 2 men talking)

Financial Planning

BUSINESS LINES
CAPITAL MANAGEMENT
INDIVIDUAL SERVICES
FINANCIAL PLANNING

Offering Every Customer A Solid Financial Plan

First Union offers a complete array of products to help implement the changing
needs of individuals as they move through the various stages of their lives.
These products include traditional loans, checking and savings accounts
tailored to a client's individual needs, certificates of deposit, mutual
funds, credit cards and other loan products.

These products are backed by customized strategies in such areas as tax and
trust planning and investment management.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of 2 men talking)

Personal Trust

BUSINESS LINES
CAPITAL MANAGEMENT
INDIVIDUAL SERVICES
PERSONAL TRUST

More Than 50 Years Of Expertise In Investment Management And Trustee Services

We help individuals with a full range of wealth management needs such as 
estate planning, trusteeship and investment management through 55 locations
with 275 officers, administrators and salespeople servicing personal trusts.
Our wide-ranging presence allows us to provide the personal attention so
necessary to discreet and effective trust services.  Our merger with 
First Fidelity establishes a strong presence for personal trust administration
in the Northeast.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of 2 men talking)

Personal Trust

BUSINESS LINES
CAPITAL MANAGEMENT
INDIVIDUAL SERVICES
PERSONAL TRUST

Personal Trust Potential

With the coming wealth transfer of between $8 trillion and $12 trillion across 
generations in the next 15 years, there is great potential in this business.

With the aging of the population, there is an increasing need for the tax-wise
estate planning we provide.

First Union is well-positioned to serve these customers, as we are in four of
the top five wealth markets in the U.S. - the New York City area, the
Washington, D.C. area, the West Palm Beach/Boca Raton area and the
Hartford, Conn. area.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of 2 men talking)

IRA Products

BUSINESS LINES
CAPITAL MANAGEMENT
INDIVIDUAL SERVICES
IRAs

First Union Is A National Leader In Providing IRA Products

First Union is the nation's Number 1 bank-based provider of Individual
Retirement Account (IRA) products.  We have nearly $9.6 billion in IRA 
assets under management.

We have 650,000 IRA customers and more than 1.2 million accounts.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of 2 men talking)

IRA Products

BUSINESS LINES
CAPITAL MANAGEMENT
INDIVIDUAL SERVICES
IRAs

Impressive IRA Asset Growth

We have averaged 20% annual asset growth in IRAs in the past decade.

Historical Growth of IRA Assets, 1985-1995

(GRAPH)
($ in millions)

        85                230
        86                458
        87                622
        88                791
        89                941
        90              1,593
        91              2,048
        92              2,603
        93              5,099
        94              5,393
        95              9,600

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of 2 men talking)

IRA Products

BUSINESS LINES
CAPITAL MANAGEMENT
INDIVIDUAL SERVICES
IRAs

IRA Potential:  Total Choice In Self-Directed IRAs

First Union ties IRAs to our capital management capability, making it easy
for customers to have all their IRAs in one place, whether they want their
IRAs in CDs, mutual funds, brokerage or other investment products.

The market for this product is likely to expand with the aging of the 
population along with the anticipated lifting of the federal caps and limits 
from IRAs.  We are well positioned to make the most of this potential.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of 2 men talking)

CAP Accounts

BUSINESS LINES
CAPITAL MANAGEMENT
INDIVIDUAL SERVICES
CAP ACCOUNTS

A Complete Range Of Financial Service In A Single Account

First Union's CAP Account is an exciting asset management product that 
combines checking, money market and brokerage functions into one account.
This centralized investment management approach offers customers simplicity,
convenience and greater earnings power on their liquid assets.

If 5% of our 11 million customers chose to open a CAP Account, we will have
210,000 customers.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of 2 men talking)

CAP Accounts

BUSINESS LINES
CAPITAL MANAGEMENT
INDIVIDUAL SERVICES
CAP ACCOUNTS

A Complete Range Of Financial Service In A Single Account

Growth of CAP Accounts
(GRAPH)

        89                3,119
        90                3,443
        91                4,158
        92               14,586
        93               18,868
        94               81,167
        95              147,000

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of 2 men talking)

CAP Accounts

BUSINESS LINES
CAPITAL MANAGEMENT
INDIVIDUAL SERVICES
CAP ACCOUNTS

Consumer Demand Is Fueling Strong Growth In CAP Assets

First Union currently has more than 147,000 CAP Accounts under management,
representing more than $11.7 billion in assets - more than the total asset
value of our company 10 years ago.  These numbers grow daily as new customers
bring assets to First Union in search of a better banking and investment 
product.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of 2 men talking)

CAP Accounts

BUSINESS LINES
CAPITAL MANAGEMENT
INDIVIDUAL SERVICES
CAP ACCOUNTS

Consumer Demand Is Fueling Strong Growth In CAP Assets

Growth of CAP Account Assets
(GRAPH)

($ in billions)

        89               .4
        90               .5
        91               .7
        92              2.0
        93              2.4
        94              6.5
        95             11.7 
        
<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of 2 men talking)

CAP Accounts

BUSINESS LINES
CAPITAL MANAGEMENT
INDIVIDUAL SERVICES
CAP ACCOUNTS

Consumer Demand Is Fueling Strong Growth In CAP Assets

Breakdown of CAP Account Assets         Outstandings
(PIE CHART)
                                       as of 12/31/95
                                       ($ in millions)

                                  Insured Deposits        5,763
                                  Tax-Exempt                406
                                  Treasury                1,046
                                  Money Market              615
                                  Securities              3,828
                                  Mutual Funds               53

                                  Total Outstandings     11,713 

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of 2 men talking)

CAP Accounts

BUSINESS LINES
CAPITAL MANAGEMENT
INDIVIDUAL SERVICES
CAP ACCOUNTS

A Quality Program For Our Priority Customers

To qualify for a CAP Account, a minimum balance of $15,000 in any combination
of cash, stocks, bonds, mutual funds, and/or other securities must be 
maintained at First Union.  In return, customers receive a variety of 
advantages over traditional bank and investment accounts.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of 2 men talking)

CAP Accounts

BUSINESS LINES
CAPITAL MANAGEMENT
INDIVIDUAL SERVICES
CAP ACCOUNTS

A Quality Program For Our Priority Customers

CAP Account Features:

        *  Automatic daily sweep of             *  Special CD rates
           assets
        
        *  Unlimited check writing              *  Free safe deposit box
        
        *  Single, consolidated                 *  Personal Investment
           monthly statement                       Counselor

        *  Overdraft protection                 *  24-hour toll-free telephone
                                                   assistance and information

<PAGE>

(Drawing of building steps upper left, Evergreen logo to right of it, 
First Union logo upper right, background photo of forest)

Mutual Funds

BUSINESS LINES
CAPITAL MANAGEMENT
MUTUAL FUNDS

First Union Offers Mutual Funds To Match Virtually Every Investment Goal 

Since First Union introduced its proprietary mutual fund in 1985, we have
seen strong growth in consumer demand for these products, with mutual fund
assets growing to over $10 billion in 1995.  First Union now offers its
customers access to a complete range of mutual funds through our family of
Evergreen Funds.

The Evergreen Funds include 31 proprietary mutual fund offerings covering the
entire risk-to-reward spectrum, allowing our clients to augment their personal
account investment strategies or build comprehensive investment portfolios by
strategically combining appropriate funds.

<PAGE>

(Drawing of building steps upper left, Evergreen logo to right of it, 
First Union logo upper right, background photo of forest)

Mutual Funds

BUSINESS LINES
CAPITAL MANAGEMENT
MUTUAL FUNDS

First Union Offers Mutual Funds To Match Virtually Every Investment Goal

Breakdown of Evergreen Funds Assets Under Management by Market Sector

                                      as of 12/31/95
                                      ($ in millions)

                                 International Growth              148
                                 Domestic Growth                   928
                                 Growth & Income                 4,569
                                 Income                            779
                                 Tax-Free Income                   519
                                 Money Market                    3,539
 
                                 Total Assets                   10,482 

<PAGE>

(Drawing of building steps upper left, Evergreen logo to right of it, 
First Union logo upper right, background photo of forest)

Mutual Funds

BUSINESS LINES
CAPITAL MANAGEMENT
MUTUAL FUNDS

All Of Our Evergreen Funds Share A Focus On Quality

The well-respected Lieber & Co. serves as investment adviser for the
Evergreen Funds.  Of the 31 funds in the Funds family, eleven currently 
enjoy Morningstar ratings of 4 or 5 stars.  And the entire family of funds
made it to the top ten of Barron's first-ever ranking of America's 
mutual-fund groups, in February 1996.

All funds, regardless of objective, share a focus on quality and preservation
of shareholder capital.  Careful attention is paid to risk management,
and all funds are managed within the stated risk-to-reward parameters outlined
in each prospectus.

<PAGE>

(Drawing of building steps upper left, Evergreen logo to right of it, 
First Union logo upper right, background photo of forest)

Mutual Funds            

BUSINESS LINES
CAPITAL MANAGEMENT
MUTUAL FUNDS

All of Our Evergreen Funds Share a Focus on Quality

                        Fund                                       Star Rating

The Evergreen Funds:    Evergreen Fund                                    ****
Morningstar Ratings     Evergreen American Retirement Fund                ****
as of 12/31/95          First Union Balanced Fund                         ****
                        First Union Fixed Income Fund                     ****
                        Evergreen Florida High Yield Muni Fund           ***** 
                        Evergreen Foundation Fund                        *****
                        Evergreen Growth & Income Fund                    ****
                        First Union Managed Bond Fund                     ****
                        Evergreen Short-Intermediate Municipal Fund       ****
                        Evergreen Short-Intermediate Municipal Fund (CA)  ****
                        First Union Value Fund                            ****

<PAGE>

(Drawing of building steps upper left, Evergreen logo to right of it,
First Union logo upper right, background photo of forest)

Mutual Funds

BUSINESS LINES
CAPITAL MANAGEMENT
MUTUAL FUNDS

A Superior Distribution Network Delivers Our Funds To A Wide Client Base

Mutual funds offer individual investors a number of financial benefits
useful in protecting their assets and growing their capital for the long-term.

First Union is committed to bringing these advantages to our broader customer 
base.  As a result, we have become experts at training branch personnel in 
mutual funds sales.  Since the beginning of 1994, over 2,700 branch employees
have been licensed to sell mutual funds.

A new Systematic Investment Plan lets customers automatically invest a set
amount in selected Evergreen Funds at regular intervals.  No initial 
investment is required.

Investors in the U.S. have placed $3 trillion in mutual funds.  If 3% of that
money is invested in First Union's Evergreen Funds, our mutual funds assets 
will top $90 billion.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of senior couple)

Insurance Products

BUSINESS LINES
CAPITAL MANAGEMENT
INSURANCE PRODUCTS

We Carry A Complete Range Of Credit And Supplemental Life Products

At First Union, we carry a complete range of credit and supplemental 
life insurance products to meet the diverse needs of our clients.  We are 
able to provide a variety of competitive fixed and variable annuity plans 
for tax-deferred savings and an array of life insurance products to satisfy
business, personal and estate planning objectives.

We are one of a few financial institutions allowed to establish our own agency
and help customers with insurance needs.  This was made possible through
our acquisition of a licensed insurance company more than 30 years ago and we
were "grandfathered" when laws changed to restrict bank involvement in the 
industry.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of senior couple)

Insurance Products

BUSINESS LINES
CAPITAL MANAGEMENT
INSURANCE PRODUCTS

New Products Open New Horizons For First Union And Our Clients

Annuities bridge a gap by offering customers an investment option between
the security of a certificate of deposit and the yield of a mutual fund.

The appeal of annuities to our client base caused us to mount a major 
initiative to increase our product line in this area.  Today, we offer 
consumers a choice of insurance-based investment products and have more
under development for introduction within the next two years.

First Union has nearly 1,700 bank branch employees who are licensed to sell
annuity products.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of senior couple)

Insurance Products

BUSINESS LINES
CAPITAL MANAGEMENT
INSURANCE PRODUCTS

Pioneering New Products To Meet Growing Consumer Demand

Our momentum in the insurance area recently culminated in the introduction
of a proprietary fixed annuity product in the first quarter of 1996.  This
new product provides investors with access to potentially higher market 
returns backed by the safety net of a guaranteed minimum yield.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of graduation ceremony)

Investment Management

BUSINESS LINES
CAPITAL MANAGEMENT
INVESTMENT MGMT

Investment Services Meet The Needs Of Today's Investors

First Union offers a full range of investment services through our 
Capital Management Group, which currently oversees more than $45 billion
in assets under management.

These services are available to individuals seeking private account management
of their equity and fixed income assets as well as to corporations and
institutions seeking management of their capital and cash accounts.  A
special unit provides pension fund management to our corporate and 
institutional clients.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of graduation ceremony)

Investment Management

BUSINESS LINES
CAPITAL MANAGEMENT
INVESTMENT MGMT

Our Equity Value Orientation Is Well-Suited For Long-Term Investors

First Union takes an equity value orientation approach to stock market
investing.  We search out companies with strong fundamentals that are
currently undervalued in the marketplace as measured by a variety of 
quantitative factors.

This conservative philosophy is well-suited for companies and institutions
seeking responsible management of their long-term assets.  It is also a good 
match for individuals looking to protect and grow their wealth over time in 
order to reach such important goals as a secure retirement or funding a 
child's college education.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of graduation ceremony)

Investment Management

BUSINESS LINES
CAPITAL MANAGEMENT
INVESTMENT MGMT

Our Fixed Income Services Take Advantage Of First Union's Strong 
Market Presence

First Union is a market maker in a number of fixed income securities as well
as a highly active participant in all bond markets.  These activities provide
us with a window on market conditions and contribute to our effectiveness as
a fixed income money manager.

Our investment professionals are proficient in a variety of investment styles.
We offer management of both taxable and tax-exempt portfolios.  Fixed income
strategies are tailored to each client's individual needs, including specific
yield curve or risk-to-return requirements.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of man at computer)

Brokerage

BUSINESS LINES
CAPITAL MANAGEMENT
BROKERAGE

Able To Serve Customers From Main Street To Wall Street

First Union has the 8th largest broker sales force in the nation.  We have
101 full-service brokerage locations, with over 2,700 licensed employees.

Our success comes from our focus on individuals and middle-market companies
in America's fastest-growing regions.  We back this focus with a strong
emphasis on lower costs and customer service.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of man at computer)

Brokerage

BUSINESS LINES
CAPITAL MANAGEMENT
BROKERAGE

Serving Our Investment Management And Self-Managed Clients

First Union provides brokerage services to its Investment Management clients
as well as individuals and companies trading on their own behalf.

Our direct access to traders on the floors of all major exchanges allows us
to quickly implement client orders, enhancing our ability to complete trades
within the requested terms.

If 30% of our 11 million customers use our Brokerage services, we will be
serving more than 3 million customers.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of man at computer)

Brokerage

BUSINESS LINES
CAPITAL MANAGEMENT
BROKERAGE

Service Can Make A Difference - We Know Because We Make A Difference
Every Day

First Union offers investors of all sizes an economical way to complete
their investment trades.  Volume discounts are available for frequent
investors, as are other pricing plans.

Regardless of order size, all customers benefit from outstanding customer
service made possible by our relationship-based approach.  Trade orders can 
be placed over the phone or by computer, and confirmations are sent out
promptly - providing our clients with the information they need to maintain
control over their trading strategies.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of business meeting)

Institutional Services

BUSINESS LINES
CAPITAL MANAGEMENT
INSTITUTIONAL SVCS

PENSION FUND MGMT
CORPORATE TRUST
401(k)

A Variety Of Institutional Services

First Union offers its corporate and institutional clients a variety of
pension fund and trust services.  These include Pension Fund Management,
Corporate Trust and 401(k) Services.

Our capabilities in this area are significantly enhanced by superior
technology.  Years of development effort and investment have paid off in
state-of-the-art hardware and advanced proprietary software systems that
facilitate portfolio and account management, date processing and reporting
services.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of business meeting)

Pension Fund Management

BUSINESS LINES
CAPITAL MANAGEMENT
INSTITUTIONAL SVCS
PENSION FUND MGMT

We Specialize In Managing Retirement Assets For Midsize Organizations

First Union offers pension and fund investment management services to
its corporate and institutional clients.  We specialize in providing
midsize companies, practices and partnerships of all sizes with the 
highest-quality, institutional-caliber investment expertise combined 
with a high-degree of personal attention and tailored portfolio terms.
We are particularly experienced in the growing field of 401(k) management
and can assist clients in planning and implementing a plan of their own.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of business meeting)

Pension Fund Management

BUSINESS LINES
CAPITAL MANAGEMENT
INSTITUTIONAL SVCS
PENSION FUND MGMT

We Can Accommodate The Needs Of Qualified Or Self-Directed Plans

First Union offers investment services for all types of plans, including
qualified and self-directed pension and profit-sharing programs.  We
take a proactive approach to plan structure and asset management to ensure
full compliance with all applicable regulations.  Our value-oriented equity
approach is designed to promote long-term performance and is well-suited
to the management of retirement assets.

Clients enjoy an unusual degree of direct contact with our portfolio 
managers, remaining in command of their pension fund strategies without 
worrying about daily management or administrative responsibilities.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of business meeting)

Pension Fund Management

BUSINESS LINES
CAPITAL MANAGEMENT
INSTITUTIONAL SVCS
PENSION FUND MGMT

First Union Also Provides All Services Related To Plan Design 
And Administration

First Union offers its pension fund clients the choice of selecting services
on a consulting basis or choosing a bundled approach.

We can assist in the structuring of pension profit-sharing plans as well
as administration, recordkeeping and reporting.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of business meeting)

Corporate Trust

BUSINESS LINES
CAPITAL MANAGEMENT
INSTITUTIONAL SVCS
CORPORATE TRUST

Premier Provider Of Transfer Agent Services

*  First Union's Corporate Trust area had more than $90 billion in
   outstandings in 1995.

*  We are one of the top ten Corporate Trust divisions in the U.S., 
   with more than 7,000 bond issues (paying agent or trustees).

*  We provide shareholder services for 250 corporate clients.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of business meeting)

Corporate Trust

BUSINESS LINES
CAPITAL MANAGEMENT
INSTITUTIONAL SVCS
CORPORATE TRUST

Complete Fiduciary Services For A Variety Of Corporate Needs

First Union provides a full range of fiduciary services to corporations,
including administrative, trustee and investment expertise pertaining
to corporate escrow and custody accounts and deferred compensation plans.

We are also a premier provider of transfer agents services for public 
companies.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of business meeting)

Corporate Trust

BUSINESS LINES
CAPITAL MANAGEMENT
INSTITUTIONAL SVCS
CORPORATE TRUST

Our Personalized Approach Results In More Effective Corporate Strategies

First Union's regionally focused approach is a good fit with middle-market
companies seeking a proactive adviser as well as an administrator.

We can assist companies in managing their shareholder communications and
recordkeeping, as well as help set up and implement compensation, bonus
and profit sharing plans that maximize tax savings and create incentives
for long-term service among valued employees.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of business meeting)

401(k) Services

BUSINESS LINES
CAPITAL MANAGEMENT
INSTITUTIONAL SVCS
401(k)

First Union Specializes in Trust Services for 401(k)s and other 
Pension Plans

First Union's Institutional Trust area offers a complete range of trust and
administrative services to employee benefit plans, including defined 
benefit, profit sharing and 401(k) plans.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of business meeting)

401(k) Services

BUSINESS LINES
CAPITAL MANAGEMENT
INSTITUTIONAL SVCS
401(k)

We Specialize In Managing Retirement Assets For Midsize Organizations

401(k) Asset Growth,
1990-1995

Asset Base                              (GRAPH)                       
($ in millions)                                         Number of Plan      
                                        Year            Participants
1990            20
1991           105                        90              1,200
1992           295                        91             13,506
1993           710                        92             24,757
1994           907                        93             68,842
1995         2,163                        94             87,321
                                          95            120,000

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of business meeting)

401(k) Services                 

BUSINESS LINES
CAPITAL MANAGEMENT
INSTITUTIONAL SVCS
401(k)

We Offer A Complete Range Of Customized Services

When it comes to trustee and recordkeeping services, First Union offers
its clients clearly superior technological capabilities that enhance our
ability to track plan data and account information.  Using our technological
prowess, we provide services that satisfy the information needs of
participants at an affordable rate for the sponsor.

<PAGE>

(Drawing of building steps upper left, First Union logo upper right, 
background photo of business meeting)

401(k) Services

BUSINESS LINES
CAPITAL MANAGEMENT
INSTITUTIONAL SVCS
401(k)

Protecting The Long-Term Interests Of Sponsors And Participants

In line with our relationship-based approach to financial services, we
view our role as plan administrator in very proactive terms.  We have
developed a daily valuation product that has received good customer 
rating scores from participants as well as outside, third-party vendors.

Employees in the U.S. have invested $1.2 trillion in 401(k) plans.  If 2%
of that money is invested in a First Union plan, our 401 (k) assets will
top $24 billion.

<PAGE>


<PAGE>

(drawing of building steps upper left, background picture of First Union
Visa Card, First Union logo upper right)

Credit Card Products

First Union's Credit Card
Business Is Growing And Is
Well-Positioned For The Future

BUSINESS LINES
CREDIT CARD PRODUCTS

NATIONAL SOLICITATION
DEBIT CARDS
SMART CARDS

Superior technology, outstanding service and innovative products
have combined with rising consumer demand to support strong
growth in First Union's credit card business.  In fact, managed card
receivables increased 36% in 1995 alone, with the number of card 
accounts rising by 20%.

<PAGE>

(drawing of building steps upper left, background picture of First Union 
Visa Card, First Union logo upper right)

Credit Card Products

First Union's Credit Card
Business Is Growing And Is
Well-Positioned For The Future

BUSINESS LINES
CREDIT CARD PRODUCTS

NATIONAL SOLICITATION
DEBIT CARDS
SMART CARDS

"Card products hold the key to customer relationships and have the potential to
offer unparalleled convenience and access to First Union customers.  By 
committing resources and talent to the development of new technology, we are
building a premier financial services organization without geographic limits
or boundaries."

Fred Winkler
Executive Vice President
Card Products Division

<PAGE>

(drawing of building steps upper left, background picture of First Union 
Visa Card, First Union logo upper right)
(background photo on entire page)

National Solicitation

Our Growth Has Been
Accompanied By Better-Than-
Average Credit Quality

BUSINESS LINES
CREDIT CARD PRODUCTS
NATIONAL SOLICITATION

OVERVIEW
MARKET STRATEGY
LOOKING AHEAD

At the end of 1993, First Union was ranked the 21st largest issuer in the
country; by the end of 1995, we had risen to 17th.  Our cost to acquire
new accounts and our credit quality are better than national averages:
First Union posted a VISA and MasterCard charge-off rate of 3.5% as
of December 31, 1995.

<PAGE>

(drawing of building steps upper left, background picture of First Union 
Visa Card, First Union logo upper right)
(background photo on entire page)

National Solicitation

Our Growth Has Been
Accompanied By Better-Than-
Average Credit Quality

BUSINESS LINES
CREDIT CARD PRODUCTS
NATIONAL SOLICITATION

OVERVIEW
MARKET STRATEGY
LOOKING AHEAD

Top 20
Bank Card Issuers
By Outstandings
December 31, 1995
($ in billions)

13  BancOne             9.7
14  Bank Of America     9.2
15  Bank of New York    8.6
16  NationsBank         7.4
17  First Union         5.4
18  Wells Fargo         4.9
19  Wachovia            4.5

Source:  The Nilson Report

<PAGE>

(drawing of building steps upper left, background picture of First Union 
Visa Card, First Union logo upper right)

Overview

Our Goal:
Increased Market Share In 
The Credit Card Industry

BUSINESS LINES
CREDIT CARD PRODUCTS
NATIONAL SOLICITATION
OVERVIEW

First Union is committed to becoming a major player in the credit card
industry by 1) providing the best in features and service; 2) offering
competitive prices and a wide array of products; and 3) developing the
most advanced systems in the industry for targeted marketing and
application processing.  Growth in our card receivables tells us that this
strategy is working.

<PAGE>

(drawing of building steps upper left, background picture of First Union 
Visa Card, First Union logo upper right)

Overview

Our Goal:
Increased Market Share In
The Credit Card Industry

BUSINESS LINES
CREDIT CARD PRODUCTS
NATIONAL SOLICITATION
OVERVIEW

First Union's
Credit Card Portfolio
Growth of 
Managed Receivables
($ in millions)
(line graph appears here with the following plot points:)
12/93     3/94     6/94     9/94    12/94     3/95     6/95     9/95    12/95
2,160    2,061    2,836    3,237    3,988    4,078    4,529    4,875    5,444

Note:  Managed Card Receivables include $2 billion of receivables that First
       Union securitized and sold.

<PAGE>

(drawing of building steps upper left, background picture of First Union 
Visa Card, First Union logo upper right)

Overview

Our Strengths:  Superior
Products & Service

BUSINESS LINES
CREDIT CARD PRODUCTS
NATIONAL SOLICITATION 
OVERVIEW

First Union issues Visa and MasterCards - the most popular card
brands in the world - to consumers across the nation.  Competitive
rates and fees and ATM access are among the features valued by
our customers.

24-hour account information is provided through our Customer
Relationship Center, which can handle virtually any request within
minutes.  Superior technological systems retrieve complete account
information at the start of each phone call and transfer it intact, if
needed, to speciality areas for immediate response.

<PAGE>

(drawing of building steps upper left, background picture of First Union 
Visa Card, First Union logo upper right)
(background photo on entire page)

Overview

Our Strengths:  Superior
Products & Service

BUSINESS LINES
CREDIT CARD PRODUCTS
NATIONAL SOLICITATION
OVERVIEW

First Union's
Credit Card Portfolio
Chart shows growth in
the number of accounts
(in millions)
(line graph appears here with the following plot points:)
12/93    3/94    6/94    9/94   12/94    3/95    6/95    9/95   12/95
2,171   2,250   2,718   2,987   3,157   3,329   3,384   3,717   3,794

<PAGE>

(drawing of building steps upper left, background picture of First Union 
Visa Card, First Union logo upper right)
(NOVA logo center, background photo on entire page)

Looking Ahead

The NOVA Partnership:
A Strategic Alliance
For The Future

BUSINESS LINES
CREDIT CARD PRODUCTS
NATIONAL SOLICITATION
OVERVIEW

We are augmenting our consumer card efforts with merchant processing
initiatives.  First Union now holds a significant equity position in NOVA
Information Systems, Inc., a leading merchant processing company.  The
NOVA alliance creates the 8th largest merchant processor in the nation,
with approximately $12 billion in bank card sales processed annually
and more than 90,000 participating merchants.

This partnership will allow us to increase our returns from merchant
processing while keeping processing costs down.

<PAGE>

(drawing of building steps upper left, background picture of First Union 
Visa Card, First Union logo upper right)
(background photo on entire page)

Market Strategy

 High Quality Portfolio
*Strong Retention
*Momentum

BUSINESS LINES
CREDIT CARD PRODUCTS
NATIONAL SOLICITATION
MARKET STRATEGY

The credit card industry has become fiercely competitive in the 1990s.
Though millions of Visa cards & MasterCards have been issued worldwide,
credit cards still account for only a small percentage of consumer spending -
leaving plenty of room for expansion.  To take advantage of this opportunity,
however, companies must offer value and target their markets carefully.

First Union focuses its solicitation efforts on high credit quality consumers
with revolving balances.  These consumers recognize the value of the
competitive rates and the special features and promotions we offer.  We retain
cardholders by providing the highest quality customer service - a trait 
identified by consumers as the single most important reason to choose a
credit card company.

<PAGE>

(drawing of building steps upper left, background picture of First Union 
Visa Card, First Union logo upper right)
(background photo on entire page)

Market Strategy

 High Quality Portfolio
*Strong Retention
*Momentum

BUSINESS LINES
CREDIT CARD PRODUCTS
NATIONAL SOLICITATION
MARKET STRATEGY
               
Components of Total
Consumer Installment Debt
($ in billions)
(graph appears here with the following plot points:)

<TABLE>
<CAPTION>
             68     70       72      74      76      78      80      82      84     86      88       90      92       94
<S>       <C>     <C>     <C>     <C>     <C>     <C>    <C>     <C>      <C>     <C>     <C>     <C>      <C>      <C>
auto       34,034  36,515  47,261  54,492  65,880  97,373 111,674 123,549 171,061 246,394  284,189 287,011 257,072  322,001
revolving   1,955   4,804   9,263  13,204  16,313  44,273  54,484  65,870  98,273 134,943  172,363 223,811 255,884  333,414
other      53,227  62,225  73,237  94,664 102,915 116,737 130,780 133,312 166,888 190,148  200,936 229,759 218,124  247,142
total      89,216 103,544 129,761 162,360 185,107 258,382 296,937 322,731 436,221 571,486  657,488 740,581 731,080  902,557
</TABLE>

Source:  Federal Reserve

<PAGE>

(drawing of building steps upper left, background picture of First Union 
Visa Card, First Union logo upper right)
(background photo on entire page)
Market Strategy

Innovative Features Attract
New Cardholders -
And Lock In The Loyalty
Of Existing Customers

BUSINESS LINES
CREDIT CARD PRODUCTS
NATIONAL SOLICITATION
MARKET STRATEGY

First Union offers highly competitive card features and relies on
innovations in this area to gain attention and sustain new account
momentum.  For example, we recently rolled out a unique "Time
Is Money" plan that allows consumers to earn their finance charges
back over time as a reward for account longevity.

<PAGE>

(drawing of building steps upper left, background picture of First Union 
Visa Card, First Union logo upper right)
(background photo on entire page, picture of First Union MasterCard)

Market Strategy

Lifestyle Marketing
Efforts Create
Enthusiasm and Loyalty

BUSINESS LINES
CREDIT CARD PRODUCTS
NATIONAL SOLICITATION
MARKET STRATEGY

First Union also relies on lifestyle marketing to attract new accounts.
In the affinity card area, our partners include colleges and professional
sports teams from across our market.

We also recently unveiled a highly successful "Pick Your Picture Card"
campaign that allows consumers to choose from hundreds of specially
designed theme cards featuring striking graphics of animals, sports and
other interests.

<PAGE>

(drawing of building steps upper left, background picture of First Union 
Visa Card, First Union logo upper right)
(background photo on entire page)

Looking Ahead

A New Century
Offers Opportunity

BUSINESS LINES
CREDIT CARD PRODUCTS
NATIONAL SOLICITATION
LOOKING AHEAD

As we approach the turn of the century, the use of stored value, debit
and credit cards is expected to grow and provide a convenient
alternative to cash.  To take advantage of this growth, First Union will
continue to invest resources in card products over the next decade.
We intend to take the lead in developing alternative delivery channels
and are always searching for new talent, technology, and possible
outsourcing partnerships to achieve our objectives.

<PAGE>

(drawing of building steps upper left, background picture of First Union 
Visa Card, First Union logo upper right)
(background photo on entire page)

Looking Ahead

A New Century
Offers Opportunity

BUSINESS LINES
CREDIT CARD PRODUCTS
NATIONAL SOLICITATION
LOOKING AHEAD

Growth Rates
Of Consumer
Installment Credit
(%)
(Base Year 1978)
(graph appears here with the following plot points:)

                78    80    82    84    86    88    90    92    94

Auto           100%  134%  148%  205%  296%  341%  345%  309%  387%
Revolving      100%  144%  174%  260%  357%  456%  592%  677%  882%
Other          100%  124%  126%  158%  180%  191%  218%  207%  234%


Source:  Federal Reserve Data

<PAGE>


(First Union Logo appears in upper right corner, picture of building with 
people walking towards it appears in upper left corner along with a First 
Union Visa Card, and a First Union Visa Card appears in the lower center part 
of page)

Looking Ahead 

Alternative Delivery
Channels Provide Increasing
Points Of Access


BUSINESS LINES
CREDIT CARD PRODUCTS
NATIONAL SOLICITATION
LOOKING AHEAD


Bank Via The Internet

            Internet Address: URL:http://www.firstunion.com

TODAY

Apply for a credit card; Apply for a consumer loan;
Apply for a home equity loan; Manage your
commercial cash accounts; Check your IRA balance.



<PAGE>

(First Union Logo appears in upper right corner, picture of building with 
people walking towards it appears in upper left corner along with a First 
Union Visa Card, and a picture of a house appears in the lower left corner)

Looking Ahead

Alternative Delivery
Channels Provide Increasing
Points Of Access


BUSINESS LINES
CREDIT CARD PRODUCTS
NATIONAL SOLICITATION
LOOKING AHEAD


Bank Via The Internet

            Internet Address: URL:http://www.firstunion.com

APRIL 1996

Check deposit account balance; Check savings account balance; 
Check credit card balance; Check consumer loan status; 
Order Checks; Get an interim account statement.



<PAGE>

(First Union Logo appears in upper right corner, picture of building with 
people walking towards it appears in upper left corner along with a First 
Union Visa Card, and a picture of a bill appears in the lower middle of page)

Looking Ahead

Alternative Delivery
Channels Provide Increasing
Points Of Access


BUSINESS LINES
CREDIT CARD PRODUCTS
NATIONAL SOLICITATION
LOOKING AHEAD


Bank Via The Internet

            Internet Address: URL:http://www.firstunion.com

DECEMBER 1996

Pay bills on-line; Transfer money between accounts.



<PAGE>

(drawing of building steps upper left, background picture of First Union 
Visa Card, First Union logo upper right)
(background photo of a Visa CheckCard on entire page)

Debit Cards

Responding
To Strong
Consumer Demand

BUSINESS LINES
CREDIT CARD PRODUCTS
DEBIT CARDS

OVERVIEW
MARKET STRATEGY
LOOKING AHEAD

First Union is a leader in the dramatically growing field of debit cards.
Unlike credit cards, debit cards deduct the cost of each purchase directly
from the cardholder's checking account, functioning much like a plastic
check.  70% of all debit card owners report using the card as a frequent
replacement for cash or checks.

<PAGE>

(drawing of building steps upper left, background picture of First Union 
Visa Card, First Union logo upper right)
(background photo of a Visa CheckCard on entire page)

Overview

First Union CheckCard:
An Idea Whose
Time Has Come

BUSINESS LINES
CREDIT CARD PRODUCTS
DEBIT CARDS
OVERVIEW

The popularity of debit cards is fueled in part by the public's widespread
acceptance of ATM cards.  By expanding the concept of direct debits from
a cardholder's checking account beyond ATM, First Union's CheckCard 
helps contribute to growing acceptance of debit cards.

As an indication of their popularity, between October 1, 1994, and
September 30, 1995, Visa added 9.3 million debit card accounts while
MasterCard added 2.5 million.

<PAGE>

(drawing of building steps upper left, background picture of First Union 
Visa Card, First Union logo upper right)
(background photo of a Visa CheckCard on entire page)

Overview

First Union CheckCard:
An Idea Whose
Time Has Come

BUSINESS LINES
CREDIT CARD PRODUCTS
DEBIT CARDS
OVERVIEW
(line graph)
ATM Volume At First Union            Growth Of
ATMs by FUNB Cardholders           FUNB Check Cards
   ($ in millions)                       (%)

   70   109   112                      50     100
   93   94    95                      93-94  94-95

<PAGE>

(drawing of building steps upper left, background picture of First Union 
Visa Card, First Union logo upper right)
(background photo of a Visa CheckCard on entire page)

Market Strategy

Debit Cards:  A Key
Financial Tool  For
Today's Mobile Society


BUSINESS LINES
CREDIT CARD PRODUCTS
DEBIT CARDS
MARKET STRATEGY

The extraordinary acceptance by consumers is an indication that
debit cards are considered a useful financial tool regardless of other
card holdings.

We intend to capitalize on this demand by marketing CheckCard
to existing credit card customers.  Our extensive branch and ATM
network gives us a significant competitive advantage.

<PAGE>

(drawing of building steps upper left, background picture of First Union 
Visa Card, First Union logo upper right)
(background photo of a Visa CheckCard on entire page)

Looking Ahead

A More Convenient
Alternative To Cash

BUSINESS LINES
CREDIT CARD PRODUCTS
DEBIT CARDS
LOOKING AHEAD

Because debit cards are convenient and cost effective, they are destined
to play a major role in society going forward.

Since cash and checks still account for 92% of U.S. point-of-sale dollar
volume, the potential for debit card growth is great.  In addition, the
two primary outlets for debit card use today are gas stations and super-
markets, leaving plenty of room for expansion in terms of merchant 
acceptance and use.

<PAGE>

(drawing of building steps upper left, background picture of First Union 
Visa Card, First Union logo upper right)
(background photo of a Visa CheckCard on entire page)

Looking Ahead

Increasing
Access Points

BUSINESS LINES
CREDIT CARD PRODUCTS
DEBIT CARDS
LOOKING AHEAD

We expect a significant increase in debit card access points over the next
few years.  Partly through strategic alliances with other companies, we
intend to integrate the use of our debit card products with other
traditional and smart card uses.

<PAGE>

(drawing of building steps upper left, background picture of First Union 
Visa Card, First Union logo upper right)
(background photo on entire page, picture of First Union "Smart" Card)

Smart Cards

The Most Promising
Card Product
Of The Future

BUSINESS LINES
CREDIT CARD PRODUCTS
SMART CARDS

OVERVIEW
MARKET STRATEGY
LOOKING AHEAD

First Union is an industry pioneer in the development of "smart" cards
because we believe they offer consumers unequaled convenience and control.

"Smart" cards, also known as stored value cards, look like a credit 
card but contain an embedded microchip that can hold cash value.
Value is automatically deducted from the card at point of sale.  When
a disposable stored value card has been exhausted, it can be kept as
a collector's item or thrown away.  With a rechargeable "smart" card,
value can be added or deducted from a First Union customer's 
account at bank branches or at special ATMs.

<PAGE>

(drawing of building steps upper left, background picture of First Union 
Visa Card, First Union logo upper right)
(background photo on entire page, picture of First Union stored value card)

Overview

Stored-Value Cards:
Offering Unequaled
Convenience & Control

BUSINESS LINES
CREDIT CARD PRODUCTS
SMART CARDS
OVERVIEW

Stored value cards allow consumers to carry spending power without
carrying a lot of cash and enable merchants to accept cards without
worrying about credit approval or handling cash in the store.

Disposable stored value cards can be purchased by anyone, regardless of
bank affiliation or credit history.  Convenience stores, gas stations, fast
food restaurants and vending machines are among the merchants best
suited for stored value acceptance.

<PAGE>

(drawing of building steps upper left, background picture of First Union 
Visa Card, First Union logo upper right)
(background photo on entire page, picture of First Union stored value card)

Overview

A Major Effort
Is Well Under Way

BUSINESS LINES
CREDIT CARD PRODUCTS
SMART CARDS
OVERVIEW

In March 1995, First Union spearheaded the first ever widespread
stored value card program when it announced its First Union VisaCash
program targeting Atlanta's Olympic games and beyond.  We have
partnered with major national merchants to advance the convenience
and acceptance of stored value cards in Atlanta and expect to issue
up to 1 million cards by the summer of 1996.

<PAGE>

(drawing of building steps upper left, background picture of First Union 
Visa Card, First Union logo upper right)
(background eight First Union Smart Cards move around the screen, joining 
together to form the image of a jaguar, picture of First Union stored 
value card)

Market Strategy

Capitalizing On
Strong Merchant &
Consumer Affinity

BUSINESS LINES
CREDIT CARD PRODUCTS
SMART CARDS
MARKET STRATEGY

First Union's marketing efforts in this area capitalize on bringing
together two key market segments: 1) consumers seeking the safety and
convenience of stored value cards, and 2) merchants who welcome the
credit certainty and lower transaction costs.

Sporting events have proved ideal for unrolling the technology as they
bring together receptive consumers and merchants in a contained
environment.

<PAGE>


(drawing of building steps upper left, background picture of First Union 
Visa Card, First Union logo upper right)
(background photo on entire page, picture of First Union stored value card)

Market Strategy

The Spot Card:
A Successful Stored
Value Card In Jacksonville

BUSINESS LINES
CREDIT CARD PRODUCTS
SMART CARDS
MARKET STRATEGY

August 18, 1995, was a day of firsts for fans of the Jacksonville Jaguars
National Football League team. They witnessed the first home game of the 
Jaguars in their newly renovated stadium and participated in the 
first stored value card program ever to be introduced at a major sports 
event. Using their aptly named "Spot Card," participating fans could 
purchase food and other merchandise throughout the complex.

This achievement capped a 2-year effort by First Union. We provided all 
services, including program and card design, marketing, merchant procedures, 
and terminal and technical system design. Stadium outlets included pedestal
terminals as well as special belts linked to hand-held terminals that enabled
mobile vendors to accept the Spot Card.

<PAGE>

(drawing of building steps upper left, background picture of First Union 
Visa Card, First Union logo upper right)
(background photo on entire page, picture of First Union stored value card)

Market Strategy

A Successful First
Season That Exceeded
All Expectations

BUSINESS LINES
CREDIT CARD PRODUCTS
SMART CARDS
MARKET STRATEGY

By the end of the football season, the "Spot Card" program was a 
proven success.  Over 600 different pieces of equipment were installed to
handle the activity from the more than 20,000 Spot Cards issued.

All together, First Union's Spot Card program generated more than
$700,000 in sales and comprised nearly 10% of all concession and novelty
sales for the year.  These sales totals were double all previous estimates.

<PAGE>

(drawing of building steps upper left, background picture of First Union 
Visa Card, First Union logo upper right)
(background photo on entire page, picture of First Union stored value card)

Looking Ahead

Capitalizing On A
Clear Competitive Edge

BUSINESS LINES
CREDIT CARD PRODUCTS
SMART CARDS
LOOKING AHEAD

The success of the Spot Card program in Jacksonville and the First
Union VisaCash effort in Atlanta have both focused tremendous
attention on our stored value capabilities and created opportunities for
First Union in this area.

In addition, we have embarked on strategic alliances with other
companies to encourage the widespread acceptance of stored value
cards across the U.S.  For example, First Union has formed a 
partnership with Diebold to retrofit all First Union ATMs for use in
restoring value on our smart cards, the first step in a campaign to
make stored value cards a viable, convenient alternative for everyone.

<PAGE>

(drawing of building steps upper left, background picture of First Union 
Visa Card, First Union logo upper right)
(background photo on entire page, picture of First Union stored value card)

Looking Ahead

A New Concept Debuts
Before The Eyes Of The World

BUSINESS LINES
CREDIT CARD PRODUCTS
SMART CARDS
LOOKING AHEAD

First Union has scheduled a massive stored value roll-out of First Union
VisaCash in the Atlanta area to coincide with the opening of the 1996
Olympics.  Our stored value program will enable attendees to purchase
food, mementos and services throughout the Olympic complex as well
as at area merchants that display the VisaCash logo.

Following the Olympics, we intend to introduce stored value cards
in major metropolitan areas around the Southeast, with and eye toward
distribution throughout the South by 1998.  The priority we place
on these efforts is an indication of our conviction that stored value cards
are the premier cash alternative of the future.

<PAGE>

(drawing of building steps upper left, background picture of house center,
First Union Logo upper right)

First Union Mortgage Lending

First Union Mortgage
Lending Services Build
Foundations For Living


BUSINESS LINES
MORTGAGE LENDING

MORTGAGE CORP
HOME EQUITY BANK

First Union Mortgage Services includes First Union Mortgage 
Corporation (FUMC) and First Union Home Equity Bank, N.A.
(FUHEB).  Both organizations are dedicated to providing quality service
and solid loan products to customers throughout the United States.

<PAGE>
(drawing of building steps upper left, background picture of house center, 
First Union Logo upper right)

(Photo of Jim Maynor Lower left)

First Union Mortgage Lending

First Union Mortgage
Lending Services Build
Foundations For Living


BUSINESS LINES
MORTGAGE LENDING

MORTGAGE CORP
HOME EQUITY BANK

"First Union Mortgage Lending is focused on fulfilling 
the dream of home ownership and enriching that 
experience through lifetime partnerships with our
customers.  Pursuant to this vision, we offer a product
selection as complete as any in the mortgage industry.
We intend to leverage our internal systems and people
to create new business relationships and to continue
to search for new means to fuel loan and service fee
income growth."

Jim Maynor
President, First Union
Mortgage Corporation

<PAGE>
(drawing of building steps upper left, background picture of house center, 
First Union Logo upper right)


First Union Mortgage Corporation

Nationwide Marketing
Strategy Keeps
First Union Mortgage
Corporation In The Lead


BUSINESS LINES
MORTGAGE LENDING
MORTGAGE CORP

First Union Mortgage Corporation offers various first mortgage programs
marketed through our branch network and 83 additional mortgage
origination offices.  First Union continues to pursue partnerships with
Fortune 1000 companies and maintains relationships with Northern Telecom,
PepsiCo, General Mills, GTE and Kraft, to name a few.

At December 31, 1995, First Union is ranked as the 9th largest servicer
of mortgage loans in the United States with a servicing portfolio of
$51.5 billion.

<PAGE>
(drawing of building steps upper left, background picture of house center, 
First Union Logo upper right)


First Union Mortgage Corporation

Nationwide Marketing
Strategy Keeps
First Union Mortgage
Corporation In The Lead


BUSINESS LINES
MORTGAGE LENDING
MORTGAGE CORP

Ranking of the 
top 10 mortgage
servicing companies
12/31/95
($in billions)

Rank    Servicer                            Dec. 95 Volume
1       Norwest/Prudential Mortgage                 147.00
2       Countrywide Funding                         132.14
3       Chase Manhattan/Chemical                    128.36
4       GE Capital Mortgage Corp.                   109.50
5       Fleet Mortgage Group                        103.61
6       NationsBank & Affiliates                     81.43
7       GMAC Mortgage Group                          65.22
8       BankAmerica                                  63.12
9       First Union Mortgage Corp.                   51.50
10      Home Savings of America                      49.56

Source:  Inside Mortgage Finance, 1/26/96

<PAGE>

(drawing of building steps upper left, background picture of house center, 
First Union Logo upper right)


Recent Activity

Production And 
Loan Servicing
Continue To Grow


BUSINESS LINES
MORTGAGE LENDING
MORTGAGE CORP

1995 was a great year for profitability, servicing, and overall improvements
at First Union Mortgage Corporation.  Accomplishments for the year included:

   -Total residential origination volume of $2.7 billion.

   -Service portfolio up to $51.5 billion, nearly 51% growth 
    from 1994, with ten-year annual growth rate at 22%.

<PAGE>

(drawing of building steps upper left, background picture of house center, 
First Union Logo upper right)


Recent Activity

Production And
Loan Servicing
Continue To Grow


BUSINESS LINES
MORTGAGE LENDING
MORTGAGE CORP.

Mortgage Loan
Servicing Portfolio

Volume of
Loans Serviced
12/31/95
($ in billions)

(chart graph)
8.2  9.8  10.8  10.6  15.3  19.4  24.1  24.4  34.8  34.2  51.5
 85   86   87    88    89    90    91    92    93    94    95

 Note:  22.6% annual rate of return over this ten year period.
        *Includes $10.7 billion from First Fidelity portfolio.

<PAGE>
(drawing of building steps upper left, background picture of house center, 
First Union Logo upper right)


Future Growth

Product Diversity And
Quality Service Are The Keys
To Long-Term Growth


BUSINESS LINES
MORTGAGE LENDING
MORTGAGE CORP

The focus of First Union's Residential Lending Team in 1996 is to lower
origination cost and increase market share within our banking
region.  During 1995, the cost per unit of origination fell by over 50% as
volume increased and costs were reduced.  Future growth will depend
on FUMC's ability to reach out to new customers with a variety of products
while continuing to maintain and grow its mortgage servicing
portfolio with quality loans.

<PAGE>
(drawing of building steps upper left, background picture of house center, 
First Union Logo upper right)


First Union Home Equity Bank, N.A.

BUSINESS LINES
MORTGAGE LENDING
HOME EQUITY BANK

An Extensive Branch Network,
Active Wholesale Unit And 
Prominent Affinity Relations
Help Increase Our Second 
Mortgage Business

First Union Home Equity Bank provides equity financing to more than
100,000 homeowners throughout the nation.  FUHEB operates 141
locations in 35 states and a central processing unit that provides home
equity loans in 13 additional states.  FUHEB also purchases and sells
loans anywhere in the U.S. through its Wholesale Unit.

FUHEB offers second mortgage loans with fixed or adjustable rates as well
as lines of credit.  FUHEB has established affinity relationships with
USAA, AFBA and two credit unions.

<PAGE>
(drawing of building steps upper left, background picture of house center, 
First Union Logo upper right)


Recent Activity

Growth In Loan Outstandings
Continues To Increase As
Consumers Seek Alternative


BUSINESS LINES
MORTGAGE LENDING
HOME EQUITY BANK

FUHEB recently concluded one of its best years.  Record-breaking
financial performance in 1995 included $1.228 billion in loan volume
and a loan growth rate of 25% or $600 million.  Since 1987, loans have
increased from $727 million to $3 billion.  FUHEB's goal is to increase
loans to $5 billion by 2000, indicating a 13.7% compound annual 
growth rate.

<PAGE>
(drawing of building steps upper left, background picture of house center, 
First Union Logo upper right)


Recent Activity

Growth In Loan Outstandings
Continues To Increase As
Consumers Seek Alternative


BUSINESS LINES
MORTGAGE LENDING
HOME EQUITY BANK

First Union Home 
Equity Bank

Total Loans
Outstanding

Period End
Outstandings
($ in billions)

Percentage
Growth
Since 1990
(line graph starts)
 1.4    1.6    1.8    2.0    2.3    3.0
       14.3   28.6   42.9   64.3  114.3
 90     91     92    93      94     95 
 
<PAGE>
(drawing of building steps upper left, background picture of house center, 
First Union Logo upper right)


Future Growth

Tremendous Market Potential
For Second Mortgages
Leads Strategic Planning


BUSINESS LINES
MORTGAGE LENDING
HOME EQUITY BANK

Less than 25% of the population has a second mortgage, and there is an
estimated $3.8 trillion in homeowner's equity in the national housing
market.  FUHEB's potential, if it captures 0.5% of the national market,
is $19 billion in loan growth.



<PAGE>

(drawing of people climbing stairs in upper left, a picture of three
business people along right hand side, First Union logo in upper right
hand corner)
Banking Services

BUSINESS LINES  
BANKING
COMMERCIAL BANK
CONSUMER BANK  
STATE BANKS

First Union Is One Of America's Strongest Banking Organizations

Banking has long been a core service of First Union.  Today, through
a far-reaching branch network, our state banks offer a full range of
banking products to both consumers and corporate clients.  We are
known for our innovative banking services, convenient delivery
channels and a high level of personal attention to client needs.

<PAGE>
(drawing of people climbing stairs in upper left, a picture of two 
business people along right hand side, First Union logo in upper right
hand corner, picture of Ben C. Maffitt III in the bottom left hand corner)

Commercial Bank

BUSINESS LINES  
BANKING 
COMMERCIAL BANK  
RELATIONSHIP BASED
MIDDLE MRKT FOCUS  
MARKET SEGMENTS  
SMALL BUSINESS BNKG  
CAP MKT SUPPORT

Leveraging Our Expertise To Find Appropriate Solutions To Customers' Needs

1995 marked the commercial bank's first full year of operation under our
redesigned lending systems.  The new bank places renewed emphasis on 
relationship-based selling, streamlined lending and approval processes, and a
commitment to superior customer service.  Our approach is to provide seamless
service to every commercial customer, from the small-business client and our
traditional middle-market business to large corporate customers.

"We successfully redesigned our commercial bank with one thought in mind:
We want all of First Union's commercial customers to benefit from the
efficiency of our processes and the expertise of our relationship teams."
Ben C. Maffitt III

Senior Vice President
Commercial Banking Group

<PAGE>
(drawing of people climbing stairs in upper left, a picture of two 
business people along right hand side, First Union logo in upper right
hand corner, picture of Malcolm T. Murray Jr. in the bottom left hand corner)

Commercial Bank

BUSINESS LINES  
BANKING  
COMMERCIAL BANK  
RELATIONSHIP BASED
MIDDLE MRKT FOCUS  
MARKET SEGMENTS  
SMALL BUSINESS BNKG  
CAP MKT SUPPORT




Leveraging Our Expertise To Find Appropriate Solutions To Customers' Needs

The success of re-engineering is reflected in the bottom line.
In 1995, we nearly doubled the amount of revenue generated per relationship
manager: $480,000 per manager in 1995, compared with $250,000 per manager
in 1994.

On February 15, 1996, full implementation of the new commercial bank took
place in First Union's northeastern region.  We anticipate that customers
in this region will also benefit from our enhanced product and service
resources.

"First Union places a premium on quality loan growth diversified by product,
geography and industry.  And our strategy works:  We can point with pride to 
a long record of high credit quality and low levels of credit loss."

Malcolm T. Murray, Jr.

Executive Vice President
and Chief Credit Officer

<PAGE>
(drawing of people climbing stairs in upper left, a picture of two 
business people along right hand side, First Union logo in upper right
hand corner)

A Relationship-Based Business

BUSINESS LINES  
BANKING  
COMMERCIAL BANK  
RELATIONSHIP BASED

Adding Value Through Consultation and Advice

Our commercial bank is founded on the principle of relationship-based
business.  Rather than viewing customers in transactional terms, our
professionals are devoted to adding value to clients' businesses through
consulting and advisory relationships.

In the past, customers often interacted with a single member of the commercial
bank, who had to be such a generalist that it was difficult to meet all
of a client's diverse financial needs.  The new commercial bank enhances our
commitment to forming partnerships with our customers.

<PAGE>
(drawing of people climbing stairs in upper left, a picture of two 
business people along right hand side, First Union logo in upper right
hand corner)

A Relationship-Based Business

BUSINESS LINES  
BANKING  
COMMERCIAL BANK  
RELATIONSHIP BASED

A Three-Part Team Approach

The new organization brings the specialized expertise of three professionals
to every customer relationship.

The Relationship Manager drives the sales function, identifies customer
needs and serves as quarterback for the lending process.

The Underwriter structures solutions to our customers' needs and ensures that
our bank's credit policies are appropriately reflected.

The Portfolio Manager addresses the ongoing credit and financial needs
of our customers, monitors existing credits and identifies opportunities
for cross-selling other products.

<PAGE>
(drawing of people climbing stairs in upper left, a picture of two 
business people along right hand side, First Union logo in upper right
hand corner)

Middle Market Focus

BUSINESS LINES   
BANKING 
COMMERCIAL BANK  
MIDDLE MRKT FOCUS

Northeast:  The Nation's Highest Concentration Of Middle Market Companies

First Union's northeastern region represents the highest concentration of
middle market companies in the United States, a market advantage that fits
well with the middle market focus of our commercial bank.

In defining market segments and dedicating resources throughout our new
organization, a primary goal was to ensure that our new product
and service capabilities are readily accessible to our largest and most
lucrative commercial market.  The middle market segment will receive
the dedicated attention of Relationship Team members who specialize
in addressing the specific financial needs of mid-sized companies.

<PAGE>
(drawing of people climbing stairs in upper left, a picture of two 
business people along right hand side, First Union logo in upper right
hand corner)

Market Segments

BUSINESS LINES  
BANKING  
COMMERCIAL BANK  
MARKET SEGMENTS

Realigning The Market Segment Focus

Before we began the process of redesigning our commercial bank, First
Union removed all prior assumptions from the equation.  Chief among
these was the traditional market segment structure of the bank.  By 
carefully asking the customers themselves what they want, we learned
from our research that serving our customers best meant completely
realigning our market-segment focus.  We were able to clearly identify
four distinct market segments, based on a company's annual revenue -
each with a specific set of financial and service needs.

<PAGE>
(drawing of people climbing stairs in upper left, a picture of two 
business people along right hand side, First Union logo in upper right
hand corner)

Market Segments

BUSINESS LINES  
BANKING  
COMMERCIAL BANK  
MARKET SEGMENTS

Four Distinct Market Segments

Company Revenue                 First Union Banking Area

<$5 million                    Small Business/
                               Community Banking

$5 million-$20 million         Commercial Banking

$20 million-$100 million       Middle Market Banking

>$100 million                  Corporate Banking

<PAGE>
(drawing of people climbing stairs in upper left, a picture of two 
business people along right hand side, First Union logo in upper right
hand corner)

Market Segments

BUSINESS LINES  
BANKING 
COMMERCIAL BANK  
MARKET SEGMENTS

A More Efficient Banking Process



By focusing our resources to meet the specific needs of customers in each
market segment, we will bring our customers a more efficient banking
process, while allowing us to better and more appropriately deploy our
product and marketing resources.

<PAGE>
(drawing of people climbing stairs in upper left, a picture of two 
business people along right hand side, First Union logo in upper right
hand corner)

Small Business Banking

BUSINESS LINES  
BANKING  
COMMERCIAL BANK  
SMALL BUSINESS BNKG

Reaping The Rewards Of A Streamlined Loan Process

First Union has redesigned our lending process for small businesses -
companies with revenues under $5 million.  Customers now benefit from
the increased efficiency of a streamlined lending process.

Loan applications are taken over the phone in a single interview lasting
30-45 minutes, and applications are guaranteed a 24-hour turnaround.
In 1995, initial credit decisions averaged 13 hours, and customers had money
in hand in an average of 23 days.

The unit is staffed by professionals who quickly determine customer
lending needs and documentation requirements, allowing us to turn
initial requests into "on-the-books" loans quickly.

<PAGE>
(drawing of people climbing stairs in upper left, a picture of two 
business people along right hand side, First Union logo in upper right
hand corner)

Small Business Banking

BUSINESS LINES  
BANKING  
COMMERCIAL BANK  
SMALL BUSINESS BNKG

Loans To Small Businesses Soar

In the new commercial bank, First Union has originated an average
of $53 million in small-business loans per month.  We ended 1995 with $640 
million in outstandings, more than three times the total outstandings prior
to the commercial bank redesign.

<PAGE>
(drawing of people climbing stairs in upper left, a picture of two 
business people along right hand side, First Union logo in upper right
hand corner)

Small Business Banking

BUSINESS LINES  
BANKING  
COMMERCIAL BANK  
SMALL BUSINESS BNKG

Loans To Small Businesses Soar

(Here appears a graph of growth in Loans Outstanding 1995 of Small Business 
Banking Division. Below are plot points)



Small Business
Banking Division

Growth In Loans
Outstanding, 1995
($ in millions)         117     251     370     640

                        1Q95    2Q95    3Q95    4Q95

<PAGE>
(drawing of people climbing stairs in upper left, a picture of two 
business people along right hand side, First Union logo in upper right
hand corner)

Small Business Banking

BUSINESS LINES  
BANKING  
COMMERCIAL BANK  
SMALL BUSINESS BNKG

Potential In The Northern Region

The new small-business process has been introduced in First Union's northern
region.  More than 50 experienced lending professionals are now 
headquartered in Philadelphia, devoted to serving the financial needs
of small businesses throughout our northern franchise.  Early results
indicate a high level of customer demand.

<PAGE>
(drawing of people climbing stairs in upper left, a picture of two 
business people along right hand side, First Union logo in upper right
hand corner)

Capital Markets Support

BUSINESS LINES  
BANKING  
COMMERCIAL BANK  
CAP MKT SUPPORT

Training To Become Financial Consultants

A primary goal of re-engineering the commercial bank is to better serve
our commercial customers by offering the industry's broadest array
of financial products.

In 1996, all commercial bankers are taking part in a comprehensive 
training initiative - known as Project XXIV - designed to bring our
professionals the product knowledge and consulting expertise needed
to meet all of our customers' financial needs.  Training focuses on the
importance of viewing financial needs from a customer's perspective.

<PAGE>


(drawing of people climbing stairs in upper left, a picture of two 
business people along right hand side, First Union logo in upper right
hand corner)

Capital Markets Support

BUSINESS LINES  
BANKING  
COMMERCIAL BANK  
CAP MKT SUPPORT

Project XXIV

Project XXIV will expand First Union's ability to cross-sell capital
markets products to the traditional commercial bank customer.  Those
customers who in the past sought the expertise of Wall Street firms for their
non-traditional financial needs will now be aware of our extensive Capital
Markets resources and capabilities.

In short, Project XXIV will allow our commercial bankers to anticipate
customer needs and offer unsurpassed expertise in determining appropriate
financial solutions.



<PAGE>

(First Union Logo in upper right corner, drawing of people climbing stairs 
in upper left, photo of H. Burt Melton, Executive Vice President for Consumer 
Credit and Bank Related Services, background photo is of a woman reading 
a paper)

Consumer Bank

BUSINESS LINES
BANKING
CONSUMER BANK
CONS BANK REDESIGN
CONSUMER ACCESS
BRANCH SYSTEM

First Point Of Access

First Union's full-service banking network includes nearly 2,000 offices--our
customers' traditional point of first access. Our strategies focus on providing
outstanding service and on expanding the number and variety of products 
available through our branches.

"At First Union, we are focusing on finding new and better ways to deliver
our products and services. Whether it's technologically sophisticated `remote
banking' or enhanced customer relationship centers, we want to offer 
customers added value."

H. Burt Melton
Executive Vice President
for Consumer Credit and
Bank Related Services

<PAGE>


(drawing of people climbing the stairs in left hand corner, 
background picture of business
woman in center of page, First Union logo in upper right hand corner)

Consumer Bank Redesign

BUSINESS LINES  
BANKING  
CONSUMER BANK  
CONS BANK REDESIGN

Redefining Retail

We are designing a new, customer-driven consumer bank organized into four
integrated areas:

(1)  retail centers to focus on helping current customers meet their 
financial goals,
(2)  customer relationship centers to find new customers and service accounts
over the telephone,
(3)  an external sales force, to develop new business with small-business
and consumer clients and
(4)  advanced self service options, to let customers use technology to
conduct the business they once did at the teller window.

<PAGE>
(drawing of people climbing the stairs in left hand corner, background 
picture of business woman in center of page, First Union logo 
in upper right hand corner)

Consumer Bank Redesign

BUSINESS LINES  
BANKING  
CONSUMER BANK  
CONS BANK REDESIGN

Retooling For Customer Satisfaction

Pilot sites for the new retail centers in two North Carolina communities will 
be operating in 1996.  All aspects of the operations will be studied with an
eye toward efficiency and customer satisfaction.  Once refinements occur, 
implementation of the new bank will begin during 1996.

<PAGE>
(drawing of people climbing the stairs in left hand corner, picture of John R.
Georgius at bottom left hand corner,background picture of business
woman in center of page, First Union logo in upper right hand corner)

Consumer Bank Redesign

BUSINESS LINES  
BANKING  
CONSUMER BANK  
CONS BANK REDESIGN

John Georgius, First Union Vice Chairman:

"The primary goal is to position the consumer bank so that we are acting from
a position of strength in the face of unprecedented change in the banking  
industry.  We want to make constructive changes in the way we serve customers -
at our customers' direction and in our customers' best interests."

John R. Georgius
Vice Chairman,
First Union Corporation

<PAGE>
(drawing of people climbing the stairs in left hand corner, background
picture in bottom left hand corner, background picture of business
woman in center of page, First Union logo in upper right hand corner)

Integrated Consumer Access

BUSINESS LINES  
BANKING  
CONSUMER BANK  
CONSUMER ACCESS

Expanded Points Of Access

First Union intends to gain an increased share of the customer base 
nationally through better electronic delivery channels.  Our expanded
points of access include enhanced ATMs (we have the nation's third largest
ATM network), redesigned retail centers, centralized customer 
relationship centers, the "direct" telephone bank and the Internet.

<PAGE>
(drawing of people climbing the stairs in left hand corner, background 
picture of business woman in center of page, First Union logo in 
upper right hand corner)

Integrated Consumer Access

BUSINESS LINES   
BANKING  
CONSUMER BANK  
CONSUMER ACCESS

Banking Anywhere, Anytime

Customers will be able to walk into a branch anywhere in our marketplace
- - which includes 12 states and Washington, D.C. - and have the same access
to account information, the same products, and the same policies as if they
were in their home branches.

<PAGE>
(drawing of people climbing the stairs in left hand corner, background 
picture of business woman in center of page, First Union logo in 
upper right hand corner)

Integrated Consumer Access

BUSINESS LINES  
BANKING 
CONSUMER BANK  
CONSUMER ACCESS

Bridging The Move to Future Delivery Channels

We can't predict how customers will prefer to do their banking in the 
future.  Some may want to bank at home by computer; others may elect
to use plastic cards at their local branches, or touch-screens on their
televisions, or ATMs at convenience stores.

Our strategy is to build a transitional bank that will bridge the movement to 
better delivery channels in the future while meeting the needs of customers
who prefer dealing with a person at the teller window.

<PAGE>
(drawing of people climbing the stairs in left hand corner, background 
picture of building in bottom left hand corner, background 
picture of business woman in center of page, First Union logo in 
upper right hand corner)

Branch System

BUSINESS LINES  
BANKING  
CONSUMER BANK  
BRANCH SYSTEM

Leveraging Our Branches For Product Sales

First Union has the nation's most convenient and accessible branch system,
and we leverage that base for product sales among our 11 million customers. 
Our bankers work to build long-term relationships with customers.

<PAGE>
(drawing of people climbing the stairs in left hand corner, background 
picture of building in bottom left hand corner, background 
picture of business woman in center of page, First Union logo in 
upper right hand corner)

Branch System

BUSINESS LINES  
BANKING  
CONSUMER BANK  
BRANCH SYSTEM

Benefits To Customers, Sources Of Revenue For Our Company

Our branches carry out not only traditional banking functions - deposit
services, lending - but also sales of new or expanded product areas we have
invested in to provide added benefits to customers and more sources of
revenue for our company.  These include products and services from our
Capital Management Group and our Card Products Group.

<PAGE>
(drawing of people climbing the stairs in left hand corner, background 
picture of building in bottom left hand corner, background 
picture of business woman in center of page, First Union logo in 
upper right hand corner)

Branch System

BUSINESS LINES  
BANKING 
CONSUMER BANK  
BRANCH SYSTEM

Branches:  Fertile Fields

Leveraging the capability of our existing branches isn't just focused on
increasing product sales.  Branches also are fertile fields from which to
harvest credit cards, auto loans and mortgages, which can be retained or
securitized and sold to investors.  We also are building a reliable 
investor network for these products.

<PAGE>
(drawing of people climbing stairs in upper left hand corner, drawing of
a map of eastern seaboard along the right side, First Union logo in 
upper right hand corner)

Geographic Reach

BUSINESS LINES  
BANKING 
STATE BANKS  
NORTHERN REGION
VA, MD & WASH. D.C.  
NORTH CAROLINA  
SOUTH CAROLINA  
TENNESSEE  
GEORGIA
FLORIDA

Local And Interstate Banking:  The Payoff For Our Customers

First Union believes that communities are best served by placing appropriate
decision making authority in the hands of our local bankers.  Even though First
Union's network now spans from Florida to Connecticut, each banking office 
retains a local focus.

First Union realizes the added value to customers of being able to bank across
state lines - which became possible on September 27, 1995.  This capability is 
our customers' big payoff for the investments we made in single operating 
systems.  Because of this, we were prepared for interstate banking far ahead of
most other banks.

First Union now offers seamless service to all customers no matter where they
are - making our array of products and services available to all customers in
every region.

<PAGE>
(drawing of people climbing stairs in upper left hand corner, bottom left
hand corner picture of Donald C. Parcells, map drawing of Northern region 
toward upper right, First Union logo in upper right hand corner.)


Northern Region


                                        BUSINESS LINES
                                        BANKING 
                                        STATE BANKS
                                        NORTHERN REGION

Leadership

"I can't think of an organization that's better positioned to be successful.
We have geographic coverage and can make the kind of investments smaller 
companies can't afford.  First Union is well focused and is pushing hard to be
more than just a traditional bank."

Donald C. Parcells
President And General Banking Executive
First Union North

<PAGE>
(drawing of people climbing stairs in upper left hand corner, drawing
of map of Northern region towards upper right hand side, First Union logo 
in upper right hand corner)

Northern Region


                                        BUSINESS LINES
                                        BANKING
                                        STATE BANKS
                                        NORTHERN REGION

The Market And Its Potential

Serves New Jersey, New York, Connecticut, Pennsylvania and Delaware
        * Assets, $36 billion
        * Loans, $25 billion
        * Deposits, $28 billion
        * Deposit Share for Key Markets:
                - New Jersey, 12.8%; Rank, 1st
                - Hudson Valley, N.Y., 7.4%; Rank, 2nd
                - N.E. Pennsylvania, 14%; Rank, 4th
                - Fairfield County, Conn., 4.0%; Rank, 5th

<PAGE>
(drawing of people climbing stairs in upper left hand corner, drawing of
map of Northern region towards upper right side, First Union logo in upper 
right hand corner)

Northern Region


                                        BUSINESS LINES
                                        BANKING 
                                        STATE BANKS
                                        NORTHERN REGION

The Market And Its Potential

Strategies:

        * Bring First Union's products, services and capital resources to bear 
          on operations in the former First Fidelity region
        
        * Serve our customers while increasing revenue through more efficient 
          processing, an expanded sales focus and a comprehensive approach
          to serving our customers' individual financial needs

<PAGE>
(drawing of people climbing stairs in upper left hand corner, picture of
Ben Jenkins in bottom left hand corner, map drawing of VA, MD, DC towards 
upper right, First Union logo in upper right hand side)

Virginia, Maryland And Washington, D.C.


                                        BUSINESS LINES
                                        BANKING
                                        STATE BANKS
                                        VA, MD & WASH. D.C.

Leadership

"Banks must be flexible and creative, remaking themselves as they go,
in order to thrive in tomorrow's marketplace."

Ben Jenkins
President And CEO
First Union National Bank Of Virginia

<PAGE>
(drawing of people climbing stairs in upper left hand side, map drawing 
of VA, MD, DC towards upper right, First Union logo in upper right hand corner)

Virginia, Maryland And Washington, D.C.


                                        BUSINESS LINES
                                        BANKING
                                        STATE BANKS
                                        VA, MD & WASH. D.C.

The Market And Its Potential                           

Serves every major market in Virginia and Maryland - Richmond, Norfolk, Roanoke
and Baltimore - as well as the Washington, D.C., metropolitan area.


($ in billions)                 Virginia        Maryland        Wash., D.C.  
                Assets          $11.0           $2.2            $2.4
                Loans            $7.3           $1.1            $0.6
                Deposits         $7.2           $1.2            $1.7
                Deposit Share     12%            5%              18%
                Rank              3rd            5th             3rd
                                (chart)

<PAGE>
(drawing of people climbing stairs in upper left, map drawing of VA, MD, DC 
towards upper right, First Union logo in upper right hand corner)

Virginia, Maryland And Washington, D.C.


                                        BUSINESS LINES
                                        BANKING
                                        STATE BANKS
                                        VA, MD & WASH. D.C.

The Market And Its Potential

Strategies:
        * Increase fee income by aggressively selling investment, cash
          management and capital markets products
        * Consolidate First Fidelity's Maryland franchise into First Union's
          Maryland franchise and increase sales
        * Make 1996 "the year of the customer" by encouraging employees to 
          seek innovative ways to serve our customers' financial needs

<PAGE>
(drawing of people climbing stairs in upper left corner, picture of Mac Everett
in bottom left hand corner, map drawing of NC towards upper right, First Union
logo in upper right hand corner)

North Carolina


                                        BUSINESS LINES
                                        BANKING 
                                        STATE BANKS
                                        NORTH CAROLINA
Leadership

"Our willingness to embrace change in a way that responds to the needs of 
the marketplace is the key to our success."

Mac Everett
Chairman, CEO And President
First Union National Bank Of North Carolina

<PAGE>
(drawing of people climbing stairs in upper left, map drawing of NC towards
upper right, First Union logo in upper right hand corner)


North Carolina


                                        BUSINESS LINES
                                        BANKING 
                                        STATE BANKS
                                        NORTH CAROLINA

The Market And Its Potential

Serves entire state.
        * Assets, $27.4 billion
        * Loans, $19.4 billion
        * Deposits, $15.8 billion
        * Deposit Share, 20%; Rank, 1st

<PAGE>
(drawing of people climbing stairs in upper left, map drawing of NC towards
upper right, First Union logo in upper right hand corner)


North Carolina


                                        BUSINESS LINES
                                        BANKING
                                        STATE BANKS
                                        NORTH CAROLINA

The Market And Its Potential

Strategies:
        * Position our bank in fast-growing markets in the state; the 1996
          purchase of Raleigh Federal strengthens our market share in Raleigh
          and gives us entry into other markets in eastern North Carolina
        
        * Increase retail investment market share

        * Differentiate ourselves from our competition by developing creative
          solutions that meet the financial needs of our customers

        * Raise the level of our relationship service and selling skills.

<PAGE>
(drawing of people climbing stairs in upper left, picture of Sid Tate in 
in bottom left hand corner,
map drawing of SC towards upper right, First Union logo in upper right 
hand corner)


South Carolina


                                        BUSINESS LINES
                                        BANKING
                                        STATE BANKS
                                        SOUTH CAROLINA

Leadership

"We're gaining momentum in the market.  We're going to continue to deliver 
superior products, unparalleled service and exceptional performance as we
become the bank of choice - and the employer of choice - in the state."

Sid Tate
Chairman And CEO
First Union Bank Of South Carolina

<PAGE>
(drawing of people climbing stairs in upper left, map drawing of SC towards
upper right, First Union logo in upper right hand corner)

South Carolina


                                        BUSINESS LINES
                                        BANKING
                                        STATE BANKS
                                        SOUTH CAROLINA

The Market And Its Potential

Serves South Carolina's major markets: Greenville, Columbia, Charleston, Rock 
Hill and Greenwood.

        * Assets, $3.2 billion
        * Loans, $2.3 billion
        * Deposits, $2.6 billion
        * Deposit Share, 7%; Rank, 4th

<PAGE>
(drawing of people climbing stairs in upper left, map drawing of SC towards
upper right, First Union logo in upper right hand corner)

South Carolina


                                        BUSINESS LINES
                                        BANKING
                                        STATE BANKS
                                        SOUTH CAROLINA

The Market And Its Potential

Strategies:
        * Increase annual earnings by 10% or greater

        * Increase services to 3.5 services per household

        * Increase ROE to 21%

<PAGE>
(drawing of people climbing stairs in upper left, map drawing of TN towards
upper right, picture of Bob Reid in bottom left hand corner, 
First Union logo in upper right hand corner)


Tennessee


                                        BUSINESS LINES
                                        BANKING
                                        STATE BANKS
                                        TENNESSEE

Leadership

"We will deliver superior sales and service in order to delight each customer,
create pride in every employee, achieve our financial objectives for 
shareholders, and add value to our communities."

Bob Reid
Chairman, President And CEO
First Union National Bank of Tennessee

<PAGE>
(drawing of people climbing stairs in upper left, map drawing of TN towards
upper right, First Union logo in upper right hand corner)


Tennessee       


                                        BUSINESS LINES
                                        BANKING
                                        STATE BANKS
                                        TENNESSEE

The Market And Its Potential

Serves markets in eastern and middle Tennessee, including the Nashville
metropolitan area.

        * Assets, $2.3 billion
        * Loans, $1.2 billion
        * Deposits, $1.7 billion
        * Deposit Share, 3%; Rank, 7th

<PAGE>
(drawing of people climbing stairs in upper left, map drawing of TN towards
upper right, First Union logo in upper right hand corner)


Tennessee


                                        BUSINESS LINES
                                        BANKING 
                                        STATE BANKS
                                        TENNESSEE

The Market And Its Potential

Strategies:
        * Use customer feedback to measure how well we are meeting our 
          customers' financial needs

        * Provide customers the opportunity to use alternative delivery
          systems for financial products and services

        * Ensure a smooth transition for recently acquired Brentwood National
          customers to First Union

        * Cross-sell First Union products services to existing customers to
          better meet their financial needs

<PAGE> 
(drawing of people climbing stairs in upper left, map drawing of GA towards
upper right, picture of David Carroll in bottom left hand corner, 
First Union logo in upper right hand corner)


Georgia


                                        BUSINESS LINES
                                        BANKING
                                        STATE BANKS
                                        GEORGIA

Leadership

"Everything we do must be with the customer in mind.  We must treat our
customers the way we want to be treated and ensure that every encounter is 
first rate."

David Carroll
President And CEO
First Union National Bank of Georgia

<PAGE>
(drawing of people climbing stairs in upper left, map drawing of GA towards
upper right, First Union logo in upper right hand corner)


Georgia


                                        BUSINESS LINES
                                        BANKING 
                                        STATE BANKS
                                        GEORGIA

The Market And Its Potential

Serves Georgia's six major markets: Atlanta, Augusta, Columbus, Macon/Albany/
Valdosta,Dalton/Rome/Newnan/Griffin and Savannah.

        * Assets, $12.1 billion
        * Loans, $9.3 billion
        * Deposits, $7.9 billion
        * Deposit Share, 10%; Rank, 4th

<PAGE>
(drawing of people climbing stairs in upper left, map drawing of GA towards
upper right, First Union logo in upper right hand corner)


Georgia


                                        BUSINESS LINES
                                        BANKING
                                        STATE BANKS
                                        GEORGIA

The Market And Its Potential

Strategies:
        * Continue to grow the bank's key business segments: commercial
          bank, consumer bank, affluent market, government banking and 
          commercial finance

        * Focus on boosting deposit share in top 30 growth counties in the 
          state while maximizing profitability

        * Increase noninterest income by bringing Capital Markets  and Capital
          Management capabilities to this growing market.

<PAGE>
(drawing of people climbing stairs in upper left, map drawing of FL towards
upper right, picture of Byron Hodnett in bottom left hand corner, 
First Union logo in upper right hand corner)


Florida


                                        BUSINESS LINES
                                        BANKING
                                        STATE BANKS
                                        FLORIDA

Leadership

"Our growing base of traditional commercial and consumer banking services
gives us the strength to embrace and lead the change facing our industry.
Expansion of remote, terminal-based banking services will further enable
us to reach our customers in ways most convenient to them."

Byron Hodnett
CEO
First Union National Bank Of Florida

<PAGE>
(drawing of people climbing stairs in upper left, map drawing of FL towards
upper right, First Union logo in upper right hand corner)


Florida


                                        BUSINESS LINES
                                        BANKING
                                        STATE BANKS
                                        FLORIDA

The Market And Its Potential

Second largest bank in the state, reaching 95% of Florida's population
through 555 branches.

        * Assets, $36.6 billion
        * Loans, $24.0 billion
        * Deposits, $29.8 billion
        * Deposit Share, 19%; Rank, 2nd

<PAGE>
(drawing of people climbing stairs in upper left, map drawing of FL towards
upper right, First Union logo in upper right hand corner)


Florida


                                        BUSINESS LINES
                                        BANKING
                                        STATE BANKS
                                        FLORIDA

The Market And Its Potential

Strategies:
        * Emphasize continued growth in commercial and consumer lending as 
          well as consumer deposits

        * Expand Capital Markets products for commercial customers

        * Expand the sale of investment products and annuities to customers



<PAGE>



<PAGE>

                                                                Exhibit (13)(b)

                      FIRST UNION CORPORATION AND SUBSIDIARIES
                              1995 Annual Report
                              (Historical Basis)
 
<PAGE>
First Union Corporation and Subsidiaries
1995 Annual Report (Historical Basis)
Table of Contents
<TABLE>
<S>                                                                                                                           <C>
Management's Analysis of Operations..........................................................................................     1
Financial Tables.............................................................................................................   T-1
Six-Year Net Interest Income Summary.........................................................................................  T-23
Management's Statement of Financial Responsibility...........................................................................   H-1
Independent Auditors' Report.................................................................................................   H-1
Consolidated Balance Sheets..................................................................................................   H-2
Consolidated Statements of Income............................................................................................   H-3
Consolidated Statements of Changes in Stockholders' Equity...................................................................   H-4
Consolidated Statements of Cash Flows........................................................................................   H-5
Notes to Consolidated Financial Statements...................................................................................   H-6
</TABLE>
 
<PAGE>

                       MANAGEMENT'S ANALYSIS OF OPERATIONS

EARNINGS HIGHLIGHTS

The following review is a discussion of the performance and financial  condition
of First Union  Corporation  on a  historical  basis at December  31,  1995.  On
January 1, 1996,  First Union  acquired  First  Fidelity  Bancorporation,  a New
Jersey  and   Pennsylvania-based   bank  holding  company.  The  First  Fidelity
acquisition has been accounted for on a pooling of interests basis. As a result,
First Union's  historical  financial  statements,  including such statements for
1995,  have been restated to reflect the First Fidelity  acquisition as if First
Union and First Fidelity had always been combined.  First Union's  restated 1995
financial  statements  reflecting  the First Fidelity  acquisition,  including a
Management's  Analysis of  Operations  related  thereto,  are  included in First
Union's 1995 Report on Form 10-K and  reference  is made thereto for  additional
information  that is included in such  statements  and  analyses.  The following
discussion  is  qualified  in its  entirety  by  reference  to  such  additional
information.

In 1995 First Union  earned $1.0  billion,  or $5.85 per common  share after $16
million ($13 million after tax) in merger-related  restructuring  charges, which
were direct costs  related to the First  Fidelity  merger that were  incurred in
1995.  These  restructuring  charges were a part of a previously  announced $270
million after-tax  restructuring  charges related to the merger.  First Fidelity
separately  recorded an expense of $78 million ($60 million  after tax) in 1995.
The estimated $197 million  balance of after-tax  restructuring  charges will be
incurred  primarily  in the first and second  quarters  of 1996.  These  results
compared  with 1994 results of $859 million in net income  applicable  to common
stockholders after a preferred stock redemption premium, or $4.98 per share.

In the fourth  quarter of 1995,  First Union earned $272  million,  or $1.58 per
common share, after the restructuring  charges,  compared with $183 million,  or
$1.04,  in the fourth  quarter of 1994,  after the  preferred  stock  redemption
premium.

During 1995, domestic banking operations, including trust operations, located in
Georgia, Florida, Maryland, North Carolina, South Carolina,  Tennessee, Virginia
and Washington, D.C., and mortgage banking operations were our principal sources
of revenues. Foreign banking operations are immaterial.

Outlook
First Union now serves 11 million  customers in the Eastern  United  States from
Connecticut to Florida.  We are well on the way to integrating  First Fidelity's
operations with First Union's,  a process we expect to complete by midyear 1996.
In  addition,  we are  enthusiastic  about the steps we have  taken to serve new
customers with new products in our recently acquired northeastern markets and to
continue serving  customers in our southeastern  markets.  The strong fee income
growth in 1995 helps validate our expectations for renewed earnings  momentum as
we begin to offer First Union's broader  product  selections,  install  expanded
sales  support  systems and  integrate our two  companies.  In addition,  we are
seeing the results of our investments in capital markets, capital management and
other businesses that expand our traditional banking base, and we are optimistic
about the future growth of these businesses.

On  January  1,  1996,  First  Fidelity  merged  with and  into a  wholly  owned
subsidiary of First Union; each outstanding share of First Fidelity common stock
and common stock  equivalent was exchanged for 1.35 shares of First Union common
stock;  and each  share  of the  three  outstanding  series  of  First  Fidelity
preferred  stock was exchanged for one share of one of three  corresponding  new
series of First Union's class A preferred stock having  substantially  identical
terms as the relevant series of First Fidelity preferred stock.

At December 31, 1995,  First Fidelity had assets of $35.3 billion,  net loans of
$24.9  billion,  deposits of $27.6  billion and net income  applicable to common
stockholders of $398 million.

                                        1

<PAGE>

The  Stockholders'  Equity section includes further  information  related to the
issuance of preferred and common stock in the First Fidelity merger and to First
Union's  purchases  in the open  market of First  Union  common  stock and First
Fidelity preferred and common stock.

In 1995  First  Union  completed  eight  bank  and  thrift  purchase  accounting
acquisitions.  These acquired institutions had combined assets of $10.3 billion,
net  loans  of  $7.5  billion  and  deposits  of  $7.3  billion.   The  acquired
institutions  were  primarily  in Virginia and Florida,  further  enhancing  our
customer base in those states.

In the first  quarter  of 1996,  we  completed  two  additional  bank and thrift
purchase accounting  acquisitions in North Carolina and Tennessee.  We expect to
complete a third purchase accounting  acquisition of a Florida thrift during the
second  quarter of 1996.  At year-end  1995,  these three  completed  or pending
acquisitions had combined assets,  net loans and deposits of $2.2 billion,  $1.6
billion and $1.8 billion, respectively.

The  Accounting  and  Regulatory  Matters  section  provides  information  about
legislative,  accounting and regulatory  matters that have recently been adopted
or proposed.

INCOME STATEMENT REVIEW

Net Interest Income
Tax-equivalent  net interest income  increased 7 percent  compared with 1994, to
$3.3  billion  in 1995.  The  increase  primarily  reflected  loan  growth,  the
repricing of variable rate assets, and purchase  acquisitions.  The increase was
tempered somewhat by reduced net yields.

Nonperforming  loans reduce interest income because the contribution  from these
loans is eliminated or sharply  reduced.  In 1995, $53 million in gross interest
income would have been recorded if all  nonaccrual  and  restructured  loans had
been current in accordance  with their original  terms and had been  outstanding
throughout the period, or since origination if held for part of the period.  The
amount of interest income related to these assets and included in income in 1995
was $14 million.

Net Interest Margin
The net interest  margin,  which is the  difference  between the  tax-equivalent
yield on earning assets and the rate paid on funds to support those assets,  was
4.41 percent in 1995,  compared with 4.77 percent in 1994. The margin decline in
1995 was  primarily  related to the addition of acquired  banks and thrifts with
lower margins; the addition of short-term securities; and the competitiveness of
loan pricing.  We also anticipate a further  contraction in the margin in future
periods as a result of a $2.0  billion  credit card  securitization  and sale in
September  1995; the impact of  acquisitions  and the generation of lower-spread
assets related to capital markets activities. It should be noted that the margin
is not our primary management focus or goal. Our goal is to continue  increasing
net interest income.

The $2.0  billion  credit  card  securitization  is  expected  to have a minimal
financial impact on the results of operations.  The securitization  results in a
reclassification   of  net  interest   income  to  fee  income.   Securitization
transactions are used as a management tool to increase  liquidity and to utilize
capital more effectively.

Average  interest-earning  assets  increased by $10.3  billion,  resulting in an
increase in tax-equivalent interest income of $1.3 billion.

The average  rate earned on earning  assets was 8.52  percent in 1995,  compared
with 7.92 percent in 1994. The average rate paid on interest-bearing liabilities
was 4.70 percent in 1995 and 3.69 percent in 1994.

We use securities and  off-balance  sheet  transactions  to manage interest rate
sensitivity.  More information on these transactions is included in the Interest
Rate Risk Management section.

Noninterest Income
We are meeting the challenges of increasing competition and changing customer 
demands and demographics

                                        2

<PAGE>

by making discretionary investments designed to enhance our prospects for future
fee  income  growth.  We  have   significantly   broadened  our  product  lines,
particularly in the capital markets, capital management and card products areas,
to provide  additional  sources of fee income that  complement our  longstanding
banking  products  and  services.  These  investments  were  reflected in the 23
percent growth in noninterest income, excluding securities transactions, to $1.4
billion in 1995, compared with $1.2 billion in 1994.

Virtually  all  categories  of  noninterest   income   increased  in  1995.  Key
contributions came from capital markets activities,  including merchant banking,
loan  syndications  and asset  securitizations.  Noninterest  income  related to
capital markets activities was $265 million in 1995,  compared with $176 million
in 1994.  Additionally,  capital management fee income,  including mutual funds,
personal and  corporate  trust and brokerage  services,  increased 28 percent in
1995 to $288 million from $225 million in 1994. Assets under  management,  which
include mutual funds and trust services, increased in 1995 to $27.9 billion from
$23.2 billion in 1994.  The growth in assets under  management was primarily the
result of internal and external marketing and distribution strategies. The First
Union-advised Evergreen family of mutual funds has increased to $10.4 billion in
assets under  management  at December 31,  1995,  compared  with $7.0 billion in
1994.

We  anticipate  continued  growth in fee income as capital  markets  and capital
management products and services are marketed to a larger customer base.

Mortgage  banking  operations  added $112 million to noninterest  income in 1995
compared  with $74 million in 1994.  The  increase  was  primarily  driven by an
increase  in the  servicing  portfolio  as a result of the  purchase  accounting
acquisitions.  The mortgage loan servicing  portfolio increased to $51.5 billion
in 1995,  compared with $34.2  billion in 1994.  As a result of an  industrywide
contraction  of nearly 15 percent and a strategic  decision to exit certain loan
origination  facilities,  total originations were $3.2 billion in 1995, compared
with $4.9 billion in 1994.  Mortgage banking has traditionally  been a cyclical,
interest rate sensitive  business.  The ability to generate  substantial fee and
other income in the future is somewhat  dependent on the level and  direction of
interest rates. We carefully  monitor our sensitivity to the cyclical changes in
our mortgage banking operations.

Securities gains were $22 million in 1995, compared with securities losses of $8
million in 1994.  Other  significant  sources  of  noninterest  income  included
service  charges  on  deposit  accounts,  which  increased  8  percent  in 1995.
Insurance commissions and fees for other banking services also increased in 1995
compared with 1994.

Trading Activities
Our Capital  Markets Group also made a key  contribution  to noninterest  income
through  trading  profits.  Trading  profits  increased  in 1995 to $60 million,
compared with $42 million in 1994. The increase was the result of general market
conditions and expanded  trading  volume.  Trading  activities are undertaken to
satisfy   customers'   risk   management  and  investment   needs  and  for  the
corporation's  own  proprietary  account.  All trading  activities are conducted
within risk limits established by the corporation's Funds Management  Committee,
and all trading positions are marked to market daily. Trading activities include
fixed income securities,  money market instruments,  foreign exchange,  options,
futures,  forward rate  agreements and swaps.  With the Federal  Reserve Board's
approval  of  expanded  powers  for  First  Union  Capital  Markets  Corp.,  our
activities  also  include  the  trading  and   underwriting  of  corporate  debt
securities.

Trading  account assets were $1.8 billion at year-end  1995,  compared with $1.2
billion at year-end 1994.

Noninterest Expense
Noninterest  expense  increased  in 1995 to $3.0  billion,  compared  with  $2.7
billion in 1994. Our overhead  efficiency ratio in 1995 and 1994 was 62 percent.
The  overhead  efficiency  ratio was  adversely  affected by the  merger-related
charges,  which were discussed  earlier,  of $16 million in 1995 and intangibles
amortization  expense  of $171  million  and  $121  million  in 1995  and  1994,
respectively.  Without the merger-related  charges and intangibles  amortization
expense,  our  overhead  efficiency  ratio  would  have been 58 percent in 1995,
compared  with 60 percent in 1994.  The overhead  efficiency  ratio was affected
somewhat by the significant

                                        3

<PAGE>

investments and initiatives under way in capital markets, capital management and
other  areas.   These  investments  and  initiatives  are  designed  to  enhance
noninterest income in future periods.

The FDIC  significantly  reduced the insurance  premiums it charges on federally
insured bank deposits in the third quarter of 1995, and in the fourth quarter of
1995, reduced the premiums again, including a reduction to the statutory minimum
of $2,000.00 for "well capitalized"  banks,  effective January 1, 1996. Premiums
related to savings and loan association  deposits held by banks will continue to
be assessed at the rate of 23 cents to 31 cents per  $100.00  until  legislation
pending  before  Congress  to merge  the  Bank  Insurance  Fund and the  Savings
Association  Insurance  Fund (SAIF) is enacted.  The  pending  legislation  also
includes a provision  to  recapitalize  SAIF through a one-time  assessment.  At
December 31, 1995, we had $16.3 billion in SAIF deposits that are subject to the
potential one-time assessment.  Based on the pending  legislation,  the one-time
assessment  could be as high as $72 million after tax. The FDIC premium  expense
decreased from $120 million in 1994 to $84 million in 1995. The expense  savings
in 1995 were largely  offset by  discretionary  investments in areas such as the
company's retail delivery channels,  capital markets and capital management.  We
currently  expect to invest the  expected  savings  that  results  from the FDIC
premium   reduction  in  1996  in  various  current  and  future   discretionary
investments,  business initiatives and technology  programs.  The Accounting and
Regulatory  Matters  section  includes  more  information  on the  reduced  FDIC
insurance premiums.

Amortization  of intangibles  represents the  amortization of goodwill and other
identifiable intangibles, primarily related to purchase accounting acquisitions.
These intangibles are amortized over periods ranging from six years to 25 years.
Amortization  is a noncash charge to income,  and therefore  liquidity and funds
management  activities  are not  affected.  At December  31,  1995,  we had $1.6
billion in other intangible  assets,  compared with $1.2 billion at December 31,
1994.  Other  intangible  assets  include  primarily  goodwill  and core deposit
intangibles.

Costs related to environmental matters were not material.

Income Taxes
Income taxes were $546 million in 1995,  compared with $490 million in 1994. The
increase resulted primarily from increased income before income taxes.

BALANCE SHEET REVIEW

Earning Assets
In banking the primary types of earning  assets are  securities  and loans.  The
earnings from these assets are subject to two principal kinds of risks, interest
rate risk and  credit  risk.  Interest  rate risk could  result if rate  indices
related  to  sources  and uses of funds were  mismatched.  Our Funds  Management
Committee  manages  interest rate risk, as well as credit risk  associated  with
securities,  under specific policy standards, which are discussed in more detail
in the Interest Rate Risk Management section. In addition to certain securities,
off-balance  sheet  transactions  such as interest  rate swaps have been used to
maintain  interest rate risk at acceptable  levels in accordance with our policy
standards.

The loan portfolio carries the potential credit risk of past due,  nonperforming
or, ultimately,  charged-off loans. We manage this risk primarily through credit
approval standards, which are discussed in more detail in the Loans section.

Average  earning assets in 1995 were $75.8 billion,  a 16 percent  increase from
$65.5 billion in 1994.

Securities Available For Sale
Securities  available for sale are used as a part of the corporation's  interest
rate risk  management  strategy.  They may be sold in  response  to  changes  in
interest  rates,  changes  in  prepayment  risk,  liquidity  needs,  the need to
increase  regulatory  capital  ratios and other  factors.  These  securities are
carried at estimated fair value. Unrealized changes in fair value are recognized
as a separate component of stockholders'  equity, net of tax. Realized gains and
losses  are  recognized  in income  at the time the  securities  are  sold.  The
available for sale

                                        4

<PAGE>

portfolio  consists  of  U.S.  Treasury,   municipal  and   mortgage-backed  and
asset-backed   securities  as  well  as  collateralized   mortgage  obligations,
corporate, foreign and equity securities.

At December 31, 1995, we had  securities  available for sale with a market value
of $12.7 billion,  compared with $7.8 billion at year-end 1994. The market value
of securities  available for sale was $182 million above  amortized  cost at the
end  of  1995.  A  $111  million  after-tax  unrealized  gain  was  included  in
stockholders'  equity at December 31, 1995. In 1995 we took  advantage of market
conditions  to add  $6.9  billion  of  securities  to  the  available  for  sale
portfolio,  which we believe  will  enhance  earnings and reduce the exposure to
falling  interest rates  indicated by our current outlook for 1996. We also took
advantage of a one-time  exemption in the accounting  rules and transferred $2.0
billion of investment securities to the available for sale portfolio. We believe
the transfer will provide us with a greater  degree of  flexibility  in managing
our overall balance sheet.  Table 9 provides  information  related to unrealized
gains and losses and to realized gains and losses on these securities.

The  average  rate  earned  on  securities  available  for sale in 1995 was 6.47
percent,  compared  with 5.51  percent  in 1994.  The  average  maturity  of the
portfolio was 3.25 years at December 31, 1995.

Investment Securities
Investment  securities are those  securities that we intend to hold to maturity.
Sales of these  securities are rare.  These  securities are carried at amortized
cost. The portfolio consists of U.S.  Government agency,  corporate,  municipal,
and mortgage-backed  securities, and collateralized mortgage obligations.  First
Union's  investment  securities  amounted to $2.5  billion at December 31, 1995,
compared  with $3.7 billion at year-end  1994. As part of the strategy to reduce
exposure to falling  interest  rates,  we added $1.5  billion to the  investment
securities  portfolio.  Additionally,  $2.0 billion of investment securities was
transferred to the available for sale portfolio.

The  average  rate earned on  investment  securities  in 1995 was 8.61  percent,
compared  with 9.03 percent in 1994.  The average  maturity of the portfolio was
5.16 years at December 31, 1995.

Table 10  provides  information  related to  unrealized  gains and losses and to
realized gains and losses on these securities.

Loans
The loan portfolio represents our largest asset balance, and it is a significant
source of interest and fee income.  The loan portfolio is subject to both credit
and  interest  rate  risk.  Our  lending   strategy   stresses  quality  growth,
diversified  by product,  geography and industry.  A common credit  underwriting
structure is in place throughout the company.

The loan  portfolio  at  December  31,  1995,  was  composed  of 45  percent  in
commercial  loans and 55 percent in consumer  loans.  The  portfolio mix did not
change  significantly from year-end 1994. The commercial loan portfolio includes
general commercial loans, both secured and unsecured, and commercial real estate
loans.  General  commercial loans are typically working capital loans to finance
the  inventory,  receivables  and  other  working  capital  needs of  commercial
borrowers,  and term loans to finance fixed assets or  acquisitions.  Commercial
real estate loans typically  finance the  construction or purchase of commercial
real estate. Consumer loans include mortgage, credit card and installment loans.
Consumer mortgage lending includes both first and second mortgage loans.

Consistent  with our  longtime  standard,  we generally  look for two  repayment
sources for commercial real estate loans:  cash flows from the project and other
resources  of  the  borrower.   Our  commercial  lenders  focus  principally  on
middle-market  companies,  which we believe reduces the risk of credit loss from
any single  borrower or group of borrowers.  A majority of our commercial  loans
are for less than $10 million.  Our consumer lenders  emphasize credit judgments
that focus on a customer's debt  obligations,  ability and willingness to repay,
and general economic trends.

                                        5

<PAGE>

Net loans at December 31, 1995, were $65.6 billion,  compared with $54.0 billion
at  year-end  1994.  Of this  increase,  $7.5  billion  was  related to purchase
acquisitions, with the rest coming from loan growth in all of our banking states
and in virtually  all loan  categories.  Consumer  loan growth was  particularly
strong in 1995,  primarily in direct lending and home equity lending.  Net loans
do not include the $2.0 billion in credit card receivables that were securitized
and  sold  in  September   1995.  The  financial   impact  of  the  credit  card
securitization  on the results of  operations  is  expected  to be  minimal,  as
discussed above.

At December 31, 1995, unused loan commitments related to commercial and consumer
loans were $19.0 billion and $12.5 billion, respectively. Commercial and standby
letters of credit were $2.7 billion.  At December 31, 1995, loan  participations
sold to other lenders  amounted to $1.1 billion and were recorded as a reduction
of gross loans.

The average rate earned on loans in 1995 was 8.98  percent,  compared  with 8.55
percent in 1994. The average prime rate in 1995 was 8.83 percent,  compared with
7.15  percent  in 1994.  Factors  affecting  loan  rates  between  1994 and 1995
included  several  increases  in the prime rate  throughout  1994;  an increased
portion of the loan  portfolio tied to rate indices other than the prime rate; a
larger  portfolio of fixed and adjustable rate  mortgages;  and the repricing of
credit card portfolio introductory rates.

The Asset Quality section provides  information about geographic exposure in the
loan portfolio.

Commercial Real Estate Loans
Commercial  real estate loans  amounted to 12 percent of the total  portfolio at
December 31, 1995, compared with 13 percent at December 31, 1994. This portfolio
included  commercial  real estate mortgage loans of $6.0 billion at December 31,
1995, and $5.4 billion at December 31, 1994.

ASSET QUALITY

Nonperforming Assets
Most of our assets are interest-bearing loans and securities. The credit quality
of  these  assets  is  crucial  to  the   profitability   of  the   corporation.
Nonperforming  assets  are those  assets  that are not paying  principal  and/or
interest as contractually required. These assets reduce our income through lower
amounts of interest  income and higher  provisions for losses.  Asset quality is
typically  measured  by the levels of  nonperforming  and past due  assets;  the
amount of charge-offs and provisions;  and certain credit-related ratios such as
charge-offs to net loans; and  nonperforming  assets to net loans and foreclosed
properties.

At December 31, 1995,  nonperforming assets were $602 million, or .92 percent of
net  loans and  foreclosed  properties,  compared  with  $558  million,  or 1.03
percent, at December 31, 1994.

Segregated  assets,  which are not  included in  nonperforming  assets and which
relate to the  acquisition of the Southeast  Banks in 1991, were $106 million at
December 31, 1995,  or $93 million net of a $13 million  allowance for losses on
segregated assets. This compared with $187 million, or $165 million net of a $22
million allowance, at December 31, 1994. Under a loss-sharing arrangement,  FDIC
reimbursements  substantially  minimize any losses  associated with the acquired
Southeast Banks loan portfolio. Segregated assets are included in other assets.

Loans or  properties  of less than $5 million  each made up 71 percent,  or $424
million, of nonperforming assets at December 31, 1995. Of the rest:

(bullet) Five loans or properties between $5 million and $10 million each
accounted  for $37 million;  and  

(bullet) Seven loans or properties over $10 million each accounted for $141
million.

Fifty-four  percent  of  nonperforming  assets  were collateralized primarily by
real estate at year-end 1995,  compared with 72 percent at year-end 1994.

                                        6

<PAGE>

Past Due Loans
In addition to these nonperforming  assets, at December 31, 1995, accruing loans
90 days past due were $147  million,  compared with $140 million at December 31,
1994.  Of these,  $11 million were related to  commercial  and  commercial  real
estate  loans,  compared  with $27 million at December 31, 1994. At December 31,
1995,  we were  closely  monitoring  certain  loans  for  which  borrowers  were
experiencing  increased  levels of  financial  stress.  None of these loans were
included in nonperforming  assets or in accruing loans past due 90 days, and the
aggregate amount of these loans is not significant.

Net Charge-offs
Net  charge-offs  as a percentage of average net loans were .40 percent in 1995,
compared  with  .33  percent  in  1994.  The  increase  in net  charge-offs  was
principally related to the maturing credit card portfolio. In 1996 we anticipate
an  increase  in the dollar  level of  charge-offs  as credit  card  receivables
continue to increase and the  portfolio  seasons to a  charge-off  ratio that is
expected to be aligned with industry averages. We do not believe that the higher
levels of net charge-offs are indicative of any significant deterioration in the
credit quality of the loan portfolio. We are carefully monitoring trends in both
the  commercial  and  consumer  loan  portfolios  for signs of credit  weakness.
Additionally,  we have  evaluated  our  credit  policies  in light  of  changing
economic trends. All of these steps have been taken with the goals of minimizing
future   credit   losses  and   deterioration,   while   allowing   for  maximum
profitability. Table 13 provides information on net charge-offs by category.

Provision and Allowance for Loan Losses
The loan loss provision was $180 million in 1995,  compared with $100 million in
1994.  The increase in the loan loss  provision  was based  primarily on current
economic conditions,  on the maturity and level of nonperforming  assets, and on
projected levels of charge-offs.

We establish reserves based upon various other factors, including the results of
quantitative  analyses of the quality of commercial  loans and  commercial  real
estate loans. Reserves for commercial and commercial real estate loans are based
principally on loan grades, historical loss rates, borrowers'  creditworthiness,
underlying cash flows from the project and from borrowers, and analysis of other
less  quantifiable  factors that might  influence  the  portfolio.  Reserves for
consumer loans are based principally on delinquencies and historical loss rates.
We  analyze  all loans in  excess of $1  million  that are  being  monitored  as
potential credit problems to determine whether  supplemental,  specific reserves
are necessary.

The  allowance  for loan losses was $967 million at December 31, 1995,  compared
with $979  million at December  31, 1994.  The ratio of the  allowance  for loan
losses to  nonperforming  assets was 161 percent and 175 percent at December 31,
1995 and 1994,  respectively.  The ratio of the  allowance to net loans was 1.47
percent at December 31, 1995, compared with 1.81 percent at December 31, 1994.

At December 31, 1995,  impaired loans,  which are included in nonaccrual  loans,
amounted  to $340  million.  Included  in the  allowance  for loan losses is $44
million related to $259 million of impaired loans at December 31, 1995. The rest
of the impaired  loans are recorded at or below fair value.  The  Accounting and
Regulatory Matters section provides further information about impaired loans.

Geographic Exposure
The loan portfolio in the South  Atlantic  region of the United States is spread
primarily  across 57  metropolitan  statistical  areas with  diverse  economies.
Washington,  D.C.;  Charlotte,  North  Carolina;  Atlanta,  Georgia;  and Miami,
Jacksonville,  West Palm Beach and Tampa,  Florida, are our largest markets, but
no individual metropolitan market contains more than 8 percent of the commercial
loan  portfolio.  Substantially  all of the $8.2 billion  commercial real estate
portfolio at December 31, 1995, was located in our banking region.

LIQUIDITY AND FUNDING SOURCES
Liquidity  planning  and  management  are  necessary  to ensure we maintain  the
ability  to fund  operations  cost-effectively  and to meet  current  and future
obligations such as loan commitments and deposit outflows.  In this process,  we
focus on both assets and  liabilities and on the manner in which they combine to
provide adequate liquidity to meet the corporation's needs.

                                        7

<PAGE>

Funding sources primarily include  customer-based core deposits but also include
purchased  funds  and cash  flows  from  operations.  First  Union is one of the
nation's largest core deposit-funded  banking  institutions.  Our large consumer
deposit base,  which is spread  across the  economically  strong South  Atlantic
region and high per-capita income Northeast region, creates considerable funding
diversity and stability.  Further,  our acquisitions of bank and thrift deposits
have enhanced liquidity.

Asset  liquidity  is  maintained  through  maturity  management  and through our
ability to liquidate assets, primarily assets held for sale. Another significant
source of asset  liquidity is the potential to securitize  assets such as credit
card  receivables  and auto,  home equity,  commercial and mortgage  loans.  The
securitization and sale of $2.0 billion in credit card receivables at the end of
the third quarter of 1995 had a  significant,  positive  effect on our liquidity
position.  Other off-balance sheet sources of liquidity exist as well, such as a
mortgage  servicing  portfolio for which the estimated  fair value exceeded book
value by $179 million at December 31, 1995.

Cash Flows
Cash flows from  operations  are a  significant  source of  liquidity.  Net cash
provided  from  operations  primarily  results from net income  adjusted for the
following  noncash   accounting  items:  the  provisions  for  loan  losses  and
foreclosed properties;  depreciation and amortization; and deferred income taxes
or benefits.  This cash was available in 1995 to increased  earning assets or to
reduce borrowings.

Core Deposits
Core  deposits  are a  fundamental  and  cost-effective  funding  source for any
banking  institution.  Core  deposits  were $59.8  billion at December 31, 1995,
compared with $53.2 billion at December 31, 1994. Core deposits include savings,
negotiable  order of withdrawal  (NOW),  money market,  noninterest-bearing  and
other consumer time deposits.

In 1995 and 1994,  average  noninterest-bearing  deposits were 19 percent and 20
percent,  respectively,  of  average  core  deposits.  The Net  Interest  Income
Summaries provide additional information about average core deposits.

The portion of core deposits in higher-rate, other consumer time deposits was 38
percent at December 31, 1995,  and 35 percent at year-end  1994.  Other consumer
time and other  noncore  deposits  usually  pay higher  rates than  savings  and
transaction  accounts,  but  they  generally  are not  available  for  immediate
withdrawal, and they are less expensive to process.

Average core deposit  balances  were $54.9  billion in 1995, an increase of $4.9
billion from 1994.  Average  balances in savings and NOW,  other  consumer  time
deposits and  noninterest-bearing  deposits  were higher when  compared with the
previous year,  while money market deposits were lower.  Deposits were primarily
affected by the purchase  acquisitions.  Deposits can also be affected by branch
closings  or  consolidations,  seasonal  factors  and the  rates  being  offered
compared to other investment opportunities.

Purchased Funds
Purchased  funds at December 31, 1995,  were $21.8 billion,  compared with $13.3
billion at year-end 1994. Purchased funds are acquired primarily through (i) our
large branch network,  consisting  principally of $100,000 and over certificates
of  deposit,  public  funds and  treasury  deposits,  and (ii)  national  market
sources,  consisting of relatively  short-term  funding  sources such as federal
funds,  securities sold under repurchase  agreements,  eurodollar time deposits,
short-term bank notes and commercial paper, and longer-term funding sources such
as term bank notes,  Federal Home Loan Bank  borrowings and corporate  notes. In
1995 we began  utilizing a newly  established  $10 billion  shelf as part of our
ongoing  bank note  program,  which we expect to  continue to use as a source of
liquidity. Average purchased funds in 1995 were $16.8 billion, an increase of 33
percent from $12.6 billion in 1994. The increase was used primarily to fund loan
growth.

Long-Term Debt
Long-term  debt was 105 percent of total  stockholders'  equity at December  31,
1995,  compared with 64 percent at December 31, 1994.  The increase in long-term
debt compared with year-end 1994 was primarily

                                       8

<PAGE>

related to $1.2 billion of bank notes with  varying  rates and terms that mature
by 1997.  Additionally,  in 1995 we issued $300 million of  three-year  floating
rate senior notes and $1.0  billion of  subordinated  debentures  and notes with
rates  ranging  from 6.55 percent to 7.50  percent and  maturities  of either 10
years or 40 years.  Proceeds  from these debt  issues have been used for general
corporate purposes.

Under a shelf  registration  statement  filed with the  Securities  and Exchange
Commission,  we currently  have available for issuance $1.5 billion of senior or
subordinated  debt  securities.  The sale of any additional debt securities will
depend on future market conditions, funding needs and other factors.

Debt Obligations
We have a $350  million,  committed  back-up  line of  credit  that  expires  in
December 1998. This credit facility  contains  financial  covenants that require
First Union to maintain a minimum level of tangible net worth,  restrict  double
leverage  ratios  and  require  capital  levels  at  subsidiary  banks  to  meet
regulatory standards. First Union has not used this line of credit. During 1996,
$1.5 billion of long-term debt will mature, including bank notes discussed above
of $865  million.  Funds  for the  payment  of  long-term  debt  will  come from
operations or, if necessary, additional borrowings.

Stockholders' Equity
The management of capital in a regulated banking environment  requires a balance
between  maximizing   leverage  and  return  on  equity  to  stockholders  while
maintaining  sufficient  capital levels and related ratios to satisfy regulatory
requirements.  We have historically  generated  attractive  returns on equity to
stockholders while maintaining sufficient regulatory capital ratios.

At December 31, 1995, total stockholders' equity was $6.2 billion, compared with
$5.4  billion  at  December  31,  1994,  and  172  million  common  shares  were
outstanding,  compared with 176 million  shares at December 31, 1994. In 1995 we
paid $965 million for the  repurchase of 20 million shares of First Union common
stock  pursuant to board of directors  authorizations  in February 1995 and June
1995. Of these repurchases in the open market,  14.0 million shares were related
to completed or pending stock-for-stock  purchase accounting  acquisitions,  4.8
million  shares were related to the First Fidelity  acquisition  and 1.2 million
shares were related to stock  options.  In February 1996, the board of directors
renewed its  authorization for the purchase in the open market from time to time
of up to 15 million  shares of First Union common stock.  The timing of any such
repurchases  would be based on our assessment of First Union's capital structure
and  liquidity,  the market price of our common stock compared to our assessment
of its underlying value, regulatory,  accounting and other factors.  Repurchases
would be made primarily in connection with future  acquisitions  and stock-based
employee benefit plans.

In 1995  we  announced  a  dividend  increase  for the  18th  consecutive  year,
resulting  in  dividends  of $1.96 per  common  share.  The  current  annualized
dividend rate is $2.08 per common share.  The  corporation  paid $343 million in
dividends  to  preferred  and common  stockholders  in 1995.  The  reduction  in
dividends  paid in 1995  compared  with 1994 was  related to the  redemption  of
preferred stock in early 1995.

At December 31, 1995,  stockholders' equity reflected an $111 million unrealized
after-tax gain related to debt and equity securities.  The Securities  Available
for  Sale  section  provides  additional   information  about  debt  and  equity
securities.

Subsidiary Dividends
Our banking  subsidiaries  are the largest source of parent  company  dividends.
Capital  requirements  established by regulators  limit dividends that these and
certain other of our  subsidiaries can pay. The Office of the Comptroller of the
Currency (OCC)  generally  limits a national  bank's  dividends in two principal
ways:  first,  dividends  cannot  exceed  the  bank's  undivided  profits,  less
statutory bad debt in excess of a bank's allowance for loan losses;  and second,
in any year  dividends  may not exceed a bank's net profits for that year,  plus
its retained earnings from the preceding two years, less any required  transfers
to surplus. Under these and other limitations, our subsidiaries had $367 million
available  for dividends at December 31, 1995,  without prior  approval from the
OCC. Our subsidiaries paid $793 million in dividends to the corporation in 1995.

                                        9

<PAGE>

Regulatory Capital
Federal  banking  regulations  require  that bank  holding  companies  and their
subsidiary banks maintain minimum levels of capital.  These banking  regulations
measure capital using three formulas  relating to tier 1 capital,  total capital
and  leverage  capital.  The  minimum  level for the ratio of total  capital  to
risk-weighted assets (including certain off-balance-sheet financial instruments,
such as standby  letters of credit  and  interest  rate  swaps) is  currently  8
percent.  At least half of total  capital is to be  composed  of common  equity,
retained  earnings and a limited  amount of  qualifying  preferred  stock,  less
certain  intangible  assets (tier 1 capital).  The rest may consist of a limited
amount of subordinated debt,  nonqualifying preferred stock and a limited amount
of the loan loss allowance (together with tier 1 capital, total capital).

At December 31, 1995,  the tier 1 and total capital ratios were 6.15 percent and
10.44  percent,  respectively,  compared  with 7.76 percent and 12.94 percent at
December 31, 1994.  The reduction in the tier 1 and total capital ratios in 1995
was due primarily to the common stock  repurchase  program,  the preferred stock
redemption and the increase in total assets and intangible assets.

In addition,  the Federal Reserve Board has established  minimum  leverage ratio
requirements  for bank  holding  companies.  These  requirements  provide  for a
minimum  leverage ratio of tier 1 capital to adjusted  average  quarterly assets
equal to 3 percent for bank  holding  companies  that meet  specified  criteria,
including having the highest regulatory rating. All other bank holding companies
are generally  required to maintain a leverage ratio of at least 4 to 5 percent.
The leverage  ratio at December 31, 1995,  was 5.15 percent  compared  with 6.12
percent at December 31, 1994.

The requirements also provide that bank holding companies  experiencing internal
growth or making  acquisitions  will be  expected  to  maintain  strong  capital
positions substantially above the minimum supervisory levels without significant
reliance on intangible  assets.  The Federal Reserve Board has indicated it will
continue  to  consider  a  tangible  tier  1  leverage   ratio   (deducting  all
intangibles) in evaluating proposals for expansion or new activity.  The Federal
Reserve  Board  has  not  advised  us of any  specific  minimum  leverage  ratio
applicable to us.

Each subsidiary bank is subject to similar capital  requirements  adopted by the
OCC. Each  subsidiary  bank listed in Table 19 had a leverage ratio in excess of
5.17 percent at December 31, 1995. None of our subsidiary banks has been advised
of any specific minimum capital ratios applicable to it.

The regulatory agencies also have adopted regulations establishing capital tiers
for banks. Banks in the highest capital tier, or "well capitalized," must have a
leverage  ratio of 5 percent,  a tier 1 capital  ratio of 6 percent  and a total
capital ratio of 10 percent.  At December 31, 1995, the subsidiary  banks listed
in  Table  19  met  the  capital  and  leverage  ratio  requirements  for  "well
capitalized"  banks,  except First Union National Bank of North Carolina,  which
had a total capital ratio of 9.92 percent.  At the end of February  1996,  First
Union  National  Bank of North  Carolina  was "well  capitalized."  We expect to
maintain  these ratios at the required  levels by the retention of earnings and,
if  necessary,  the  issuance of  additional  capital.  Failure to meet  certain
capital ratio or leverage ratio  requirements  could subject a bank to a variety
of enforcement remedies, including termination of deposit insurance by the FDIC.

The Accounting and Regulatory  Matters section provides more  information  about
proposed changes in risk-based capital standards.

INTEREST RATE RISK MANAGEMENT
Managing  interest rate risk is  fundamental  to banking.  Banking  institutions
manage the inherently  different  maturity and repricing  characteristics of the
lending and deposit-taking  lines of business to achieve a desired interest rate
sensitivity  position and to limit  exposure to interest rate risk. The inherent
maturity and  repricing  characteristics  of our lending and deposit  activities
create a naturally asset-sensitive  structure. By using a combination of on- and
off-balance sheet financial  instruments,  we manage the sensitivity of earnings
to changes in interest rates within our established policy guidelines.

                                       10

<PAGE>

The  Financial  Management  Committee  of the  corporation's  board of directors
reviews overall interest rate risk management activity.  The corporation's Funds
Management Committee,  which includes the corporation's chief executive officer,
president  and senior  executives  from our Capital  Markets  Group,  credit and
finance areas,  oversees the interest rate risk management  process and approves
policy  guidelines.  Balance sheet management and finance  personnel monitor the
day-to-day exposure to changes in interest rates in response to loan and deposit
flows, and they make adjustments within established policy guidelines.

We measure  interest rate  sensitivity  by estimating the amount of earnings per
share at risk based on the  modeling of future  changes in interest  rates.  Our
model  captures  all assets and  liabilities  and  off-balance  sheet  financial
instruments,  and combines  various  assumptions  affecting rate sensitivity and
changes in balance sheet mix into an earnings outlook that incorporates our view
of the interest rate  environment  most likely over the next 24 months.  Balance
sheet  management  and  finance  personnel  review and update  continuously  the
underlying assumptions included in the earnings simulation model. The results of
the model are reviewed by the Funds Management  Committee.  The model is updated
at least monthly and more often as appropriate.

We  believe  our  earnings  simulation  model is a more  relevant  depiction  of
interest  rate risk than  traditional  gap tables  because it captures  multiple
effects  excluded  in  less   sophisticated   presentations,   and  it  includes
significant  variables that we identify as being affected by interest rates. For
example, our model captures rate of change differentials,  such as federal funds
rates  versus  savings  account  rates;  maturity  effects,  such  as  calls  on
securities;  and rate barrier effects, such as caps and floors on loans. It also
captures  changing  balance sheet levels,  such as commercial and consumer loans
(both  floating and fixed  rate);  noninterest-bearing  deposits and  investment
securities.  In addition,  it  considers  leads and lags that occur in long-term
rates as short-term  rates move away from current levels;  the elasticity in the
repricing  characteristics of savings and money market deposits; and the effects
of  prepayment  volatility  on various  fixed-rate  assets  such as  residential
mortgages,  mortgage-backed  securities  and consumer  loans.  These and certain
other effects are evaluated in developing the scenarios  from which  sensitivity
of earnings to changes in interest rates is determined.

We use three  standard  scenarios in analyzing  interest  rate  sensitivity  for
policy measurement. The base-line scenario is our estimated most likely path for
future  short-term  interest rates over the next 24 months.  The  measurement of
interest  rate  sensitivity  is the  percentage  change  in  earnings  per share
calculated  by the model under "high rate" and under "low rate"  scenarios.  The
"high  rate" and "low rate"  scenarios  assume 100 basis  point  shifts from the
base-line  scenario in the federal funds rate by the fourth succeeding month and
that the rate  remains  100  basis  points  higher or lower  than the  base-line
through  the rest of the  24-month  period.  Our  policy  limit for the  maximum
negative  impact  on  earnings  per share  resulting  from high rate or low rate
scenarios is 5 percent.  The policy  measurement  period  begins with the fourth
month forward and ends with the 15th month (i.e., a 12-month period.)

Our estimate in January 1996 of future  short-term  interest  rates was that the
federal  funds rate would decline to 4.92 percent by December 1996 and then rise
gradually to 5.40 percent by December  1997.  Based on the January 1996 outlook,
if  interest  rates  were to  decline  100  basis  points  below  the  estimated
short-term  rate  scenario,  i.e.,  follow  the low  rate  scenario,  the  model
indicates that earnings during the policy measurement period would be negatively
affected  by 1.6  percent.  Our model  indicates  that  earnings  would  also be
immaterially  affected in our high rate scenario,  i.e., a 100 point increase in
estimated short-term interest rates.

The January  1996  outlook  indicates  that 1997  earnings  would be  negatively
affected  by 2.0  percent  if  interest  rates fell 100 basis  points  below the
base-line  scenario,  and earnings would be affected slightly  positively in the
high rate scenario.

In addition to the three  standard  scenarios  used to analyze rate  sensitivity
over the policy  measurement  period,  we also analyze the  potential  impact of
other,  more extreme  interest rate  scenarios.  These  alternate  scenarios may
include interest rate paths both higher, lower and more volatile than those used
for policy measurement.  Because the interest rate sensitivity model is based on
numerous interest rate assumptions, projected changes in growth in balance sheet
categories  and changes in other basic  assumptions,  actual  results may differ
from

                                       11

<PAGE>

our current simulated outlook.

Our  interest  rate  sensitivity  analysis  is based on multiple  interest  rate
scenarios,  projected  changes in growth in balance sheet  categories  and other
assumptions.  Changes in management's  outlook  related to interest  rates,  and
their effect on our balance sheet mix of assets and liabilities and other market
factors, may cause actual results to differ from our current simulated outlook.

While our interest rate  sensitivity  modeling  assumes that management takes no
action,  we regularly assess the viability of strategies to reduce  unacceptable
risks to earnings and implement  such  strategies  when we believe those actions
are prudent. We took actions in 1995 to mitigate the negative effect on earnings
of adverse changes in interest rates beyond the policy  measurement  period. For
example,  in the  fourth  quarter of 1995,  we  implemented  a  strategy  to add
off-balance  sheet  positions  that we  believe  will  significantly  reduce our
potential asset  sensitivity in 1997. As new monthly outlooks become  available,
management  will continue to formulate  strategies to protect  earnings from the
potential negative effects of changing assumptions and interest rates.

Off-Balance Sheet Derivatives For Interest Rate Risk Management
As part of our overall interest rate risk management strategy, for many years we
have used off-balance sheet derivatives as a cost- and  capital-efficient way to
modify the repricing or maturity  characteristics of on-balance sheet assets and
liabilities.  Our off-balance  sheet derivative  transactions  used for interest
rate sensitivity  management  include  interest rate swaps,  futures and options
with indices that relate to the pricing of specific core assets and  liabilities
of the corporation. We believe we have appropriately controlled the risk so that
the  derivatives  used  for  rate  sensitivity  management  will  not  have  any
significant unintended effect on corporate earnings. As a matter of policy we do
not  use  highly  leveraged  derivative   instruments  for  interest  rate  risk
management.  The  impact  of  derivative  products  on  our  earnings  and  rate
sensitivity is fully  incorporated in the earnings  simulation model in the same
manner as on-balance sheet instruments.

Our overall goal is to manage our rate sensitivity in ways that earnings are not
adversely  affected  materially  whether  rates  go up or down.  As a result  of
interest rate fluctuations, off-balance sheet transactions (and securities) will
from time to time develop  unrealized  appreciation  or  depreciation  in market
value  when  compared  with  their  cost.  The  impact  on net  interest  income
attributable to these off-balance sheet transactions, all of which are linked to
specific  assets  and  liabilities  as part of our  overall  interest  rate risk
management  strategy,  will  generally  be offset by net  interest  income  from
on-balance sheet assets and liabilities.  The important consideration is not the
shifting of unrealized  appreciation or  depreciation  between and among on- and
off-balance  sheet  instruments,  but the prudent  management  of interest  rate
sensitivity so that corporate  earnings are not unduly at risk as interest rates
move up or down.

There  was  significant  interest  rate  volatility  between  year-end  1993 and
year-end 1995, which was reflected in the dramatic change in the market value of
our securities  portfolio and off-balance  sheet positions.  The combined market
value of those  positions  moved  from an  unrealized  gain of $747  million  at
December 31, 1993, to an  unrealized  loss of $712 million at December 31, 1994,
and then back to an  unrealized  gain of $695  million  at  December  31,  1995.
Despite  the  large  year-to-year  fluctuations  in  market  value  and  related
fluctuations in the net interest income contribution from these positions, total
net interest  income  continued  to  increase.  This is the outcome we strive to
achieve in using  portfolio  securities  and  off-balance  sheet products in the
conduct of asset and liability management.

The  fair  value   appreciation  of  off-balance   sheet  derivative   financial
instruments  used to manage our interest  rate  sensitivity  was $359 million at
December  31, 1995,  compared  with fair value  depreciation  of $422 million at
December 31, 1994.

The  carrying  amount  of  financial  instruments  used for  interest  rate risk
management  includes amounts for deferred gains and losses related to terminated
positions.  The amount of  deferred  gains and  losses  was $9  million  and $11
million, respectively, as of December 31, 1995. These net losses will reduce net
interest  income by $2 million in 1996. In 1995 net interest  income was reduced
by $18 million of net deferred losses.

                                       12

<PAGE>

Although  off-balance sheet derivative  financial  instruments do not expose the
corporation  to credit  risk equal to the  notional  amount,  we are  exposed to
credit risk equal to the extent of the fair value gain in an  off-balance  sheet
derivative  financial  instrument  if the  counterparty  fails  to  perform.  We
minimize the credit risk in these  instruments by dealing only with high quality
counterparties.  Each transaction is specifically approved for applicable credit
exposure.

In addition,  our policy is to require that all swaps and options be governed by
an International Swaps and Derivatives  Association Master Agreement.  Bilateral
collateral   arrangements   are  in   place   for   substantially   all   dealer
counterparties.  Derivative collateral  arrangements for dealer transactions and
trading activities are based on established thresholds of acceptable credit risk
by  counterparty.  Thresholds  are  determined  based  on  the  strength  of the
individual  counterparty  and are bilateral.  As of December 31, 1995, the total
credit  risk in  excess  of  thresholds  was $275  million.  The  fair  value of
collateral  held  was  100  percent  of the  total  credit  risk  in  excess  of
thresholds. For nondealer transactions,  the need for collateral is evaluated on
an individual  transaction basis, and it is primarily dependent on the financial
strength of the counterparty.

ACCOUNTING AND REGULATORY MATTERS
The Financial  Accounting  Standards  Board (FASB) has issued  Standard No. 121,
"Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to
be Disposed Of," which requires that long-lived assets and certain  identifiable
intangibles to be held and used by an entity be reviewed for impairment whenever
events or changes in circumstances indicate that the carrying amount of an asset
may not be recoverable.  An estimate of the future cash flows expected to result
from the use of the  asset and its  eventual  disposition  should  be  performed
during a review for recoverability.  An impairment loss (based on the fair value
of the  asset)  is  recognized  if the sum of the  expected  future  cash  flows
(undiscounted  and without interest charges) is less than the carrying amount of
the asset.  Additionally,  Standard No. 121 requires that long-lived  assets and
certain  identifiable  intangibles to be disposed of be reported at the lower of
carrying  amount or fair value less cost to sell,  except  for  certain  assets.
These assets will continue to be reported at the lower of carrying amount or net
realizable  value.  The  periodic  effect on net  income,  if any,  has not been
determined.  This Standard is required for fiscal years beginning after December
15, 1995.

The  FASB  has  also  issued  Standard  No.  123,  "Accounting  for  Stock-Based
Compensation,"  which  requires  that the fair  value  of  employee  stock-based
compensation  plans be recorded as a component  of  compensation  expense in the
statement  of income as of the date of grant of awards  related to such plans or
that the  impact of such fair  value on net  income  and  earnings  per share be
disclosed on a pro forma basis in a footnote to financial  statements for awards
granted after December 15, 1994, if the accounting for such awards  continues to
be in accordance with Accounting  Principles  Board Opinion No. 25,  "Accounting
for Stock Issued to  Employees"  (APB 25). The  corporation  will  continue such
accounting  under the provisions of APB 25. This Standard is required for fiscal
years beginning after December 15, 1995.

The  Financial  Institutions  Reform,  Recovery  and  Enforcement  Act  of  1989
(FIRREA),  among other  provisions,  imposes  liability on a bank insured by the
FDIC for  certain  obligations  to the FDIC  incurred in  connection  with other
insured banks under common control with such bank.

The Federal Deposit Insurance  Corporation  Improvement Act, among other things,
requires a revision of  risk-based  capital  standards.  The new  standards  are
required to incorporate interest rate risk, concentration of credit risk and the
risks of  nontraditional  activities and to reflect the actual  performance  and
expected risk of loss of multifamily  mortgages.  The Risk-Based Capital section
provides information on risk assessment classifications.

On August 8, 1995, the FDIC revised its regulations on insurance  assessments to
establish  a revised  assessment  rate  schedule of 4 to 31 cents per $100.00 of
deposits  in  replacement  of the then  existing  schedule of 23 to 31 cents per
$100.00 of deposits  subject to assessment by the Bank Insurance Fund (BIF). The
FDIC  maintained  the  current  assessment  rate  schedule of 23 to 31 cents per
$100.00 of deposits for institutions whose deposits are subject to assessment by
the Savings  Association  Insurance Fund (SAIF). The revised BIF schedule became
effective on June 1, 1995. Assessments collected at the previous assessment

                                       13

<PAGE>

schedule that exceeded the amount due under the new schedule were refunded, with
interest,  from the  effective  date of the new  schedule.  As a  result,  a $26
million refund,  including interest, was received in 1995. On November 14, 1995,
the FDIC  further  reduced the rate  structure  for BIF  deposits by 4 cents per
$100.00 of deposits,  beginning in January 1996. As a result,  the highest-rated
institutions  will pay only the statutory  annual  minimum rate of $2,000.00 for
FDIC  insurance.  Adequately  capitalized  banks  will pay a rate of 3 cents per
$100.00 of  deposits.  As of December 31, 1995,  the  corporation's  BIF deposit
assessment base was $40.7 billion and the corporation's  SAIF deposit assessment
base was $16.3 billion.  Various legislative  proposals related to the future of
the BIF and SAIF have been  under  consideration.  Several  of these  proposals,
including a proposal  previously approved by Congress that is understood to have
the support of the  President,  include a one-time  special  assessment for SAIF
deposits  (in the range of 70 cents to 85 cents per $100.00 of  assessable  SAIF
deposits,  with a discount for certain SAIF  deposits  held by BIF member banks)
and a  subsequent  comparable  and  reduced  level of annual  premiums  for SAIF
deposits.  It is not known when and if any such  proposal  or any other  related
proposal may be adopted.

Legislation  has been enacted  providing  that  deposits and certain  claims for
administrative  expenses and employee compensation against an insured depository
institution  would be afforded a priority  over other general  unsecured  claims
against such an institution,  including  federal funds and letters of credit, in
the "liquidation or other resolution" of such an institution by any receiver.

The Riegle-Neal  Interstate Banking and Branching Efficiency Act of 1994 (IBBEA)
authorized  interstate  acquisitions of banks and bank holding companies without
geographic  limitation  beginning September 27, 1995.  Beginning June 1, 1997, a
bank may merge with a bank in another state as long as neither of the states opt
out of interstate  branching  between the date of enactment of IBBEA and May 31,
1997. IBBEA further  provides that a state may enact laws permitting  interstate
merger transactions before June 1, 1997.

Various other legislative  proposals concerning the banking industry are pending
in Congress.  Given the uncertainty of the legislative process, we cannot assess
the impact of any such  legislation  on our  financial  condition  or results of
operations.

EARNINGS AND BALANCE SHEET ANALYSIS
(1994 compared with 1993)

Net income applicable to common  stockholders  increased in 1994 to $900 million
before a redemption  premium on preferred stock, or 14 percent from $793 million
in 1993. On a per common share basis,  earnings  before the  redemption  premium
were $5.22 in 1994,  compared with $4.73 in 1993. After the redemption  premium,
net income  applicable to common  stockholders  was $859  million,  or $4.98 per
common share in 1994.  The  redemption  premium was related to the redemption of
the corporation's series 1990 preferred stock.

Key factors in our 1994  performance  were a 9 percent growth in  tax-equivalent
net interest income; 15 percent loan growth; and continued improvement in credit
quality.  Tax-equivalent net interest income was $3.1 billion in 1994,  compared
with $2.9 billion in 1993.  Net loans  increased by $7.2 billion since  year-end
1993.  Commercial loans increased  throughout our banking region.  Consumer loan
growth was led by direct  consumer  loans  through the retail bank  branches and
credit cards.

Credit   quality   improvements   included  a  $358   million  net  decrease  in
nonperforming  assets  compared  with year-end  1993,  to $558 million,  or 1.03
percent of net loans and foreclosed properties at December 31, 1994. Another key
measure of credit quality is  charge-offs,  and net charge-offs in 1994 were .33
percent of average net loans, compared with .58 percent in 1993.

Nonperforming  loans reduced interest income because the contribution from these
loans is eliminated or sharply  reduced.  In 1994, $48 million in gross interest
income would have been recorded if all  nonaccrual  and  restructured  loans had
been current in accordance  with their original  terms and had been  outstanding
throughout the period, or since origination if held for part of the period.  The
amount of interest income related

                                       14

<PAGE>

to these assets and included in income in 1994 was $6 million. However, the $358
million net decrease in  nonperforming  assets since  year-end  1993 reduced the
negative impact on interest income in 1994.

The net interest margin was 4.77 percent in 1994,  compared with 4.78 percent in
1993.  The  average  rate  earned on earning  assets  was 7.92  percent in 1994,
compared  with 7.77 percent in 1993.  The average rate paid on  interest-bearing
liabilities was 3.69 percent in 1994 and 3.44 percent in 1993.

Noninterest  income was $1.16  billion in 1994,  compared  with $1.20 billion in
1993,  when the mortgage  servicing  environment  was more  robust.  Noninterest
income included $84 million in 1994 and $48 million in 1993 from the disposition
of segregated  assets acquired in connection with First Union's 1993 acquisition
of First American Metro Corp.

At December 31, 1994,  trading  account assets were $1.2 billion,  compared with
$652 million at year-end 1993.  Investments in commercial paper,  federal agency
securities,  U.S. Treasury notes and revaluation gains accounted for most of the
increase in trading account assets from year-end 1993.  These assets are carried
at market value.

Noninterest  expense was $2.68  billion in 1994,  compared with $2.52 billion in
1993. The increase reflected growth in personnel, advertising and other expenses
related to our card products, capital management and capital markets initiatives
undertaken to improve  prospects for revenue growth, as well as expenses related
to acquisitions.  Partially offsetting these increases was a decline in mortgage
servicing  amortization.   Costs  related  to  environmental  matters  were  not
material.

Income taxes were $490 million in 1994,  compared with $403 million in 1993. The
increase resulted primarily from an increase in income before taxes.

Average  earning  assets in 1994 were $65.5 billion,  a 9 percent  increase from
$59.9 billion in 1993.

At December 31, 1994, we had  securities  available for sale with a market value
of $7.8 billion, compared with a market value of $11.9 billion at year-end 1993.
The  market  value of  securities  available  for sale  was $302  million  below
amortized  cost  at  year-end  1994.  As a  result,  a  $214  million  after-tax
unrealized loss was recorded as a reduction of stockholders'  equity at December
31, 1994.  The average rate earned on securities  available for sale in 1994 was
5.51 percent,  compared with 5.03 percent in 1993.  The average  maturity of the
portfolio was 3.82 years at December 31, 1994.

Investment  securities  amounted to $3.7 billion at December 31, 1994,  compared
with $2.7  billion at  year-end  1993.  The average  rate  earned on  investment
securities  in 1994 was 9.03 percent,  compared  with 7.07 percent in 1993.  The
average maturity of the portfolio was 6.34 years at December 31, 1994. Gains and
losses in this portfolio in 1994 were primarily  related to premiums received on
the call of certain securities prior to their maturity,  and sales of securities
downgraded in creditworthiness.

Net loans at December 31, 1994, were $54.0 billion,  compared with $46.9 billion
at year-end  1993.  Consumer loan growth  largely  reflected  strength in direct
lending.   The  fastest   growth  in  our  consumer   loan   portfolio   was  in
higher-yielding  credit  card  products.  This  was the  result  of a  targeted,
national  solicitation effort that increased credit card outstandings 98 percent
in 1994.  The increase also included $1.2 billion from 1994 purchase  accounting
acquisitions.

The loan  portfolio  at  December  31,  1994,  was  composed  of 46  percent  in
commercial  loans and 54 percent in consumer  loans.  The  portfolio mix did not
change  significantly  from  year-end  1993.  At December 31, 1994,  unused loan
commitments related to commercial and consumer loans were $14.5 billion and $9.8
billion,  respectively.  Commercial  and  standby  letters  of credit  were $2.1
billion. At December 31, 1994, loan

                                       15

<PAGE>

participations  sold to other lenders  amounted to $1.3  billion,  and they were
recorded as a reduction of gross loans.

The average rate earned on loans in 1994 was 8.55  percent,  compared  with 8.50
percent in 1993. The average prime rate in 1994 was 7.15 percent,  compared with
6.00 percent in 1993. Loan yields lagged the increases in the prime rate.

Commercial  real estate loans  amounted to 13 percent of the total  portfolio at
December 31, 1994, and 16 percent at December 31, 1993. This portfolio  included
commercial  real estate mortgage loans of $5.4 billion at December 31, 1994, and
$5.8 billion at December 31, 1993. This portfolio  declined in 1994 primarily as
customers  took  advantage of the low-rate  environment  to move out of floating
rate debt into permanent, long-term financing.

At December 31, 1994, nonperforming assets were $558 million, or 1.03 percent of
net  loans and  foreclosed  properties,  compared  with  $916  million,  or 1.95
percent,  at December 31, 1993. Loans or properties of less than $5 million each
made up 83 percent,  or $465 million,  of  nonperforming  assets at December 31,
1994. Of the rest, seven loans or properties  between $5 million and $10 million
each accounted for $47 million;  and three loans or properties  over $10 million
each accounted for $46 million. Seventy-two percent of nonperforming assets were
collateralized by real estate at December 31, 1994.

In addition to these nonperforming  assets, at December 31, 1994, accruing loans
90 days past due were $140  million,  compared  with $71 million at December 31,
1993.  The  increase  in past due  loans  was  attributable  in part to the 1994
purchase accounting acquisitions.

Net  charge-offs  as a percentage of average net loans were .33 percent in 1994,
compared with .58 percent in 1993.

At December 31, 1994,  acquired  Southeast Banks  segregated  assets amounted to
$187 million, or $165 million net of a $22 million allowance, compared with $380
million,  or $347 million net of a $33 million allowance,  at December 31, 1993.
Segregated assets are included in other assets.

Core  deposits  were $53.2  billion at December  31, 1994,  compared  with $50.9
billion at December 31, 1993. This increase in core deposits primarily reflected
deposits acquired in the 1994 purchase accounting acquisitions. In both 1993 and
1994,  average  noninterest-bearing  deposits  were 20 percent  of average  core
deposits.  The portion of core  deposits in  higher-rate,  other  consumer  time
deposits was 35 percent at December 31, 1994,  and 33 percent at year-end  1993.
Average core deposit  balances in 1994 increased $2.0 billion from 1993 to $50.0
billion.   Average   balances   in   savings   and   NOW,   money   market   and
noninterest-bearing  deposits were higher when compared with the previous  year,
while other  consumer  time deposits  were lower.  Core deposits were  primarily
affected by the 1994 acquisitions,  and also were affected by branch closings or
consolidations,  seasonal  factors  and the rates  being  offered  for  deposits
compared to other investment opportunities.

Purchased  funds at December 31, 1994,  were $13.3  billion  compared with $10.1
billion at year-end 1993. Average purchased funds in 1994 were $12.6 billion, an
increase of 19 percent from $10.6 billion in 1993.

Net cash provided  from  operations  amounted to $627 million in 1994,  compared
with $683 million in 1993.  This cash was available in 1994 to increase  earning
assets or to reduce  borrowings  by $304  million and to pay  dividends  of $323
million. In 1993 we reduced overnight investments at the parent company level to
pay $154  million to acquire  Georgia  Federal  Bank,  FSB,  and $452 million to
acquire First American.

Long-term  debt was 64 percent of total  stockholders'  equity at  December  31,
1994,  compared  with 59 percent at December 31, 1993.  In 1994,  we issued $450
million of  subordinated  debt with  rates  ranging  from 6.375  percent to 8.77
percent and maturities of either 10 or 15 years. Proceeds from these debt issues
were used for general corporate purposes.

                                       16

<PAGE>

In 1994 we redeemed  $15  million of  convertible  subordinated  debt that First
Union  assumed  in  the  August  1994,   acquisition  of  BancFlorida  Financial
Corporation,  which was converted  into  approximately  437,000  shares of First
Union common stock prior to  redemption.  In 1993,  we redeemed  $134 million of
floating rate debt at par plus accrued interest.

At December 31, 1994, common stockholders' equity was $5.4 billion, a 10 percent
increase from $4.9 billion at December 31, 1993. Total stockholders'  equity was
$5.4 billion,  compared with $5.2 billion at year-end 1993. In 1994 we paid $218
million for the purchase in the open market of 5 million  shares of common stock
related to acquisitions and the conversion of debentures.

In  December  1994,  the board of  directors  elected  to redeem  all of the 6.3
million  outstanding shares of our Series 1990 cumulative  perpetual  adjustable
rate preferred stock. The redemption occurred on March 31, 1995, at a redemption
price of $51.50 per share.  We recorded a  redemption  premium of $41 million in
the fourth quarter of 1994,  representing the difference between the $44.96 book
value of the series 1990 preferred stock and the $51.50 redemption price.

At December 31, 1994,  stockholders'  equity included a $214 million  unrealized
after-tax loss related to debt and equity securities.

In 1993, in connection with three pooling of interests  acquisitions,  we issued
29  million  shares  of  common  stock and  527,000  shares  of a new  series of
convertible class A preferred stock,  which were convertible into 680,000 shares
of First Union  common  stock.  In the second  quarter of 1993,  we redeemed the
convertible  class A preferred  stock,  most of which was converted  into common
stock before redemption.

Our subsidiaries had $397 million  available for dividends at December 31, 1994.
Our subsidiaries paid $682 million in dividends to the corporation in 1994.

At December 31, 1994,  the  corporation's  tier 1 and total capital  ratios were
7.76 percent and 12.94 percent,  respectively.  The corporation's leverage ratio
at December 31, 1994,  was 6.12  percent.  Each  subsidiary  bank had a leverage
ratio in excess of 5.68 percent at December 31, 1994. At December 31, 1994,  our
deposit-taking  subsidiary banks met the capital and leverage ratio requirements
for "well capitalized" banks.

The  fair  value   depreciation  of  off-balance   sheet  derivative   financial
instruments  used to manage our interest  rate  sensitivity  was $422 million at
December 31, 1994,  compared with the fair value appreciation of $369 million at
December 31, 1993.

The  carrying  amount  of  financial  instruments  used for  interest  rate risk
management  includes  amounts  for  deferred  gains and  losses.  The  amount of
deferred  gains and losses from  off-balance  sheet  instruments  used to manage
interest rate risk was $15 million and $35 million, respectively, as of December
31, 1994. The $20 million in net deferred  losses reduced net interest income by
$18 million in 1995.

                                       17

<PAGE>

Table 1
CONSOLIDATED SUMMARIES OF INCOME, PER SHARE, AND BALANCE SHEET DATA

<TABLE>
<CAPTION>
                                                                     Years Ended December 31,
(In thousands except per share data)               1995            1994           1993            1992           1991         1990

<S>                                              <C>             <C>            <C>             <C>            <C>            <C>
CONSOLIDATED SUMMARIES OF INCOME
Interest income                               $  6,373,830      5,094,661       4,556,332      4,479,385       4,647,440   4,829,520
Interest income*                              $  6,456,118      5,187,404       4,657,100      4,583,916       4,767,943   4,966,954
Interest expense                                 3,111,054      2,060,946       1,790,439      2,020,968       2,742,996   3,094,334
Net interest income*                             3,345,064      3,126,458       2,866,661      2,562,948       2,024,947   1,872,620
Provision for loan losses                          180,000        100,000         221,753        414,708         648,284     425,409
Net interest income after
     provision for loan losses*                  3,165,064      3,026,458       2,644,908      2,148,240       1,376,663   1,447,211
Securities available for sale
     transactions                                   17,191        (11,507)         25,767         34,402            --          --
Investment security transactions                     4,818          4,006           7,435         (2,881)        155,048       7,884
Noninterest income                               1,429,251      1,166,470       1,165,086      1,032,651         914,511     690,672
Noninterest expense**                            2,975,372      2,677,228       2,521,647      2,526,678       1,905,918   1,680,973
Income before income taxes*                      1,640,952      1,508,199       1,321,549        685,734         540,304     464,794
Income taxes                                       545,588        490,076         403,260        196,152          71,070      64,993
Tax-equivalent adjustment                           82,288         92,743         100,768        104,531         120,503     137,434
Net income                                       1,013,076        925,380         817,521        385,051         348,731     262,367
Dividends on preferred stock                         7,029         25,353          24,900         31,979          34,570      33,868
Net income applicable to common
    stockholders before redemption               1,006,047        900,027         792,621        353,072         314,161     228,499
    premium
Redemption premium on preferred stock                 --           41,355            --             --              --          --
Net income applicable to common
    stockholders after redemption premium $      1,006,047        858,672         792,621        353,072         314,161     228,499

PER COMMON SHARE DATA
Net income before redemption premium         $       5.85            5.22           4.73            2.23           2.24         1.68
Net income after redemption premium          $       5.85            4.98           4.73            2.23           2.24         1.68
Average common shares                          172,023,779    172,543,467     167,691,739    158,683,206     140,003,166 135,621,838
Average common stockholders' equity***        $  5,726,724      5,282,412       4,550,048      3,889,256       3,131,716   2,937,441
Common stock price
     High                                           58 7/8          47 5/8         51 1/2          44 7/8         30 7/8      21 3/4
     Low                                            49 5/8          39 3/8         37 7/8          29 1/2         13 3/4      13 7/8
     Year-end                             $         55 5/8          41 3/8         41 1/4          43 5/8         30          15 3/8
         To earnings ratio****                      9.51 X            7.93           8.72           19.61          13.39        9.15
         To book value                               155 %             135            143             173            120          70
Cash dividends                                $       1.96            1.72           1.50            1.28           1.12        1.08
Book value                                           35.87           30.66          28.90           25.25          23.23       21.81

BALANCE SHEET DATA
Assets                                          96,740,496     77,313,505      70,786,969     63,828,031      59,273,177  54,588,410
Long-term debt                                $  6,444,327      3,428,514       3,061,944      3,151,260       2,630,930   1,850,860

</TABLE>
    * Tax-equivalent.
   ** Includes merger-related restructuring charges of $16,447,000
      ($13,072,000 after tax) in the fourth quarter of 1995.
  *** Average common stockholders' equity excludes average net
      unrealized gains or losses on debt and equity securities.
 **** Based on net income applicable to common stockholders before
      redemption premium.

                                                    T-1
<PAGE>

Table 2
NONINTEREST INCOME

<TABLE>
<CAPTION>

                                                                            Years Ended December 31,

(In thousands)                                     1995          1994           1993           1992          1991          1990

<S>                                           <C>              <C>            <C>              <C>           <C>            <C>
Trading account profits                       $     59,989        41,583         43,007         22,908         20,053        13,599
Service charges on deposit accounts                471,315       435,212        420,285        386,118        293,075       248,891
Mortgage banking income                            112,011        73,934        138,608        155,800        135,557        97,809
Capital management income                          288,060       224,525        201,875        177,375        133,126       104,864
Securities available for sale transactions          17,191      (11,507)         25,767         34,402              -             -
Investment security transactions                     4,818         4,006          7,435        (2,881)        155,048         7,884
Fees for other banking services*                    96,619        69,252         52,836         33,845              -             -
Merchant discounts                                  70,745        62,840         55,732         54,703         48,126        47,987
Insurance commissions                               48,241        45,071         43,876         44,047         46,081        46,748
Sundry income                                      282,271       214,053        208,867        157,855        238,493       130,774
           Total                                $1,451,260     1,158,969      1,198,288      1,064,172      1,069,559       698,556
</TABLE>

* Information not available prior to 1992.

Table 3
NONINTEREST EXPENSE

<TABLE>
<CAPTION>

                                                                    Years Ended December 31,
(In thousands)                             1995            1994             1993           1992           1991           1990
<S>                                     <C>             <C>             <C>             <C>             <C>           <C>
Personnel expense
    Salaries                             $1,210,686       1,039,699         938,409        886,702        735,564        695,152
    Other benefits                          252,867         247,667         217,490        178,600        137,617        126,995
            Total                         1,463,553       1,287,366       1,155,899      1,065,302        873,181        822,147
Occupancy                                   240,098         238,128         229,118        238,728        213,424        178,338
Equipment rentals, depreciation
    and maintenance                         274,412         228,372         189,589        167,063        132,858        123,026
Advertising                                  48,129          38,584          22,541         23,082         19,488         19,055
Telephone                                    65,986          58,331          53,023         51,000         43,470         46,557
Travel                                       68,948          53,521          42,330         33,937         25,084         25,017
Postage                                      55,359          48,874          39,538         40,747         35,616         29,251
Printing and office supplies                 63,571          54,865          53,304         35,310         27,936         32,497
FDIC insurance                               83,680         119,708         118,429        107,392         77,808         44,185
Other insurance                              20,374          14,883          18,233         20,641         18,530         19,474
Professional fees                            77,273          66,878          52,251         61,810         40,109         28,430
Data processing                              26,778          24,499          41,440         31,906         20,419         19,149
Owned real estate expense                    11,931          22,294          40,633        176,109         90,181         35,735
Mortgage servicing amortization              24,749          23,525         106,942         37,422         27,149         23,448
Other amortization                          171,499         121,083         100,145         83,455         66,139         75,184
Merger-related restructuring charges         16,447          -               -              -              -             -
Sundry                                      262,585         276,317         258,232        352,774        194,526        159,480
            Total                        $2,975,372       2,677,228       2,521,647      2,526,678      1,905,918      1,680,973
Overhead efficiency ratio*                    62.03 %         62.47           62.03          69.66          61.59          65.38
</TABLE>

*The overhead efficiency ratio is equal to noninterest expense divided
 by net operating revenue.  Net operating revenue is equal to the sum
 of tax-equivalent net interest income and noninterest income.

                                                  T-2

<PAGE>

Table 4
SELECTED LINES OF BUSINESS*

<TABLE>
<CAPTION>

                                                                    Year Ended December 31, 1995
                                                     First Union           Other
                                             Card    Home Equity        Consumer         Capital          Capital       Mortgage
(Dollars in thousands)                   Products           Bank         Banking         Markets       Management        Banking

<C>                                  <C>             <C>              <C>            <C>             <C>              <C>
Income Statement Data
      Interest income**              $    708,778        278,857       1,126,471         922,941           22,842      1,094,653
      Interest expense                    281,195        159,361         601,220         671,690            1,220        808,680
      Provision for loan losses           212,708          6,361          62,166          29,354              124         25,137
      Noninterest income                  107,994         30,035          26,352         265,428          288,060        112,011

Other Data
      Net charge-offs                     171,977          3,569          49,152           8,153            -              5,439
      Average loans, net                4,827,681      2,664,311      10,988,757       7,442,955          110,277     13,798,477
      Nonperforming assets                 13,066         10,640          82,414         118,177            -            101,581
      Average deposits                       -              -               -          2,317,510          579,173          -
      Assets under care                      -              -               -               -          51,226,399          -
      Assets under management                -              -               -               -          27,900,000          -
      Loans serviced                         -              -               -               -               -         51,505,000
      Origination volume             $  6,397,661      1,224,558       6,162,978            -               -          3,167,057
      Locations                             1,290            143           1,296           1,304            1,485          1,311

</TABLE>

 *The information contained herein represents selected lines of
  business data other than commercial lending and branch operations.
  Certain information is prepared from internal management reports.
**Tax-equivalent.


Table 5
INTERNAL CAPITAL GROWTH AND DIVIDEND PAYOUT RATIOS

<TABLE>
<CAPTION>
                                                                                 Years Ended December 31,
                                                          1995         1994         1993         1992        1991         1990

<S>                                                     <C>          <C>          <C>         <C>          <C>         <C>
INTERNAL CAPITAL GROWTH*
    Assets to stockholders' equity                        14.78X        13.29        14.07        14.51        15.89        16.07
               X
    Return on assets                                       1.21%         1.27         1.20          .63          .63          .50

    Return on total stockholders' equity (a)              17.69%        16.66        16.89         9.14        10.06         8.09
               X
    Earnings retained                                     66.11%        65.07        67.13        46.45        48.48        29.68

    Internal capital growth (a)                           11.69%        10.84        11.34         4.24         4.88         2.40

DIVIDEND PAYOUT RATIOS ON
    Common shares                                         33.50%        34.54        31.71        49.34        46.18        65.92

    Preferred and common shares                           33.89%        34.93        32.87        53.55        51.52        70.32

Return on common stockholders' equity
    before redemption premium** (a)                       17.57%        17.04        17.42         9.08        10.03         7.78

Return on common stockholders' equity
    after redemption premium** (a)                        17.57%        16.26        17.42         9.08        10.03         7.78

</TABLE>

 (a) The determination of these ratios exclude average net unrealized
     gains or losses on debt and equity securities.
  *  Based on average balances and net income.
 **  Based on average balances and net income applicable to common
     stockholders.

                                           T-3

<PAGE>

Table 6
SELECTED QUARTERLY DATA
(Unaudited)

<TABLE>
<CAPTION>

                                                                  1995                                  1994
(In thousands except
  per share data)                               Fourth     Third      Second     First    Fourth    Third    Second   First

<S>                                           <C>        <C>          <C>      <C>      <C>       <C>       <C>       <C>
Consolidated Net Income
      Interest income                         $1,699,456  1,673,957 1,552,525 1,447,892 1,389,470 1,307,377 1,235,206 1,162,608
      Interest expense                           871,667    832,840   738,338   668,209   610,172   530,858   483,913   436,003
      Net interest income                        827,789    841,117   814,187   779,683   779,298   776,519   751,293   726,605
      Provision for loan losses                   54,500     49,000    44,000    32,500    25,000    25,000    25,000    25,000
      Net interest income after                  773,289    792,117   770,187   747,183   754,298   751,519   726,293   701,605
        provision for loan losses
      Securities available for sale                7,600      4,713     1,243     3,635   (9,926)   (2,946)   (2,935)     4,300
        transactions
      Investment security transactions               777      2,591     1,233       217       411     2,286       694       615
      Noninterest income                         438,367    362,842   326,503   301,539   311,419   303,259   276,011   275,781
      Noninterest expense*                       804,982    770,949   714,739   684,702   703,948   682,219   651,220   639,841
      Income before income taxes*                415,051    391,314   384,427   367,872   352,254   371,899   348,843   342,460
      Income taxes                               143,036    136,298   135,291   130,963   120,705   130,147   119,223   120,001
      Net income                                 272,015    255,016   249,136   236,909   231,549   241,752   229,620   222,459
      Dividends on preferred stock                  -          -         -        7,029     6,831     6,595     6,201     5,726
      Net income applicable to common
       stockholders before redemption premium    272,015    255,016   249,136   229,880   224,718   235,157   223,419   216,733
      Redemption premium on preferred stock         -          -         -         -       41,355      -         -         -
      Net income applicable to common
        stockholders after redemption premium $  272,015    255,016   249,136   229,880   183,363   235,157   223,419   216,733

Per Common Share Data
      Net income before redemption premium    $     1.58       1.50      1.45      1.32      1.28      1.35      1.32      1.27
      Net income after redemption premium           1.58       1.50      1.45      1.32      1.04      1.35      1.32      1.27
      Cash dividends                                 .52        .52       .46       .46       .46       .46       .40       .40
      Common stock price
            High                                  58 7/8     51 3/8    49 3/4    45 1/8    45 1/4    47 1/4    47 5/8    43 3/4
            Low                                   49 5/8     45 1/4    42 7/8    41 3/8    39 3/8    43 1/4    41 1/4    39 3/4
            Quarter-end                       $   55 5/8     51        45 1/4    43 3/8    41 3/8    43 1/4    46 1/8    41 5/8

Selected Ratios**
      Return on assets***                           1.19%      1.16      1.25      1.24      1.22      1.31      1.28      1.28
      Return on common stockholders' equity
            before redemption premium****          18.08      17.71     17.71     16.71     15.92     17.29     17.53     17.54
      Return on common stockholders' equity
            after redemption premium****           18.08      17.71     17.71     16.71     12.99     17.29     17.53     17.54
      Stockholders' equity to assets                6.58%      6.55      6.96      7.01      7.49      7.62      7.39      7.60

</TABLE>

   * Includes merger-related restructuring charges of $16,447,000
      ($13,072,000 after tax) in the fourth quarter of 1995.
  ** Based on average balances.
 *** Based on net income.
**** Based on net income applicable to common stockholders, excluding
     average net unrealized gains (losses) on debt and equity securities.

                                      T-4
<PAGE>
Table 7
SELECTED SIX-YEAR DATA*

<TABLE>
<CAPTION>

                                                                Years Ended December 31,
(Dollars in thousands)             1995             1994            1993            1992            1991           1990
<S>                              <C>               <C>          <C>               <C>           <C>             <C>
MORTGAGE LOAN PORTFOLIO
    PERMANENT LOAN ORIGINATIONS
         Residential
             Direct            $   2,529,742       3,569,451       6,276,720       4,549,392       2,206,796     1,832,758
             Wholesale               144,138         933,214       2,431,455       2,641,656       2,657,534     2,092,646
                 Total             2,673,880       4,502,665       8,708,175       7,191,048       4,864,330     3,925,404
         Income property             493,177         443,356         238,199         263,749         266,518       237,980
                 Total         $   3,167,057       4,946,021       8,946,374       7,454,797       5,130,848     4,163,384

    VOLUME OF LOANS SERVICED
         Residential           $  50,047,000      32,677,000      32,786,000      22,528,000      22,161,000    17,878,000
         Income property           1,458,000       1,537,000       1,972,000       1,848,000       1,951,000     1,534,000
                 Total         $  51,505,000      34,214,000      34,758,000      24,376,000      24,112,000    19,412,000

NUMBER OF OFFICES
    Banking                            1,285           1,340           1,303             898           1,004           768
    Other                                190             222             222             235             209           285
                Total offices          1,475           1,562           1,525           1,133           1,213         1,053

OTHER DATA
    ATMs                               1,415           1,242           1,189             847             943           707
    Employees                         32,971          31,858          32,861          23,459          24,203        20,521
    Common stockholders               61,058          54,236          58,670          37,955          33,456        34,951

</TABLE>

 * 1990-1994 not restated for pooling of interests acquisitions.

                                      T-5
<PAGE>

Table 8
GROWTH THROUGH ACQUISITIONS
<TABLE>
<CAPTION>

                                                             Loans,
(In thousands)                               Assets           net           Deposits
<S>                                      <C>               <C>            <C>
December 31, 1989, as reported           $ 45,506,847      31,600,776      31,531,770
1990 acquisition                            7,946,973       4,174,478       5,727,330
Growth in operations                        1,134,590         275,465         935,168

December 31, 1990, as reported             54,588,410      36,050,719      38,194,268
1991 acquisitions                          12,322,456       7,025,621       9,921,421
Reduction in operations                   (7,637,689)     (1,692,760)       (939,466)

December 31, 1991, as reported             59,273,177      41,383,580      47,176,223
1992 acquisitions                           3,739,039       1,773,797       3,645,316
Growth (reduction) in operations              815,815     (1,233,610)     (1,670,574)

December 31, 1992, as reported             63,828,031      41,923,767      49,150,965
1993 acquisitions                           7,785,479       4,380,362       6,302,873
Growth (reduction) in operations            (826,541)         572,048     (1,711,427)

December 31, 1993, as reported             70,786,969      46,876,177      53,742,411
1994 acquisitions                           4,595,762       1,238,703       4,026,375
Growth in operations                        1,930,774       5,914,872       1,189,487

December 31, 1994, as reported             77,313,505      54,029,752      58,958,273
1995 acquisitions                          10,254,013       7,537,477       7,252,524
Growth  (reduction)  in operations          9,172,978       4,061,215     (1,210,496)

December 31, 1995, as reported           $ 96,740,496      65,628,444      65,000,301

</TABLE>

Acquisitions (those greater than $3.0 billion in acquired assets
and/or deposits) include the purchase acquisitions
of Florida National Banks of Florida, Inc. in 1990 and the Southeast
Banks transaction in 1991; the pooling of  interests
acquisition of Dominion Bankshares Corporation in 1993; the purchase
acquisitions of Georgia Federal Savings
Bank, FSB and First American Metro Corp. in 1993; and the purchase
acquisition of American Savings of Florida, FSB
in 1995.

                                      T-6
<PAGE>

Table 9
SECURITIES AVAILABLE FOR SALE

<TABLE>
<CAPTION>
                                                                                                                            Average
December 31, 1995                   1 Year         1-5        5-10      After 10               Gross Unrealized  Amortized  Maturity
(In thousands)                      or Less       Years       Years      Years      Total     Gains     Losses     Cost     in Years

<S>                            <C>            <C>          <C>        <C>        <C>         <C>        <C>      <C>        <C>
Market Value
     U.S. Treasury              $  1,374,773      867,427       -          -       2,242,200    (2,847)   6,370    2,245,723  1.29
     U.S. Government agencies        129,910    4,864,394   1,487,637       639    6,482,580   (88,831)   2,397    6,396,146  4.19
     CMOs                            143,852    2,068,606      79,596      -       2,292,054   (24,974)  13,602    2,280,682  2.70
     Other                           157,390      882,308      86,549   573,882    1,700,129   (93,230)   5,102    1,612,001  2.91
         Total                  $  1,805,925    8,682,735   1,653,782   574,521   12,716,963  (209,882)  27,471   12,534,552  3.25

Market Value
     Debt securities            $  1,805,925    8,682,735   1,653,782    70,643   12,213,085  (139,913)  27,202   12,100,374
     Sundry securities                 -            -           -       503,878      503,878   (69,969)     269      434,178
         Total                  $  1,805,925    8,682,735   1,653,782   574,521   12,716,963  (209,882)  27,471   12,534,552

Amortized Cost
      Debt securities           $  1,801,221    8,588,759   1,639,547    70,847   12,100,374
      Sundry securities                -            -           -       434,178      434,178
         Total                  $  1,801,221    8,588,759   1,639,547   505,025   12,534,552

Weighted Average Yield
      U.S. Treasury                     6.70 %       5.31       -          -            6.16
      U.S. Government agencies          7.04         6.69        6.35      6.89         6.62
      CMOs                              7.19         6.97        7.47      -            7.00
      Other                             7.93         6.16       11.20      5.10         6.28
         Consolidated                   6.87 %       6.57        6.67      5.10         6.56

</TABLE>

<TABLE>
<CAPTION>
                                                                                                                            Average
December 31, 1994                 1 Year        1-5        5-10       After 10               Gross Unrealized   Amortized  Maturity
(In thousands)                    or Less      Years       Years       Years       Total       Gains   Losses     Cost     in Years

<S>                           <C>           <C>          <C>         <C>       <C>        <C>         <C>     <C>         <C>
Market Value
     U.S. Treasury             $  1,156,159   1,035,790        -         -      2,191,949       -      81,975  2,273,924     1.89
     U.S. Government agencies       153,675     469,468   2,031,111       546   2,654,800     (404)   171,580  2,825,976     6.31
     CMOs                            90,066   1,091,930      58,524      -      1,240,520      (49)    44,627  1,285,098     2.96
     Other                           84,757   1,282,076      20,299   278,078   1,665,210  (51,633)    56,017  1,669,594     2.75
         Total                 $  1,484,657   3,879,264   2,109,934   278,624   7,752,479  (52,086)   354,199  8,054,592     3.82

Market Value
     Debt securities           $  1,484,657   3,879,264   2,109,934    24,069   7,497,924   (3,243)   346,011  7,840,692
     Sundry securities                 -           -           -      254,555     254,555  (48,843)     8,188    213,900
         Total                 $  1,484,657   3,879,264   2,109,934   278,624   7,752,479  (52,086)   354,199  8,054,592

Amortized Cost
      Debt securities          $  1,486,608   4,061,240   2,264,716    28,128   7,840,692
      Sundry securities                -           -           -      213,900     213,900
         Total                 $  1,486,608   4,061,240   2,264,716   242,028   8,054,592

Weighted Average Yield
      U.S. Treasury                    7.29 %      5.60         -         -          6.46
      U.S. Government agencies         6.90        5.40        5.89      6.02        5.86
      CMOs                             5.10        5.21        5.36       -          5.21
      Other                            7.27        6.99        5.90      4.40        6.62
         Consolidated                  7.12 %      5.92        5.88      4.40        6.08

</TABLE>

                                      T-7

<PAGE>

<TABLE>
<CAPTION>
                                                                                                                             Average
December 31, 1993                      1 Year        1-5       5-10     After 10                Gross Unrealized   Market   Maturity
(In thousands)                         or Less      Years      Years     Years        Total     Gains    Losses     Value   in Years

<S>                               <C>            <C>        <C>         <C>        <C>        <C>      <C>      <C>         <C>
Carrying Value
     U.S. Treasury                 $  3,177,119   1,249,298       -         -       4,426,417    3,609  (7,315)   4,422,711    1.34
     U.S. Government agencies           114,531   1,646,429  1,494,136       555    3,255,651   43,814    (270)   3,299,195    4.29
     CMOs                             1,006,973   1,226,569       -         -       2,233,542   13,389  (8,825)   2,238,106    1.33
     Other                              438,585   1,121,571     35,474   233,702    1,829,332   95,296    (255)   1,924,373    2.40
         Total                     $  4,737,208   5,243,867  1,529,610   234,257   11,744,942  156,108 (16,665)  11,884,385    2.32

Carrying Value
     Debt securities               $  4,737,208   5,243,867  1,529,610       860   11,511,545  119,624 (16,445)  11,614,724
     Sundry securities                     -           -          -      233,397      233,397   36,484    (220)     269,661
         Total                     $  4,737,208   5,243,867  1,529,610   234,257   11,744,942  156,108 (16,665)  11,884,385

Market Value
      Debt securities              $  4,742,741   5,328,847  1,542,264       872   11,614,724
      Sundry securities                    -           -          -      269,661      269,661
         Total                     $  4,742,741   5,328,847  1,542,264   270,533   11,884,385

Weighted Average Yield
      U.S. Treasury                        3.84 %      5.23       -         -            4.23
      U.S. Government agencies             3.36        6.45       6.00      6.68         6.14
      CMOs                                 5.03        5.13       -         -            5.09
      Other                                5.17        7.71       5.74      7.68         7.06
         Consolidated                      4.21 %      6.12       6.00      7.68         5.36

</TABLE>

Included in "U.S. Government  agencies" and "Other" at December 31,
1995, are $1,101,704,000 of securities that are denominated in
currencies other than the U.S. dollar.  The currency exchange rates were
hedged utilizing both on and off-balance sheet instruments to minimize
the exposure to currency revaluation risks.  At December 31, 1995, these
securities had a weighted average maturity of  2.92 years and a weighted
average yield of 6.10 percent.  The weighted average U.S. equivalent
yield for comparative purposes of these securities was 7.50 percent
based on a weighted average funding cost differential of 1.40 percent.

Expected maturities will differ from contractual maturities because
borrowers may have the right to call or prepay obligations with or
without call or prepayment penalties.  The aging of mortgage-backed
securities is based on their weighted average maturities.  Average
maturity in years excludes preferred and common stocks and money market
funds.

Weighted average yields are based on amortized cost.  Yields related to
securities exempt from both federal and state income taxes, federal
income taxes only or state income taxes only are stated on a fully
tax-equivalent basis.  They are reduced by the nondeductible portion of
interest expense, assuming a federal tax rate of 35 percent; a North
Carolina state tax rate of 7.75 percent in 1995,  7.8275 percent in
1994, and 7.905 percent in 1993; a Georgia and Tennessee state tax rate
of 6 percent; a South Carolina state tax rate of 4.5 percent; a Florida
state tax rate of 5.5 percent; a Maryland state tax rate of 7 percent;
and a Washington , D.C. tax rate of 9.975 percent in 1995 and 10.25
percent in 1994 and 1993, respectively.

There were commitments to purchase securities at a cost of $358,825,000
that had a market value of $360,254,000 at December 31, 1995.
Commitments to sell securities at December 31, 1995 had a carrying value
of $321,089,000.  There were commitments to purchase securities at a
cost of $5,551,000 that had a market value of $5,547,000 at December 31,
1994.  There were no commitments to sell securities.  Securities
available for sale at December 31, 1993 include the carrying value of
$513,390,000 of securities which have been sold for future settlement.
Gross gains and losses from sales are accounted for on a trade date
basis.  Gross gains and losses realized on the sale of debt securities
in 1995 were $36,655,000 and $33,755,000, respectively and on sundry
securities $14,365,000 and $74,000, respectively.  Gross gains and
losses realized on the sale of debt securities in 1994 were $27,017,000
and $43,813,000, respectively, and on sundry securities $5,998,000 and
$709,000, respectively.  Gross gains and losses realized on the sale of
debt securities in 1993 were $28,818,000 and $9,553,000, respectively,
and on sundry securities $6,570,000 and $68,000, respectively.

                          T-8

<PAGE>

Table 10
INVESTMENT SECURITIES

<TABLE>
<CAPTION>
                                                                                                                             Average
December 31, 1995                        1 Year       1-5       5-10    After 10              Gross Unrealized     Market   Maturity
(In thousands)                          or Less      Years      Years    Years       Total     Gains    Losses     Value    in Years

<S>                               <C>            <C>       <C>        <C>         <C>        <C>       <C>      <C>        <C>
Carrying Value
     U.S. Government agencies       $   15,624     805,739   147,234      -         968,597    23,005     (935)    990,667   3.52
     CMOs                               47,339     546,111      -         -         593,450    12,443       (1)    605,892   3.00
     State, county and municipal       179,761     151,460   122,491   364,296      818,008   115,107   (2,950)    930,165   8.12
     Other                               1,008        -        6,156    67,098       74,262     6,771       (2)     81,031  12.98
         Total                      $  243,732   1,503,310   275,881   431,394    2,454,317   157,326   (3,888)  2,607,755   5.16

Carrying Value
     Debt securities                $  243,732   1,503,310   275,881   415,553    2,438,476   157,326   (3,888)  2,591,914
     Sundry securities                    -           -         -       15,841       15,841      -        -         15,841
         Total                      $  243,732   1,503,310   275,881   431,394    2,454,317   157,326   (3,888)  2,607,755

Market Value
      Debt securities               $  247,076   1,545,715   300,156   498,967    2,591,914
      Sundry securities                   -           -         -       15,841       15,841
         Total                      $  247,076   1,545,715   300,156   514,808    2,607,755

Weighted Average Yield
      U.S. Government agencies            6.17 %      7.71      7.94      -            7.72
      CMOs                                7.28        7.20      -         -            7.21
      State, county and municipal         9.64       11.27     11.58     12.13        11.34
      Other                               5.70        -         7.42      9.21         9.01
         Consolidated                     8.94 %      7.88      9.55     11.67         8.84

</TABLE>

<TABLE>
<CAPTION>
                                                                                                                             Average
December 31, 1994                     1 Year         1-5        5-10     After 10              Gross Unrealized    Market   Maturity
(In thousands)                        or Less       Years      Years      Years      Total      Gains    Losses    Value    in Years

<S>                             <C>              <C>       <C>         <C>        <C>         <C>      <C>       <C>        <C>
Carrying Value
     U.S. Government agencies     $       -        100,853   1,201,803    14,474   1,317,130    5,528   (39,881)  1,282,777   7.28
     CMOs                                 -        910,733      92,516      -      1,003,249     -      (26,786)    976,463   3.70
     State, county and municipal       369,189     267,835     151,533   437,523   1,226,080   78,676    (4,698)  1,300,058   7.06
     Other                                -          2,036       6,178   175,196     183,410    3,022    (3,196)    183,236  13.33
         Total                    $    369,189   1,281,457   1,452,030   627,193   3,729,869   87,226   (74,561)  3,742,534   6.34

Carrying Value
     Debt securities              $    369,189   1,281,457   1,452,030   517,532   3,620,208   87,226   (74,561)  3,632,873
     Sundry securities                    -           -           -      109,661     109,661     -         -        109,661
         Total                    $    369,189   1,281,457   1,452,030   627,193   3,729,869   87,226   (74,561)  3,742,534

Market Value
      Debt securities             $    376,983   1,269,819   1,423,936   562,135   3,632,873
      Sundry securities                   -           -           -      109,661     109,661
         Total                    $    376,983   1,269,819   1,423,936   671,796   3,742,534

Weighted Average Yield
      U.S. Government agencies            - %         7.83        7.32      6.80        7.35
      CMOs                                -           6.49        6.80         -        6.52
      State, county and municipal        11.74       10.65       11.52     12.38       11.70
      Other                               -           6.76        7.42      7.81        7.79
         Consolidated                    11.74%       7.47        7.73     10.97        8.58

 </TABLE>

                                 T-9

<PAGE>

<TABLE>
<CAPTION>
                                                                                                                          Average
 December 31, 1993                    1 Year       1-5    5-10    After 10                 Gross Unrealized     Market   Maturity
(In thousands)                        or Less     Years   Years     Years        Total     Gains   Losses        Value   in Years

<S>                              <C>            <C>       <C>      <C>        <C>          <C>        <C>       <C>       <C>
Carrying Value
     U.S. Treasury                $        550         -       -         -           550        -         (1)         549   .04
     U.S. Government agencies          311,750    814,667  30,232        -     1,156,649    44,054    (1,222)   1,199,481   1.87
     State, county and municipal        80,863    508,477 242,072   511,523    1,342,935   183,230      (756)   1,525,409   8.03
     Other                                  -          -    6,200   186,142      192,342    13,358        -       205,700   8.00
         Total                    $    393,163  1,323,144 278,504   697,665    2,692,476   240,642    (1,979)   2,931,139   5.19

Carrying Value
     Debt securities              $    393,163  1,323,144 278,504   511,530    2,506,341   227,730    (1,979)   2,732,092
     Sundry securities                       -         -       -    186,135      186,135    12,912        -       199,047
         Total                    $    393,163  1,323,144 278,504   697,665    2,692,476   240,642    (1,979)   2,931,139

Market Value
      Debt securities             $    401,304  1,399,666 311,652   619,470    2,732,092
      Sundry securities                     -          -       -    199,047      199,047
         Total                    $    401,304  1,399,666 311,652   818,517    2,931,139

Weighted Average Yield
      U.S. Treasury                       2.88%        -       -         -          2.88
      U.S. Government agencies            4.95       7.14    6.60        -          6.53
      State, county and municipal        10.61      11.49   11.48     12.24        11.72
      Other                                 -          -     7.77      8.09         8.08
         Consolidated                     6.11%      8.81   10.87     11.14         9.23

</TABLE>

Expected maturities will differ from contractual maturities because
borrowers may have the right to call or prepay obligations with or
without call or prepayment penalties.  The aging of mortgage-backed
securities is based on their weighted average maturities.

Yields related to securities exempt from both federal and state income
taxes, federal income taxes only or state income taxes only are stated
on a fully tax-equivalent basis.  They are reduced by the nondeductible
portion of interest expense, assuming a federal tax rate of 35 percent;
a North Carolina state tax rate of 7.75 percent in 1995, 7.8275 percent
in 1994, and 7.905 percent in 1993; a Georgia and Tennessee state tax
rate of 6 percent; a South Carolina state tax rate of 4.5 percent; a
Florida state tax rate of 5.5 percent; a Maryland state tax rate of 7
percent; and a Washington, D.C. tax rate of 9.975 percent in 1995, and
10.25 percent in 1994 and 1993, respectively.

There were no commitments to purchase or sell investment securities at
December 31, 1995, 1994 or 1993.   Gross gains and losses realized on
repurchase agreement underdeliveries and calls of investment securities
in 1995 were $5,705,000 and $887,000, respectively.  In 1994 such gross
gains and losses were $4,050,000 and $44,000, respectively.  In 1993
such gross gains and losses were $7,837,000 and $402,000, respectively.

                                  T-10
<PAGE>

Table 11
LOANS

<TABLE>
<CAPTION>
                                                                    December 31,

(In thousands)                               1995         1994         1993         1992         1991         1990
<S>                                     <C>            <C>         <C>           <C>          <C>           <C>
Commercial
     Commercial, financial and agricultural
         Taxable                        $ 17,737,919   15,198,651   12,509,283   10,532,842   10,854,321    9,946,557
         Nontaxable                          721,386      709,092      724,442      738,834      936,416    1,054,246
             Total commercial, financial
                  and agricultural        18,459,305   15,907,743   13,233,725   11,271,676   11,790,737   11,000,803
      Real estate - construction and other 2,260,193    1,734,095    1,664,694    1,886,319    3,014,877    3,380,426
      Real estate - mortgage               5,953,377    5,437,496    5,834,894    5,782,780    5,421,698    4,067,445
      Lease financing                      2,829,628    1,613,763      962,599    1,033,809    1,109,525    1,184,196
      Foreign                                519,970      415,857      304,267      274,800      233,601      190,621
             Total commercial             30,022,473   25,108,954   22,000,179   20,249,384   21,570,438   19,823,491

Retail
      Real estate - mortgage              20,143,480   15,014,775   13,318,058   10,775,107    9,406,329    7,173,064
      Installment loans - Bankcard*        3,383,903    3,959,657    1,995,568            -            -            -
      Installment loans - other           13,252,126   10,618,696    9,896,431   11,260,708   10,850,557    9,485,633
             Total retail                 36,779,509   29,593,128   25,210,057   22,035,815   20,256,886   16,658,697
             Total loans                  66,801,982   54,702,082   47,210,236   42,285,199   41,827,324   36,482,188

Unearned Income
        Loans                                148,544      145,691      129,830      186,173      247,016      245,363
        Lease financing                    1,024,994      526,639      204,229      175,259      196,728      186,106
             Total unearned income         1,173,538      672,330      334,059      361,432      443,744      431,469
             Loans, net                 $ 65,628,444   54,029,752   46,876,177   41,923,767   41,383,580   36,050,719

</TABLE>

*Information not available prior to 1993.

                                  T-11

<PAGE>

Table 12
CERTAIN LOAN MATURITIES AND SENSITIVITY
TO CHANGES IN INTEREST RATES

<TABLE>
<CAPTION>
                                                                    December 31, 1995
                                          Commercial,  Commercial
                                           Financial   Real Estate: Commercial
                                                 and   Construction Real Estate:
(In thousands)                            Agricultural  and Other     Mortgage      Foreign        Total

<S>                                     <C>              <C>        <C>             <C>        <C>
Fixed Rate
     1 year or less                     $  1,303,638       64,820      231,910      365,835    1,966,203
     1-5 years                             1,736,458      111,845    1,098,345       26,495    2,973,143
     After 5 years                           902,013      129,039      826,568        5,408    1,863,028
          Total                            3,942,109      305,704    2,156,823      397,738    6,802,374

Adjustable Rate
     1 year or less                        5,358,626      741,844      735,740       95,286    6,931,496
     1-5 years                             6,221,800      914,710    2,222,118       24,380    9,383,008
     After 5 years                         2,936,770      297,935      838,696        2,566    4,075,967
          Total                           14,517,196    1,954,489    3,796,554      122,232   20,390,471
          Total                         $ 18,459,305    2,260,193    5,953,377      519,970   27,192,845

</TABLE>

                                      T-12

<PAGE>

Table 13
ALLOWANCE FOR LOAN LOSSES AND NONPERFORMING ASSETS

<TABLE>
<CAPTION>
                                                                            Years Ended December 31,

(In thousands)                                         1995         1994        1993       1992     1991      1990

<S>                                                 <C>          <C>        <C>         <C>         <C>     <C>
ALLOWANCE FOR LOAN LOSSES
    Balance, beginning of year                       $ 978,795    1,020,191    940,804   851,830   702,685   355,442
    Provision for loan losses                          180,000      100,000    221,753   414,708   648,284   425,409
    Reversal of tax effect of acquired bank
        related net charge-offs included in
        the provision for loan losses                        -            -          -         -   (16,386)        -
    Allowance of divested subsidiary and
        other sales                                          -            -          -         -         -    (7,769)
    Allowance of loan acquired or sold, net             48,226       21,520    109,321    50,141    83,770   173,660
    Transfer to allowance for segregated
        asset losses                                         -            -          -   (20,000)  (13,000)        -
    Loan losses, net                                  (240,510)    (162,916)  (251,687) (355,875) (553,523) (244,057)
    Balance, end of year                             $ 966,511      978,795  1,020,191   940,804   851,830   702,685
       (as % of loans, net)                               1.47 %       1.81       2.18      2.24      2.06      1.95
       (as % of nonaccrual and restructured loans)         193          245        147        96        72        77
       (as % of nonperforming assets)                      161 %        175        111        70        50        56

LOAN LOSSES
    Commercial, financial and agricultural           $  53,222       67,804    121,373   142,600   189,648   116,060
    Real estate - construction and other                 1,178        8,897     25,829    52,524   164,044    49,183
    Real estate - mortgage                              37,751       54,108     66,105    80,934   118,555     4,196
    Installment loans - Bankcard*                      163,217       65,760     55,610        -         -         -
    Installment loans - other                           70,972       58,358     60,643   130,493   124,536   108,117
           Total                                       326,340      254,927    329,560   406,551   596,783   277,556

LOAN RECOVERIES
    Commercial, financial and agricultural              43,291       48,314     29,681    21,252    15,924    12,991
    Real estate - construction and other                 5,413        2,834      5,718     1,254     1,882     1,633
    Real estate - mortgage                               7,869       12,554     15,866     4,926     4,097       847
    Installment loans - Bankcard*                       11,537        9,605      7,160        -         -         -
    Installment loans - other                           17,720       18,704     19,448    23,244    21,357    18,028
           Total                                        85,830       92,011     77,873    50,676    43,260    33,499
           Loan losses, net                          $ 240,510      162,916    251,687   355,875   553,523   244,057
       (as % of average loans, net)                       .40  %        .33        .58       .86      1.48       .68

NONPERFORMING ASSETS
    Nonaccrual loans
       Commercial loans                              $ 276,987      155,752    242,241   407,583   494,649   300,334
       Real estate and other loans                     223,587      241,886    425,101   498,973   574,324   574,732
           Total nonaccrual loans                      500,574      397,638    667,342   906,556 1,068,973   875,066
    Restructured loans                                     599        1,872     26,544    68,935   116,893    38,867
    Foreclosed properties                              100,468      158,464    222,503   375,559   530,524   330,984
           Total nonperforming assets                $ 601,641      557,974    916,389 1,351,050 1,716,390 1,244,917
       (as % of loans, net and foreclosed properties)      .92 %       1.03       1.95      3.19      4.10      3.42
    Accruing loans past due 90 days                  $ 146,764      140,081     71,307    85,513   144,075   194,605

</TABLE>

*Information not available prior to 1993.

                                  T-13

<PAGE>

Table 14
ALLOCATION OF ALLOWANCE FOR LOAN LOSSES
<TABLE>
<CAPTION>

                                                              Years Ended December 31,

                                            1995             1994             1993            1992              1991
                                              Loans            Loans             Loans            Loans          Loans
                                                  %                %                 %                %              %
                                              Total            Total             Total            Total          Total
(In millions)                           Amt.  Loans     Amt.   Loans      Amt.   Loans    Amt.    Loans     Amt. Loans

<S>                                     <C>   <C>      <C>      <C>      <C>      <C>    <C>       <C>     <C>    <C>
Commercial, financial and agricultural  $246     28%     $224      29%    $  188    28%   $316      27%     $337   28%
Real estate - construction and other      45      3        58       3         73     4     140       4       148    7
Real estate - mortgage                   146     39       175      37        200    41     199      39       164   35
Installment loans - Bankcard             169      5       133       7         76     4       -       -         -    -
Installment loans - other                124     20       107      20        149    21     142      27       124   26
Lease financing                            4      4         2       3          2     2       2       2         3    3
Foreign                                    3      1         4       1          -     -       1       1         1    1
Unallocated                              230      -       276       -        332     -     141       -        75    -
       Total                            $967    100%     $979     100%    $1,020   100%   $941     100%     $852  100%

</TABLE>

Beginning in 1993, the allocation for loan losses is based on the
Corporation's loss migration process.  The unallocated portion of the
allowance for loan losses at December 31, 1992, would have been
increased by $37 million had the migration model been available in 1992.
The allocation of the allowance for loan losses to the respective
classifications is not necessarily indicative of future losses or future
allocations.  Information related to Bankcards is not available prior to
1993.

See the "Loans" and "Allowance for Loan Losses" discussion in
Management's Analysis of Operations and in Note 1 to the consolidated
financial statements.




Table 15
INTANGIBLE ASSETS
<TABLE>
<CAPTION>

                                                                Years Ended December 31,
(In thousands)                               1995         1994         1993         1992         1991         1990
<S>                                     <C>               <C>          <C>          <C>         <C>          <C>

Mortgage Servicing Rights               $    102,365       84,898       87,350      183,196      196,796      173,915
Credit Card Premium                     $     43,894       58,494       75,588       71,140       73,792       24,785
Other Intangible Assets
    Goodwill                            $  1,176,667      754,417      712,485      643,978      676,046      685,602
    Deposit base premium                     450,211      437,025      255,359      175,707      179,152      176,043
    Other                                      5,325        7,465       10,468       18,285       15,324        9,508
       Total                            $  1,632,203    1,198,907      978,312      837,970      870,522      871,153

</TABLE>

                                  T-14

<PAGE>

Table 16
ALLOWANCE FOR FORECLOSED PROPERTIES

<TABLE>
<CAPTION>
                                                             Years Ended December 31,

(In thousands)                                       1995         1994         1993         1992         1991
<S>                                              <C>            <C>          <C>         <C>           <C>
Foreclosed properties                            $ 124,058      193,290      278,694      478,887      561,476

Allowance for foreclosed properties, beginning
  of year                                           34,826       56,191      103,328       30,952          799
Provision for foreclosed properties                 (3,756)       4,503       23,730      111,260       36,467
Transfer from (to) allowance for segregated
  assets                                                78        1,722       (1,998)          -            -
Dispositions, net                                   (7,558)     (27,590)     (68,869)     (38,884)      (6,314)

Allowance for foreclosed properties, end of year    23,590       34,826       56,191      103,328       30,952

Foreclosed properties, net                       $ 100,468      158,464      222,503      375,559      530,524



Table 17
DEPOSITS


</TABLE>
<TABLE>
<CAPTION>
                                          Years Ended December 31,

(In thousands)                         1995         1994         1993         1992         1991         1990
<S>                              <C>            <C>          <C>           <C>         <C>           <C>
Core Deposits
     Noninterest-bearing          $ 11,788,401   10,523,538   10,861,207    9,213,646    7,836,183    6,267,894
     Savings and NOW accounts       15,739,529   13,991,987   12,010,636    9,825,918    7,954,985    5,633,720
     Money market accounts           9,360,061   10,118,963   11,131,334    9,930,789    8,832,272    6,950,226
     Other consumer time            22,899,251   18,544,324   16,897,062   18,014,195   19,181,341   14,856,718
       Total core deposits          59,787,242   53,178,812   50,900,239   46,984,548   43,804,781   33,708,558
Foreign                              2,962,870    4,069,587    1,240,448      249,429      125,159      642,592
Other time                           2,250,189    1,709,874    1,601,724    1,916,988    3,246,283    3,843,118
       Total deposits             $ 65,000,301   58,958,273   53,742,411   49,150,965   47,176,223   38,194,268

</TABLE>

Table 18
TIME DEPOSITS IN AMOUNTS OF $100,000 OR MORE

<TABLE>
<CAPTION>

                                                                      December 31, 1995

                                                                         Time         Other
(In thousands)                                                        Certificates    Time

<S>                                                               <C>                <C>

Maturity of
     3 months or less                                               $  2,729,041       76,972
     Over 3 months through 6 months                                    1,220,833
     Over 6 months through 12 months                                   1,014,013
     Over 12 months                                                    1,142,507
         Total                                                      $  6,106,394       76,972

                                               T-15
<PAGE>

Table 19
CAPITAL RATIOS


</TABLE>
<TABLE>
<CAPTION>
                                                                      Years Ended December 31,

(In thousands)                              1995         1994         1993         1992         1991         1990

<S>                                   <C>           <C>           <C>          <C>          <C>          <C>
CONSOLIDATED CAPITAL RATIOS*
    Qualifying capital
       Tier 1 capital                  $  4,439,185    4,466,670    4,342,664    3,189,276    2,441,839    1,901,657
       Total capital                      7,533,356    7,450,602    6,960,671    4,948,156    3,799,073    3,153,733

    Adjusted risk-based assets           72,135,721   57,593,799   47,529,159   34,573,794   32,314,244   29,121,464

    Adjusted leverage ratio assets     $ 86,169,989   73,011,243   70,785,664   48,671,501   45,955,064   38,833,477

    Ratios
       Tier 1 capital                          6.15 %       7.76         9.14         9.22         7.56         6.53
       Total capital                          10.44        12.94        14.64        14.31        11.76        10.83
        Leverage                               5.15         6.12         6.13         6.55         5.31         4.90

    Stockholders' equity to assets
       Year-end                                6.36         6.98         7.36         6.99         6.51         6.05
       Average                                 6.76 %       7.52         7.11         6.89         6.29         6.22

BANK CAPITAL RATIOS
    Tier 1 capital
       First Union National Bank of
         Florida                               7.39 %       7.95         9.13         9.38         8.79         6.44
         Georgia                               6.69         8.26         9.58         8.14         6.06         6.51
         Maryland                             11.36        20.53        15.78        -            -            -
         North Carolina                        6.31         7.32         8.24         7.22         6.45         6.87
         South Carolina                        8.42         7.88         7.55         7.88         6.85         6.46
         Tennessee                            11.12        12.76        12.43        24.03         6.57         7.50
         Virginia                              7.41         9.21        10.77        -            -            -
         Washington, D.C.                     13.77        16.75        14.23        -            -            -
       First Union Home Equity Bank            7.50         7.60        -            -            -            -

    Total capital
       First Union National Bank of
         Florida                              10.72        10.76        10.83        11.10        10.61         8.56
         Georgia                              10.62        11.18        12.62        11.05         7.62         8.23
         Maryland                             12.62        21.81        17.07        -            -            -
         North Carolina                        9.92        10.69        11.35        10.60         7.99         8.39
         South Carolina                       11.79        12.15        11.82        10.89         8.25         7.84
         Tennessee                            12.38        14.02        13.69        25.29         7.84         8.55
         Virginia                             10.57        13.11        13.08        -            -            -
         Washington, D.C.                     15.03        18.03        15.52        -            -            -
       First Union Home Equity Bank           10.09        12.10        -            -            -            -

    Leverage
       First Union National Bank of
         Florida                               5.18         5.91         5.79         5.62         4.91         4.91
         Georgia                               5.54         5.69         5.67         6.58         4.91         4.78
         Maryland                              9.32        12.82         9.04        -            -            -
         North Carolina                        5.72         6.10         5.52         5.46         4.91         4.97
         South Carolina                        6.24         5.77         5.56         5.93         5.39         4.82
         Tennessee                             7.64         8.47         8.05        25.10         7.34         8.22
         Virginia                              6.17         7.10         6.89        -            -            -
         Washington, D.C.                      6.32         8.33         6.06        -            -            -
       First Union Home Equity Bank            6.48 %       7.22        -            -            -            -

</TABLE>

* Risk-based capital ratio guidelines require a minimum ratio of tier 1
  capital to risk-weighted assets of 4.00 percent and a minimum ratio
  of total capital to risk-weighted assets of 8.00 percent. The minimum
  leverage ratio of tier 1 capital to adjusted average quarterly assets
  is from 3.00 to 5.00 percent. The 1990-1992 capital ratios presented
  herein have not been restated to reflect pooling of interests acquisitions.

                                              T-16

<PAGE>

Table 20
OFF-BALANCE SHEET DERIVATIVE FINANCIAL INSTRUMENTS*


<TABLE>

<CAPTION>
                                                        Weighted
                                                       Average Rate               Estimated
December 31,1995                           Notional                               Maturity       Fair
(In thousands)                              Amount     Receive          Pay       In Years       Value
<S>                                    <C>                <C>           <C>          <C>      <C>
Asset Rate Conversions
  Interest rate swaps                   $  8,327,656         6.67 %       5.80 %       1.30
    Carrying amount                                                                         $     20,516
    Unrealized gross gain                                                                        104,589
    Unrealized gross loss                                                                         (6,645)
        Total                                                                                    118,460

  Forward bullet
  interest rate swaps                      6,120,000         5.97        -             1.96
    Carrying amount                                                                                -
    Unrealized gross gain                                                                         38,428
    Unrealized gross loss                                                                          -
        Total                                                                                     38,428
  Total asset rate conversions          $ 14,447,656         6.38 %       5.80 %       1.58 $    156,888

Liability Rate Conversions
  Interest rate swaps                   $  3,367,000         7.07 %       5.72 %       7.82
    Carrying amount                                                                         $      5,416
    Unrealized gross gain                                                                        186,869
    Unrealized gross loss                                                                         (4,071)
        Total                                                                                    188,214

  Other financial instruments                180,000        -            -             6.33
    Carrying amount                                                                               (2,224)
    Unrealized gross gain                                                                          -
    Unrealized gross loss                                                                           (130)
        Total                                                                                     (2,354)
  Total liability rate conversions      $  3,547,000         7.07 %       5.72 %       7.74 $    185,860

Asset Hedges
  Short eurodollar futures              $  1,016,000        -     %       5.81 %        .29
    Carrying amount                                                                         $      -
    Unrealized gross gain                                                                          -
    Unrealized gross loss                                                                         (1,391)
        Total                                                                                     (1,391)
  Total asset hedges                    $  1,016,000        -     %       5.81 %        .29 $     (1,391)

</TABLE>

<TABLE>
<CAPTION>

December 31,1995
(In thousands)                    Comments
<S>                             <C>
Asset Rate Conversions
  Interest rate swaps            Converts floating rate loans to fixed rate. Adds to liability
    Carrying amount              sensitivity.  Similar characteristics to a fixed income security
    Unrealized gross gain        funded with variable rate liabilities. Includes $4.1 billion of
    Unrealized gross loss        indexed amortizing swaps, with $628 million maturing
        Total                    within 3 years and $3.5 billion within 4.75 years.

  Forward bullet
  interest rate swaps            Converts floating rates on loans to fixed rates at higher
    Carrying amount              than current yields in future periods. $63 million effective
    Unrealized gross gain        March 1996; $6.0 billion effective December 1996; $57
    Unrealized gross loss        million effective March 1997.
        Total
  Total asset rate conversions

Liability Rate Conversions
  Interest rate swaps            Converts $3.3 billion of fixed rate long-term debt to floating rate
    Carrying amount              by matching the maturity of the swap to the debt issue. Rate
    Unrealized gross gain        sensitivity remains unchanged due to the direct linkage of the
    Unrealized gross loss        swap to the debt issue.  Also converts $42 million of fixed rate
        Total                    CD's to variable rate.

  Other financial instruments    Miscellaneous purchased option-based products for liability
    Carrying amount              management purposes include $5 million of options on
    Unrealized gross gain        swaps, $25 million of eurodollar caps and $150 million of
    Unrealized gross loss        eurodollar floors.
        Total
  Total liability rate
     conversions

Asset Hedges
  Short eurodollar futures       Hedges market values of U.S. Treasury notes in the available-
    Carrying amount              for-sale portfolio.  $788 million effective March 1996; $164 million
    Unrealized gross gain        effective June 1996; $64 million effective September 1996.
    Unrealized gross loss
        Total
  Total asset hedges

</TABLE>

           (Continued)

                                           T-17

<PAGE>

Table 20
OFF-BALANCE SHEET DERIVATIVE FINANCIAL INSTRUMENTS*

<TABLE>
<CAPTION>

                                                        Weighted
                                                       Average Rate               Estimated
December 31, 1995                          Notional                               Maturity       Fair
(In thousands)                              Amount     Receive          Pay       In Years       Value
<S>                                    <C>            <C>             <C>           <C>       <C>
Rate Sensitivity Hedges
  Put options on eurodollar futures     $  4,252,000        -     %       7.87 %        .33
    Carrying amount                                                                         $        624
    Unrealized gross gain                                                                          -
    Unrealized gross loss                                                                           (624)
        Total                                                                                      -

  Interest rate caps                          67,200        -            -              .43
    Carrying amount                                                                                   81
    Unrealized gross gain                                                                              6
    Unrealized gross loss                                                                            (50)
        Total                                                                                         37

  Short eurodollar futures                 2,000,000        -             5.60          .22
    Carrying amount                                                                                -
    Unrealized gross gain                                                                          -
    Unrealized gross loss                                                                         (1,378)
        Total                                                                                     (1,378)

  Long eurodollar futures                 23,355,000         5.56        -             1.40
    Carrying amount                                                                                -
    Unrealized gross gain                                                                         19,255
    Unrealized gross loss                                                                          -
        Total                                                                                     19,255
  Total rate sensitivity hedges         $ 29,674,200         5.56 %       7.14 %       1.16 $     17,914

Offsetting Positions
  Interest rate floors                  $    800,000         6.16 %       6.16 %        .45
    Carrying amount                                                                         $       (524)
    Unrealized gross gain                                                                          2,362
    Unrealized gross loss                                                                         (1,838)
        Total                                                                                      -

  Prime/federal funds cap                  4,000,000         5.90         5.90          .27
    Carrying amount                                                                                  448
    Unrealized gross gain                                                                          1,353
    Unrealized gross loss                                                                         (1,801)
        Total                                                                                      -
  Total offsetting positions            $  4,800,000         5.95 %       5.95 %        .30 $      -

</TABLE>

<TABLE>
<CAPTION>

December 31, 1995
(In thousands)                            Comments
<S>                                     <C>
Rate Sensitivity Hedges
  Put options on eurodollar futures      Paid a premium for the right to lock in the 3 month LIBOR reset
    Carrying amount                      rates on pay variable rate swaps and short-term liabilities.
    Unrealized gross gain                $2.4 billion effective March 1996; $1.9 billion effective June 1996.
    Unrealized gross loss
        Total

  Interest rate caps                     Purchased LIBOR caps; $50 million converts floating rate liabilities
    Carrying amount                      to fixed if short-term rates rise above 8 percent; $17 million
    Unrealized gross gain                uncaps a LIBOR-based, asset-backed security at 11.72 percent.
    Unrealized gross loss
        Total

  Short eurodollar futures               Locks in the 3 month LIBOR reset rates on pay variable rate
    Carrying amount                      swaps.  Effective March 1996.
    Unrealized gross gain
    Unrealized gross loss
        Total

  Long eurodollar futures                Converts floating rate LIBOR - based loans to fixed rate. Adds to
    Carrying amount                      liability sensitivity.  Similar characteristics to fixed income security
    Unrealized gross gain                funded with variable rate liabilities. $4.9 billion effective December
    Unrealized gross loss                1996; $5.0 billion effective March 1997; $4.9 billion effective
        Total                            June 1997; $8.6 billion effective September 1997.
  Total rate sensitivity hedges

Offsetting Positions
  Interest rate floors                   Consists of $800 million of interest rate floors, of which $400
    Carrying amount                      million were purchased and offset by $400 million sold, locking
    Unrealized gross gain                in gains to be amortized over the remaining life of the contracts.
    Unrealized gross loss
        Total

  Prime/federal funds cap                In December 1994, the corporation offset an existing federal funds
    Carrying amount                      cap (purchased) and a prime rate cap (written) position by
    Unrealized gross gain                simultaneously purchasing a prime rate cap and writing a federal
    Unrealized gross loss                funds cap at strikes of 6.00 percent and 3.25 percent, respectively.
        Total                            The notional amount of each cap is $1.0 billion. Locks in losses to
  Total offsetting positions             be amortized over the remaining life of the contracts.

</TABLE>

* Includes only off-balance sheet derivative financial instruments
  related to interest rate risk management activities.
  
  Prime Rate - The base rate on corporate loans posted by at least 75 percent 
  of the nation's 30 largest banks as defined in The Wall Street Journal.
  
  London Interbank Offered Rates (LIBOR) - The average of interbank
  offered rates on dollar deposits in the London market, based on
  quotations at five major banks. Weighted average pay rates are
  generally based upon one to six month LIBOR.  Pay rates related to
  forward interest rate swaps are set on the future effective date. Pay
  rates reset at predetermined reset dates over the life of the
  contract.  Rates shown are the rates in effect as of December 31,
  1995.  Weighted average receive rates are fixed rates at the time the
  contract was transacted. Carrying amount includes accrued interest
  receivable/payable and unamortized premiums paid/received.

                                                                    (Continued)

                                               T-18

<PAGE>

Table 20
OFF-BALANCE SHEET DERIVATIVE FINANCIAL INSTRUMENTS*

<TABLE>
<CAPTION>
                                                        Weighted
                                                       Average Rate                       Estimated
December 31, 1994                          Notional                                 Maturity       Fair
(In thousands)                              Amount         Receive        Pay       In Years       Value
<S>                                     <C>                <C>         <C>           <C>     <C>
Asset Rate Conversions
  Interest rate swaps                   $  7,022,116         5.78 %       6.32 %       2.22
    Carrying amount                                                                         $      5,784
    Unrealized gross gain                                                                          2,659
    Unrealized gross loss                                                                       (321,716)
        Total                                                                                   (313,273)

  Forward interest rate swaps              1,200,000         7.93        -             1.63
    Carrying amount                                                                                -
    Unrealized gross gain                                                                          -
    Unrealized gross loss                                                                         (7,071)
        Total                                                                                     (7,071)
  Total asset rate conversions          $  8,222,116         6.10 %       6.32 %       2.14 $   (320,344)

Liability Rate Conversions
  Interest rate swaps                   $  2,370,500         7.27 %       6.77 %       7.68
    Carrying amount                                                                         $     15,487
    Unrealized gross gain                                                                          1,685
    Unrealized gross loss                                                                       (160,195)
        Total                                                                                   (143,023)

  Other financial instruments                392,000        -            -             3.46
    Carrying amount                                                                                1,902
    Unrealized gross gain                                                                          -
    Unrealized gross loss                                                                         (1,792)
        Total                                                                                        110
  Total liability rate conversions      $  2,762,500         7.27 %       6.77 %       7.08 $   (142,913)

Asset Hedge
  Short T-Bill futures                  $  1,200,000        -     %       7.01 %        .42
    Carrying amount                                                                         $      -
    Unrealized gross gain                                                                            555
    Unrealized gross loss                                                                          -
        Total                                                                                        555
  Total asset hedge                     $  1,200,000        -     %       7.01 % .42        $        555

</TABLE>

<TABLE>
<CAPTION>

December 31, 1994
(In thousands)                                                Comments
<S>                                        <C>
Asset Rate Conversions
  Interest rate swaps                       Converts floating rate loans to fixed rate. Adds to liability
    Carrying amount                         sensitivity.  Similar characteristics to a fixed income security
    Unrealized gross gain                   funded with variable rate liabilities. Includes $2.1 billion of
    Unrealized gross loss                   indexed amortizing swaps, all of which mature within four years.
        Total

  Forward interest rate swaps               Converts floating rates on loans to fixed rates at higher than current
    Carrying amount                         yields for future periods.  $200 million effective March 1995 and $1.0
    Unrealized gross gain                   billion effective September 1995.  Put options on forward swaps
    Unrealized gross loss                   referenced under "Rate Sensitivity Hedges" are linked to this item.
        Total
  Total asset rate conversions

Liability Rate Conversions
  Interest rate swaps                       Converts fixed rate long-term debt to floating rate by matching
    Carrying amount                         maturity of the swap to the debt issue. Rate sensitivity remains
    Unrealized gross gain                   unchanged due to the linkage of the swap to the debt issue.
    Unrealized gross loss
        Total

  Other financial instruments               Miscellaneous option-based products for liability management
    Carrying amount                         purposes include $35 million of options on swaps,
    Unrealized gross gain                   $207 million eurodollar caps and $150 million of eurodollar
    Unrealized gross loss                    floors. These instruments were assumed as a result of certain
        Total                               of the corporation's acquisitions.
  Total liability rate conversions

Asset Hedge
  Short T-Bill futures                      Converts the maturity of $200 million U.S. Treasury bills in the
    Carrying amount                         available for sale portfolio from June 1995 to March 1995 and
    Unrealized gross gain                   $1.0 billion U.S. Treasury bills from September 1995 to June 1995.
    Unrealized gross loss
        Total
  Total asset hedge

 </TABLE>
                                                                     (Continued)

                                              T-19
<PAGE>

Table 20
OFF-BALANCE SHEET DERIVATIVE FINANCIAL INSTRUMENTS*

<TABLE>
<CAPTION>
                                                              Weighted
                                                            Average Rate                 Estimated
December 31, 1994                          Notional                                 Maturity       Fair
(In thousands)                              Amount       Receive          Pay       In Years       Value
<S>                                    <C>              <C>            <C>          <C>     <C>

Rate Sensitivity Hedges
  Put options on eurodollar futures     $ 27,181,000        -     %       8.05 %        .56
    Carrying amount                                                                         $     21,524
    Unrealized gross gain                                                                         12,322
    Unrealized gross loss                                                                          -
        Total                                                                                     33,846

  Put options on forward swaps             1,000,000        -             8.08          .72
    Carrying amount                                                                                3,721
    Unrealized gross gain                                                                          3,514
    Unrealized gross loss                                                                          -
        Total                                                                                      7,235

  Interest rate cap                           50,000        -            -             1.16
    Carrying amount                                                                                  356
    Unrealized gross gain                                                                          -
    Unrealized gross loss                                                                           (181)
        Total                                                                                        175

  Long eurodollar futures                     25,000         5.31        -              .20
    Carrying amount                                                                                -
    Unrealized gross gain                                                                          -
    Unrealized gross loss                                                                           (120)
        Total                                                                                       (120)
  Total rate sensitivity hedges         $ 28,256,000         5.31 %       8.05 %        .56 $     41,136

Offsetting Positions
  Interest rate floors                  $    800,000         6.44 %       6.44 %       1.45
    Carrying amount                                                                         $     (1,675)
    Unrealized gross gain                                                                          2,336
    Unrealized gross loss                                                                           (661)
        Total                                                                                      -

  Prime/federal funds cap                  4,000,000         4.63         4.63         1.27
    Carrying amount                                                                                1,611
    Unrealized gross gain                                                                             23
    Unrealized gross loss                                                                         (2,120)
        Total                                                                                       (486)
  Total offsetting positions            $  4,800,000         4.93 %       4.93 %       1.30 $       (486)

</TABLE>

<TABLE>
<CAPTION>

December 31, 1994
(In thousands)                           Comments
<S>                                  <C>

Rate Sensitivity Hedges
  Put options on eurodollar futures   Paid a premium for the right to lock in the 3 month LIBOR
    Carrying amount                   reset rates on pay variable rate swap and short-term liabilities
    Unrealized gross gain             $1.7 billion effective March 1995; $12.5 billion effective June 1995;
    Unrealized gross loss             and $13.0 billion effective September 1995.
        Total

  Put options on forward swaps        Paid a premium for the right to terminate $1.0 billion of forward
    Carrying amount                   interest rate swaps based on interest rates in effect in September
    Unrealized gross gain             1995.  Reduces liability sensitivity.
    Unrealized gross loss
        Total

  Interest rate cap                   Purchased cap to convert floating rate liabilities to fixed rate if
    Carrying amount                   short-term rates rise above 8 percent.
    Unrealized gross gain
    Unrealized gross loss
        Total

  Long eurodollar futures             Locks in the rate of the future placement of 3 month eurodollar
    Carrying amount                   deposits.
    Unrealized gross gain
    Unrealized gross loss
        Total
  Total rate sensitivity hedges

Offsetting Positions
  Interest rate floors                Consists of $800 million of interest rate floors, of which $400
    Carrying amount                   million were purchased and offset by $400 million sold,
    Unrealized gross gain             locking in gains to be amortized over the remaining life of
    Unrealized gross loss             the contracts.
        Total

  Prime/federal funds cap             In December 1994, the corporation offset an existing federal funds
    Carrying amount                   cap (purchased) and a prime rate cap (written) position by
    Unrealized gross gain             simultaneously purchasing a prime rate cape and writing a federal
    Unrealized gross loss             funds cap at strikes of 6.00 percent and 3.25 percent, respectively.
        Total                         The notional amount of each cap is $1.0 billion. Locks in losses to
  Total offsetting positions          be amortized over the remaining life of the contracts.

*Includes only off-balance sheet derivative financial instruments
 related to interest rate risk management activities. Prime Rate - The
 base rate on corporate loans posted by at least 75 percent of the
 nation's 30 largest banks as defined in The Wall Street Journal. London
 Interbank Offered Rates (LIBOR) - The average of interbank offered
 rates on dollar deposits in the London market, based on quotations at
 five major banks. Weighted average pay rates are generally based upon
 one to six month LIBOR.  Pay rates related to forward interest rate
 swaps are set on the future effective date. Pay rates reset at
 predetermined reset dates over the life of the contract.  Rates shown
 are the rates in effect as of December 31, 1994. Weighted average
 receive rates are fixed rates at the time the contract was transacted.
 Carrying amount includes accrued interest receivable/payable and
 unamortized premiums paid/received.

                                              T-20

Table 21

OFF-BALANCE SHEET DERIVATIVES - EXPECTED MATURITIES*

</TABLE>
<TABLE>
<CAPTION>
December 31, 1995                                        1 Year        1 -2         2 -5         5 -10      After 10
(In thousands)                                           or Less       Years        Years        Years        Years        Total
<S>                                                 <C>            <C>           <C>          <C>           <C>        <C>
Asset Rate Conversions
  Notional amount                                    $  3,762,656   9,643,000    1,042,000            -            -   14,447,656
  Weighted average receive rate                              6.82%       6.31         5.42            -            -         6.38
  Estimated fair value                               $     50,256     110,669       (4,037)           -            -      156,888

Liability Rate Conversions
  Notional amount                                    $     130,000      10,000     582,000    2,325,000      500,000    3,547,000
  Weighted average receive rate                               8.08%       7.64        6.35         7.31         6.68         7.07
  Estimated fair value                               $       2,496         303       8,867      159,414       14,780      185,860

Asset Hedges
  Notional amount                                    $  1,016,000            -           -            -            -    1,016,000
  Weighted average receive rate                                 - %          -           -            -            -            -
  Estimated fair value                               $     (1,391)           -           -            -            -       (1,391)

Rate Sensitivity Hedges
  Notional amount                                    $ 11,169,000   18,505,200           -            -            -   29,674,200
  Weighted average receive rate                              5.31%        5.62           -            -            -         5.56
  Estimated fair value                               $      1,203       16,711           -            -            -       17,914

Offsetting Positions
  Notional amount                                    $  4,800,000           -            -            -            -    4,800,000
  Weighted average receive rate                              5.95%          -            -            -            -         5.95
  Estimated fair value                               $          -           -            -            -            -            -

</TABLE>

<TABLE>
<CAPTION>
December 31, 1994                                        1 Year        1 -2         2 -5         5 -10      After 10
(In thousands)                                           or Less       Years        Years        Years        Years        Total

<S>                                                  <C>              <C>           <C>          <C>        <C>            <C>
Asset Rate Conversions
  Notional amount                                    $  1,606,523   3,287,490    3,328,103           -          -      8,222,116
  Weighted average receive rate                              5.62%       7.09         5.34           -          -           6.10
  Estimated fair value                               $     (7,227)    (35,412)    (277,705)          -          -       (320,344)

Liability Rate Conversions
  Notional amount                                    $    557,500     130,000      250,000    1,075,000      750,000    2,762,500
  Weighted average receive rate                              7.80%       8.08         6.72         7.73         6.52         7.27
  Estimated fair value                               $     (4,249)        (85)     (12,192)      (19,095)    (107,292)   (142,913)

Asset Hedges
  Notional amount                                    $  1,200,000           -            -            -            -    1,200,000
  Weighted average receive rate                                 -%          -            -            -            -           -
  Estimated fair value                               $        555           -            -            -            -          555

Rate Sensitivity Hedges
  Notional amount                                    $ 28,206,000       50,000           -            -            -   28,256,000
  Weighted average receive rate                              5.31%                       -            -            -         5.31
  Estimated fair value                               $     40,961          175           -            -            -       41,136

Offsetting Positions
  Notional amount                                    $          -    4,800,000            -            -            -   4,800,000
  Weighted average receive rate                                 -%        4.93            -            -            -        4.93
  Estimated fair value                               $          -         (486)           -            -            -        (486)
  </TABLE>

*Includes only off-balance sheet derivative financial instruments
 related to interest rate risk management activities.

 Pay rates are generally based upon one to six month LIBOR and reset at
 predetermined reset dates.  Current pay rates are not necessarily indicative
 of future pay rates and therefore have been excluded from the above
 table.  Weighted average pay rates are indicated in Table 20.

                                  T-21

<PAGE>

Table 22
OFF-BALANCE SHEET DERIVATIVES ACTIVITY*

<TABLE>
<CAPTION>
                                                                                                 Rate
                                          Asset Rate   Liability Rat  Basis           Asset   Sensitivity  Offsetting
(In thousands)                            Conversions  Conversions  Protection        Hedge     Hedges      Positions        Total
<S>                                     <C>            <C>          <C>          <C>          <C>           <C>         <C>

Balance, December 31, 1993              $ 15,229,540    3,241,173    6,000,000           -    23,543,000      800,000   48,813,713
Additions                                  2,200,000      455,000           -     8,700,000   44,907,643    2,000,000   58,262,643
Maturities/Amortizations                  (7,007,424)    (933,673)          -    (3,000,000) (34,694,643)          -   (45,635,740)
Offsets                                           -            -    (2,000,000)          -             -    2,000,000           -
Terminations                              (2,200,000)          -    (4,000,000)  (4,500,000)  (5,500,000)          -   (16,200,000)
Balance, December 31, 1994                 8,222,116    2,762,500           -     1,200,000   28,256,000    4,800,000   45,240,616
Additions                                  9,620,000    1,565,000           -     4,245,000   55,466,631           -    70,896,631
Maturities/Amortizations                  (2,970,069)    (780,500)          -    (3,429,000) (48,625,705)          -   (55,805,274)
Terminations                                (424,391)          -            -    (1,000,000)  (5,422,726)          -    (6,847,117)
Balance, December 31, 1995              $ 14,447,656    3,547,000           -     1,016,000   29,674,200    4,800,000   53,484,856
</TABLE>

*Includes only off-balance sheet derivative financial instruments
related to interest rate risk management activities.

Table 23
INTEREST DIFFERENTIAL
<TABLE>
<CAPTION>
                                                       1995 Compared to 1994                  1994 Compared to 1993
                                                        Interest                               Interest
                                                         Income/      Variance                  Income/      Variance
                                                         Expense     Attributable to**          Expense     Attributable to**
(in thousands)                                          Variance       Rate        Volume      Variance       Rate        Volume
<S>                                                     <C>           <C>          <C>         <C>          <C>            <C>

Earning Assets
   Interest-bearing bank balances                    $    (17,200)         660      (17,860)      18,229        7,195       11,034
   Federal funds sold and securities
      purchased under resale agreements                    70,174       29,625       40,549       38,959        9,101       29,858
   Trading account assets*                                 29,878        4,296       25,582       19,771       14,163        5,608
   Securities available for sale*                         (15,685)      90,705     (106,390)     218,031       41,294      176,737
   Investment securities*
       US Government and other                             63,445        5,950       57,495     (270,052)      38,266     (308,318)
       State, county, and municipal                       (28,034)      (2,484)     (25,550)      18,231       (3,010)      21,241
           Total                                           35,411        3,466       31,945     (251,821)      35,256     (287,077)
     Loans*                                             1,166,136      235,324      930,812      487,135       61,739      425,396
            Total earning assets                     $  1,268,714      364,076      904,638      530,304      168,748      361,556

Interest-Bearing Liabilities
    Deposits                                              637,443      413,666      223,777      117,990       55,563       62,427
    Short-term Borrowings                                 284,187      146,204      137,983      113,566       71,007       42,559
    Long-term debt                                        128,478       15,990      112,488       38,951       27,044       11,907
           Total interest-bearing liabilities           1,050,108      575,860      474,248      270,507      153,614      116,893
     Net interest income                             $    218,606     (211,784)     430,390      259,797       15,134      244,663

</TABLE>

  * Income related to securities and loans exempt from both federal and
    state income taxes, federal income taxes only or state income stated
    on a fully  tax-equivalent basis.  It is reduced by the
    nondeductible portion of interest expense, assuming a federal income 
    tax rate of 35 percent; a North Carolina state tax rate of 7.75 percent 
    in 1995 and 7.8275 percent in 1994; a Georgia and Tennessee state tax 
    rate of 6 percent; a South Carolina state tax rate of 4.5 percent; a 
    Florida state tax rate of 5.5 percent; a Maryland state tax rate of 7 
    percent; and a Washington, D.C. tax rate of 9.975 percent in 1995 and 
    10.25 percent in 1994, respectively.

** Changes attributable to rate/volume are allocated to both rate and
   volume on an equal basis.

                    T-22

<PAGE>

FIRST UNION CORPORATION AND SUBSIDIARIES
NET INTEREST INCOME SUMMARIES

<TABLE>
<CAPTION>
                                          YEAR ENDED 1995                                     YEAR ENDED 1994

                                                        Interest  Average                                   Interest  Average
                                            Average      Income/  Rates                         Average      Income/  Rates
(In thousands)                             Balances      Expense  Earned/Paid                  Balances      Expense  Earned/Paid

<S>                                       <C>           <C>       <C>                          <C>           <C>      <C>
ASSETS
Interest-bearing bank balances          $    419,033       22,350         5.33 %            $    757,440       39,550         5.22%
Federal funds sold and securities
    purchased under resale agreements      2,191,729      125,903         5.74                 1,366,180       55,729         4.08
Trading account assets (a) (d)             1,440,539       90,495         6.28                 1,021,681       60,617         5.93
Securities available for sale (a) (d)      8,491,694      549,797         6.47                10,267,532      565,482         5.51
Investment securities (a) (d)
    U.S. Government and other              2,521,782      189,030         7.50                 1,740,203      125,585         7.22
    State, county and municipal            1,043,874      117,963        11.30                 1,267,845      145,997        11.52

           Total investment securities     3,565,656      306,993         8.61                 3,008,048      271,582         9.03
Loans (a) (b) (d)
    Commercial
        Commercial, financial and
           agricultural                   16,938,337    1,367,717         8.07                13,803,412    1,123,333         8.14
        Real estate - construction and
           other                           2,002,213      184,694         9.22                 1,608,090      129,173         8.03
        Real estate - mortgage             5,800,425      513,375         8.85                 5,828,345      462,942         7.94
        Lease financing                    1,129,058      112,202         9.94                   658,776       62,628         9.51
        Foreign                              489,040       33,750         6.90                   428,724       22,498         5.25

           Total commercial               26,359,073    2,211,738         8.39                22,327,347    1,800,574         8.06
    Retail
        Real estate - mortgage            17,018,103    1,313,465         7.72                13,810,015    1,019,955         7.39
        Installment loans - Bankcard (c)   4,009,190      583,525        14.55                 2,775,476      391,603        14.11
        Installment loans - other         12,286,211    1,251,852        10.19                10,142,377      982,312         9.69

           Total retail                   33,313,504    3,148,842         9.45                26,727,868    2,393,870         8.96

           Total loans                    59,672,577    5,360,580         8.98                49,055,215    4,194,444         8.55

           Total earning assets           75,781,228    6,456,118         8.52                65,476,096    5,187,404         7.92

Cash and due from banks                    3,270,917                                           3,045,410
Other assets                               4,942,134                                           4,149,188

           Total assets                 $ 83,994,279                                        $ 72,670,694

LIABILITIES AND STOCKHOLDERS'
  EQUITY
Interest-bearing deposits
    Savings and NOW accounts              14,337,680      410,931         2.87                12,452,101      285,151         2.29
    Money market accounts                  9,351,684      263,131         2.81                10,576,097      254,863         2.41
    Other consumer time                   20,692,285    1,116,485         5.40                16,968,029      742,381         4.38
    Foreign                                2,594,526      150,015         5.78                 1,625,575       75,956         4.67
    Other time                             2,170,145      138,129         6.36                 1,607,283       82,897         5.16

           Total interest-bearing deposits49,146,320    2,078,691         4.23                43,229,085    1,441,248         3.33
Federal funds purchased and securities
    sold under repurchase agreements       8,620,601      502,019         5.82                 7,270,734      317,225         4.36
Commercial paper                             879,889       50,846         5.78                   661,327       28,166         4.26
Other short-term borrowings                2,512,054      152,239         6.06                 1,419,477       75,526         5.32
Long-term debt                             4,976,516      327,259         6.58                 3,213,607      198,781         6.19
          Total interest-bearing
             liabilities                  66,135,380    3,111,054         4.70                55,794,230    2,060,946         3.69

Noninterest-bearing deposits              10,486,371                                          10,015,666
Other liabilities                          1,690,417                                           1,393,526
Stockholders' equity                       5,682,111                                           5,467,272
         Total liabilities and
            stockholders' equity        $ 83,994,279                                        $ 72,670,694

Interest income and rate earned                      $  6,456,118         8.52 %                         $  5,187,404         7.92 %
Interest expense and rate paid                          3,111,054         4.11                              2,060,946         3.15

Net interest income and margin                       $  3,345,064         4.41 %                         $  3,126,458         4.77 %
</TABLE>

(a) Yields related to securities and loans exempt from both federal and
      state income taxes, federal income taxes only or state income
      taxes only are stated on a fully tax-equivalent basis.  They are
      reduced by the nondeductible portion of interest expense, assuming
      a federal income tax rate of 35 percent in 1993 through 1995, and
      34 percent in 1991 and 1992; a North Carolina state tax rate of
      7.75 percent in 1995, 7.8275 percent in 1994, 7.905 percent in
      1993, 7.9825 percent in 1992, and 8.06 percent in 1991; a Georgia
      and Tennessee state rate of 6 percent; a South Carolina state tax
      rate of 4.5 percent; a Florida state tax rate of 5.5 percent in
      1991 through 1995; a Maryland state tax rate of 7 percent  in 1993
      through 1995; and a Washington, D.C. tax rate of 9.975 percent in
      1995 and 10.25 percent in 1994 and 1993, respectively.

                                  T-23

<PAGE>

<TABLE>
<CAPTION>

            YEAR ENDED 1993                              YEAR ENDED 1992                            YEAR ENDED 1991

                Interest  Average                            Interest  Average                          Interest     Average
    Average      Income/  Rates                  Average      Income/  Rates                Average      Income/      Rates
   Balances      Expense  Earned/Paid           Balances      Expense  Earned/Paid         Balances      Expense    Earned/Paid

<S>             <C>             <C>         <C>              <C>      <C>              <C>              <C>        <C>
$    520,591       21,321          4.10 %    $    980,669       41,938        4.28 %    $    758,101       48,186        6.36 %

     537,021       16,770          3.12         1,177,119       43,475        3.69         1,047,764       59,919        5.72
     913,864       40,846          4.47           478,887       26,126        5.46           533,278       36,293        6.81
   6,912,046      347,451          5.03         3,042,895      196,681        6.46                   -            -        -
   6,313,607      395,637          6.27         5,519,744      399,510        7.24         8,152,492      701,326        8.60
   1,085,412      127,766         11.77         1,280,231      154,617       12.08         1,745,204      208,444       11.94
   7,399,019      523,403          7.07         6,799,975      554,127        8.15         9,897,696      909,770        9.19
  11,742,520      925,951          7.89        11,162,012      883,415        7.91        11,105,933    1,035,158        9.32
   2,083,646      124,689          5.98         2,559,774      158,515        6.19         3,146,087      238,419        7.58
   5,333,306      399,671          7.49         5,406,634      435,121        8.05         4,479,356      423,430        9.45
     531,539       55,193         10.38           793,152       61,850        7.80           892,027       91,898       10.30
     263,896       12,940          4.90           205,090       11,101        5.41           179,259       10,642        5.94
  19,954,907    1,518,444          7.61        20,126,662    1,550,002        7.70        19,802,662    1,799,547        9.09
  10,892,980      839,434          7.71         9,455,411      838,786        8.87         7,340,466      714,093        9.73
   1,962,346      300,357         15.31                   -            -        -                    -            -        -
  10,821,177    1,049,074          9.69        11,688,918    1,332,781       11.40        10,171,230    1,200,135       11.80
  23,676,503    2,188,865          9.24        21,144,329    2,171,567       10.27        17,511,696    1,914,228       10.93
  43,631,410    3,707,309          8.50        41,270,991    3,721,569        9.02        37,314,358    3,713,775        9.95
  59,913,951    4,657,100          7.77        53,750,536    4,583,916        8.53        49,551,197    4,767,943        9.62
   3,340,993                                    2,607,487                                  2,174,704
   4,846,278                                    4,787,951                                  3,369,538
$ 68,101,222                                 $ 61,145,974                               $ 55,095,439
  10,567,006      232,231          2.20         8,700,338      241,814        2.78         6,185,016      266,152        4.30
  10,320,835      232,402          2.25         9,570,397      272,261        2.84         7,767,466      390,125        5.02
  17,594,023      761,623          4.33        17,718,372      924,498        5.22        16,363,843    1,138,030        6.95
     576,590       20,905          3.63           145,149       13,247        9.13           379,836       35,824        9.43
   1,650,325       76,097          4.61         3,154,821      163,851        5.19         3,810,814      260,472        6.84
  40,708,779    1,323,258          3.25        39,289,077    1,615,671        4.11        34,506,975    2,090,603        6.06
   7,214,686      267,751          3.71         4,458,239      177,371        3.98         6,910,230      409,300        5.92
     321,310        8,356          2.60           337,860       10,530        3.12           609,657       36,402        5.97
     799,077       31,245          3.91           659,541       29,725        4.51           521,765       32,708        6.27
   3,006,560      159,829          5.32         2,789,653      187,671        6.73         2,187,595      173,983        7.95
  52,050,412    1,790,439          3.44        47,534,370    2,020,968        4.25        44,736,222    2,742,996        6.13
   9,540,069                                    7,884,629                                  5,975,458
   1,671,344                                    1,513,079                                    916,322
   4,839,397                                    4,213,896                                  3,467,437
  68,101,222                                 $ 61,145,974                               $ 55,095,439
             $  4,657,100          7.77 %                 $  4,583,916        8.53 %                 $  4,767,943        9.62 %
                1,790,439          2.99                      2,020,968        3.76                      2,742,996        5.54
             $  2,866,661          4.78 %                 $  2,562,948        4.77 %                 $  2,024,947        4.08 %
</TABLE>

(b) The loan averages include loans on which the accrual of interest has
been discontinued and are stated net of unearned income.

(c) Information not available prior to 1993.

(d) Tax-equivalent adjustments included in trading account assets,
securities available for sale, investment securities, commercial,
financial and agricultural loans, and lease financing are (in thousands)
$5,069, $12,815, $42,064, $18,860 and $3,480 in 1995, respectively;
and $3,372, $15,486, $52,779, $18,653 and $2,453 in 1994, respectively.

                             T-24

<PAGE>

               MANAGEMENT'S STATEMENT OF FINANCIAL RESPONSIBILITY
                    First Union Corporation and Subsidiaries

    Management of First Union Corporation and its subsidiaries (the Corporation)
is committed to the highest standards in quality customer service and the
enhancement of stockholder value. Management expects the Corporation's employees
to respect its customers and to assign the highest priority to customer needs.
    The accompanying consolidated financial statements were prepared in
conformity with generally accepted accounting principles and include, as
necessary, best estimates and judgments by management. Other financial
information contained in this annual report is presented on a basis consistent
with the consolidated financial statements unless otherwise indicated.
    To ensure the integrity, objectivity and fairness of data in these
consolidated financial statements, management of the Corporation has established
and maintains an internal control structure that is supplemented by a program of
internal audits. The internal control structure is designed to provide
reasonable assurance that assets are safeguarded and transactions are executed,
recorded and reported in accordance with management's intentions and
authorizations and to comply with applicable laws and regulations. To enhance
the reliability of the internal control structure, management recruits and
trains highly qualified personnel, and maintains sound risk management practices
and efficient operations.
    The consolidated financial statements have been audited by KPMG Peat Marwick
LLP, independent auditors, in accordance with generally accepted auditing
standards. KPMG Peat Marwick LLP reviews the results of its audit with both
management and the Audit Committee of the Board of Directors of the Corporation.
The Audit Committee, composed entirely of outside directors, meets periodically
with management, internal auditors and KPMG Peat Marwick LLP to determine that
each is fulfilling its responsibilities and to support actions to identify,
measure and control risks, augment internal controls and enhance operational
efficiency.
Edward E. Crutchfield
Chairman and Chief Executive Officer
Robert T. Atwood
Executive Vice President and
Chief Financial Officer
January 11, 1996
                          INDEPENDENT AUDITORS' REPORT
                    First Union Corporation and Subsidiaries
Board of Directors and Stockholders
First Union Corporation
    We have audited the consolidated balance sheets of First Union Corporation
and subsidiaries as of December 31, 1995 and 1994, and the related consolidated
statements of income, changes in stockholders' equity and cash flows for each of
the years in the three-year period ended December 31, 1995. These consolidated
financial statements are the responsibility of the Corporation's management. Our
responsibility is to express an opinion on these consolidated financial
statements based on our audits.
    We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.
    In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the financial position of First Union
Corporation and subsidiaries at December 31, 1995 and 1994, and the results of
their operations and cash flows for each of the years in the three-year period
ended December 31, 1995, in conformity with generally accepted accounting
principles.
    As discussed in Note 3 to the consolidated financial statements, the
Corporation adopted the provisions of the Financial Accounting Standards Board's
Statement of Financial Accounting Standards No. 115, "Accounting for Certain
Investments in Debt and Equity Securities", on January 1, 1994.
KPMG Peat Marwick LLP
Charlotte, North Carolina
January 11, 1996
                                      H-1

<PAGE>
                          CONSOLIDATED BALANCE SHEETS
                    First Union Corporation and Subsidiaries
<TABLE>
<CAPTION>
                                                                                                        December 31,
(In thousands except share data)                                                                                1995
<S>                                                                                                      <C>
Assets
  Cash and due from banks                                                                                $ 4,239,737
  Interest-bearing bank balances                                                                              44,284
  Federal funds sold and securities purchased under resale agreements                                      4,122,754
        Total cash and cash equivalents                                                                    8,406,775
  Trading account assets                                                                                   1,804,391
  Securities available for sale (amortized cost $12,534,552 in 1995; $8,054,592 in 1994)                  12,716,963
  Investment securities (market value $2,607,755 in 1995; $3,742,534 in 1994)                              2,454,317
  Loans, net of unearned income ($1,173,538 in 1995; $672,330 in 1994)                                    65,628,444
    Allowance for loan losses                                                                               (966,511)
        Loans, net                                                                                        64,661,933
  Premises and equipment                                                                                   2,137,993
  Due from customers on acceptances                                                                          479,799
  Mortgage servicing rights                                                                                  102,365
  Credit card premium                                                                                         43,894
  Other intangible assets                                                                                  1,632,203
  Other assets                                                                                             2,299,863
        Total assets                                                                                     $96,740,496
Liabilities and Stockholders' Equity
  Deposits
    Noninterest-bearing deposits                                                                          11,788,401
    Interest-bearing deposits                                                                             53,211,900
        Total deposits                                                                                    65,000,301
  Short-term borrowings                                                                                   16,598,072
  Bank acceptances outstanding                                                                               479,799
  Other liabilities                                                                                        2,065,551
  Long-term debt                                                                                           6,444,327
        Total liabilities                                                                                 90,588,050
  Stockholders' equity
    Common stock, $3.33 1/3 par value; authorized 750,000,000 shares, outstanding
      171,537,433 shares in 1995; 176,033,912 shares in 1994                                                 571,791
    Paid-in capital                                                                                        1,208,717
    Retained earnings                                                                                      4,261,307
    Unrealized gain (loss) on debt and equity securities                                                     110,631
        Total stockholders' equity                                                                         6,152,446
        Total liabilities and stockholders' equity                                                       $96,740,496
<CAPTION>
                                                                                                           1994
(In thousands except share data)
<S>                                                                                                 <C>
Assets
  Cash and due from banks                                                                             3,740,691
  Interest-bearing bank balances                                                                        945,126
  Federal funds sold and securities purchased under resale agreements                                 1,371,025
        Total cash and cash equivalents                                                               6,056,842
  Trading account assets                                                                              1,206,675
  Securities available for sale (amortized cost $12,534,552 in 1995; $8,054,592 in 1994)              7,752,479
  Investment securities (market value $2,607,755 in 1995; $3,742,534 in 1994)                         3,729,869
  Loans, net of unearned income ($1,173,538 in 1995; $672,330 in 1994)                               54,029,752
    Allowance for loan losses                                                                          (978,795)
        Loans, net                                                                                   53,050,957
  Premises and equipment                                                                              1,756,297
  Due from customers on acceptances                                                                     218,849
  Mortgage servicing rights                                                                              84,898
  Credit card premium                                                                                    58,494
  Other intangible assets                                                                             1,198,907
  Other assets                                                                                        2,199,238
        Total assets                                                                                 77,313,505
Liabilities and Stockholders' Equity
  Deposits
    Noninterest-bearing deposits                                                                     10,523,538
    Interest-bearing deposits                                                                        48,434,735
        Total deposits                                                                               58,958,273
  Short-term borrowings                                                                               7,532,343
  Bank acceptances outstanding                                                                          218,849
  Other liabilities                                                                                   1,778,009
  Long-term debt                                                                                      3,428,514
        Total liabilities                                                                            71,915,988
  Stockholders' equity
    Common stock, $3.33 1/3 par value; authorized 750,000,000 shares, outstanding
      171,537,433 shares in 1995; 176,033,912 shares in 1994                                            586,779
    Paid-in capital                                                                                   1,433,422
    Retained earnings                                                                                 3,591,581
    Unrealized gain (loss) on debt and equity securities                                               (214,265)
        Total stockholders' equity                                                                    5,397,517
        Total liabilities and stockholders' equity                                                   77,313,505
</TABLE>
See accompanying Notes to Consolidated Financial Statements.
                                      H-2
 
<PAGE>
                       CONSOLIDATED STATEMENTS OF INCOME
                    First Union Corporation and Subsidiaries
<TABLE>
<CAPTION>
                                                                                           Years Ended December 31,
(In thousands except per share data)                                                      1995                 1994
<S>                                                                               <C>                   <C>
Interest Income
  Interest and fees on loans                                                      $  5,338,240            4,173,338
  Interest and dividends on securities available for sale                              536,982              549,996
  Interest and dividends on investment securities
    Taxable income                                                                     186,662              122,968
    Nontaxable income                                                                   78,267               95,835
  Trading account interest                                                              85,426               57,245
  Other interest income                                                                148,253               95,279
      Total interest income                                                          6,373,830            5,094,661
Interest Expense
  Interest on deposits                                                               2,078,691            1,441,248
  Interest on short-term borrowings                                                    705,104              420,917
  Interest on long-term debt                                                           327,259              198,781
      Total interest expense                                                         3,111,054            2,060,946
  Net interest income                                                                3,262,776            3,033,715
  Provision for loan losses                                                            180,000              100,000
  Net interest income after provision for loan losses                                3,082,776            2,933,715
Noninterest Income
  Trading account profits                                                               59,989               41,583
  Service charges on deposit accounts                                                  471,315              435,212
  Mortgage banking income                                                              112,011               73,934
  Capital management income                                                            288,060              224,525
  Securities available for sale transactions                                            17,191              (11,507)
  Investment security transactions                                                       4,818                4,006
  Fees for other banking services                                                       96,619               69,252
  Merchant discounts                                                                    70,745               62,840
  Insurance commissions                                                                 48,241               45,071
  Sundry income                                                                        282,271              214,053
      Total noninterest income                                                       1,451,260            1,158,969
Noninterest Expense
  Personnel expense                                                                  1,463,553            1,287,366
  Occupancy                                                                            240,098              238,128
  Equipment rentals, depreciation and maintenance                                      274,412              228,372
  Postage, printing and supplies                                                       118,930              103,739
  FDIC insurance                                                                        83,680              119,708
  Professional fees                                                                     77,273               66,878
  Owned real estate expense                                                             11,931               22,294
  Amortization                                                                         196,248              144,608
  Merger-related restructuring charges                                                  16,447                   --
  Sundry                                                                               492,800              466,135
      Total noninterest expense                                                      2,975,372            2,677,228
  Income before income taxes                                                         1,558,664            1,415,456
  Income taxes                                                                         545,588              490,076
      Net income                                                                     1,013,076              925,380
  Dividends on preferred stock                                                           7,029               25,353
      Net income applicable to common stockholders before redemption premium         1,006,047              900,027
  Redemption premium on preferred stock                                                     --               41,355
      Net income applicable to common stockholders after redemption premium       $  1,006,047              858,672
Per Common Share Data
  Net income before redemption premium                                            $       5.85                 5.22
  Net income after redemption premium                                                     5.85                 4.98
  Cash dividends                                                                  $       1.96                 1.72
  Average common shares                                                            172,023,779          172,543,467
<CAPTION>
                                                                                     1993
(In thousands except per share data)
<S>                                                                            <C>
Interest Income
  Interest and fees on loans                                                    3,683,945
  Interest and dividends on securities available for sale                         320,860
  Interest and dividends on investment securities
    Taxable income                                                                391,364
    Nontaxable income                                                              84,043
  Trading account interest                                                         38,029
  Other interest income                                                            38,091
      Total interest income                                                     4,556,332
Interest Expense
  Interest on deposits                                                          1,323,258
  Interest on short-term borrowings                                               307,352
  Interest on long-term debt                                                      159,829
      Total interest expense                                                    1,790,439
  Net interest income                                                           2,765,893
  Provision for loan losses                                                       221,753
  Net interest income after provision for loan losses                           2,544,140
Noninterest Income
  Trading account profits                                                          43,007
  Service charges on deposit accounts                                             420,285
  Mortgage banking income                                                         138,608
  Capital management income                                                       201,875
  Securities available for sale transactions                                       25,767
  Investment security transactions                                                  7,435
  Fees for other banking services                                                  52,836
  Merchant discounts                                                               55,732
  Insurance commissions                                                            43,876
  Sundry income                                                                   208,867
      Total noninterest income                                                  1,198,288
Noninterest Expense
  Personnel expense                                                             1,155,899
  Occupancy                                                                       229,118
  Equipment rentals, depreciation and maintenance                                 189,589
  Postage, printing and supplies                                                   92,842
  FDIC insurance                                                                  118,429
  Professional fees                                                                52,251
  Owned real estate expense                                                        40,633
  Amortization                                                                    207,087
  Merger-related restructuring charges                                                 --
  Sundry                                                                          435,799
      Total noninterest expense                                                 2,521,647
  Income before income taxes                                                    1,220,781
  Income taxes                                                                    403,260
      Net income                                                                  817,521
  Dividends on preferred stock                                                     24,900
      Net income applicable to common stockholders before redemption premium      792,621
  Redemption premium on preferred stock                                                --
      Net income applicable to common stockholders after redemption premium       792,621
Per Common Share Data
  Net income before redemption premium                                               4.73
  Net income after redemption premium                                                4.73
  Cash dividends                                                                     1.50
  Average common shares                                                       167,691,739
</TABLE>
See accompanying Notes to Consolidated Financial Statements.
                                      H-3
 
<PAGE>
                           CONSOLIDATED STATEMENTS OF
                        CHANGES IN STOCKHOLDERS' EQUITY
                    First Union Corporation and Subsidiaries
<TABLE>
<CAPTION>
                                                                                                                  Unrealized Gain
                                                                                                                   (Loss) on Debt
                                                   Preferred Stock         Common Stock     Paid-in    Retained        and Equity
(In thousands except per share data)            Shares      Amount    Shares     Amount     Capital    Earnings        Securities
<S>                                             <C>      <C>         <C>       <C>        <C>         <C>         <C>
Balance at December 31, 1992                     6,846   $  44,774   164,849   $549,497   1,396,701   2,468,191                --
  Net income                                        --          --        --         --          --     817,521                --
  Purchase of Class A Series A preferred stock      (6)       (134)       --         --          --          --                --
  Purchase of common stock                          --          --       (88)      (294)     (3,557)         --                --
  Common stock issued for stock
    options exercised                               --          --     1,557      5,189      51,529          --                --
  Common stock issued through dividend
    reinvestment plan                               --          --     3,271     10,904     133,829          --                --
  Converted debentures                              --          --        27         90         248          --                --
  Converted preferred stock                       (522)    (13,047)      673      2,242      10,801          --                --
  Pre-merger transactions of pooled banks           --          (1)       49        163       1,724          --                --
  Cash dividends paid
    By First Union Corporation at
      $2.50 per Class A Series A preferred
        share                                       --          --        --         --          --        (337)               --
      7.78% per Series 1990 preferred share         --          --        --         --          --     (24,563)               --
      $1.50 per common share                        --          --        --         --          --    (243,845)               --
Balance at December 31, 1993                     6,318      31,592   170,338    567,791   1,591,275   3,016,967                --
  Stockholders' equity of pooled banks not
    restated prior to 1994                          --          --     4,169     13,897      36,610      13,844                --
  Net income                                        --          --        --         --          --     925,380                --
  Redemption of preferred stock                 (6,318)    (31,592)       --         --    (252,449)    (41,355)               --
  Purchase of common stock primarily for
    purchase accounting acquisitions                --          --    (5,034)   (16,780)   (200,774)         --                --
  Common stock issued for stock
    options exercised                               --          --     1,800      6,000      61,958          --                --
  Common stock issued through dividend
    reinvestment plan                               --          --       763      2,544      29,296          --                --
  Common stock issued for purchase
    accounting acquisition                          --          --     3,561     11,870     149,203          --                --
  Converted debentures                              --          --       437      1,457      18,303          --                --
  Cash dividends paid
    By First Union Corporation at
      8.03% per Series 1990 preferred share         --          --        --         --          --     (25,353)               --
      $1.72 per common share                        --          --        --         --          --    (297,902)               --
  Unrealized loss on debt and equity
    securities                                      --          --        --         --          --          --          (214,265)
Balance at December 31, 1994                        --          --   176,034    586,779   1,433,422   3,591,581          (214,265)
  Net income                                        --          --        --         --          --   1,013,076                --
  Purchase of common stock primarily for
    acquisitions                                    --          --   (19,839)   (66,130)   (898,854)         --                --
  Common stock issued for stock
    options exercised                               --          --     1,990      6,633      70,364          --                --
  Common stock issued through dividend
    reinvestment plan                               --          --       807      2,690      35,094          --                --
  Common stock issued for purchase accounting
    acquisitions                                    --          --    12,545     41,819     568,691          --                --
  Cash dividends paid
    By First Union Corporation at
      8.90% per Series 1990 preferred share         --          --        --         --          --      (7,029)               --
      $1.96 per common share                        --          --        --         --          --    (336,321)               --
Unrealized gain on debt and equity securities       --          --        --         --          --          --           324,896
Balance at December 31, 1995                        --   $      --   171,537   $571,791   1,208,717   4,261,307           110,631

<CAPTION>
(In thousands except per share data)                Total
<S>                                             <C>

Balance at December 31, 1992                    4,459,163
  Net income                                      817,521
  Purchase of Class A Series A preferred stock       (134)
  Purchase of common stock                         (3,851)
  Common stock issued for stock
    options exercised                              56,718
  Common stock issued through dividend
    reinvestment plan                             144,733
  Converted debentures                                338
  Converted preferred stock                            (4)
  Pre-merger transactions of pooled banks           1,886
  Cash dividends paid
    By First Union Corporation at
      $2.50 per Class A Series A preferred
        share                                        (337)
      7.78% per Series 1990 preferred share       (24,563)
      $1.50 per common share                     (243,845)
Balance at December 31, 1993                    5,207,625
  Stockholders' equity of pooled banks not
    restated prior to 1994                         64,351
  Net income                                      925,380
  Redemption of preferred stock                  (325,396)
  Purchase of common stock primarily for
    purchase accounting acquisitions             (217,554)
  Common stock issued for stock
    options exercised                              67,958
  Common stock issued through dividend
    reinvestment plan                              31,840
  Common stock issued for purchase
    accounting acquisition                        161,073
  Converted debentures                             19,760
  Cash dividends paid
    By First Union Corporation at
      8.03% per Series 1990 preferred share       (25,353)
      $1.72 per common share                     (297,902)
  Unrealized loss on debt and equity
    securities                                   (214,265)
Balance at December 31, 1994                    5,397,517
  Net income                                    1,013,076
  Purchase of common stock primarily for
    acquisitions                                 (964,984)
  Common stock issued for stock
    options exercised                              76,997
  Common stock issued through dividend
    reinvestment plan                              37,784
  Common stock issued for purchase accounting
    acquisitions                                  610,510
  Cash dividends paid
    By First Union Corporation at
      8.90% per Series 1990 preferred share        (7,029)
      $1.96 per common share                     (336,321)
Unrealized gain on debt and equity securities     324,896
Balance at December 31, 1995                    6,152,446
</TABLE>
See accompanying Notes to Consolidated Financial Statements.
                                      H-4
 
<PAGE>
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                    First Union Corporation and Subsidiaries
<TABLE>
<CAPTION>
                                                                                              Years Ended December 31,
(In thousands)                                                                                 1995               1994
<S>                                                                                     <C>                <C>
Operating Activities
  Net income                                                                            $ 1,013,076            925,380
  Adjustments to reconcile net income to net cash provided (used) by operating
    activities
    Accretion and amortization of securities discounts and premiums, net                     (5,332)           (19,583)
    Provision for loan losses                                                               180,000            100,000
    Provision for foreclosed properties                                                      (3,756)             4,503
    Gain on sale of mortgage servicing rights                                                    --                 --
    Securities available for sale transactions                                              (17,191)            11,507
    Investment security transactions                                                         (4,818)            (4,006)
    Depreciation and amortization                                                           417,606            321,420
    Deferred income taxes (benefits)                                                        240,136            200,990
    Trading account assets, net                                                            (597,716)          (554,205)
    Mortgage loans held for resale                                                         (102,267)           879,715
    Loss on sales of premises and equipment                                                  13,523              9,387
    Gain on sale of First American segregated assets                                        (18,639)           (84,260)
    Other assets, net                                                                       (47,966)           604,786
    Other liabilities, net                                                                 (109,078)           248,520
      Net cash provided by operating activities                                             957,578          2,644,154
Investing Activities
  Increase (decrease) in cash realized from
    Sales of securities available for sale                                                5,618,973         13,255,786
    Maturities of securities available for sale                                           1,099,462          2,796,323
    Purchases of securities available for sale                                           (6,869,362)       (12,466,200)
    Sales and calls of investment securities                                                 32,964             39,437
    Maturities of investment securities                                                     751,157            485,993
    Purchases of investment securities                                                   (1,490,523)          (886,589)
    Origination of loans, net                                                            (6,240,810)        (7,237,982)
    Sales of loans                                                                        2,000,000            250,804
    Sales of premises and equipment                                                          37,368             66,635
    Purchases of premises and equipment                                                    (554,829)          (432,022)
    Sales of mortgage servicing rights                                                           --                 --
    Purchases of mortgage servicing rights                                                  (16,587)            (7,561)
    Other intangible assets, net                                                                 57             37,441
    Purchases of banking organizations, net of acquired cash equivalents                   (418,513)         2,317,118
      Net cash used by investing activities                                              (6,050,643)        (1,780,817)
Financing Activities
  Increase (decrease) in cash realized from
    Purchases (sales) of deposits, net                                                   (1,210,495)         1,189,487
    Securities sold under repurchase agreements and other short-term borrowings, net      7,139,553             (5,606)
    Issuances of long-term debt                                                           3,346,251            572,287
    Payments of long-term debt                                                             (638,758)          (212,126)
    Sales of common stock                                                                   114,781             99,798
    Purchases of preferred stock                                                                 --                 --
    Redemption of preferred stock                                                                --           (325,396)
    Purchases of common stock                                                              (964,984)          (217,554)
    Cash dividends paid                                                                    (343,350)          (323,255)
      Net cash provided (used) by financing activities                                    7,442,998            777,635
      Increase (decrease) in cash and cash equivalents                                    2,349,933          1,640,972
      Cash and cash equivalents, beginning of year                                        6,056,842          4,415,870
      Cash and cash equivalents, end of year                                            $ 8,406,775          6,056,842
Cash Paid For
  Interest                                                                              $ 3,023,042          2,026,740
  Income taxes                                                                              336,438            227,379
Noncash Items
  Increase (decrease) in securities available for sale                                    1,973,719           (400,314)
  Increase (decrease) in investment securities                                           (1,973,719)           400,314
  Decrease in other assets                                                                       --                 --
  Increase in foreclosed properties and a decrease in loans                                  30,199             29,675
  Conversion of preferred stock to common stock                                                  --                 --
  Increase in other intangible assets and stockholders' equity for converted
    debentures                                                                                   --             19,760
  Issuance of common stock for purchase accounting acquisitions                             610,510            161,073
  Effect on stockholders' equity of an unrealized gain (loss) on debt and equity
    securities included in
    Securities available for sale                                                           484,524           (302,113)
    Other assets (deferred income taxes)                                                $   159,628            (87,848)
<CAPTION>
                                                                                             1993
(In thousands)
<S>                                                                                     <C>
Operating Activities
  Net income                                                                              817,521
  Adjustments to reconcile net income to net cash provided (used) by operating
    activities
    Accretion and amortization of securities discounts and premiums, net                   (4,297)
    Provision for loan losses                                                             221,753
    Provision for foreclosed properties                                                    23,730
    Gain on sale of mortgage servicing rights                                                (973)
    Securities available for sale transactions                                            (25,767)
    Investment security transactions                                                       (7,435)
    Depreciation and amortization                                                         359,359
    Deferred income taxes (benefits)                                                       78,159
    Trading account assets, net                                                          (483,202)
    Mortgage loans held for resale                                                       (312,090)
    Loss on sales of premises and equipment                                                 7,764
    Gain on sale of First American segregated assets                                      (48,147)
    Other assets, net                                                                   1,044,223
    Other liabilities, net                                                               (921,719)
      Net cash provided by operating activities                                           748,879
Investing Activities
  Increase (decrease) in cash realized from
    Sales of securities available for sale                                             13,043,607
    Maturities of securities available for sale                                         5,637,948
    Purchases of securities available for sale                                        (18,384,416)
    Sales and calls of investment securities                                              244,473
    Maturities of investment securities                                                 2,414,793
    Purchases of investment securities                                                 (3,060,327)
    Origination of loans, net                                                            (563,530)
    Sales of loans                                                                             --
    Sales of premises and equipment                                                        65,255
    Purchases of premises and equipment                                                  (247,442)
    Sales of mortgage servicing rights                                                      1,300
    Purchases of mortgage servicing rights                                                (11,423)
    Other intangible assets, net                                                           19,709
    Purchases of banking organizations, net of acquired cash equivalents                   22,493
      Net cash used by investing activities                                              (817,560)
Financing Activities
  Increase (decrease) in cash realized from
    Purchases (sales) of deposits, net                                                 (1,711,427)
    Securities sold under repurchase agreements and other short-term borrowings, net    1,017,826
    Issuances of long-term debt                                                         1,044,657
    Payments of long-term debt                                                         (1,161,031)
    Sales of common stock                                                                 203,337
    Purchases of preferred stock                                                             (138)
    Redemption of preferred stock                                                              --
    Purchases of common stock                                                              (3,851)
    Cash dividends paid                                                                  (268,745)
      Net cash provided (used) by financing activities                                   (879,372)
      Increase (decrease) in cash and cash equivalents                                   (948,053)
      Cash and cash equivalents, beginning of year                                      5,363,923
      Cash and cash equivalents, end of year                                            4,415,870
Cash Paid For
  Interest                                                                              1,775,759
  Income taxes                                                                            398,705
Noncash Items
  Increase (decrease) in securities available for sale                                  4,569,363
  Increase (decrease) in investment securities                                         (4,536,780)
  Decrease in other assets                                                                 32,583
  Increase in foreclosed properties and a decrease in loans                                51,885
  Conversion of preferred stock to common stock                                            13,044
  Increase in other intangible assets and stockholders' equity for converted
    debentures                                                                                 --
  Issuance of common stock for purchase accounting acquisitions                                --
  Effect on stockholders' equity of an unrealized gain (loss) on debt and equity
    securities included in
    Securities available for sale                                                              --
    Other assets (deferred income taxes)                                                       --
</TABLE>
See accompanying Notes to Consolidated Financial Statements.
                                      H-5
 
<PAGE>
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    First Union Corporation and Subsidiaries
                        December 31, 1995, 1994 and 1993
 
NOTE 1:
SUMMARY OF SIGNIFICANT ACCOUNTING AND REPORTING POLICIES
    First Union Corporation (the Parent Company) is a bank holding company whose
principal wholly-owned subsidiaries are national banking associations using the
name First Union National Bank, First Union Capital Markets Corp., an investment
banking firm, and First Union Mortgage Corporation, a mortgage banking firm.
    The accounting and reporting policies of First Union Corporation and
subsidiaries (the Corporation) are in accordance with generally accepted
accounting principles and conform to general practices within the banking and
mortgage banking industries. In consolidation, all significant intercompany
accounts and transactions are eliminated.
    The Corporation's principal sources of revenue emanate from its domestic
banking, including trust operations, capital markets activity and mortgage
banking operations, located primarily in Florida, Georgia, Maryland, North
Carolina, South Carolina, Tennessee, Virginia and Washington, D.C. Its foreign
banking operations are immaterial.
    Management of the Corporation has made a number of estimates and assumptions
relating to the reporting of assets and liabilities and the disclosure of
contingent assets and liabilities to prepare these consolidated financial
statements in conformity with generally accepted accounting principles. Actual
results could differ from those estimates.
CASH AND CASH EQUIVALENTS
    Cash and cash equivalents include cash and due from banks, interest-bearing
balances in other banks and federal funds sold and securities purchased under
resale agreements. Generally, both cash and cash equivalents are considered to
have maturities of three months or less, and accordingly, the carrying amount of
such instruments is deemed to be a reasonable estimate of fair value.
SECURITIES
    The classification of securities is determined at the date of purchase.
Gains or losses on the sale of securities are recognized on a specific
identification, trade date basis.
    Trading account assets, primarily debt securities, and interest rate
futures, options, caps and floors and forward contracts, are adjusted to market
value. Included in noninterest income are realized and unrealized gains and
losses resulting from such adjustments and from recording the effects of sales
of trading account securities.
    Securities available for sale, primarily debt securities, are recorded at
market value with a corresponding adjustment net of tax recorded as a component
of stockholders' equity. Securities available for sale are used as a part of the
Corporation's interest rate risk management strategy and may be sold in response
to changes in interest rates, changes in prepayment risk, and other factors.
    Investment securities, primarily debt securities, are stated at cost, net of
the amortization of premium and the accretion of discount. The Corporation
intends and has the ability to hold such securities until maturity.
    The market value of securities, including securities sold not owned, is
generally based on quoted market prices or dealer quotes. If a quoted market
price is not available, market value is estimated using quoted market prices for
similar securities.
INTEREST RATE SWAPS, FLOORS AND CAPS
    The Corporation uses interest rate swaps, floors and caps for interest rate
risk management, in connection with providing risk management services to
customers and for trading for its own account.
    Interest rate swaps, floors and caps used to achieve interest rate risk
management objectives are designated as hedges of specific assets and
liabilities. The net interest payable or receivable on swaps, caps, and floors
is accrued and recognized as an adjustment to interest income or interest
expense of the related asset or liability. Premiums paid for purchased caps and
floors are amortized over the term of the floors and caps as a yield adjustment
of the related asset or liability. Floors and caps are written only to adjust
the amount or term of purchased floors and caps to more effectively reduce
interest rate risk, and a net written position is not created. Premiums received
on floors and caps offset the premium paid on the caps and floors they adjust.
Upon the early termination of swaps, floors and caps, the net proceeds received
or paid, including premiums, are deferred and included in other assets or
liabilities and amortized over the shorter of the remaining contract life or the
maturity of the related asset or liability. Upon disposition or settlement of
the asset or liability being hedged, deferral accounting is discontinued and any
related premium or market value is recognized in earnings.
    Interest rate swaps, floors and caps entered into for trading purposes and
sold to customers are accounted for on a mark-to-market basis with both realized
and unrealized gains and losses recognized as trading profits. The fair value of
these financial instruments represent the estimated amount the Corporation would
receive or pay to terminate the contracts or agreements and is determined using
a valuation model which considers current market yields and other relevant
variables.
INTEREST RATE FUTURES, FORWARD AND OPTION CONTRACTS
    The Corporation uses interest rate futures, forward and option contracts,
other than caps and floors, for interest rate risk management and in connection
with hedging interest rate products sold to customers.
    Interest rate futures and option contracts are used to hedge interest rate
risk arising from specific financial
                                      H-6
 
<PAGE>
 
instruments. Gains and losses on interest rate futures are deferred and included
in the carrying value of the related assets or liabilities and amortized over
the estimated lives of those assets and liabilities as a yield adjustment.
Premiums paid for option contracts are included in other assets and are
amortized over the option term as a yield adjustment of the related asset or
liability. Upon the early termination of futures contracts, the deferred amounts
are amortized over the remaining maturity of the related asset or liability.
Upon disposition or settlement of the asset or liability being hedged, deferral
accounting is discontinued and any related premium or market value is recognized
in earnings.
    Interest rate futures, forward and option contracts used to hedge risk
management products sold to customers are marked to market and both the realized
and unrealized gains and losses recognized as trading profits. The market value
of these financial instruments is based on dealer or exchange quotes.
LOANS
    Commercial, financial and agricultural loans include industrial revenue
bonds, highly leveraged transaction loans and certain other loans that are made
primarily on the strength of the borrower's general credit standing and ability
to generate repayment cash flows from income sources even though such bonds and
loans may be secured by real estate or other assets.
    Commercial real estate construction and mortgage loans represent interim and
permanent financing of commercial properties that are secured by real estate.
    Retail real estate mortgage loans represent 1-4 family first mortgage loans.
    Bankcard installment loans represent unsecured revolving lines of credit.
    Retail installment loans represent all other consumer loans, including home
equity and second mortgage loans.
    Mortgage notes held for sale are valued at the lower of cost or market as
determined by outstanding commitments from investors or current investor yield
requirements calculated on the aggregate loan basis. Gains or losses resulting
from sales of mortgage notes are recognized when the proceeds are received from
investors.
    In many lending transactions, collateral is taken to provide an additional
measure of security. Generally, the cash flow or earning power of the borrower
represents the primary source of repayment and collateral liquidation a
secondary source of repayment. The Corporation determines the need for
collateral on a case-by-case or product-by-product basis. Factors considered
include the current and prospective creditworthiness of the customer, terms of
the instrument and economic conditions.
    Unearned income is generally accreted to interest income using the constant
yield method. Interest income is recorded on an accrual basis.
    The Corporation adopted the provisions of Statement of Financial Accounting
Standards No. 114, "Accounting by Creditors for Impairment of a Loan," as
amended by SFAS No. 118, "Accounting by Creditors for Impairment of a Loan --
Income Recognition and Disclosure," on January 1, 1995. The adoption of the
Standards required no increase to the allowance for loan losses and had no
impact on net income in 1995. The impact to historical and current amounts
related to in-substance foreclosures was not material, and accordingly,
historical amounts have not been restated.
    A loan is considered to be impaired when based on current information, it is
probable that the Corporation will not receive all amounts due in accordance
with the contractual terms of a loan agreement. The discounted expected cash
flow method is used in determining the value of impaired loans.
    When the ultimate collectibility of an impaired loan's principal is in
doubt, wholly or partially, all cash receipts are applied to principal. Once the
recorded principal balance has been reduced to zero, future cash receipts are
applied to interest income, to the extent that any interest has been foregone.
Future cash receipts are recorded as recoveries of any amounts previously
charged off. When this doubt does not exist, cash receipts are applied under the
contractual terms of the loan agreement.
    A loan is also considered impaired if its terms are modified in a troubled
debt restructuring after January 1, 1995. For these accruing impaired loans,
cash receipts are typically applied to principal and interest receivable in
accordance with the terms of the restructured loan agreement. Interest income is
recognized on these loans using the accrual method of accounting. As of December
31, 1995, there were no accruing impaired loans.
    The accrual of interest is generally discontinued on all loans, except
consumer loans, that become 90 days past due as to principal or interest unless
collection of both principal and interest is assured by way of
collateralization, guarantees or other security. Generally, loans past due 180
days or more are placed on nonaccrual status regardless of security. Consumer
loans and bankcard products that become approximately 120 days and 180 days past
due, respectively, are generally charged to the allowance for loan losses. When
borrowers demonstrate over an extended period the ability to repay a loan in
accordance with the contractual terms of a loan the Corporation has classified
as nonaccrual, such loan is returned to accrual status.
    Fair values are estimated for loans with similar financial characteristics.
These loans are segregated by type of loan, considering credit risk and
prepayment characteristics. Each loan category is further segmented into fixed
and adjustable rate categories.
    The fair values of performing loans for all portfolios are calculated by
discounting estimated cash flows through expected maturity dates. These cash
flows are discounted using estimated market yields that reflect the credit and
interest rate risks inherent in each category of loans. Such
                                      H-7
 
<PAGE>
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    First Union Corporation and Subsidiaries
                        December 31, 1995, 1994 and 1993
 
market yields also reflect a component for the estimated cost of servicing the
portfolio. A prepayment assumption is used as an estimate of the number of loans
which will be repaid prior to their scheduled maturity.
    For performing residential mortgage loans, fair values are estimated using a
discounted cash flow analysis utilizing yields of comparable mortgage-backed
securities. The loan portfolio is segmented into homogeneous pools based on loan
types, coupon rates, maturities, prepayment characteristics and credit risk.
These pools are compared with similar mortgage-backed securities to arrive at an
appropriate discount rate; whole loan liquidity and risk characteristics are
considered within the comparison.
    Fair values of nonperforming loans greater than $1,000,000 are calculated by
estimating the timing and amount of cash flows. These cash flows are discounted
using estimated market yields commensurate with the risk associated with
estimating such cash flows. Estimates of cash flows are made using knowledge of
the borrower and available market data. It is not considered practicable to
calculate a fair value for nonperforming loans less than $1,000,000.
Accordingly, they are included in fair value disclosures at net cost.
    The fair value of commitments to extend credit is estimated using the fees
currently charged to enter into similar agreements, taking into account the
remaining terms of the agreements and the present creditworthiness of the
counterparties. Generally, for fixed rate loan commitments, fair value also
considers the difference between current levels of interest rates and the
committed rates. The fair value of commitments and letters of credit is based on
fees currently charged for similar agreements or on the estimated cost to
terminate them or otherwise settle the obligations with the counterparties.
ALLOWANCE FOR LOAN LOSSES
    The allowance for loan losses is the amount that is considered adequate to
provide for potential losses in the portfolio. Management's evaluation of the
adequacy of the allowance is based on a review of individual loans, recent loss
experience, current economic conditions, the risk characteristics of the various
classifications of loans, the fair value of underlying collateral and other
factors.
    Management believes that the allowances for losses on loans and real estate
owned are adequate. While management uses available information to recognize
losses on loans and real estate owned, future additions to the allowances may be
necessary based on changes in economic conditions.
    In addition, various regulatory agencies, as an integral part of their
examination process, periodically review the Corporation's bank subsidiaries'
allowances for losses on loans and real estate owned. Such agencies may require
such subsidiaries to recognize changes to the allowances based on their
judgments about information available to them at the time of their examination.
PREMISES AND EQUIPMENT
    Premises and equipment are carried at cost less accumulated depreciation and
amortization. Depreciation and amortization are computed on a straight-line
basis for financial purposes and on straight-line and accelerated bases for tax
purposes, using estimated lives generally as follows: buildings, 10 to 50 years;
furniture and equipment, 3 to 10 years; and leasehold improvements and
capitalized leases, over the lives of the respective leases.
INTANGIBLE ASSETS
    Generally, goodwill is being amortized on a straight-line basis over 25
years. The Corporation's unamortized goodwill is periodically reviewed to ensure
that conditions are not present that indicate the recorded amount of goodwill is
not recoverable from future undiscounted cash flows. The review process includes
an evaluation of the earnings history of each subsidiary, its contribution to
the Corporation, capital levels and other factors. If events or changes in
circumstances indicate further evaluation is warranted, the undiscounted net
cash flows of the operations to which goodwill relates are estimated. If the
estimated undiscounted net cash flows are less than the carrying amount of
goodwill, a loss is recognized to reduce goodwill's carrying value to the amount
recoverable, and when appropriate the amortization period also is reduced.
Unamortized goodwill associated with disposed assets is charged to current
earnings. Credit card premiums are being amortized principally over the period
of benefit not to exceed 10 years using the sum-of-the-years' digits method.
Deposit base premiums are amortized principally over a 10-year period using
accelerated methods. Annually, the fair value of the unamortized balance of such
premiums is determined on a discounted cash flow basis, and if such value is
less than such balance, the difference is charged to noninterest expense.
FORECLOSED PROPERTIES
    Foreclosed properties are included in other assets and represent other real
estate that has been acquired through loan or in-substance foreclosures or deeds
received in lieu of loan payments. Generally such properties are appraised
annually and are recorded at the lower of cost or fair value less estimated
selling costs. When appropriate, adjustments to cost are charged or credited to
the allowance for foreclosed properties.
MORTGAGE LOAN ADMINISTRATION AND ORIGINATION
    The Corporation adopted the provisions of Statement of Financial Accounting
Standards No. 122, "Accounting for Mortgage Servicing Rights", on a prospective
basis only on July 1, 1995. The adoption of the Standard resulted in an increase
to noninterest income of $8,500,000 in 1995.
    When the Corporation acquires mortgage servicing rights through either the
purchase or origination of mortgage loans
                                      H-8
 
<PAGE>
and sells or securitizes those loans with servicing rights retained, the total 
cost of the mortgage loans is allocated to the mortgage servicing rights and 
the loans (without the mortgage servicing rights) based on their relative 
fair values.
    Mortgage servicing fees are recorded on an accrual basis. Mortgage servicing
rights are amortized over the life of the related mortgages, in proportion to
estimated net servicing income. Quarterly, an appropriate carrying value of the
unamortized balance of such mortgage servicing rights is determined by the
Corporation, based principally on a disaggregated, discounted cash flow method.
The loans and associated servicing rights are segmented by predominant risk
characteristics to include loan type, investor and interest rate. Additionally,
quarterly, based principally on an aggregated discounted method, an appropriate
carrying value of the unamortized deferred excess servicing fee balance is
determined by the Corporation. If such values are less than such balances, the
differences are included as a reduction of mortgage banking income.
    Placement fees for services rendered in arranging permanent financing for
income property loans are earned when the permanent commitment issued by the
lender is approved and accepted by the borrower.
    Loan origination, commitment and certain other fees and certain direct loan
origination costs are being deferred and the net amount is being amortized as an
adjustment of the related loan's yield, generally over the contractual life of
the related loan, or if the related loan is held for resale, until the loan is
sold.
PENSION AND SAVINGS PLANS
    Substantially all employees with one year of service are eligible for
participation in a non-contributory, defined benefit pension plan and a matching
savings plan. Pension cost is determined annually by an actuarial valuation,
which includes service costs for the current year and amortization of amounts
related to prior years. The Corporation's funding policy is to contribute to the
pension plan the amount required to fund the benefits expected to be earned for
the current year and to amortize amounts related to prior years using the
projected unit credit valuation method. The difference between the pension cost
included in current income and the funded amount is included in other assets or
other liabilities, as appropriate. Actuarial assumptions are evaluated annually.
    The matching savings plan permits eligible employees to make basic
contributions to the plan of up to 6 percent of base compensation, and
supplemental contributions of up to 9 percent of base compensation. Annually,
upon approval of the Board of Directors, employee basic contributions may be
matched up to 6 percent of the employee's base compensation.
INCOME TAXES
    The operating results of the Parent Company and its eligible subsidiaries
are included in a consolidated federal income tax return. Each subsidiary pays
its allocation of federal income taxes to the Parent Company, or receives
payment from the Parent Company to the extent that tax benefits are realized.
Where state income tax laws do not permit consolidated income tax returns,
applicable state income tax returns are filed. As more fully described in Note
14 to the consolidated financial statements, the Corporation has adopted the
method of accounting for income taxes set forth in Statement of Financial
Accounting Standard No. 109.
INCOME PER COMMON SHARE
    Income per common share is determined by dividing net income applicable to
common stockholders by the weighted average number of shares of common stock
outstanding. Common stock equivalents have not been material.
NOTE 2:
ACQUISITIONS
    In 1995, various banking subsidiaries of the Parent Company acquired eight
financial institutions and certain other assets which in the aggregate amounted
to the addition of $10,254,013,000 in assets, $7,537,477,000 in net loans and
$7,252,524,000 in deposits. The purchase method of accounting, which requires no
restatements of the Corporation's historical financial statements and the
inclusion of the acquired company's financial information on a fair value basis
only from the date of consummation, was used in these transactions. With respect
to these transactions, the Parent Company issued 12,545,000 shares of its common
stock in exchange for the common stock of certain of the acquired financial
institutions and paid cash for the other financial institutions and assets which
in the aggregate amounted to a cost of $623,338,000. These transactions resulted
in an increase to stockholders' equity of $610,510,000, and the increase was
reduced by the Parent Company's purchase in the open market of 11,637,000 shares
of its common stock at a cost of $526,968,000 in 1995 and the purchase of
908,000 shares at a cost of $37,297,000 in 1994. These transactions also
resulted in an increase to goodwill of $476,229,000, which will be amortized on
a straight-line basis over 25 years, and deposit base premium of $114,023,000,
which will be amortized on an accelerated basis over 10 years.
    In 1994, various banking subsidiaries of the Parent Company acquired three
financial institutions which were accounted for as pooling of interests
transactions. In the aggregate, these transactions added $477,647,000 in assets,
$381,436,000 in net loans, $372,052,000 in deposits, $64,351,000 in
stockholders' equity and involved the issuance of 4,169,000 shares of the Parent
Company's common stock. The Corporation's consolidated financial statements were
not restated in prior periods to reflect these 1994 pooling of interests
transactions.
    Also in 1994, various banking subsidiaries of the Parent Company acquired
one financial institution and certain loans and deposits which in the aggregate
amounted to the addition of $4,118,115,000 in assets, $857,267,000 in net loans
and $3,654,323,000 in deposits. The purchase method of
                                      H-9
 
<PAGE>
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    First Union Corporation and Subsidiaries
                        December 31, 1995, 1994 and 1993
 
accounting was used in these transactions. With respect to these transactions,
the Parent Company issued 3,561,000 shares and 437,000 shares of its common
stock in exchange for the common stock and convertible debentures, respectively,
of the acquired financial institution and paid cash for the loans and deposits
which in the aggregate amounted to a cost of $365,778,000. These transactions
resulted in an increase to stockholders' equity of $180,833,000, and the
increase was reduced by the Parent Company's purchase in the open market of
3,998,000 shares of its common stock at a cost of $174,584,000. These
transactions also resulted in an increase to goodwill of $90,708,000, which will
be amortized on a straight-line basis over 25 years, and deposit base premium of
$250,365,000, which will be amortized on an accelerated basis over 10 years.
    At December 31, 1995, various banking affiliates of the Parent Company had
agreements to acquire three financial institutions which at that date had
aggregate assets of $2,224,283,000, net loans of $1,634,118,000 and deposits of
$1,816,997,000. With respect to these transactions, the Parent Company has
agreed to issue approximately 2,372,000 shares of its common stock in exchange
for the common stock of two of the three financial institutions, subject to
adjustment under certain conditions, and an affiliate of the Parent Company will
pay approximately $188,000,000 in cash for the third financial institution.
These transactions will be accounted for as purchases. Two of these transactions
were consummated in January 1996.
    On January 1, 1996, the Corporation acquired First Fidelity Bancorporation
(First Fidelity), a multi-bank holding company based in New Jersey. The merger
will be accounted for as a pooling of interests. At December 31, 1995, First
Fidelity had assets of $35,332,885,000, net loans of $24,934,436,000, deposits
of $27,554,917,000 and net income applicable to common stockholders of
$397,744,000. Acquisitions completed by First Fidelity are not material, and
accordingly, have not been included herein.
    As a result of the merger, each of the 78,746,915 net outstanding shares of
First Fidelity common stock was converted into 1.35 shares of the Corporation's
common stock and common stock equivalents, with cash being paid for fractional
share interests. In addition, the 2,963,820 net outstanding shares of First
Fidelity Series B Convertible Preferred Stock were converted into a like number
of shares of the Corporation's Series B Convertible Class A Preferred Stock
having substantially identical terms as the First Fidelity Series B, the 350,000
outstanding shares of First Fidelity Series D Adjustable Rate Cumulative
Preferred Stock were converted into a like number of shares of the Corporation's
Series D Adjustable Rate Cumulative Class A Preferred Stock having substantially
identical terms as the First Fidelity Series D, and the 2,965,200 net
outstanding FFB Depositary Receipts (each representing a 1/40th interest in a
share of First Fidelity Series F 10.64% Preferred Stock (74,130 net outstanding
shares)) were converted into a like number of the Corporation's Depositary
Receipts (each representing a 1/40th interest in the Corporation's Series F
10.64% Class A Preferred Stock) having substantially identical terms as the
First Fidelity Series F.
    Additionally, restructuring charges related to direct costs of the First
Fidelity merger of $16,447,000 ($13,072,000 after tax) are included as a
component of noninterest expense in 1995. First Fidelity separately recorded an
expense of $77,999,000 ($59,754,000 after tax) in 1995. It is anticipated that
on a combined basis $197,000,000 of after-tax restructuring charges related to
the First Fidelity merger will be taken in the first half of 1996.
    The information below indicates on a pro forma basis, amounts as if the
purchase accounting acquisitions discussed above (completed and pending at
December 31, 1995) had been acquired as of January 1, 1994, the First Fidelity
pooling of interests merger for all years presented, and historical amounts as
reported by the Corporation.
                                      H-10
 
<PAGE>
 
<TABLE>
<CAPTION>
(In thousands except per share              Years Ended December 31,
  data)                            1995            1994         1993
<S>                             <C>           <C>          <C>
(Unaudited)
  Interest income               $9,243,418    7,937,133    6,601,528
  Interest expense               4,426,056    3,246,946    2,481,952
  Net interest income            4,817,362    4,690,187    4,119,576
  Provision for loan losses        237,349      180,643      369,753
  Net interest income after
    provision for loan losses    4,580,013    4,509,544    3,749,823
  Securities available for
    sale transactions               39,911        8,860       32,784
  Investment security
    transactions                     4,818        4,006        7,435
  Noninterest income             1,899,339    1,620,712    1,541,569
  Noninterest expense            4,360,762    4,070,027    3,536,346
  Income before income taxes     2,163,319    2,073,095    1,795,265
  Income taxes                     778,573      709,028      578,912
  Net income                     1,384,746    1,364,067    1,216,353
  Dividends on preferred stock      26,390       46,020       45,553
  Net income available to
    common stockholders before
    redemption premium           1,358,356    1,318,047    1,170,800
  Redemption premium on
    preferred stock                     --       41,355           --
  Net income applicable to
    common stockholders after
    redemption premium          $1,358,356    1,276,692    1,170,800
  Net income per common share
    before redemption premium   $     4.83         4.63         4.30
  Net income per common share
    after redemption premium    $     4.83         4.48         4.30
Corporation as Reported
  Net interest income           $3,262,776    3,033,715    2,765,893
  Net income                     1,013,076      925,380      817,521
  Net income applicable to
    common stockholders before
    redemption premium           1,006,047      900,027      792,621
  Net income applicable to
    common stockholders after
    redemption premium           1,006,047      858,672      792,621
  Net income per common share
    before redemption premium         5.85         5.22         4.73
  Net income per common share
    after redemption premium    $     5.85         4.98         4.73
</TABLE>
    The following assumptions were applied in arriving at the pro forma results;
cost of funds of 5.77 percent and 4.08 percent for 1995 and 1994, respectively;
applying a straight-line depreciation method over useful lives ranging from 10
to 25 years; goodwill amortized over 25 years using the straight-line method;
credit card relationships amortized over a 6.3-year period and other intangibles
amortized over a 10-year period using the sum-of-the-years' digits method; and
various other assets amortized over seven-to-ten years using both the
straight-line and sum-of-the-years' digits methods.
                                      H-11
 
<PAGE>
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    First Union Corporation and Subsidiaries
                        December 31, 1995, 1994 and 1993
 
NOTE 3:
SECURITIES AVAILABLE FOR SALE
<TABLE>
<CAPTION>

December 31, 1995                     1 Year            1-5           5-10      After 10                         Gross Unrealized
(In thousands)                       or Less          Years          Years         Years           Total         Gains     Losses
<S>                               <C>             <C>            <C>            <C>           <C>             <C>           <C>
Market Value
  U.S. Treasury                   $1,374,773        867,427             --           --        2,242,200        (2,847)     6,370
  U.S. Government agencies           129,910      4,864,394      1,487,637          639        6,482,580       (88,831)     2,397
  Collateralized mortgage
    obligations                      143,852      2,068,606         79,596           --        2,292,054       (24,974)    13,602
  Other                              157,390        882,308         86,549      573,882        1,700,129       (93,230)     5,102
    Total                         $1,805,925      8,682,735      1,653,782      574,521       12,716,963      (209,882)    27,471
Market Value
  Debt securities                 $1,805,925      8,682,735      1,653,782       70,643       12,213,085      (139,913)    27,202
  Sundry securities                       --             --             --      503,878          503,878       (69,969)       269
    Total                         $1,805,925      8,682,735      1,653,782      574,521       12,716,963      (209,882)    27,471
Amortized Cost
  Debt securities                 $1,801,221      8,588,759      1,639,547       70,847       12,100,374
  Sundry securities                       --             --             --      434,178          434,178
    Total                         $1,801,221      8,588,759      1,639,547      505,025       12,534,552

<CAPTION>

December 31, 1995                  Amortized
(In thousands)                          Cost
<S>                               <C>
Market Value
  U.S. Treasury                   2,245,723
  U.S. Government agencies        6,396,146
  Collateralized mortgage
    obligations                   2,280,682
  Other                           1,612,001
    Total                         12,534,552
Market Value
  Debt securities                 12,100,374
  Sundry securities                 434,178
    Total                         12,534,552
Amortized Cost
  Debt securities
  Sundry securities
    Total
</TABLE>
<TABLE>
<CAPTION>
December 31, 1994                       1 Year            1-5           5-10      After 10                        Gross Unrealized
(In thousands)                         or Less          Years          Years         Years          Total        Gains      Losses
<S>                                 <C>             <C>            <C>            <C>           <C>            <C>          <C>
Market Value
  U.S. Treasury                     $1,156,159      1,035,790             --           --       2,191,949           --       81,975
  U.S. Government agencies             153,675        469,468      2,031,111          546       2,654,800         (404)     171,580
  Collateralized mortgage
    obligations                         90,066      1,091,930         58,524           --       1,240,520          (49)      44,627
  Other                                 84,757      1,282,076         20,299      278,078       1,665,210      (51,633)      56,017
    Total                           $1,484,657      3,879,264      2,109,934      278,624       7,752,479      (52,086)     354,199
Market Value
  Debt securities                   $1,484,657      3,879,264      2,109,934       24,069       7,497,924       (3,243)     346,011
  Sundry securities                         --             --             --      254,555         254,555      (48,843)       8,188
    Total                           $1,484,657      3,879,264      2,109,934      278,624       7,752,479      (52,086)     354,199
Amortized Cost
  Debt securities                   $1,486,608      4,061,240      2,264,716       28,128       7,840,692
  Sundry securities                         --             --             --      213,900         213,900
    Total                           $1,486,608      4,061,240      2,264,716      242,028       8,054,592
<CAPTION>
December 31, 1994                   Amortized
(In thousands)                           Cost
<S>                                 <C>
Market Value
  U.S. Treasury                     2,273,924
  U.S. Government agencies          2,825,976
  Collateralized mortgage
    obligations                     1,285,098
  Other                             1,669,594
    Total                           8,054,592
Market Value
  Debt securities                   7,840,692
  Sundry securities                  213,900
    Total                           8,054,592
Amortized Cost
  Debt securities
  Sundry securities
    Total
</TABLE>
                                      H-12
 
<PAGE>
 
    Securities available for sale with an aggregate amortized cost of
$5,181,431,000 at December 31, 1995, are pledged to secure U.S. Government and
other public deposits and for other purposes as required by various statutes or
agreements.
    Expected maturities differ from contractual maturities since issuers may
have the right to call or prepay obligations with or without call or prepayment
penalties. Generally, the aging of mortgage-backed securities included in U.S.
Government agencies and collateralized mortgage obligations is based on their
weighted average maturities at December 31, 1995 and 1994.
    At December 31, 1995 and 1994, collateralized mortgage obligations had a
weighted average yield based on amortized cost of 7.00 percent and 5.21 percent,
respectively.
    Included in U.S. Government agencies and Other at December 31, 1995, are
$1,101,704,000 of securities available for sale that are denominated in
currencies other than the U.S. dollar. The currency exchange rates were hedged
to minimize the exposure to currency revaluation risks. At December 31, 1995,
these securities had a weighted average maturity of 2.92 years and a weighted
average yield of 6.10 percent. The weighted average U.S. equivalent yield for
comparative purposes of these securities was 7.50 percent based on a weighted
average funding cost differential of 1.40 percent.
    Securities available for sale at December 31, 1995, do not include
commitments to purchase $358,825,000 of additional securities that at December
31, 1995, had a market value of $360,254,000.
    Securities available for sale at December 31, 1995, include the carrying
value of $321,089,000 of securities which have been sold for future settlement.
Related gains and losses are accounted for on a trade date basis.
    There were commitments to purchase securities at a cost of $5,551,000 that
had a market value of $5,547,000 at December 31, 1994. There were no commitments
to sell securities.
    Gross gains and losses realized on the sale of debt securities in 1995 were
$36,655,000 and $33,755,000, respectively, and on sundry securities $14,365,000
and $74,000, respectively.
    Gross gains and losses realized on the sale of debt securities in 1994 were
$27,017,000 and $43,813,000, respectively, and on sundry securities $5,998,000
and $709,000, respectively.
    Gross gains and losses realized on the sale of debt securities in 1993 were
$28,818,000 and $9,553,000, respectively, and on sundry securities $6,570,000
and $68,000, respectively.
    The Financial Accounting Standards Board has issued Standard No. 115,
"Accounting for Certain Investments in Debt and Equity Securities", that
requires that debt and equity securities held: (i) to maturity be classified as
such and reported at amortized cost; (ii) for current resale be classified as
trading securities and reported at fair value, with unrealized gains and losses
included in current earnings; and (iii) for any other purpose be classified as
securities available for sale and reported at fair value, with unrealized gains
and losses excluded from current earnings and reported as a separate component
of stockholders' equity. It was adopted by the Corporation on January 1, 1994.
The effect of the foregoing will cause fluctuations in stockholders' equity
based on changes in values of debt and equity securities.
    At December 31, 1995, stockholders' equity includes an after-tax amount of
$110,631,000 based on appreciation in the securities available for sale
portfolio of $182,411,000, and on an unamortized after-tax gain of $71,780,000.
A transfer of $1,973,719,000 of investment securities to the securities
available for sale portfolio as permitted by the Financial Accounting Standards
Board only for the year ended December 31, 1995, was completed in the fourth
quarter of 1995.
    At December 31, 1994, stockholders' equity decreased by an after-tax amount
of $214,265,000 based on depreciation in the securities available for sale
portfolio of $302,113,000 and on a transfer of securities from securities
available for sale to investment securities with an unrealized loss of
$28,374,000.
                                      H-13
 
<PAGE>
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    First Union Corporation and Subsidiaries
                        December 31, 1995, 1994 and 1993
 
NOTE 4:
INVESTMENT SECURITIES
<TABLE>
<CAPTION>
December 31, 1995             1 Year             1-5            5-10       After 10                            Gross Unrealized
(In thousands)               or Less           Years           Years          Years           Total         Gains        Losses
<S>                         <C>            <C>             <C>             <C>            <C>             <C>           <C>
Carrying Value
  U.S. Government agencies  $ 15,624         805,739         147,234            --          968,597        23,005          (935)
  Collateralized mortgage
    obligations               47,339         546,111              --            --          593,450        12,443            (1)
  State, county and
    municipal                179,761         151,460         122,491       364,296          818,008       115,107        (2,950)
  Other                        1,008              --           6,156        67,098           74,262         6,771            (2)
    Total                   $243,732       1,503,310         275,881       431,394        2,454,317       157,326        (3,888)
Carrying Value
  Debt securities           $243,732       1,503,310         275,881       415,553        2,438,476       157,326        (3,888)
  Sundry securities               --              --              --        15,841           15,841            --            --
    Total                   $243,732       1,503,310         275,881       431,394        2,454,317       157,326        (3,888)
Market Value
  Debt securities           $247,076       1,545,715         300,156       498,967        2,591,914
  Sundry securities               --              --              --        15,841           15,841
    Total                   $247,076       1,545,715         300,156       514,808        2,607,755
<CAPTION>
December 31, 1995              Market
(In thousands)                  Value
<S>                         <C>
Carrying Value
  U.S. Government agencies    990,667
  Collateralized mortgage
    obligations               605,892
  State, county and
    municipal                 930,165
  Other                        81,031
    Total                   2,607,755
Carrying Value
  Debt securities           2,591,914
  Sundry securities            15,841
    Total                   2,607,755
Market Value
  Debt securities
  Sundry securities
    Total
</TABLE>
<TABLE>
<CAPTION>
December 31, 1994             1 Year             1-5            5-10       After 10                            Gross Unrealized
(In thousands)               or Less           Years           Years          Years           Total         Gains        Losses
<S>                         <C>            <C>             <C>             <C>            <C>             <C>           <C>
Carrying Value
  U.S. Government agencies  $     --         100,853       1,201,803        14,474        1,317,130         5,528       (39,881)
  Collateralized mortgage
    obligations                   --         910,733          92,516            --        1,003,249            --       (26,786)
  State, county and
    municipal                369,189         267,835         151,533       437,523        1,226,080        78,676        (4,698)
  Other                           --           2,036           6,178       175,196          183,410         3,022        (3,196)
    Total                   $369,189       1,281,457       1,452,030       627,193        3,729,869        87,226       (74,561)
Carrying Value
  Debt securities           $369,189       1,281,457       1,452,030       517,532        3,620,208        87,226       (74,561)
  Sundry securities               --              --              --       109,661          109,661            --            --
    Total                   $369,189       1,281,457       1,452,030       627,193        3,729,869        87,226       (74,561)
Market Value
  Debt securities           $376,983       1,269,819       1,423,936       562,135        3,632,873
  Sundry securities               --              --              --       109,661          109,661
    Total                   $376,983       1,269,819       1,423,936       671,796        3,742,534
<CAPTION>
December 31, 1994              Market
(In thousands)                  Value
<S>                         <C>
Carrying Value
  U.S. Government agencies  1,282,777
  Collateralized mortgage
    obligations               976,463
  State, county and
    municipal               1,300,058
  Other                       183,236
    Total                   3,742,534
Carrying Value
  Debt securities           3,632,873
  Sundry securities           109,661
    Total                   3,742,534
Market Value
  Debt securities
  Sundry securities
    Total

</TABLE>

    Investment securities with an aggregate carrying value of $1,766,343,000 at
December 31, 1995, are pledged to secure U.S. Government and other public
deposits and for other purposes as required by various statutes or agreements.
    Expected maturities differ from contractual maturities since borrowers may
have the right to call or prepay obligations with or without call or prepayment
penalties. Generally, the aging of mortgage-backed securities included in U.S.
Government agencies and collateralized mortgage obligations is based on their
weighted average maturities at December 31, 1995 and 1994.
                                      H-14
 
<PAGE>
 
    At December 31, 1995 and 1994, collateralized mortgage obligations had a
weighted average yield of 7.21 percent and 6.52 percent, respectively.
    There were no commitments to purchase or sell investment securities at
December 31, 1995 and 1994.
    Gross gains and losses realized on repurchase agreement underdeliveries and
calls of investment securities in 1995 were $5,705,000 and $887,000,
respectively.
    In 1994 such gross gains and losses were $4,050,000 and $44,000,
respectively.
    In 1993 such gross gains and losses were $7,837,000 and $402,000,
respectively.
    See Note 3 for information related to accounting rules for debt and equity
securities and a transfer of investment securities to the securities available
for sale portfolio.
NOTE 5:
LOANS
<TABLE>
<CAPTION>
(In thousands)                                                                                                 1995
<S>                                                                                                     <C>
Commercial
  Commercial, financial and agricultural                                                                $18,459,305
  Real estate-construction and other                                                                      2,260,193
  Real estate-mortgage                                                                                    5,953,377
  Lease financing                                                                                         2,829,628
  Foreign                                                                                                   519,970
    Total commercial                                                                                     30,022,473
Retail
  Real estate-mortgage                                                                                   20,143,480
  Installment loans-Bankcard                                                                              3,383,903
  Installment loans-other                                                                                13,252,126
    Total retail                                                                                         36,779,509
    Total                                                                                               $66,801,982
<CAPTION>
(In thousands)                                                                                                1994
<S>                                                                                                     <C>
Commercial
  Commercial, financial and agricultural                                                                15,907,743
  Real estate-construction and other                                                                     1,734,095
  Real estate-mortgage                                                                                   5,437,496
  Lease financing                                                                                        1,613,763
  Foreign                                                                                                  415,857
    Total commercial                                                                                    25,108,954
Retail
  Real estate-mortgage                                                                                  15,014,775
  Installment loans-Bankcard                                                                             3,959,657
  Installment loans-other                                                                               10,618,696
    Total retail                                                                                        29,593,128
    Total                                                                                               54,702,082
</TABLE>

    Directors and executive officers of the Parent Company and their related
interests were indebted to the Corporation in the aggregate amounts of
$264,305,000 and $280,186,000 at December 31, 1995 and 1994, respectively. From
January 1 through December 31, 1995, directors and executive officers of the
Parent Company and their related interests borrowed $50,342,000 and repaid
$66,223,000. In the opinion of management, these loans do not involve more than
the normal risk of collectibility, nor do they present other unfavorable
features.
    At December 31, 1995 and 1994, nonaccrual and restructured loans amounted to
$501,173,000 and $399,510,000, respectively. Interest related to nonaccrual and
restructured loans for the years ended December 31, 1995, 1994 and 1993 amounted
to $53,145,000, $47,626,000 and $78,463,000, respectively. Interest collected on
such loans and included in the results of operations for each of the years in
the three-year period then ended amounted to $13,775,000, $6,254,000 and
$24,281,000, respectively.
    At December 31, 1995, impaired loans, which are included in nonaccrual
loans, amounted to $339,500,000. Included in the allowance for loan losses is
$44,410,000 related to $258,757,000 of impaired loans at December 31, 1995. The
rest of the impaired loans are recorded at or below fair value. At December 31,
1995, the average recorded investment in impaired loans was $329,637,000 and
$14,320,000 of interest income was recognized on loans while they were impaired.
All of this income was recognized using a cash-basis method of accounting.
    Loan fair values are disclosed in Note 17.
                                      H-15
 
<PAGE>
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    First Union Corporation and Subsidiaries
                        December 31, 1995, 1994 and 1993
 
NOTE 6:
ALLOWANCE FOR LOAN LOSSES
<TABLE>
<CAPTION>
                                             Years Ended December 31,
(In thousands)               1995             1994               1993
<S>                    <C>                <C>               <C>
Balance, beginning of
  year                 $  978,795         1,020,191           940,804
Provision for loan
  losses                  180,000           100,000           221,753
Allowance of loans
  acquired or sold,
  net                      48,226            21,520           109,321
                        1,207,021         1,141,711         1,271,878
Less
  Loan losses             326,340           254,927           329,560
  Less loan
    recoveries             85,830            92,011            77,873
    Loan losses, net      240,510           162,916           251,687
Balance, end of year   $  966,511           978,795         1,020,191
</TABLE>

NOTE 7:
PREMISES AND EQUIPMENT
<TABLE>
<CAPTION>
                                             Years Ended December 31,
(In thousands)               1995              1994              1993
<S>                    <C>                <C>               <C>
Land                   $  377,399           336,566           328,250
Buildings               1,269,721         1,071,738           985,010
Equipment               1,575,931         1,258,024         1,083,530
Capitalized leases         15,952            12,577            12,441
                        3,239,003         2,678,905         2,409,231
Less accumulated
  depreciation and
  amortization          1,101,010           922,608           884,376
    Total              $2,137,993         1,756,297         1,524,855
Net premises and
  equipment pledged
  as security for
  mortgage notes       $   59,256            69,621            83,761
Depreciation and
  amortization         $  219,617           176,812           152,273
</TABLE>
NOTE 8:
FORECLOSED PROPERTIES
<TABLE>
<CAPTION>
                                            Years Ended December 31,
(In thousands)                  1995            1994            1993
<S>                         <C>              <C>             <C>
Foreclosed properties       $124,058         193,290         278,694
Allowance for foreclosed
  properties, beginning of
  year                        34,826          56,191         103,328
Provision for foreclosed
  properties                  (3,756)          4,503          23,730
Transfer from (to)
  allowance for segregated
  assets                          78           1,722          (1,998)
Dispositions, net             (7,558)        (27,590)        (68,869)
Allowance for foreclosed
  properties, end of year     23,590          34,826          56,191
Foreclosed properties, net  $100,468         158,464         222,503
</TABLE>
                                      H-16

<PAGE>

NOTE 9:
SECURITIES SOLD UNDER REPURCHASE AGREEMENTS
AND OTHER SHORT-TERM BORROWINGS
    The following is a schedule of securities sold under repurchase agreements,
which includes accrued interest, and other short-term borrowings of the
Corporation at December 31, 1995, 1994 and 1993, and the related maximum amount
outstanding at the end of any month during the periods:
<TABLE>
<CAPTION>
                                                                                                  Maximum Outstanding
(In thousands)                             1995          1994          1993          1995          1994          1993
<S>                                  <C>            <C>           <C>           <C>           <C>           <C>
Securities sold under repurchase
  agreements                         $9,985,337     5,458,661     5,102,045     9,985,337     7,613,617     6,740,066
Other Short-Term Borrowings
  Federal funds purchased            $2,085,771       293,732       695,627     3,220,952     2,487,862     2,890,658
  Fixed and variable rate bank
    notes                             2,586,000            --            --     2,586,000            --            --
  Interest-bearing demand
    deposits issued to the U.S.
    Treasury                            267,794       377,526       843,069       704,131       723,891       875,642
  Commercial paper                      941,968       391,216       270,666     1,132,039     1,102,557       421,079
  Other                                 731,202     1,011,208       342,771     1,908,248     1,703,899       451,317
    Total                            $6,612,735     2,073,682     2,152,133
</TABLE>
    At December 31, 1995, 1994 and 1993, the combined weighted average interest
rates related to federal funds purchased and securities sold under repurchase
agreements were 5.53 percent, 6.32 percent and 3.17 percent, respectively.
Maturities related to federal funds purchased and securities sold under
repurchase agreements in each of the years in the three-year period then ended
were not greater than 230 days.
    At December 31, 1995, the weighted average interest rate and maturity for
fixed and variable rate bank notes were 5.70 percent and 90 days, respectively.
    At December 31, 1995, 1994 and 1993, the weighted average interest rates for
commercial paper were 5.55 percent, 5.41 percent and 2.70 percent, respectively.
Weighted average maturities for commercial paper issued at December 31, 1995,
1994 and 1993, approximated 24, 4 and 5 days, respectively.
    Included in "Other" are Federal Home Loan Bank borrowings and securities
sold short of $438,530,000 and $229,667,000, respectively at December 31, 1995,
and $497,247,000 and $445,361,000, respectively, at December 31, 1994.
    Substantially all short-term borrowings are due within 90 days, and
accordingly, the carrying amount of such borrowings is deemed to be a reasonable
estimate of fair value.
                                      H-17
 
<PAGE>
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    First Union Corporation and Subsidiaries
                        December 31, 1995, 1994 and 1993
 
NOTE 10:
LONG-TERM DEBT
<TABLE>
<CAPTION>
                                                                                         1995                        1994
                                                                                    Estimated                   Estimated
                                                                       Carrying          Fair      Carrying          Fair
(In thousands)                                                           Amount         Value        Amount         Value
<S>                                                                  <C>            <C>           <C>           <C>
Debentures and Notes Issued by the Parent Company
  7 1/2 percent debentures, due in annual installments of not less
    than $1,000 through December 1, 2002, net of debentures held
    of $10,381 in 1995*                                              $   15,619        15,697        15,619        14,551
  Floating rate extendible notes, due June 15, 2005**                    10,100        10,100       100,000       100,000
  11 percent notes, due May 1, 1996***                                   18,360        18,963        18,360        19,099
  Floating rate notes, due November 13, 1996**                          150,000       150,000       150,000       150,000
  5.95 percent notes, due July 1, 1995 (par value $150,000)***               --            --       149,921       149,010
  6 3/4 percent notes, due January 15, 1998 (par value
    $250,000)***                                                        249,001       255,075       248,511       239,175
  Floating rate notes, due February 24, 1998 (par value
    $300,000)***                                                        299,810       299,810            --            --
  Fixed rate medium-term senior notes with varying rates and terms
    to 1996*                                                                200           200        32,700        32,741
  Fixed rate medium-term subordinated notes with varying rates and
    terms to 2001*                                                       54,000        63,812        54,000        56,925
  Floating rate subordinated notes, due July 22, 2003 (par value
    $150,000)***                                                        149,206       149,206       149,101       149,101
  11 percent and variable rate subordinated notes, due in 1996***        17,951        18,665        17,951        18,585
  8 1/8 percent subordinated notes, due December 15, 1996***            100,000       102,230       100,000        99,700
  9.45 percent subordinated notes, due June 15, 1999 (par value
    $250,000)***                                                        250,000       278,450       250,000       259,369
  9.45 percent subordinated notes, due August 15, 2001 (par value
    $150,000)***                                                        147,906       172,260       147,535       155,865
  8 1/8 percent subordinated notes, due June 24, 2002 (par value
    $250,000)***                                                        248,679       277,225       248,475       242,425
  8 percent subordinated notes, due November 15, 2002 (par value
    $225,000)***                                                        223,280       248,063       223,037       216,833
  7 1/4 percent subordinated notes, due February 15, 2003 (par
    value $150,000)***                                                  148,889       158,610       148,733       137,595
  6 5/8 percent subordinated notes, due July 15, 2005 (par value
    $250,000)***                                                        248,189       255,400       247,999       215,075
  6 percent subordinated notes, due October 30, 2008 (par value
    $200,000)***                                                        197,242       204,444       197,028       155,700
  6 3/8 percent subordinated notes, due January 15, 2009 (par
    value $150,000)***                                                  147,669       148,965       147,495       120,150
  8 percent subordinated notes, due August 15, 2009 (par value
    $150,000)                                                           148,655       164,670       148,559       139,335
  8.77 percent subordinated notes, due November 15, 2004 (par
    value $150,000)                                                     148,590       164,850       148,430       148,890
  7 1/2 percent subordinated debentures, due April 15, 2035 (par
    value $250,000)                                                     246,194       276,950            --            --
  7.05 percent subordinated notes, due August 1, 2005 (par value
    $250,000)***                                                        248,065       262,725            --            --
  6 7/8 percent subordinated notes, due September 15, 2005 (par
    value $250,000)***                                                  248,350       260,000            --            --
  6.55 percent subordinated debentures, due October 15, 2035 (par
    value $250,000)                                                     248,417       259,575            --            --
        Total debentures and notes issued by the Parent Company       3,964,372     4,215,945     2,943,454     2,820,124
</TABLE>
                                      H-18
 
<PAGE>
 
<TABLE>
<CAPTION>
                                                                                         1995                        1994
                                                                                    Estimated                   Estimated
                                                                       Carrying          Fair      Carrying          Fair
(In thousands)                                                           Amount         Value        Amount         Value
<S>                                                                  <C>            <C>           <C>           <C>
Debentures and Notes of Subsidiaries
  Bank notes with varying rates and terms to 1997                     1,165,000     1,165,000       100,000       100,000
  9 7/8 percent subordinated capital notes, due May 15, 1999 (par
    value $75,000)                                                       74,542        84,883        74,404        78,608
  9 5/8 percent subordinated capital notes, due June 15, 1999 (par
    value $75,000)                                                       74,957        84,295        74,945        77,970
  10 1/2 percent collateralized mortgage obligations, due in 2014        48,545        54,338        60,010        61,510
  Debentures and notes with varying rates and terms to 2015              36,163        38,817         7,275         6,726
        Total debentures and notes of subsidiaries                    1,399,207     1,427,333       316,634       324,814
Other Debt
  Notes payable to the FDIC, net of discount of $103 in 1995 and
    $2,935 in 1994, due September 19, 1996                               76,138        76,138       117,271       117,271
  Advances from the Federal Home Loan Bank                              958,150       958,162         4,696         3,728
  Mortgage notes and other debt of subsidiaries with varying rates
    and terms                                                            38,381        43,189        41,153        42,909
  Capitalized lease obligations calculated at rates generally
    ranging from 7.5 percent to 15.2 percent                              8,079         9,065         5,306         5,183
        Total other debt                                              1,080,748     1,086,554       168,426       169,091
        Total                                                        $6,444,327     6,729,832     3,428,514     3,314,029
</TABLE>
 * Redeemable at the option of the Parent Company.
 ** Redeemable in whole or in part at the option of the Parent Company.
*** Not redeemable prior to maturity.

    The fair value of long-term debt is estimated based on the quoted market
prices for the same or similar issues or on the current rates offered to the
Corporation for debt of the same remaining maturities.
    The interest rate on the floating rate extendible notes is 5.9625 percent to
March 15, 1996.
    The interest rate on the floating rate notes due November 13, 1996, is 6
percent to February 29, 1996.
    The interest rate on the floating rate notes due February 24, 1998, is
6.05469 percent to February 24, 1996.
    The fixed rate medium-term senior and subordinated notes are issued
periodically. Interest rates, maturities, redemption and other terms are
determined at the date of issuance. At December 31, 1995, the Parent Company had
issued medium-term senior notes with a fixed rate of 6.69 percent and
subordinated notes with fixed rates of interest ranging from 9.49 percent to
9.93 percent.
    In February 1996, $1,500,000,000 of senior or subordinated debt securities
remained available for issuance under a shelf registration statement filed with
the Securities and Exchange Commission.
    The interest rate on the floating rate subordinated notes is 6.0625 percent
to January 22, 1996.
    The interest rate on variable rate subordinated notes of $858,000 is 6.32
percent to March 31, 1996.
    The 8 percent subordinated notes due August 15, 2009, are redeemable in
whole and not in part at the option of the Parent Company on August 15, 2004.
    The 8.77 percent subordinated notes are redeemable in whole or in part at
the option of Parent Company on November 15, 1999.
    Holders of the 7 1/2 percent subordinated debentures and the 6.55 percent
subordinated debentures may elect to redeem a part or all of their debentures on
April 15, 2005 and October 15, 2005, respectively, otherwise such debentures are
not redeemable prior to maturity.
    At December 31, 1995, bank notes of $965,000,000 had floating rates of
interest ranging from 5.50 percent to 6.02141 percent, and $200,000,000 of the
notes had an interest rate of 5.43 percent, which changes daily based on changes
in the federal funds interest rate.
    The 9 7/8 percent (which were assumed by the Parent Company in 1995) and
9 5/8 percent subordinated capital notes that were issued by an acquired bank
holding company may not be redeemed prior to maturity, except upon the
occurrence of certain events.
    The 10 1/2 percent collateralized mortgage obligations were issued by a
wholly-owned subsidiary of an acquired savings bank. The obligations consist of
Class A-4 bonds collateralized by mortgage participation certificates (FHLMC
Certificates) issued by the Federal Home Loan Mortgage Corporation. Maturity of
the bonds depends on the rate of payments made
                                      H-19
 
<PAGE>
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    First Union Corporation and Subsidiaries
                        December 31, 1995, 1994 and 1993
 
on the FHLMC Certificates. The bonds are redeemable upon the occurrence of
certain events.
    Notes payable to the FDIC result from funding assistance from the Federal
Deposit Insurance Corporation for Southeast Banks segregated assets.The discount
amount, which is based on an imputed interest rate of 8 3/4 percent, will be
accreted into interest expense under the interest method to September 19, 1996.
    The Corporation's acquired savings banks had aggregate advances from the
Federal Home Loan Bank of $958,150,000 at December 31, 1995, with interest rates
ranging from 1 percent to 7 percent and maturity dates to July 19, 2016.
    The weighted average rate paid for long-term debt in 1995, 1994 and 1993 was
6.58 percent, 6.19 percent and 5.32 percent, respectively. Interest rate swap
agreements entered at the time of issuance of certain long-term debt reduced
related interest expense.
    Long-term debt maturing in each of the five years subsequent to December 31,
1995 is as follows: 1996, $1,529,606,000; 1997, $871,552,000; 1998,
$588,326,000; 1999, $415,584,000; and 2000, $138,093,000.
NOTE 11:
PREFERRED STOCK
    The Corporation is authorized to issue up to 40,000,000 shares of Class A
Preferred Stock, no-par value, and 10,000,000 shares of Preferred Stock, no-par
value, each in one or more series. In connection with the First Fidelity merger,
the Corporation has issued three new series of preferred stock which are
described in Note 2.
    The Series 1990 Preferred Stock was issued in connection with the
acquisition of Florida National Banks of Florida, Inc. by the Corporation in
January 1990. On December 20, 1994, the Corporation elected to redeem all of the
outstanding shares of its Series 1990 Preferred Stock. A redemption premium of
$41,355,000, representing the difference between a $44.96 per share book value
and the $51.50 redemption price was deducted from net income applicable to
common stockholders in 1994. At December 31, 1994, $325,396,000 was placed in
trust with an affiliated bank.
    On June 18, 1993, the Corporation redeemed all of the outstanding shares of
Series A, $2.50 Cumulative Convertible Preferred Stock at the redemption price
of $25.00 per share (plus accrued and unpaid dividends), substantially all of
which were converted into 522,000 shares of common stock.
NOTE 12:
COMMON STOCK
<TABLE>
<CAPTION>
                                   Option Prices      Balance,                                        Forfeitures     Balance,
                                       or Market     Beginning     Grants or New        Exercises      and Other        End of
                                          Values       of 1995            Shares     or Purchases     Reductions          1995
<S>                          <C>                    <C>            <C>               <C>              <C>            <C>
1969 Plan
  Options granted                         $11.59           48                 --               --             --            48
  Available                                            52,976                 --               --             --        52,976
1984 Master Stock Plan
  Options granted                  $20.25-$28.13      331,367                 --         (134,451)            --       196,916
  Available                                           507,669                 --               --             --       507,669
1988 Master Stock Plan
  Options granted                  $14.75-$35.88    1,182,083                 --         (166,102)        (1,540)    1,014,441
  Restricted stock granted         $14.75-$22.88      240,504                 --         (146,264)        (1,530)       92,710
  Available                                         1,112,508                 --               --          1,540     1,114,048
1992 Master Stock Plan
  Options granted                  $44.75-$46.13    1,296,660            955,345          (74,219)       (26,010)    2,151,776
  Restricted stock granted         $44.75-$46.13      758,102            607,330         (175,986)       (13,214)    1,176,232
  Available                                         2,826,705         (1,562,675)              --         26,010     1,290,040
1994 Employee Plan                        $38.36    2,508,795                 --         (985,843)      (139,456)    1,383,496
Dividend Reinvestment Plan                    --    4,829,313                 --         (807,659)            --     4,021,654
Option plans of acquired
  companies                         $5.91-$41.97      231,910            497,838         (200,989)        (4,032)      524,727
<CAPTION>
                            Exercisable
<S>                          <C>
1969 Plan
  Options granted                    48
  Available                          --
1984 Master Stock Plan
  Options granted               196,916
  Available                          --
1988 Master Stock Plan
  Options granted             1,014,441
  Restricted stock granted           --
  Available                          --
1992 Master Stock Plan
  Options granted             1,203,001
  Restricted stock granted           --
  Available                          --
1994 Employee Plan            1,383,496
Dividend Reinvestment Plan           --
Option plans of acquired
  companies                     524,727
</TABLE>
    Under the terms of the 1969 Plan and the 1984, 1988 and 1992 Master Stock
Plans, stock options may be periodically granted to key personnel at a price not
less than the fair market value of the shares at the date of grant. Options
granted under the 1969 Plan must be exercised or forfeited on a prorated basis
over a fifteen-year period, or a ten-year period if the options are incentive
stock options. The exercise periods for options granted under the 1984, 1988 and
1992 Master Stock Plans are determined at the date of grant and are for periods
no longer than ten years.
                                      H-20
 
<PAGE>
 
    Restricted stock may also be granted under the 1984, 1988 and 1992 Master
Stock Plans. The stock is subject to certain restrictions over a five-year
period, during which time the holder is entitled to full voting rights and
dividend privileges.
    Employees, based on their eligibility and compensation, were granted options
to purchase shares of common stock under the 1994 Employee Stock Purchase Plan
at a price equal to 85 percent of the fair market value of the shares as of the
Plan date. From the Plan date and generally for approximately a two-year period
thereafter, employees have the option to purchase all or a portion of the
optioned shares. The Plan provides that as of June 30, 1996 (the Final Purchase
Date), the option price will be the lesser of 85 percent of the fair market
value as of the Plan date or 85 percent of the fair market value as of the Final
Purchase Date.
    Under the terms of the Dividend Reinvestment Plan, a participating
stockholder's cash dividends and optional cash payments were used to purchase
original issue common stock from the Parent Company.
    Under the terms of the Parent Company's merger agreements with certain
acquired companies, all options with respect to their common stock were
converted into options to purchase Parent Company common stock.
    In accordance with a Shareholder Protection Rights Agreement dated December
18, 1990, the Parent Company issued a dividend of one right for each share of
Parent Company common stock outstanding or reserved for issuance as of December
18, 1990, or 117,450,463 rights, on December 28, 1990. These rights continue to
attach to all common stock issued after December 18, 1990.
    The rights will become exercisable if any person or group commences a tender
or exchange offer that would result in their becoming the beneficial owner of 15
percent or more of the Parent Company's common stock or any person is determined
by the Federal Reserve Board to "control" the Corporation within the meaning of
the Bank Holding Company Act.
    The rights also will become exercisable if a person or group acquires
beneficial ownership of 15 percent or more of the Parent Company's common stock.
Each right (other than rights owned by such person or group) will entitle its
holder to purchase, for an exercise price of $110, a number of shares of the
Parent Company's common stock (or at the option of the Board of Directors,
shares of junior participating Class A preferred stock) having a market value of
twice the exercise price. If any person or group acquires beneficial ownership
of between 15 percent and 50 percent of the Parent Company's common stock, the
Parent Company's Board of Directors may, at its option, exchange for each
outstanding right (other than rights owned by such person or group) either two
shares of common stock or two one-hundredths of a share of junior participating
Class A preferred stock having economic and voting terms similar to two shares
of common stock.
    The rights are subject to adjustment if certain events occur, and they will
expire on December 28, 2000, if not redeemed or terminated sooner.
NOTE 13:
PERSONNEL EXPENSE
<TABLE>
<CAPTION>
                                Years Ended December 31,
(In thousands)           1995          1994         1993
<S>                <C>            <C>           <C>
Salaries           $1,210,686     1,039,699       938,409
Pension cost           22,299        24,107        13,571
Savings plan           38,464        34,768        31,241
Other benefits        192,104       188,792       172,678
  Total            $1,463,553     1,287,366     1,155,899
</TABLE>
    Pension expense for the Corporation's nonqualified defined benefits plan was
$4,982,000 in 1995. The accumulated benefit obligation for the nonqualified plan
was $21,280,000, including vested benefits of $21,096,000. The plan has no
assets. The assumed rates used in actuarial computations were the same as those
utilized in the qualified pension plans.
    The Corporation has tax-qualified defined benefit pension plans covering
substantially all of its employees with one year of service. The benefits are
based on years of service and the employee's highest five year average
compensation. Contributions are made each year into a trust in an amount which
is determined by an actuary to meet the minimum requirements of ERISA and to
fall at or below the maximum amount which can be deducted on the Corporation's
tax return.
    At December 31, 1995, plan assets primarily include U.S. Government and
Government agency securities and equity securities. Also included are 1,088,266
shares of the Parent Company's common stock. All plan assets are held by First
Union National Bank of North Carolina (the Bank) in a Bank-administered trust
fund.
    In 1994 and 1993, pension cost includes settlement losses of $514,000 and
$2,378,000, respectively, related to the purchase of annuities for certain
retirees.
    The following tables set forth the plan's funded status and certain amounts
recognized in the Corporation's consolidated financial statements at December
31, 1995, 1994 and 1993, respectively:
                                      H-21
 
<PAGE>
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    First Union Corporation and Subsidiaries
                        December 31, 1995, 1994 and 1993
 
<TABLE>
<CAPTION>
                                                                                                              December 31,
(In thousands)                                                                              1995         1994         1993
<S>                                                                                    <C>           <C>          <C>
Actuarial Present Value of Benefit Obligations
  Accumulated benefit obligation including vested benefits of $376,295,000, 1995;
    $304,842,000, 1994; and $346,186,000, 1993                                         $ 406,898      324,329      379,868
  Projected benefit obligation for service rendered to date                            $(537,762)    (454,623)    (509,332)
Plan assets at fair value                                                                635,207      553,255      555,196
Plan assets in excess of projected benefit obligation                                     97,445       98,632       45,864
Prior service cost                                                                           141          164        2,201
Unrecognized net loss from past experience different from that assumed and effects
  of
  changes in assumptions                                                                  84,319       49,112       89,055
Unrecognized net transition asset                                                        (17,064)     (19,908)     (22,867)
Prepaid pension cost included in other assets                                          $ 164,841      128,000      114,253
Assumed Rates Used in Actuarial Computations
  Discount rate at beginning of year                                                        8.25%           7        8-8.5
  Discount rate at end of year                                                               7.5         8.25            7
  Weighted average rate of increase in future compensation levels                            4.5            5          4.5
  Long-term average rate of return                                                           8.5%         8.5          9.5
</TABLE>
<TABLE>
<CAPTION>
                                                                                                  Years Ended December 31,
(In thousands)                                                                              1995         1994         1993
<S>                                                                                    <C>           <C>          <C>
Pension Cost
  Service cost-benefits earned during the period                                       $  29,236       33,425       25,649
  Interest cost on projected benefit obligation                                           35,792       35,364       29,128
  Actual (return) loss on plan assets                                                    (82,531)      10,986      (44,145)
  Net amortization and deferral                                                           34,820      (56,182)         561
  Settlement loss                                                                             --          514        2,378
    Net pension cost                                                                   $  17,317       24,107       13,571
</TABLE>

    The Corporation and its subsidiaries provide certain health care and life
insurance benefits for retired employees. Substantially all of the Corporation's
employees may become eligible for these benefits if they reach retirement age
while working for the Corporation. Life insurance benefits are provided through
an insurance company. Medical and other benefits are provided through a
tax-exempt trust formed by the Corporation. The Corporation recognizes the cost
of providing these benefits by expensing annual insurance premiums, trust
funding allocations and administrative expenses.
    The amount expensed for group insurance expense for active employees in
1995, 1994 and 1993 was $66,581,000, $59,210,000 and $69,841,000, respectively.
                                      H-22
 
<PAGE>
 
    The following tables set forth the status of postretirement benefits other
than pensions and certain amounts recognized in the Corporation's consolidated
financial statements at December 31, 1995, 1994 and 1993:
<TABLE>
<CAPTION>
                                                                                                        December 31,
(In thousands)                                                                               1995               1994
<S>                                                                                      <C>                 <C>
Actuarial Present Value of Postretirement Benefits Obligation
  Retirees                                                                               $ 78,875              63,604
  Fully eligible active participants                                                        2,242               2,711
  Other active participants                                                                27,705              22,875
    Accumulated postretirement benefit obligation                                        $108,822              89,190
Projected benefit obligation in excess of plan assets                                    $108,822              89,190
Unrecognized net transition obligation                                                    (60,363)            (63,914)
Unrecognized net gain (loss) from past experience different from that assumed
  and effects of changes in assumptions                                                    13,805              24,070
    Accrued postretirement benefit cost                                                  $ 62,264              49,346
Assumed Rates Used in Actuarial Computations
  Weighted average discount rate                                                              7.5%               8.25
  Rate of increase in future compensation levels, depending on age                            4.5                   5
  Health care cost trend rate
    Prior to age 65 (for 1996, grading to 7 percent in 2004)                                11.67               12.25
    After age 65 (for 1996, grading to 6 percent in 2004)                                   10.67%              11.25
Effect of One Percent Increase in Health Care Cost Trend Rate
  Service costs                                                                          $     --                  --
  Interest costs                                                                              353                 384
  Accumulated postretirement benefit obligation                                          $  5,516               5,283
Postretirement Costs
  Service cost-benefits earned during the period                                         $  1,866               2,151
  Interest cost on projected benefit obligation                                             7,159               6,784
  Amortization of transition obligation                                                     2,711               3,543
    Net cost                                                                             $ 11,736              12,478
<CAPTION>
                                                                                           1993
<S>                                                                                      <C>
Actuarial Present Value of Postretirement Benefits Obligation
  Retirees                                                                               81,993
  Fully eligible active participants                                                      3,097
  Other active participants                                                              26,544
    Accumulated postretirement benefit obligation                                       111,634
Projected benefit obligation in excess of plan assets                                   111,634
Unrecognized net transition obligation                                                  (67,221)
Unrecognized net gain (loss) from past experience different from that assumed
  and effects of changes in assumptions                                                  (6,993)
    Accrued postretirement benefit cost                                                  37,420
Assumed Rates Used in Actuarial Computations
  Weighted average discount rate                                                              7
  Rate of increase in future compensation levels, depending on age                          4.5
  Health care cost trend rate
    Prior to age 65 (for 1996, grading to 7 percent in 2004)                              12.83
    After age 65 (for 1996, grading to 6 percent in 2004)                                 11.83
Effect of One Percent Increase in Health Care Cost Trend Rate
  Service costs                                                                              --
  Interest costs                                                                            391
  Accumulated postretirement benefit obligation                                           6,232
Postretirement Costs
  Service cost-benefits earned during the period                                          1,605
  Interest cost on projected benefit obligation                                           6,646
  Amortization of transition obligation                                                   4,309
    Net cost                                                                             12,560
</TABLE>
    The Financial Accounting Standards Board has issued Standard No. 112,
"Employers' Accounting for Postemployment Benefits", which requires accrual of a
liability for all types of benefits paid to former or inactive employees after
employment but before retirement. The Corporation adopted this accounting
Standard beginning January 1, 1994. Benefits subject to this accounting
pronouncement include salary continuation, supplemental unemployment benefits,
severance benefits, disability-related benefits (including workers'
compensation), job training and counseling, and continuation of such benefits as
health care and life insurance coverage. The effect of initially applying this
new accounting Standard in 1994 resulted in additional personnel expense of
$12,948,000. The result of complying with this Standard in 1995 was not
material.
                                      H-23
 
<PAGE>
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    First Union Corporation and Subsidiaries
                        December 31, 1995, 1994 and 1993
 
NOTE 14:
INCOME TAXES
    The provision for income taxes charged to operations is as follows:
<TABLE>
<CAPTION>
                                                                                            Years Ended December 31,
(In thousands)                                                                               1995               1994
<S>                                                                                      <C>                 <C>
Current Income Taxes
  Federal                                                                                $277,955            238,362
  State                                                                                    27,497             50,724
    Total                                                                                 305,452            289,086
Deferred Income Tax Expense
  Federal                                                                                 204,775            185,590
  State                                                                                    35,361             15,400
    Total                                                                                 240,136            200,990
    Total                                                                                $545,588            490,076
<CAPTION>
                                                                                           1993
(In thousands)
<S>                                                                                      <C>
Current Income Taxes
  Federal                                                                               276,379
  State                                                                                  48,722
    Total                                                                               325,101
Deferred Income Tax Expense
  Federal                                                                                74,002
  State                                                                                   4,157
    Total                                                                                78,159
    Total                                                                               403,260
</TABLE>
    The federal income tax rates and amounts are reconciled with the effective
income tax rates and amounts as follows:
<TABLE>
<CAPTION>
                                                                                       Years Ended December 31,
                                                       1995                      1994                      1993
                                                       % of                      % of                      % of
                                                     Pre-tax                   Pre-tax                   Pre-tax
(In thousands)                            Amount     Income         Amount     Income         Amount     Income
<S>                                   <C>            <C>        <C>            <C>        <C>            <C>
Income before income taxes            $1,558,664                $1,415,456                $1,220,781
Tax at federal income tax rate        $  545,532       35.0%    $  495,410       35.0%    $  427,273       35.0%
Reasons for difference in federal
  income tax rate and effective
  rate
  Tax-exempt interest, net of cost
    to carry                             (37,505)      (2.4)       (41,209)      (2.9)       (44,986)      (3.7)
  State income taxes, net of
    federal tax benefit                   40,858        2.6         42,981        3.0         34,371        2.8
  Goodwill amortization                   16,404        1.1         12,740         .9         11,873        1.0
  Adjustment to deferred income tax
    assets and liabilities for
    enacted changes in tax laws and
    rates                                     --         --             --         --        (15,875)      (1.3)
  Change in the beginning-of-the-
    year deferred tax assets
    valuation
    allowance                              3,031         .2          1,889         .1         (3,604)       (.3)
  Other items, net                       (22,732)      (1.5)       (21,735)      (1.5)        (5,792)       (.5)
    Total                             $  545,588       35.0%    $  490,076       34.6%    $  403,260       33.0%
</TABLE>
                                      H-24
 
<PAGE>
 
    The sources and tax effects of temporary differences that give rise to
significant portions of deferred income tax liabilities (assets) are as follows:
<TABLE>
<CAPTION>
                                                                                             Years Ended December 31,
(In thousands)                                                                               1995                1994
<S>                                                                                     <C>                  <C>
Deferred Income Tax Liabilities
  Depreciation                                                                          $  61,863              47,296
  Unrealized gain on debt and equity securities                                            59,457                  --
  Intangible assets                                                                        65,967              54,903
  Leasing activity                                                                        477,298             260,763
  Prepaid insurance premiums                                                                2,170              17,554
  Prepaid pension asset                                                                    55,642              50,868
  Thrift loan loss reserve recapture                                                       72,103              27,152
  Purchase accounting adjustments (primarily loans and securities)                         19,121              21,127
  Other                                                                                    37,120              31,424
    Total deferred income tax liabilities                                                 850,741             511,087
Deferred Income Tax Assets
  Provision for loan losses, net                                                         (358,241)           (366,049)
  Accrued expenses, deductible when paid                                                 (222,696)           (169,545)
  Unrealized loss on debt and equity securities                                                --            (115,219)
  Foreclosed properties                                                                   (12,006)            (26,627)
  Sale and leaseback transactions                                                         (17,227)            (18,825)
  Deferred income                                                                         (14,489)            (16,731)
  Net operating loss carryforwards                                                        (27,225)            (50,795)
  First American segregated assets                                                        (19,769)            (10,004)
  Loan products                                                                            (8,817)               (916)
  Other                                                                                   (29,777)            (33,201)
    Total deferred income tax assets                                                     (710,247)           (807,912)
Deferred tax assets valuation allowance                                                    43,570              37,421
  Net deferred income tax liabilities (assets)                                          $ 184,064            (259,404)
<CAPTION>
                                                                                   1993
(In thousands)
<S>                                                                           <C>
Deferred Income Tax Liabilities
  Depreciation                                                                   48,710
  Unrealized gain on debt and equity securities                                      --
  Intangible assets                                                              72,943
  Leasing activity                                                              159,085
  Prepaid insurance premiums                                                         --
  Prepaid pension asset                                                          44,757
  Thrift loan loss reserve recapture                                             24,889
  Purchase accounting adjustments (primarily loans and securities)               24,236
  Other                                                                          39,375
    Total deferred income tax liabilities                                       413,995
Deferred Income Tax Assets
  Provision for loan losses, net                                               (369,384)
  Accrued expenses, deductible when paid                                       (125,506)
  Unrealized loss on debt and equity securities                                      --
  Foreclosed properties                                                         (52,637)
  Sale and leaseback transactions                                               (22,276)
  Deferred income                                                               (13,987)
  Net operating loss carryforwards                                              (53,271)
  First American segregated assets                                              (76,003)
  Loan products                                                                 (11,940)
  Other                                                                         (30,476)
    Total deferred income tax assets                                           (755,480)
Deferred tax assets valuation allowance                                          22,173
  Net deferred income tax liabilities (assets)                                 (319,312)
</TABLE>
    Changes to the deferred tax assets valuation allowance are as follows:
<TABLE>
<CAPTION>
                                                                                             Years Ended December 31,
(In thousands)                                                                               1995                1994
<S>                                                                                     <C>                  <C>
Balance, beginning of year                                                              $  37,421              22,173
Current year deferred provision, change in deferred tax assets valuation
  allowance                                                                                 3,031               1,889
Purchase acquisitions                                                                       3,118              13,359
Deferred tax assets valuation allowance, end of year                                    $  43,570              37,421
<CAPTION>
                                                                                   1993
(In thousands)
<S>                                                                             <C>
Balance, beginning of year                                                       20,024
Current year deferred provision, change in deferred tax assets valuation
  allowance                                                                      (3,604)
Purchase acquisitions                                                             5,753
Deferred tax assets valuation allowance, end of year                             22,173
</TABLE>
    A portion of the current year change in the net deferred tax liability
(asset) relates to unrealized gains and losses on debt and equity securities
available for sale. Under Standard No. 115, the related 1995 and 1994 deferred
tax expense (benefit) of $174,676,000 and $(115,219,000), respectively, have
been recorded directly to stockholders' equity. Purchase acquisitions also
increased the net deferred tax liability in the amount of $28,656,000 in 1995,
while increasing the net deferred tax asset by $25,863,000 in 1994 and
$109,803,000 in 1993.
    The realization of deferred tax assets may be based on utilization of
carrybacks to prior taxable periods, anticipation of future taxable income in
certain periods and the utilization of tax planning strategies. Management has
determined that it is more likely than not that the deferred tax assets can be
supported by carrybacks to federal taxable income in excess of $2,400,000,000 in
the three-year federal carryback period and by expected future taxable income
which will far exceed amounts necessary to fully realize remaining deferred tax
assets resulting from net operating loss carryforwards and the scheduling of
temporary differences. The valuation allowance primarily relates to certain
state temporary differences and federal and state net operating loss
carryforwards. To the extent that the valuation allowance attributable to the
purchase acquisitions in the amount of $22,230,000 is subsequently recognized,
such income tax benefit will reduce goodwill.
    At December 31, 1995, the Corporation has net operating loss carryforwards
of $64,000,000 that are available to offset future federal taxable income
through 2007, subject to annual limitations. The Corporation also has net
operating loss carryforwards of $50,000,000 that are available to offset future
state taxable income through 2010. These carryforwards were primarily acquired
with the acquisition of FAMC.
                                      H-25
 
<PAGE>
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    First Union Corporation and Subsidiaries
                        December 31, 1995, 1994 and 1993
 
    Income tax expense (benefit) related to securities available for sale
transactions was $4,326,000, $(4,656,000) and $9,559,000 in 1995, 1994 and 1993,
respectively. Income tax expense related to investment security transactions was
$1,787,000, $1,455,000 and $2,658,000 in 1995, 1994 and 1993, respectively.
    The Corporation adopted Statement of Financial Accounting Standard No. 109,
"Accounting for Income Taxes", at January 1, 1993, and applied the provisions of
Standard No. 109 retroactively to January 1, 1992. In accordance with Standard
No. 109, deferred tax assets and liabilities are recognized for the future tax
consequences attributable to differences between the financial statement
carrying amounts of existing assets and liabilities and their respective tax
bases. Deferred tax assets and liabilities are measured using enacted tax rates
expected to apply to taxable income in the years in which those temporary
differences are expected to be recovered or settled. Under Standard No. 109, the
effect on deferred tax assets and liabilities of a change in tax rates is
recognized in income in the period that includes the enactment date.
    The Internal Revenue Service is examining the Corporation's federal income
tax returns for the years 1991 through 1993 and is examining federal income tax
returns for certain acquired subsidiaries for periods prior to acquisition. In
1994, the Internal Revenue Service examination of the Corporation's federal
income tax returns for the years 1986 through 1990 was settled with no material
impact to the Corporation's financial position or results of operations. In
1995, 1994 and 1993, tax liabilities for certain acquired subsidiaries for
periods prior to their acquisition by the Corporation were settled with the
Internal Revenue Service with no significant impact on the Corporation's
financial position or results of operations.
NOTE 15:
FIRST UNION CORPORATION
(PARENT COMPANY)
    The Parent Company's principal assets are its investments in its
subsidiaries, interest-bearing balances with bank subsidiaries, securities
purchased under resale agreements, securities available for sale and loans to
subsidiaries. The significant sources of income of the Parent Company are
dividends from its subsidiary bank holding companies, interest and fees charged
on loans made to its subsidiaries, interest on eurodollars purchased from bank
subsidiaries, interest on securities available for sale and fees charged to its
subsidiaries for providing various services.
    In addition, the Parent Company serves as the primary source of funding for
the mortgage banking and other activities of its nonbank subsidiaries. Lines of
credit in the amount of $350,000,000 are available to the Parent Company at an
annual facility fee of 8.00 to 18.75 basis points and a utilization fee of 6.25
basis points. The facility fee is based on the daily average commitment amount
and the utilization fee is based on the daily average principal amount
outstanding. Generally, interest rates will be determined at the time credit
line usage occurs and will vary based on the type of loan extended to the Parent
Company.
    Certain regulatory and other requirements restrict the lending of funds by
the bank subsidiaries to the Parent Company and to the Parent Company's nonbank
subsidiaries and the amount of dividends that can be paid to the Parent Company
by the bank subsidiaries and certain of the Parent Company's other subsidiaries.
On December 31, 1995, the Parent Company was indebted to subsidiary banks in the
amount of $260,676,000 that, under the terms of revolving credit agreements, was
secured by certain interest-bearing balances, securities available for sale,
loans, premises and equipment and payable on demand. On such date, a subsidiary
bank had loans outstanding to Parent Company nonbank subsidiaries amounting to
$135,929,000 that, under the terms of a revolving credit agreement, was secured
by securities available for sale and certain loans and payable on demand.
Additionally, the Parent Company is the guarantor of certain publicly issued
debt of an acquired subsidiary in the amount of $75,000,000.
    Industry regulators limit dividends that can be paid by the Corporation's
subsidiaries. National banks are limited in their ability to pay dividends in
two principal ways: first, dividends cannot exceed the bank's undivided profits,
less statutory bad debt in excess of the bank's allowance for loan losses, and
second, in any year dividends may not exceed a bank's net profits for that year,
plus its retained earnings from the preceding two years, less any required
transfers to surplus. The Parent Company's subsidiaries, including its bank
subsidiaries, had available retained earnings of $366,964,000 at December 31,
1995, for the payment of dividends to the Parent Company without such regulatory
or other restrictions.
    Subsidiary net assets of $6,241,582,000 were restricted from being
transferred to the Parent Company at December 31, 1995, under such regulatory or
other restrictions.
    At December 31, 1995 and 1994, the estimated fair value of the Parent
Company's loans was $2,361,334,000 and $1,755,517,000, respectively.
                                      H-26
 
<PAGE>
 
    The Parent Company's condensed balance sheets as of December 31, 1995 and
1994, and the related condensed statements of income and cash flows for the
three-year period ended December 31, 1995, are as follows:
CONDENSED BALANCE SHEETS
<TABLE>
<CAPTION>
(In thousands)                                                                                                 1995
<S>                                                                                                     <C>
Assets
  Cash and due from banks                                                                               $       290
  Interest-bearing balances with bank subsidiary                                                          1,305,210
  Securities purchased under resale agreements                                                              200,000
      Total cash and cash equivalents                                                                     1,505,500
  Securities available for sale (amortized cost $190,246 in 1995; $151,505 in 1994)                         258,889
  Loans, net of unearned income ($648 in 1995; $591 in 1994)                                                 76,961
    Allowance for loan losses                                                                                (1,325)
      Loans, net                                                                                             75,636
  Loans due from subsidiaries
    Banks                                                                                                 1,704,541
    Bank holding companies                                                                                  128,683
    Other subsidiaries                                                                                      446,918
  Investments in wholly-owned subsidiaries
    Arising from investments in equity in undistributed net income of subsidiaries
      Banks                                                                                               4,520,514
      Bank holding companies                                                                              2,138,829
      Other subsidiaries                                                                                    467,909
                                                                                                          7,127,252
    Arising from purchase accounting acquisitions                                                            97,989
      Total investments in wholly-owned subsidiaries                                                      7,225,241
  Other assets                                                                                              531,388
      Total assets                                                                                      $11,876,796
Liabilities and Stockholders' Equity
  Commercial paper                                                                                          941,968
  Other short-term borrowings                                                                               460,676
  Other liabilities                                                                                         282,792
  Long-term debt                                                                                          4,038,914
  Stockholders' equity                                                                                    6,152,446
      Total liabilities and stockholders' equity                                                        $11,876,796
<CAPTION>
(In thousands)                                                                                              1994
<S>                                                                                                     <C>
Assets
  Cash and due from banks                                                                                    300
  Interest-bearing balances with bank subsidiary                                                         958,126
  Securities purchased under resale agreements                                                           100,000
      Total cash and cash equivalents                                                                  1,058,426
  Securities available for sale (amortized cost $190,246 in 1995; $151,505 in 1994)                      193,131
  Loans, net of unearned income ($648 in 1995; $591 in 1994)                                              72,791
    Allowance for loan losses                                                                             (1,325)
      Loans, net                                                                                          71,466
  Loans due from subsidiaries
    Banks                                                                                              1,030,000
    Bank holding companies                                                                               272,731
    Other subsidiaries                                                                                   382,191
  Investments in wholly-owned subsidiaries
    Arising from investments in equity in undistributed net income of subsidiaries
      Banks                                                                                            1,417,590
      Bank holding companies                                                                           4,226,554
      Other subsidiaries                                                                                 298,748
                                                                                                       5,942,892
    Arising from purchase accounting acquisitions                                                        107,680
      Total investments in wholly-owned subsidiaries                                                   6,050,572
  Other assets                                                                                           235,574
      Total assets                                                                                     9,294,091
Liabilities and Stockholders' Equity
  Commercial paper                                                                                       395,533
  Other short-term borrowings                                                                            300,000
  Other liabilities                                                                                      257,589
  Long-term debt                                                                                       2,943,452
  Stockholders' equity                                                                                 5,397,517
      Total liabilities and stockholders' equity                                                       9,294,091
</TABLE>
                                      H-27
 
<PAGE>
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    First Union Corporation and Subsidiaries
                        December 31, 1995, 1994 and 1993

CONDENSED STATEMENTS OF INCOME
<TABLE>
<CAPTION>
                                                                                                      Years Ended December 31,
(In thousands)                                                                                  1995         1994         1993
<S>                                                                                       <C>            <C>          <C>
Interest Income
  Interest and fees on loans                                                              $  134,037       72,350       55,379
  Interest income on securities available for sale                                             3,908        4,139        2,377
  Other interest income from subsidiaries                                                     84,169       77,583       42,225
      Total interest income                                                                  222,114      154,072       99,981
Interest Expense
  Short-term borrowings                                                                       70,795       43,540       22,041
  Long-term debt                                                                             234,319      163,072      110,956
      Total interest expense                                                                 305,114      206,612      132,997
Net interest income                                                                          (83,000)     (52,540)     (33,016)
Provision for loan losses                                                                         --        1,408        3,665
Net interest income after provision for loan losses                                          (83,000)     (53,948)     (36,681)
Noninterest income
  Dividends from subsidiaries
    Banks                                                                                    507,953      155,800           --
    Bank holding companies                                                                   275,425      526,212      406,682
    Other subsidiaries                                                                        10,000            6            6
  Securities available for sale transactions                                                   9,809        5,525           --
  Sundry income                                                                              319,709      194,396      156,612
Noninterest expense                                                                         (279,121)    (185,932)    (140,883)
Income before income tax benefits and equity in undistributed net income of
  subsidiaries                                                                               760,775      642,059      385,736
Income tax benefits                                                                          (14,151)     (14,889)      (6,700)
Income before equity in undistributed net income of subsidiaries                             774,926      656,948      392,436
Equity in undistributed net income of subsidiaries                                           238,150      268,432      425,085
Net income                                                                                 1,013,076      925,380      817,521
Dividends on preferred stock                                                                   7,029       25,353       24,900
      Net income applicable to common stockholders before redemption premium               1,006,047      900,027      792,621
Redemption premium on preferred stock                                                             --       41,355           --
      Net income applicable to common stockholders after redemption premium               $1,006,047      858,672      792,621
</TABLE>
                                      H-28
 
<PAGE>
 
CONDENSED STATEMENTS OF CASH FLOWS
<TABLE>
<CAPTION>
                                                                                                    Years Ended December 31,
(In thousands)                                                                              1995          1994          1993
<S>                                                                                   <C>            <C>           <C>
Operating Activities
  Net income                                                                          $1,013,076       925,380       817,521
  Adjustments to reconcile net income to net cash provided (used) by operating
    activities
    Equity in undistributed net income of subsidiaries                                  (238,150)     (268,432)     (425,085)
    Provision for loan losses                                                                 --         1,408         3,665
    Accretion and revaluation losses on securities available for sale                     (3,546)       (4,295)        2,431
    Securities available for sale transactions                                            (9,809)       (5,525)           --
    Depreciation and amortization                                                          5,560         2,888         3,602
    Deferred income taxes (benefits)                                                       1,000       (19,272)        1,382
    Trading account assets, net                                                               --        10,285         8,811
    Other assets, net                                                                   (293,990)      (40,501)      (26,363)
    Other liabilities, net                                                                 1,177       100,189       (33,570)
      Net cash provided by operating activities                                          475,318       702,125       352,394
Investing Activities
  Increase (decrease) in cash realized from
    Sales of securities available for sale                                                99,240        14,284         4,763
    Purchases of securities available for sale                                          (124,626)      (89,297)       (1,153)
    Advances to subsidiaries, net                                                       (595,220)     (539,359)     (198,771)
    Investments in subsidiaries                                                           70,369      (134,583)     (700,353)
    Longer-term loans originated or acquired                                            (101,291)      (68,999)      (49,921)
    Principal repaid on longer-term loans                                                 97,121        62,675         7,746
    Purchases of premises and equipment, net                                              (7,100)       (6,248)         (816)
      Net cash used by investing activities                                             (561,507)     (761,527)     (938,505)
Financing Activities
  Increase (decrease) in cash realized from
    Commercial paper                                                                     546,435       124,867       (71,126)
    Other short-term borrowings, net                                                     160,676       100,000        (6,215)
    Issuances of long-term debt                                                        1,292,105       444,403       989,975
    Payments of long-term debt                                                          (272,400)      (38,000)     (394,488)
    Sales of common stock                                                                114,781        99,798       203,337
    Purchases of preferred stock                                                              --            --          (134)
    Redemption of preferred stock                                                             --      (325,396)           --
    Purchases of common stock                                                           (964,984)     (217,554)       (3,855)
    Cash dividends paid                                                                 (343,350)     (323,255)     (268,745)
      Net cash provided (used) by financing activities                                   533,263      (135,137)      448,749
      Increase (decrease) in cash and cash equivalents                                   447,074      (194,539)     (137,362)
      Cash and cash equivalents, beginning of year                                     1,058,426     1,252,965     1,390,327
      Cash and cash equivalents, end of year                                          $1,505,500     1,058,426     1,252,965
Cash Paid For
  Interest                                                                            $  288,436       190,624       114,904
  Income taxes                                                                           338,461       243,099       326,000
Noncash Items
  Effect on stockholders' equity of an unrealized gain (loss) on debt and equity
    securities included in
    Parent Company
      Securities available for sale                                                       27,016        41,626            --
      Other liabilities                                                                   24,025        14,569            --
    Parent Company subsidiaries
      Securities available for sale                                                      457,508      (343,739)           --
      Other assets                                                                       135,603      (102,417)           --
  Increase in securities available for sale and a decrease in investment securities           --            --        32,583
  Increase in investments in subsidiaries due to acquisitions of institutions for
    common stock                                                                         610,510       225,424            --
  Assumption of long-term debt of liquidated affiliate                                $   74,473            --            --
</TABLE>
                                      H-29
 
<PAGE>
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    First Union Corporation and Subsidiaries
                        December 31, 1995, 1994 and 1993
 
NOTE 16:
OFF-BALANCE SHEET RISK, COMMITMENTS AND CONTINGENT LIABILITIES
    The Corporation is a party to financial instruments with
off-balance sheet risk in the normal course of business to meet the financing
needs of its customers, to reduce its own exposure to fluctuations in interest
rates and to conduct lending activities. These financial instruments include
commitments to extend credit; standby and commercial letters of credit; forward
and futures contracts; interest rate swaps; options, interest rate caps, floors,
collars and swaptions; foreign currency and exchange rate swap commitments;
commodity swaps; and commitments to purchase and sell securities. These
instruments involve, to varying degrees, elements of credit and interest rate
risk in excess of the amounts recognized in the consolidated financial
statements.
    The Corporation's exposure to credit loss in the event of nonperformance by
the other party to the financial instrument for commitments to extend credit and
standby and commercial letters of credit is represented by the contract amount
of those instruments. The Corporation uses the same credit policies in making
commitments and conditional obligations as it does for on-balance sheet
instruments. For forward and futures contracts, interest rate swaps, options,
interest rate caps, floors, collars and swaptions, the contract or notional
amounts do not represent the exposure to credit loss. The Corporation controls
the credit risk of its forward and futures contracts, interest rate swap
agreements, foreign currency and exchange rate swaps, and securities
transactions through collateral arrangements, credit approvals, limits and
monitoring procedures.
    Our policy requires all swaps and options to be governed by an International
Swaps and Derivatives Association Master Agreement. Bilateral collateral
agreements are in place for substantially all dealer counterparties. Collateral
for dealer transactions is delivered by either party when the credit risk
associated with a particular transaction, or group of transactions to the extent
netting exists, exceeds defined thresholds of credit risk. Thresholds are
determined based on the strength of the individual counterparty and are
bilateral. As of December 31, 1995, the total credit risk in excess of
thresholds was $275,250,000. The fair value of collateral held was 100 percent
of the total credit risk in excess of the thresholds.
    For non-dealer transactions, the need for collateral is evaluated on an
individual transaction basis and is primarily dependent on the financial
strength of the counterparty.
    The carrying amount of financial instruments used for interest rate risk
management includes amounts for deferred gains and losses. The amount of
deferred gains and losses was $8,830,000 and $10,606,000, respectively, at
December 31, 1995. These net losses will reduce net interest income by
$1,776,000 in 1996.
    The FASB has issued Standard No. 119, "Disclosure about Derivative Financial
Instruments and Fair Value of Financial Instruments", which requires improved
disclosures about derivative financial instruments -- futures, forward, swap or
option contracts, or other financial instruments with similar characteristics.
It also amends existing requirements of FASB Standard No. 105, "Disclosure of
Information about Financial Instruments with Off-Balance-Sheet Risk and
Financial Instruments with Concentration of Credit Risk", and FASB Standard No.
107, "Disclosures about Fair Value of Financial Instruments". It requires that a
distinction be made between financial instruments held or issued for the
purposes of trading or other than trading. For derivative financial instruments
held or issued for trading, disclosure of average fair values and of net trading
gains or losses is required. For derivative financial instruments held or issued
for purposes other than trading, it requires disclosure about those purposes,
about how the instruments are reported in financial statements, and, if the
purpose is hedging anticipated transactions, about the anticipated transactions,
the classes of derivative financial instruments used to hedge those
transactions, the amounts of hedging gains and losses deferred, and the
transactions or other events that result in recognition of the deferred gains or
losses in income. The Standard encourages, but does not require, quantitative
information about interest rate or other market risks of derivative financial
instruments, and also of other assets and liabilities, that is consistent with
the way the entity manages or adjusts risks and that is useful for comparing the
results of applying the entity's strategies to its objectives for holding or
issuing the derivative financial instruments. The Standard amends Standard No.
105 to require disaggregation of information about financial instruments with
off-balance sheet risk of accounting loss by class, business activity, risk or
other category that is consistent with the entity's management of those
instruments. The Standard also amends Standard No. 107 to require that fair
value information be presented without combining, aggregating or netting the
fair value of derivative financial instruments with the fair value of
nonderivative financial instruments and be presented together, with the related
carrying amounts in the body of the financial statements, a single footnote or a
summary table in a form that makes it clear whether the amounts represent assets
or liabilities.The Corporation has adopted this Standard, and information
related thereto can be found on the next page and in Tables 20 through 22 on
pages T-17 through T-22, which are incorporated herein by reference.
    At December 31, 1995 and 1994, off-balance sheet derivative financial
instruments and their related fair values are as follows:
                                      H-30

<PAGE>

<TABLE>
<CAPTION>
                                                                                 1995                                       1994
                                                                          Contract or                                Contract or
                                               Carrying       Estimated      Notional     Carrying       Estimated      Notional
(In thousands)                                   Amount      Fair Value        Amount       Amount       Fair Value       Amount
<S>                                            <C>          <C>           <C>             <C>          <C>           <C>
Financial Instruments Whose Contract
  Amounts Represent Credit Risk
    Commitments to extend credit               $     --       100,664      31,492,679           --        76,786      24,280,571
    Standby and commercial letters of credit         --        26,781       2,745,170           --        20,423       2,123,312
Financial Instruments Whose Contract or
  Notional Amounts Exceed the Amount of
  Credit Risk
    Forward and Futures Contracts
      Trading and dealer activities              37,811        37,811      15,539,953      800,375       800,375       5,064,618
      Interest rate risk management
        Asset rate conversions                       --        38,428       6,120,000           --        (7,071)      1,200,000
        Asset hedge                                  --        (1,391)      1,016,000           --           555       1,200,000
        Rate sensitivity hedges                      --        17,877      25,355,000           --          (120)         25,000
    Interest Rate Swap Agreements
      Trading and dealer activities            (118,032)     (118,032)     10,287,396        7,508         7,508       5,533,468
      Interest rate risk management
        Asset rate conversions                   20,516       118,460       8,327,656        5,784      (313,273)      7,022,116
        Liability rate conversions                5,416       188,214       3,367,000       15,487      (143,023)      2,370,500
    Purchased Options, Interest Rate Caps,
      Floors, Collars and Swaptions
        Trading and dealer activities            47,725        50,759       5,360,742       18,288        18,288       1,622,279
        Interest rate risk management
          Liability rate conversions             (2,224)       (2,354)        180,000        1,902           110         392,000
          Rate sensitivity hedges                   705            37       4,319,200       25,601        41,256      28,231,000
          Offsetting positions                      561         2,475       2,400,000         (124)       (2,282)      2,400,000
    Written Options, Interest Rate Caps,
      Floors, Collars and Swaptions
        Trading and dealer activities           (36,890)      (36,890)      7,743,202      (24,653)      (24,653)      1,455,631
        Interest rate risk management
          Offsetting positions                     (637)       (2,475)      2,400,000           60         1,796       2,400,000
    Foreign Currency and Exchange Rate Swap
      Commitments
        Trading and dealer activities              (562)         (562)      1,528,744      (19,323)      (19,323)      3,453,525
        Foreign currency risk management            231           231          42,628       18,680        18,680       1,679,905
    Commodity Swaps
        Trading and dealer activities               797           797          29,810         (152)         (152)          4,308
    Commitments to Purchase Securities            1,744         1,744         567,256         (842)         (842)        780,418
    Commitments to Sell Securities             $   (806)         (806)        659,383          693           693         842,744
</TABLE>
                                      H-31
 
<PAGE>
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    First Union Corporation and Subsidiaries
                        December 31, 1995, 1994 and 1993
 
    Commitments to extend credit are agreements to lend to a customer as long as
there is no violation of any condition established in the contract. Commitments
generally have fixed expiration dates or other termination clauses and may
require payment of a fee. Since many of the commitments are expected to expire
without being drawn upon, the total commitment amounts do not necessarily
represent future cash requirements.
    Standby and commercial letters of credit are conditional commitments issued
by the Corporation to guarantee the performance of a customer to a third party.
Those guarantees are primarily issued to support public and private borrowing
arrangements, including commercial paper, bond financing and similar
transactions. Except for short-term guarantees of $1,340,936,000 guarantees
extend for more than one year and expire in varying amounts primarily through
2019. The credit risk involved in issuing letters of credit is essentially the
same as that involved in extending loan facilities to customers. The Corporation
holds various assets as collateral supporting those commitments for which
collateral is deemed necessary.
    Forward and futures contracts are contracts for delayed delivery of
securities or money market instruments in which the seller agrees to make
delivery at a specified future date of a specified instrument, at a specified
price or yield. Risks arise from the possible inability of counterparties to
meet the terms of their contracts and from movements in securities values and
interest rates.
    The Corporation enters into a variety of interest rate
contracts -- including options, interest rate caps, floors, collars and
swaptions written, and interest rate swap agreements -- in its trading
activities and in managing its interest rate exposure. Interest rate caps,
floors, collars and swaptions written by the Corporation enable customers to
transfer, modify or reduce their interest rate risk. Interest rate options are
contracts that allow the holder of the option to purchase or sell a financial
instrument at a specified price and within a specified period of time from the
seller or writer of the option. As a writer of options, the Corporation receives
a premium at the outset and then bears the risk of an unfavorable change in the
price of the financial instrument underlying the option.
    Interest rate swap transactions generally involve the exchange of fixed and
floating rate interest payment obligations without the exchange of the
underlying principal amounts. Entering into interest rate swap agreements
involves not only the risk of dealing with counterparties and their ability to
meet the terms of the contracts but also the interest rate risk associated with
unmatched positions. Notional principal amounts often are used to express the
volume of these transactions, but the amounts potentially subject to credit risk
are much smaller. The Corporation also acts as an intermediary in arranging
interest rate swap transactions for customers.
    Generally, futures contracts are exchanged traded and all other off-balance
instruments are transacted in the over-the-counter markets.
    In the normal course of business, the Corporation has entered into certain
transactions which have recourse options. These recourse options if acted upon
would not have a material impact on the Corporation's financial position.
    Substantially all time drafts accepted by December 31, 1995, met the
requirements for discount with Federal Reserve Banks. Average daily Federal
Reserve balance requirements for the year ended December 31, 1995, amounted to
$1,074,224,000. Minimum operating lease payments due in each of the five years
subsequent to December 31, 1995, are as follows: 1996, $113,697,000; 1997,
$105,391,000; 1998, $98,014,000; 1999, $90,837,000; 2000, $83,972,000; and
subsequent years, $709,901,000. Rental expense for all operating leases for the
three years ended December 31, 1995, was $145,239,000, 1995; $150,894,000, 1994;
and $151,242,000, 1993.
    As of December 31, 1995, the Corporation's Bank Insurance Fund (BIF) deposit
assessment base was $40,733,825,000 and the Corporation's Savings Association
Insurance Fund (SAIF) deposit assessment base was $16,300,659,000. Various
legislative proposals related to the future of the BIF and SAIF have been under
consideration. Several of these proposals, including a proposal previously
approved by Congress that is understood to have the support of the President,
include a one-time special assessment for SAIF deposits (in the range of 70
cents to 85 cents per $100.00 of assessable SAIF deposits, with a discount for
certain SAIF deposits held by BIF member banks) and a subsequent comparable and
reduced level of annual premiums for SAIF deposits. It is not known when and if
any such proposal or any other related proposal may be adopted.
    The Parent Company and certain of its subsidiaries have been named as
defendants in various legal actions arising from their normal business
activities in which damages in various amounts are claimed. Although the amount
of any ultimate liability with respect to such matters cannot be determined, in
the opinion of management, based upon the opinions of counsel, any such
liability will not have a material effect on the Corporation's consolidated
financial position.
                                      H-32
 
<PAGE>
 
NOTE 17:
CARRYING AMOUNTS AND FAIR VALUE
OF FINANCIAL INSTRUMENTS
    Information about the fair value of on-balance sheet financial instruments
at December 31, 1995 and 1994, which should be read in conjunction with Note 16
and certain other notes to the consolidated financial statements presented
elsewhere herein, is set forth below.
<TABLE>
<CAPTION>
                                                                                               1995                          1994
                                                                          Carrying        Estimated      Carrying       Estimated
(In thousands)                                                             Amount        Fair Value       Amount       Fair Value
<S>                                                                      <C>             <C>            <C>            <C>
Financial Assets
  Cash and cash equivalents                                              $ 8,406,775      8,406,775      6,056,842      6,056,842
  Trading account assets                                                   1,804,391      1,804,391      1,206,675      1,206,675
  Securities available for sale                                           12,716,963     12,716,963      7,752,479      7,752,479
  Investment securities                                                    2,454,317      2,607,755      3,729,869      3,742,534
  Loans
    Commercial, financial and agricultural                                18,412,611     18,698,176     15,867,615     15,905,366
    Real estate-construction and other                                     2,249,093      2,313,849      1,726,469      1,755,830
    Real estate-commercial mortgage                                        5,942,652      6,075,736      5,427,864      5,439,404
    Lease financing                                                        1,804,634      1,804,634      1,087,124      1,087,124
    Foreign                                                                  519,970        522,363        415,857        415,602
    Real estate-mortgage                                                  20,122,680     20,668,077     14,981,418     14,504,275
    Installment loans-Bankcard                                             3,383,903      3,396,894      3,959,640      4,064,859
    Installment loans-other                                               13,192,901     13,405,913     10,563,765     10,342,894
  Loans, net of unearned income                                           65,628,444     66,885,642     54,029,752     53,515,354
    Allowance for loan losses                                               (966,511)            --       (978,795)            --
      Loans, net                                                          64,661,933     66,885,642     53,050,957     53,515,354
  Other assets                                                           $ 2,097,423      2,101,950      1,275,883      1,292,086
Financial Liabilities
  Deposits
    Noninterest-bearing deposits                                          11,788,401     11,788,401     10,523,538     10,523,538
    Interest-bearing deposits
      Savings and NOW accounts                                            15,739,529     15,739,529     13,991,987     13,991,987
      Money market accounts                                                9,360,061      9,360,061     10,118,963     10,118,963
      Other consumer time                                                 22,899,251     23,294,473     18,544,324     18,594,249
      Foreign                                                              2,962,870      2,962,870      4,069,587      4,069,587
      Other time                                                           2,250,189      2,266,870      1,709,874      1,715,877
        Total deposits                                                    65,000,301     65,412,204     58,958,273     59,014,201
  Short-term borrowings                                                   16,598,072     16,598,072      7,532,343      7,532,343
  Other liabilities                                                        2,127,151      2,127,151      1,450,496      1,450,496
  Long-term debt                                                         $ 6,444,327      6,729,832      3,428,514      3,314,029
</TABLE>
    Estimated fair values for the commercial loan portfolio were based on
weighted average discount rates ranging from 7.07 percent to 7.62 percent and
7.45 percent to 10.06 percent at December 31, 1995 and 1994, respectively, and
for the retail portfolio from 9.44 percent to 13.00 percent and 10.19 percent to
12.12 percent, respectively.
    Nonperforming loans of less than $1,000,000 each, which amounted to
$97,353,000 and $120,120,000 at December 31, 1995 and 1994, respectively, are
included in estimated fair value at their net costs.
    The fair value of noninterest-bearing deposits, savings and NOW accounts,
and money market accounts is the amount payable on demand at December 31, 1995
and 1994. The fair
                                      H-33
 
<PAGE>
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    First Union Corporation and Subsidiaries
                        December 31, 1995, 1994 and 1993
 
value of fixed-maturity certificates of deposit is estimated based on the
discounted value of contractual cash flows using the rates currently offered for
deposits of similar remaining maturities. The fair value estimates above do not
include the benefit that results from the low-cost funding provided by deposit
liabilities compared to the cost of borrowing funds in the market. This value,
which includes such cost assumptions related to interest rates, deposit run-off,
maintenance costs and float opportunity costs, is presented below on a
discounted cash flow basis. The value related to the recorded cost of acquired
deposits is also included therein.
    Fair value estimates are based on existing financial instruments without
attempting to estimate the value of anticipated future business and the value of
assets and liabilities that are not considered financial instruments. For
example, the Corporation has a substantial trust department that contributes net
fee income annually. The trust department is not considered a financial
instrument, and its value has not been incorporated into the fair value
estimates. Other significant assets and liabilities that are not considered
financial assets or liabilities include the mortgage banking operation,
brokerage network, deferred tax assets, premises and equipment, and goodwill. In
addition, the tax ramifications related to the realization of the unrealized
gains and losses can have a significant effect on fair value estimates and have
not been considered in any of the estimates. Fair value of off-balance sheet
derivative financial instruments has not been considered in determining
on-balance sheet fair value estimates.
                                      H-34
 



<PAGE>

                                                            Exhibit (13)(c)

                      FIRST UNION CORPORATION AND SUBSIDIARIES
                        1995 SUPPLEMENTAL ANNUAL REPORT

(Restated to reflect the pooling of interests accounting acquisition of First
Fidelity Bancorporation on January 1, 1996.)
 
<PAGE>
First Union Corporation and Subsidiaries
1995 Supplemental Annual Report
Table of Contents
<TABLE>
<S>                                                                                                                           <C>
Management's Analysis of Operations..........................................................................................     1
Financial Tables.............................................................................................................   T-1
Six-Year Net Interest Income Summary.........................................................................................  T-21
Management's Statement of Financial Responsibility...........................................................................   C-1
Independent Auditors' Report.................................................................................................   C-1
Consolidated Balance Sheets..................................................................................................   C-2
Consolidated Statements of Income............................................................................................   C-3
Consolidated Statements of Changes in Stockholders' Equity...................................................................   C-4
Consolidated Statements of Cash Flows........................................................................................   C-5
Notes to Consolidated Financial Statements...................................................................................   C-6
</TABLE>


<PAGE>

                       MANAGEMENT'S ANALYSIS OF OPERATIONS

EARNINGS HIGHLIGHTS

THE FOLLOWING REVIEW IS A DISCUSSION OF THE PERFORMANCE AND FINANCIAL  CONDITION
OF FIRST  UNION  CORPORATION  AND FIRST  FIDELITY  BANCORPORATION  ON A COMBINED
BASIS.  ALL FIRST UNION  HISTORICAL  FINANCIAL  DATA HAVE BEEN  RESTATED FOR THE
POOLING OF INTERESTS  ACQUISITION OF FIRST  FIDELITY,  WHICH WAS  CONSUMMATED ON
JANUARY 1, 1996.

First Union's earnings in 1995,  before  merger-related  restructuring  charges,
increased to a record $1.48  billion,  or $5.30 per common share.  Including the
restructuring  charges,  earnings were $1.40 billion, or $5.04 per common share.
The merger-related  restructuring  charges in 1995 amounted to $73 million after
tax, or 26 cents per common share.  These  results  compare with 1994 results of
$1.33  billion,  or  $4.72  per  share,  in  net  income  applicable  to  common
stockholders  before a preferred  stock  redemption  premium.  The 1995  merger-
related   restructuring   charges,   principally  existing  severance  contracts
associated with the First Fidelity  stockholder  vote approving the merger,  are
part of the previously  announced $270 million after-tax  restructuring  charges
related to the First  Fidelity  merger.  The estimated  $197 million  balance of
after-tax  restructuring  charges  will be incurred  primarily  in the first and
second quarters of 1996.

In  the  fourth  quarter  of  1995,   earnings  were  $404  million  before  the
merger-related  restructuring  charges,  or $1.45 per  common  share.  After the
restructuring  charges,  the company  earned $331  million,  or $1.19 per common
share. These results compare with $335 million,  or $1.17, in the fourth quarter
of 1994, before the preferred stock redemption premium.

Additional factors in our 1995 results compared with 1994 results included:

o Noninterest income growth of 18 percent, to $1.8 billion, excluding securities
  transactions. 
o Tax-equivalent net interest income growth of 4 percent, to $4.7 billion.
o    Loan growth of 16 percent, to $90.6 billion.

Virtually  every  fee  income  category  experienced  growth  in 1995,  with key
contributions from the Capital Markets Group,  including merchant banking,  loan
syndication and asset  securitization  volume,  and from the Capital  Management
Group, including mutual funds, trust and brokerage services.

Net loans were $90.6  billion at December 31, 1995,  compared with $77.8 billion
at year-end 1994. Net loans at year-end 1995 included $7.5 billion from purchase
acquisitions  that closed during the year. Net loans do not include $2.0 billion
in credit card  receivables  that were  securitized  and sold in September 1995.
Loan  growth  was  particularly  strong  in  the  consumer  portfolio,   largely
reflecting  growth in direct consumer  lending through the retail branch system,
home equity lending and through purchase  accounting  acquisitions.  Residential
mortgage   loans  also   increased   primarily   through   purchase   accounting
acquisitions.

Net charge-offs were .41 percent of average net loans in 1995, compared with .40
percent in 1994. Nonperforming assets were $826 million, or .91 percent of loans
and foreclosed properties,  at December 31, 1995, compared with $887 million, or
1.14 percent, at December 31, 1994.

Domestic banking operations, including trust operations, located in Connecticut,
Delaware,  Florida,  Georgia,  Maryland,  New Jersey,  New York, North Carolina,
Pennsylvania,  South Carolina,  Tennessee,  Virginia and  Washington,  D.C., and
mortgage  banking  operations  are our  principal  sources of revenues.  Foreign
banking operations are immaterial.

OUTLOOK
First Union now serves 11 million  customers in the Eastern  United  States from
Connecticut to Florida.  We are well on the way to integrating  First Fidelity's
operations with First Union's,  a process we expect to complete by midyear 1996.
In  addition,  we are  enthusiastic  about the steps we have  taken to serve new
customers with new products in our recently acquired northeastern markets and to
continue serving  customers in our southeastern  markets.  The strong fee income
growth in 1995 helps validate our expectations for renewed earnings  momentum as
we begin to offer First Union's  broader  product  selection,  install  expanded
sales

                                        1

<PAGE>


support systems and integrate our two companies.  In addition, we are seeing the
results of our  investments  in capital  markets,  capital  management and other
businesses that expand our traditional banking base, and we are optimistic about
the future growth of these businesses.

On  January  1,  1996,  First  Fidelity  merged  with and  into a  wholly  owned
subsidiary of First Union; each outstanding share of First Fidelity common stock
and common stock  equivalent was exchanged for 1.35 shares of First Union common
stock;  and each  share  of the  three  outstanding  series  of  First  Fidelity
preferred  stock was exchanged for one share of one of three  corresponding  new
series of First Union's class A preferred stock having  substantially  identical
terms as the relevant series of First Fidelity preferred stock.

The  STOCKHOLDERS'  EQUITY section includes further  information  related to the
issuance of preferred and common stock in the First Fidelity merger and to First
Union's  purchases  in the open  market of First  Union  common  stock and First
Fidelity preferred and common stock.

In 1995  First  Union  completed  eight  bank  and  thrift  purchase  accounting
acquisitions.  These acquired institutions had combined assets of $10.3 billion,
net  loans  of  $7.5  billion  and  deposits  of  $7.3  billion.   The  acquired
institutions  were  primarily  in Virginia and Florida,  further  enhancing  our
customer base in those states.

In the first  quarter  of 1996,  we  completed  two  additional  bank and thrift
purchase accounting  acquisitions in North Carolina and Tennessee.  We expect to
complete a third purchase accounting  acquisition of a Florida thrift during the
second  quarter of 1996.  At year-end  1995,  these three  completed  or pending
acquisitions had combined assets,  net loans and deposits of $2.2 billion,  $1.6
billion and $1.8 billion, respectively.

We continue to be alert to  opportunities to enhance  stockholder  value through
acquisitions.  With the completion of the First Fidelity  acquisition,  however,
our focus has shifted more to a strategy of internal growth and  acquisitions to
expand existing lines of business.  The significant  investments we have made in
acquisitions,  in  technology  and in  expanded  products  and  services  helped
position  us to  serve  our  11  million  customers  in a  dynamic  and  diverse
geographic marketplace.

However,  we continue to evaluate  acquisition  opportunities  that will provide
access to customers and markets that we believe  complement our long-term goals.
Acquisition  discussions  and in some cases  negotiations  also take place,  and
future  acquisitions  involving cash, debt or equity securities may be expected.
Acquisitions  typically  involve the  payment of a premium  over book and market
values.  Some  dilution  of First  Union's  book value and net income per common
share may occur in connection with some future acquisitions.

The  ACCOUNTING  AND  REGULATORY  MATTERS  section  provides  information  about
legislative,  accounting and regulatory  matters that have recently been adopted
or proposed.

INCOME STATEMENT REVIEW

NET INTEREST INCOME
Tax-equivalent  net interest income  increased 4 percent  compared with 1994, to
$4.7  billion  in 1995.  The  increase  primarily  reflected  loan  growth,  the
repricing of variable rate assets, and purchase  acquisitions.  The increase was
tempered somewhat by reduced net yields.

Nonperforming  loans reduce interest income because the contribution  from these
loans is eliminated or sharply  reduced.  In 1995, $69 million in gross interest
income would have been recorded if all  nonaccrual  and  restructured  loans had
been current in accordance  with their original  terms and had been  outstanding
throughout the period, or since origination if held for part of the period.  The
amount of interest income related to these assets and included in income in 1995
was $17 million.

NET INTEREST MARGIN
The net interest  margin,  which is the  difference  between the  tax-equivalent
yield on earning assets and the rate paid on funds to support those assets,  was
4.46 percent in 1995,  compared with 4.75 percent in 1994. The margin decline in
1995 was  primarily  related to the addition of acquired  banks and thrifts with
lower margins;

                                        2

<PAGE>



the addition of short-term securities;  and the competitiveness of loan pricing.
We also  anticipate a further  contraction  in the margin in future periods as a
result  of  the  $2.0  billion  credit  card   securitization,   the  impact  of
acquisitions  and the  generation  of  lower-spread  assets  related  to capital
markets  activities.  It should  be noted  that the  margin  is not our  primary
management  focus  or goal.  Our goal is to  continue  increasing  net  interest
income.

The $2.0  billion  credit  card  securitization  is  expected  to have a minimal
financial impact on the results of operations.  The securitization  results in a
reclassification   of  net  interest   income  to  fee  income.   Securitization
transactions are used as a management tool to increase  liquidity and to utilize
capital more effectively.

Average  interest-earning  assets  increased by $10.5  billion,  resulting in an
increase in tax-equivalent interest income of $1.4 billion.

The average  rate earned on earning  assets was 8.27  percent in 1995,  compared
with 7.67 percent in 1994. The average rate paid on interest-bearing liabilities
was 4.43 percent in 1995 and 3.46 percent in 1994.

We use securities and  off-balance  sheet  transactions  to manage interest rate
sensitivity.  More information on these transactions is included in the INTEREST
RATE RISK MANAGEMENT section.

NONINTEREST INCOME
We are meeting the challenges of increasing  competition  and changing  customer
demands and  demographics  by making  discretionary  investments  to enhance our
prospects  for future fee income  growth.  We have  significantly  broadened our
product lines,  particularly in the capital markets, capital management and card
products areas, to provide  additional sources of fee income that complement our
longstanding banking products and services.  These investments were reflected in
the 18 percent growth in noninterest income,  excluding securities transactions,
to $1.8 billion in 1995, compared with $1.6 billion in 1994.

Virtually  all  categories  of  noninterest   income   increased  in  1995.  Key
contributions came from capital markets activities,  including merchant banking,
loan  syndications  and asset  securitizations.  Noninterest  income  related to
capital markets activities was an unrestated $265 million in 1995, compared with
$176 million in 1994.  Additionally,  capital  management fee income,  including
mutual funds, personal and corporate trust and brokerage services,  increased 20
percent  in 1995 to $397  million  from  $330  million  in  1994.  Assets  under
management,  which include mutual funds and trust services, increased in 1995 to
$45.5  billion from an unrestated  $23.2  billion in 1994.  The growth in assets
under management was primarily the result of internal and external marketing and
distribution  strategies.  The First Union-advised  Evergreen and First Fidelity
family of mutual funds increased to $13.2 billion in assets under  management at
December 31,  1995,  from an  unrestated  $7.0  billion in 1994. We  anticipate
continued  growth in fee  income  as  capital  markets  and  capital  management
products and services are marketed to a larger customer base.

Mortgage  banking  operations  added $150 million to noninterest  income in 1995
compared  with $88 million in 1994.  The  increase  was  primarily  driven by an
increase  in the  servicing  portfolio  as a result of the  purchase  accounting
acquisitions.  The mortgage loan servicing  portfolio increased to $51.5 billion
in 1995,  compared with $34.2  billion in 1994.  As a result of an  industrywide
contraction  of nearly 15 percent and a strategic  decision to exit certain loan
origination  facilities,  total originations were $3.8 billion in 1995, compared
with $4.9 billion in 1994.  Mortgage banking has traditionally  been a cyclical,
interest rate sensitive  business.  The ability to generate  substantial fee and
other income in the future is somewhat  dependent on the level and  direction of
interest rates. We carefully monitor sensitivity to cyclical changes in mortgage
banking operations.

Securities  gains were $49 million in 1995,  compared  with $10 million in 1994.
Other  significant  sources of noninterest  income  included  service charges on
deposit accounts,  which increased 6 percent in 1995. Insurance  commissions and
fees for other banking services also increased in 1995 compared with 1994.

TRADING ACTIVITIES
Our Capital Markets Group also made a key contribution to noninterest income 
through trading profits. Trading


                                        3

<PAGE>



profits increased in 1995 to $69 million, compared with $52 million in 1994. The
increase  was the result of  general  market  conditions  and  expanded  trading
volume.  Trading activities are undertaken to satisfy customers' risk management
and investment  needs and for the  corporation's  own proprietary  account.  All
trading   activities  are  conducted  within  risk  limits  established  by  the
corporation's Funds Management  Committee,  and all trading positions are marked
to market  daily.  Trading  activities  include fixed income  securities,  money
market instruments,  foreign exchange, options, futures, forward rate agreements
and swaps.  With the Federal  Reserve  Board's  approval of expanded  powers for
First Union Capital  Markets Corp.,  our activities also include the trading and
underwriting  of corporate  debt  securities.  Trading  account assets were $1.9
billion at year-end 1995, compared with $1.3 billion at year-end 1994.

NONINTEREST EXPENSE
Noninterest  expense  increased  in 1995 to $4.1  billion,  compared  with  $3.7
billion in 1994. Our overhead efficiency ratio in 1995 was 62 percent,  compared
with 61 percent in 1994. The overhead efficiency ratio was adversely affected by
merger-related charges, which were discussed earlier, of $94 million in 1995 and
intangibles  amortization  expense of $229  million and $163 million in 1995 and
1994,   respectively.   Without  the  merger-related   charges  and  intangibles
amortization  expense,  our overhead efficiency ratio would have been 57 percent
in 1995,  compared with 58 percent in 1994.  The overhead  efficiency  ratio was
affected  somewhat by the significant  investments and initiatives  under way in
capital  markets,  capital  management and other areas.  These  investments  and
initiatives are designed to enhance noninterest income in future periods.

The FDIC  significantly  reduced the insurance  premiums it charges on federally
insured bank deposits in the third quarter of 1995, and in the fourth quarter of
1995, reduced the premiums again, including a reduction to the statutory minimum
of $2,000.00 for "well capitalized"  banks,  effective January 1, 1996. Premiums
related to savings and loan association  deposits held by banks will continue to
be assessed at the rate of 23 cents to 31 cents per  $100.00  until  legislation
pending  before  Congress  to merge  the  Bank  Insurance  Fund and the  Savings
Association  Insurance  Fund (SAIF) is enacted.  The  pending  legislation  also
includes a provision  to  recapitalize  SAIF through a one-time  assessment.  At
December 31, 1995,  we had $19.8  billion in SAIF  deposits that were subject to
the  potential  one-time  assessment.  Based  on the  pending  legislation,  the
one-time  assessment could be as high as $87 million after tax. The FDIC premium
expense decreased from $184 million in 1994 to $120 million in 1995. The expense
savings in 1995 were largely offset by  discretionary  investments in areas such
as  the  company's  retail  delivery  channels,   capital  markets  and  capital
management.  We currently expect to invest the expected savings that result from
the FDIC premium  reduction in 1996 in various current and future  discretionary
investments,  business initiatives and technology  programs.  The ACCOUNTING AND
REGULATORY  MATTERS  section  includes  more  information  on the  reduced  FDIC
insurance premiums.

Amortization  of intangibles  represents the  amortization of goodwill and other
identifiable intangibles, primarily related to purchase accounting acquisitions.
These  intangibles  are  amortized  over  periods  ranging from six to 25 years.
Amortization  is a noncash charge to income,  and therefore  liquidity and funds
management  activities  are not  affected.  At December  31,  1995,  we had $2.4
billion in other intangible  assets,  compared with $1.9 billion at December 31,
1994.  Other  intangible  assets  include  primarily  goodwill  and core deposit
intangibles.

Costs related to environmental matters were not material.

INCOME TAXES
Income taxes were $788 million in 1995,  compared with $711 million in 1994. The
increase resulted primarily from increased income before income taxes.



BALANCE SHEET REVIEW

EARNING ASSETS
In banking the primary types of earning  assets are  securities  and loans.  The
earnings from these assets are subject to two principal kinds of risks, interest
rate risk and  credit  risk.  Interest  rate risk could  result if rate  indices
related  to  sources  and uses of funds were  mismatched.  Our Funds  Management
Committee manages

                                        4

<PAGE>



interest rate risk, as well as credit risks  associated with  securities,  under
specific  policy  standards,  which are discussed in more detail in the INTEREST
RATE RISK MANAGEMENT section.  In addition to certain  securities,  off- balance
sheet  transactions  such as  interest  rate  swaps  have been used to  maintain
interest rate risk at acceptable levels in accordance with our policy standards.

The loan portfolio carries the potential credit risk of past due,  nonperforming
or, ultimately,  charged-off loans. We manage this risk primarily through credit
approval standards, which are discussed in the LOANS section.

Average earning assets in 1995 were $106.3 billion,  an 11 percent increase from
$95.8 billion in 1994.

SECURITIES AVAILABLE FOR SALE
Securities  available for sale are used as a part of the corporation's  interest
rate risk  management  strategy.  They may be sold in  response  to  changes  in
interest  rates,  changes  in  prepayment  risk,  liquidity  needs,  the need to
increase  regulatory  capital  ratios and other  factors.  These  securities are
carried at estimated fair value. Unrealized changes in fair value are recognized
as a separate component of stockholders'  equity, net of tax. Realized gains and
losses  are  recognized  in income  at the time the  securities  are  sold.  The
available  for  sale  portfolio  consists  of  U.S.   Treasury,   municipal  and
mortgage-backed and asset-backed  securities as well as collateralized  mortgage
obligations, corporate, foreign and equity securities.

At December 31, 1995, we had  securities  available for sale with a market value
of $18.2 billion, compared with $11.5 billion at year-end 1994. The market value
of securities  available for sale was $201 million above  amortized  cost at the
end  of  1995.  A  $111  million  after-tax  unrealized  gain  was  included  in
stockholders'  equity at December 31, 1995. In 1995 we took  advantage of market
conditions  to add  $7.3  billion  of  securities  to  the  available  for  sale
portfolio,  which we believe  will  enhance  earnings and reduce the exposure to
falling  interest rates  indicated by our current outlook for 1996. We also took
advantage of a one-time  exemption in the accounting  rules and transferred $5.9
billion of investment securities to the available for sale portfolio. We believe
the transfer will provide us with a greater  degree of  flexibility  in managing
our overall balance sheet.  Table 9 provides  information  related to unrealized
gains and losses and to realized gains and losses on these securities.

The  average  rate  earned  on  securities  available  for sale in 1995 was 6.41
percent,  compared  with 5.54  percent  in 1994.  The  average  maturity  of the
portfolio was 3.03 years at December 31, 1995.

INVESTMENT SECURITIES
Investment  securities are those  securities that we intend to hold to maturity.
Sales of these  securities are rare.  These  securities are carried at amortized
cost. The portfolio consists of U.S. Government agency, corporate, municipal and
mortgage-backed  securities,  and  collateralized  mortgage  obligations.  First
Union's  investment  securities  amounted to $3.1  billion at December 31, 1995,
compared  with $7.9 billion at year-end  1994. As part of the strategy to reduce
exposure to falling  interest  rates,  we added $3.6  billion to the  investment
securities  portfolio.  Additionally,  $5.9 billion of investment securities was
transferred to the available for sale portfolio.

The  average  rate earned on  investment  securities  in 1995 was 7.54  percent,
compared  with 7.23 percent in 1994.  The average  maturity of the portfolio was
5.15 years at December 31, 1995.

Table 10  provides  information  related to  unrealized  gains and losses and to
realized gains and losses on these securities.

LOANS
The loan portfolio  represents  our largest asset balance,  and is a significant
source of interest and fee income.  The loan portfolio is subject to both credit
and  interest  rate  risk.  Our  lending   strategy   stresses  quality  growth,
diversified  by product,  geography and industry.  A common credit  underwriting
structure is in place throughout the company.



                                        5

<PAGE>



The loan  portfolio  at  December  31,  1995,  was  composed  of 44  percent  in
commercial  loans and 56 percent in consumer  loans.  The  portfolio mix did not
change  significantly from year-end 1994. The commercial loan portfolio includes
general commercial loans, both secured and unsecured, and commercial real estate
loans.  General  commercial loans are typically working capital loans to finance
the  inventory,  receivables  and  other  working  capital  needs of  commercial
borrowers,  and term loans to finance fixed assets or  acquisitions.  Commercial
real estate loans typically  finance the  construction or purchase of commercial
real estate. Consumer loans include mortgage, credit card and installment loans.
Consumer mortgage lending includes both first and second mortgage loans.

Consistent  with our  longtime  standard,  we generally  look for two  repayment
sources for commercial real estate loans:  cash flows from the project and other
resources  of  the  borrower.   Our  commercial  lenders  focus  principally  on
middle-market  companies,  which we believe reduces the risk of credit loss from
any single  borrower or group of borrowers.  A majority of our commercial  loans
are for less than $10 million.  Our consumer lenders  emphasize credit judgments
that focus on a customer's debt  obligations,  ability and willingness to repay,
and general economic trends.

Net loans at December 31, 1995, were $90.6 billion,  compared with $77.8 billion
at  year-end  1994.  Of this  increase,  $7.5  billion  was  related to purchase
acquisitions, with the rest coming from loan growth in all of our banking states
and in virtually  all loan  categories.  Consumer  loan growth was  particularly
strong in 1995,  primarily in direct lending and home equity lending.  Net loans
do not include the $2.0 billion in credit card receivables that were securitized
and  sold  in  September   1995.  The  financial   impact  of  the  credit  card
securitization  on the results of  operations  is  expected  to be  minimal,  as
discussed above.

At December 31, 1995, unused loan commitments related to commercial and consumer
loans were $22.4 billion and $16.1 billion, respectively. Commercial and standby
letters of credit were $3.6 billion.  At December 31, 1995, loan  participations
sold to other lenders  amounted to $1.5 billion and were recorded as a reduction
of gross loans.

The average rate earned on loans in 1995 was 8.71  percent,  compared  with 8.28
percent in 1994. The average prime rate in 1995 was 8.44 percent,  compared with
6.81  percent  in 1994.  Factors  affecting  loan  rates  between  1994 and 1995
included  several  increases  in the prime rate  throughout  1994;  an increased
portion of the loan  portfolio tied to rate indices other than the prime rate; a
larger  portfolio of fixed and adjustable rate  mortgages;  and the repricing of
credit card portfolio introductory rates.

The ASSET QUALITY section provides  information about geographic exposure in the
loan portfolio.

COMMERCIAL REAL ESTATE LOANS
Commercial  real estate loans  amounted to 14 percent of the total  portfolio at
December 31, 1995, compared with 15 percent at December 31, 1994. This portfolio
included  commercial  real estate mortgage loans of $10.0 billion at December 31
1995, and $9.5 billion at December 31, 1994.

ASSET QUALITY

NONPERFORMING ASSETS
Most of our assets are interest-bearing loans and securities. The credit quality
of  these  assets  is  crucial  to  the   profitability   of  the   corporation.
Nonperforming  assets  are those  assets  that are not paying  principal  and/or
interest as contractually required. These assets reduce our income through lower
amounts of interest  income and higher  provisions for losses.  Asset quality is
typically  measured  by the levels of  nonperforming  and past due  assets;  the
amount of charge-offs and provisions;  and certain credit-related ratios such as
charge-offs to net loans; and  nonperforming  assets to net loans and foreclosed
properties.

At December 31, 1995,  nonperforming assets were $826 million, or .91 percent of
net  loans and  foreclosed  properties,  compared  with  $887  million,  or 1.14
percent,  at December  31,  1994.  The  reduction  in  nonperforming  assets was
primarily  due to continued  collection  efforts and prudent  management  of the
nonperforming assets portfolio.

                                        6

<PAGE>



Segregated  assets,  which are not  included in  nonperforming  assets and which
relate to the acquisition of the Southeast Banks in 1991 and Howard shared loans
acquired in the First Fidelity  merger,  were $165 million at December 31, 1995,
or $151 million net of a $14 million allowance for losses on segregated  assets.
This compared with $259 million, or $233 million net of a $26 million allowance,
at December 31,  1994.  Under  loss-sharing  arrangements,  FDIC  reimbursements
substantially  minimize  any  losses  associated  with  these  loan  portfolios.
Segregated assets are included in other assets.

Loans or  properties  of less than $5 million  each made up 73 percent,  or $601
million, of nonperforming assets at December 31, 1995. Of the rest:

o Six loans or properties  between $5 million and $10 million each accounted for
$46 million; and o Eight loans or properties over $10 million each accounted for
$179 million.

Fifty-nine percent of nonperforming assets were collateralized primarily by real
estate at year-end 1995, compared with 66 percent at year-end 1994.

PAST DUE LOANS
In addition to these nonperforming  assets, at December 31, 1995, accruing loans
90 days past due were $290  million,  compared with $272 million at December 31,
1994.  Of these,  $15 million were related to  commercial  and  commercial  real
estate  loans,  compared  with $30 million at December 31, 1994. At December 31,
1995,  we were  closely  monitoring  certain  loans  for  which  borrowers  were
experiencing  increased  levels of  financial  stress.  None of these loans were
included in nonperforming  assets or in accruing loans past due 90 days, and the
aggregate amount of these loans is not significant.

NET CHARGE-OFFS
Net  charge-offs  as a percentage of average net loans were .41 percent in 1995,
compared  with  .40  percent  in  1994.  The  increase  in net  charge-offs  was
principally related to the maturing credit card portfolio. In 1996 we anticipate
an  increase  in the dollar  level of  charge-offs  as credit  card  receivables
continue to increase and the  portfolio  seasons to a  charge-off  ratio that is
expected to be aligned with industry averages. We do not believe that the higher
levels of net charge-offs are indicative of any significant deterioration in the
credit quality of the loan portfolio. We are carefully monitoring trends in both
the  commercial  and  consumer  loan  portfolios  for signs of credit  weakness.
Additionally,  we have  evaluated  our  credit  policies  in light  of  changing
economic trends. All of these steps have been taken with the goals of minimizing
future   credit   losses  and   deterioration,   while   allowing   for  maximum
profitability. Table 13 provides information on net charge-offs by category.

PROVISION AND ALLOWANCE FOR LOAN LOSSES
The loan loss provision was $220 million in 1995,  compared with $179 million in
1994.  The increase in the loan loss  provision  was based  primarily on current
economic conditions,  on the maturity and level of nonperforming  assets, and on
projected levels of charge-offs.

We establish reserves based upon various other factors, including the results of
quantitative  analyses of the quality of commercial  loans and  commercial  real
estate loans. Reserves for commercial and commercial real estate loans are based
principally on loan grades, historical loss rates, borrowers'  creditworthiness,
underlying cash flows from the project and from borrowers, and analysis of other
less  quantifiable  factors that might  influence  the  portfolio.  Reserves for
consumer loans are based principally on delinquencies and historical loss rates.
We  analyze  all loans in  excess of $1  million  that are  being  monitored  as
potential credit problems to determine whether  supplemental,  specific reserves
are necessary.

The  allowance  for loan losses was $1.5 billion at December 31, 1995,  compared
with  $1.6  billion  in 1994.  The  ratio of the  allowance  for loan  losses to
nonperforming  assets was 182 percent  and 178 percent at December  31, 1995 and
1994, respectively.  The ratio of the allowance to net loans was 1.66 percent at
December 31, 1995, compared with 2.03 percent in 1994.

At December 31, 1995,  impaired loans,  which are included in nonaccrual  loans,
amounted  to $471  million.  Included  in the  allowance  for loan losses is $83
million related to $359 million of impaired loans at December

                                        7

<PAGE>



31, 1995.  The rest of the  impaired  loans are recorded at or below fair value.
The ACCOUNTING AND REGULATORY MATTERS section provides further information about
impaired loans.

GEOGRAPHIC EXPOSURE
The loan  portfolio  in the East  Coast  region of the  United  States is spread
primarily  across 82  metropolitan  statistical  areas with  diverse  economies.
Atlanta,  Georgia;  Charlotte,  North Carolina; Miami,  Jacksonville,  West Palm
Beach and  Tampa,  Florida;  Newark,  New  Jersey;  Philadelphia,  Pennsylvania;
Westchester  County,  New York; and Washington,  D.C., are our largest  markets.
Substantially  all of the $12.5  billion  commercial  real estate  portfolio  at
December 31, 1995, was located in our banking region.

LIQUIDITY AND FUNDING SOURCES
Liquidity  planning  and  management  are  necessary  to ensure we maintain  the
ability to fund  operations  cost-  effectively  and to meet  current and future
obligations such as loan commitments and deposit outflows.  In this process,  we
focus on both assets and  liabilities and on the manner in which they combine to
provide adequate liquidity to meet the corporation's needs.

Funding sources primarily include  customer-based core deposits but also include
purchased  funds  and cash  flows  from  operations.  First  Union is one of the
nation's largest core deposit-funded  banking  institutions.  Our large consumer
deposit base,  which is spread  across the  economically  strong South  Atlantic
region and high per-capita income Northeast region, creates considerable funding
diversity and stability.  Further,  our acquisitions of bank and thrift deposits
have enhanced liquidity.

Asset  liquidity  is  maintained  through  maturity  management  and through our
ability to liquidate assets, primarily assets held for sale. Another significant
source of asset  liquidity is the potential to securitize  assets such as credit
card  receivables  and auto,  home equity,  commercial and mortgage  loans.  The
securitization and sale of $2.0 billion in credit card receivables at the end of
the third  quarter of 1995 had a  significant  positive  effect on our liquidity
position.  Other off-balance sheet sources of liquidity exist as well, such as a
mortgage  servicing  portfolio for which the estimated  fair value exceeded book
value by $186 million at December 31, 1995.

CASH FLOWS
Cash flows from  operations  are a  significant  source of  liquidity.  Net cash
provided  from  operations  primarily  results from net income  adjusted for the
following  noncash   accounting  items:  the  provisions  for  loan  losses  and
foreclosed properties;  depreciation and amortization; and deferred income taxes
or benefits.  This cash was available in 1995 to increased  earning assets or to
reduce borrowings.

CORE DEPOSITS
Core  deposits  are a  fundamental  and  cost-effective  funding  source for any
banking  institution.  Core  deposits  were $86.4  billion at December 31, 1995,
compared with $81.0 billion at December 31, 1994. Core deposits include savings,
negotiable  order of withdrawal  (NOW),  money market,  noninterest-bearing  and
other consumer time deposits.

In 1995 and 1994,  average  noninterest-bearing  deposits were 19 percent and 20
percent,  respectively,  of  average  core  deposits.  The NET  INTEREST  INCOME
SUMMARIES provide additional information about average core deposits.

The portion of core deposits in higher-rate, other consumer time deposits was 37
percent at December 31, 1995,  and 34 percent at year-end  1994.  Other consumer
time and other  noncore  deposits  usually  pay higher  rates than  savings  and
transaction  accounts,  but  they  generally  are not  available  for  immediate
withdrawal, and they are less expensive to process.

Average core deposit  balances  were $81.6  billion in 1995, an increase of $4.8
billion from 1994.  Average  balances in savings and NOW,  other  consumer  time
deposits and  noninterest-bearing  deposits  were higher when  compared with the
previous year,  while money market deposits were lower.  Deposits were primarily
affected by the purchase  acquisitions.  Deposits can also be affected by branch
closings  or  consolidations,  seasonal  factors  and the  rates  being  offered
compared to other investment opportunities.

                                        8

<PAGE>



PURCHASED FUNDS
Purchased  funds at December 31, 1995,  were $25.7 billion,  compared with $17.2
billion at year-end 1994. Purchased funds are acquired primarily through (i) our
large branch network,  consisting  principally of $100,000 and over certificates
of  deposit,  public  funds and  treasury  deposits,  and (ii)  national  market
sources,  consisting of relatively  short-term  funding  sources such as federal
funds,  securities sold under repurchase  agreements,  eurodollar time deposits,
short-term bank notes and commercial paper, and longer-term funding sources such
as term bank notes,  Federal Home Loan Bank  borrowings and corporate  notes. In
1995 we began  utilizing a newly  established  $10 billion  shelf as part of our
ongoing  bank note  program,  which we expect to  continue to use as a source of
liquidity. Average purchased funds in 1995 were $19.7 billion, an increase of 30
percent from $15.1 billion in 1994. The increase was used primarily to fund loan
growth.

LONG-TERM DEBT
Long-term  debt was 79 percent of total  stockholders'  equity at  December  31,
1995,  compared with 51 percent at December 31, 1994.  The increase in long-term
debt compared  with year-end 1994 was primarily  related to $1.2 billion of bank
notes with varying rates and terms that mature by 1997. Additionally, in 1995 we
issued $300 million of three-year floating rate senior notes and $1.0 billion of
subordinated  debentures  and notes with rates ranging from 6.55 percent to 7.50
percent and maturities of either 10 years or 40 years.  Proceeds from these debt
issues have been used for general corporate purposes.

Under a shelf  registration  statement  filed with the  Securities  and Exchange
Commission,  we currently  have available for issuance $1.5 billion of senior or
subordinated  debt  securities.  The sale of any additional debt securities will
depend on future market conditions, funding needs and other factors.

DEBT OBLIGATIONS
We have a $350  million,  committed  back-up  line of  credit  that  expires  in
December 1998. This credit facility  contains  financial  covenants that require
First Union to maintain a minimum level of tangible net worth,  restrict  double
leverage  ratios  and  require  capital  levels  at  subsidiary  banks  to  meet
regulatory standards. First Union has not used this line of credit. During 1996,
$1.7 billion of long-term debt will mature, including bank notes discussed above
of $865  million.  Funds  for the  payment  of  long-term  debt  will  come from
operations or, if necessary, additional borrowings.

STOCKHOLDERS' EQUITY
The management of capital in a regulated banking environment  requires a balance
between  maximizing  leverage  and  return on equity to our  stockholders  while
maintaining  sufficient  capital levels and related ratios to satisfy regulatory
requirements.  We have historically  generated  attractive  returns on equity to
stockholders while maintaining sufficient regulatory capital ratios.

At December 31, 1995, total stockholders' equity was $9.0 billion, compared with
$8.3  billion  at  December  31,  1994,  and  278  million  common  shares  were
outstanding,  compared with 285 million  shares at December 31, 1994. In 1995 we
paid $965 million for the  repurchase of 20 million shares of First Union common
stock  pursuant to board of directors  authorizations  in February 1995 and June
1995. Of these repurchases in the open market,  14.0 million shares were related
to completed or pending stock-for-stock  purchase accounting  acquisitions,  4.8
million  shares were related to the First Fidelity  acquisition  and 1.2 million
shares were related to stock  options.  First Fidelity paid $234 million for the
purchase of 5.4 million shares of its common stock in 1995 which were  primarily
related to stock options. In February 1996, the board of directors renewed its
authorization for the purchase in the open market from  time to time of up to 15
million shares of First Union  common  stock. The timing of any such repurchases
would be based on our assessment of First Union's capital structure and
liquidity, the market price of our common  stock  compared to  our  assessment
of  its  underlying value, regulatory, accounting and other factors. Repurchases
would  be   made  primarily  in  connection  with  future acquisitions and
stock-based employee benefit plans.

In 1995  we  announced  a  dividend  increase  for the  18th  consecutive  year,
resulting  in  dividends  of $1.96 per  common  share.  The  current  annualized
dividend rate is $2.08 per common share.  The  corporation  paid $343 million in
dividends to preferred and common stockholders in 1995.


                                        9

<PAGE>



At December 31, 1995,  stockholders' equity reflected an $111 million unrealized
after-tax gain related to debt and equity securities.  The SECURITIES  AVAILABLE
FOR  SALE  section  provides  additional   information  about  debt  and  equity
securities.

SUBSIDIARY DIVIDENDS
Our banking  subsidiaries  are the largest source of parent  company  dividends.
Capital  requirements  established by regulators  limit dividends that these and
certain other of our  subsidiaries can pay. The Office of the Comptroller of the
Currency (OCC)  generally  limits a national  bank's  dividends in two principal
ways:  first,  dividends  cannot  exceed  the  bank's  undivided  profits,  less
statutory bad debt in excess of a bank's allowance for loan losses;  and second,
in any year  dividends  may not exceed a bank's net profits for that year,  plus
its retained earnings from the preceding two years, less any required  transfers
to surplus. Under these and other limitations, our subsidiaries had $468 million
available  for dividends at December 31, 1995,  without prior  approval from the
OCC. Our subsidiaries paid $793 million in dividends to the corporation in 1995.
The  reduction in dividends  paid in 1995  compared with 1994 was related to the
redemption of preferred stock in early 1995.

REGULATORY CAPITAL
Federal  banking  regulations  require  that bank  holding  companies  and their
subsidiary banks maintain minimum levels of capital.  These banking  regulations
measure capital using three formulas  relating to tier 1 capital,  total capital
and  leverage  capital.  The  minimum  level for the ratio of total  capital  to
risk-weighted assets (including certain off-balance-sheet financial instruments,
such as standby  letters of credit  and  interest  rate  swaps) is  currently  8
percent.  At least half of total  capital is to be  composed  of common  equity,
retained  earnings and a limited  amount of  qualifying  preferred  stock,  less
certain  intangible  assets (tier 1 capital).  The rest may consist of a limited
amount of subordinated debt,  nonqualifying preferred stock and a limited amount
of the loan loss allowance (together with tier 1 capital, total capital).

At December 31, 1995,  the tier 1 and total capital ratios were 6.62 percent and
11.33  percent,  respectively,  compared  with 7.76 percent and 12.94 percent at
December 31, 1994.  The reduction in the tier 1 and total capital ratios in 1995
was due primarily to the common stock  repurchase  program,  the preferred stock
redemption and the increase in total assets and intangible assets.

In addition,  the Federal Reserve Board has established  minimum  leverage ratio
requirements  for bank  holding  companies.  These  requirements  provide  for a
minimum  leverage ratio of tier 1 capital to adjusted  average  quarterly assets
equal to 3 percent for bank  holding  companies  that meet  specified  criteria,
including having the highest regulatory rating. All other bank holding companies
are generally  required to maintain a leverage ratio of at least 4 to 5 percent.
The leverage  ratio at December 31, 1995,  was 5.49 percent,  compared with 6.12
percent at December 31, 1994.

The requirements also provide that bank holding companies  experiencing internal
growth or making  acquisitions  will be  expected  to  maintain  strong  capital
positions substantially above the minimum supervisory levels without significant
reliance on intangible  assets.  The Federal Reserve Board has indicated it will
continue  to  consider  a  tangible  tier  1  leverage   ratio   (deducting  all
intangibles) in evaluating proposals for expansion or new activity.  The Federal
Reserve  Board  has  not  advised  us of any  specific  minimum  leverage  ratio
applicable to us.

Each subsidiary bank is subject to similar capital  requirements  adopted by the
OCC. Each  subsidiary  bank listed in Table 19 had a leverage ratio in excess of
5.17 percent at December 31, 1995. None of our subsidiary banks has been advised
of any specific minimum capital ratios applicable to it.

The regulatory agencies also have adopted regulations establishing capital tiers
for banks. Banks in the highest capital tier, or "well capitalized," must have a
leverage  ratio of 5 percent,  a tier 1 capital  ratio of 6 percent  and a total
capital ratio of 10 percent.  At December 31, 1995, the subsidiary  banks listed
in  Table  19  met  the  capital  and  leverage  ratio  requirements  for  "well
capitalized"  banks,  except First Union National Bank of North Carolina,  which
had a total capital ratio of 9.92 percent.  At the end of February  1996,  First
Union  National  Bank of North  Carolina  was "well  capitalized."  We expect to
maintain  these ratios at the required  levels by the retention of earnings and,
if  necessary,  the  issuance of  additional  capital.  Failure to meet  certain
capital ratio or

                                       10

<PAGE>



leverage  ratio  requirements  could subject a bank to a variety of  enforcement
remedies, including termination of deposit insurance by the FDIC.

The ACCOUNTING AND REGULATORY  MATTERS section provides more  information  about
proposed changes in risk- based capital standards.

INTEREST RATE RISK MANAGEMENT
Managing  interest rate risk is  fundamental  to banking.  Banking  institutions
manage the inherently  different  maturity and repricing  characteristics of the
lending and deposit-taking  lines of business to achieve a desired interest rate
sensitivity  position and to limit  exposure to interest rate risk. The inherent
maturity and  repricing  characteristics  of our lending and deposit  activities
create a naturally asset-sensitive  structure. By using a combination of on- and
off-balance sheet financial  instruments,  we manage the sensitivity of earnings
to changes in interest rates within our established policy guidelines.

The  Financial  Management  Committee  of the  corporation's  board of directors
reviews overall interest rate risk management activity.  The corporation's Funds
Management  Committee,  which  includes  the three  members of the Office of the
Chairman  and senior  executives  from our  Capital  Markets  Group,  credit and
finance areas,  oversees the interest rate risk management  process and approves
policy  guidelines.  Balance sheet management and finance  personnel monitor the
day-to-day exposure to changes in interest rates in response to loan and deposit
flows. They make adjustments within established policy guidelines.

We measure  interest rate  sensitivity  by estimating the amount of earnings per
share at risk based on the  modeling of future  changes in interest  rates.  Our
model  captures  all assets and  liabilities  and  off-balance  sheet  financial
instruments,  and combines  various  assumptions  affecting rate sensitivity and
changes in balance sheet mix into an earnings outlook that incorporates our view
of the interest rate  environment  most likely over the next 24 months.  Balance
sheet  management  and  finance  personnel  review and update  continuously  the
underlying assumptions included in the earnings simulation model. The results of
the model are reviewed by the Funds Management  Committee.  The model is updated
at least monthly and more often as appropriate.

We  believe  our  earnings  simulation  model is a more  relevant  depiction  of
interest  rate risk than  traditional  gap tables  because it captures  multiple
effects  excluded  in  less   sophisticated   presentations,   and  it  includes
significant  variables that we identify as being affected by interest rates. For
example, our model captures rate of change differentials,  such as federal funds
rates  versus  savings  account  rates;  maturity  effects,  such  as  calls  on
securities;  and rate barrier effects, such as caps and floors on loans. It also
captures  changing  balance sheet levels,  such as commercial and consumer loans
(both  floating and fixed  rate);  noninterest-bearing  deposits and  investment
securities.  In addition,  it  considers  leads and lags that occur in long-term
rates as short-term  rates move away from current levels;  the elasticity in the
repricing  characteristics of savings and money market deposits; and the effects
of  prepayment  volatility  on various  fixed-rate  assets  such as  residential
mortgages,  mortgage-backed  securities  and consumer  loans.  These and certain
other effects are evaluated in developing the scenarios  from which  sensitivity
of earnings to changes in interest rates is determined.

We use three  standard  scenarios in analyzing  interest  rate  sensitivity  for
policy measurement. The base-line scenario is our estimated most likely path for
future  short-term  interest rates over the next 24 months.  The  measurement of
interest  rate  sensitivity  is the  percentage  change  in  earnings  per share
calculated  by the model under "high rate" and under "low rate"  scenarios.  The
"high  rate" and "low rate"  scenarios  assume 100 basis  point  shifts from the
base-line  scenario in the federal funds rate by the fourth succeeding month and
that the rate  remains  100  basis  points  higher or lower  than the  base-line
through  the rest of the  24-month  period.  Our  policy  limit for the  maximum
negative  impact  on  earnings  per share  resulting  from high rate or low rate
scenarios is 5 percent.  The policy  measurement  period  begins with the fourth
month forward and ends with the 15th month (i.e., a 12-month period.)

Our estimate in January 1996 of future  short-term  interest  rates was that the
federal  funds rate would decline to 4.92 percent by December 1996 and then rise
gradually to 5.40 percent by December  1997.  Based on the January 1996 outlook,
if  interest  rates  were to  decline  100  basis  points  below  the  estimated
short-term  rate  scenario,  i.e.,  follow  the low  rate  scenario,  the  model
indicates that earnings during the policy measurement

                                       11

<PAGE>



period would be negatively  affected by 1.6 percent.  Our model  indicates  that
earnings would also be immaterially affected in our high rate scenario,  i.e., a
100 point increase in estimated short-term interest rates.

The January  1996  outlook  indicates  that 1997  earnings  would be  negatively
affected  by 2.0  percent  if  interest  rates fell 100 basis  points  below the
base-line  scenario,  and earnings would be affected slightly  positively in the
high rate scenario.

In addition to the three  standard  scenarios  used to analyze rate  sensitivity
over the policy  measurement  period,  we also analyze the  potential  impact of
other,  more extreme  interest rate  scenarios.  These  alternate  scenarios may
include interest rate paths both higher, lower and more volatile than those used
for policy measurement.  Because the interest rate sensitivity model is based on
numerous interest rate assumptions, projected changes in growth in balance sheet
categories  and changes in other basic  assumptions,  actual  results may differ
from our current simulated outlook.

Our  interest  rate  sensitivity  analysis  is based on multiple  interest  rate
scenarios,  projected  changes in growth in balance sheet  categories  and other
assumptions.  Changes in management's  outlook  related to interest  rates,  and
their effect on our balance sheet mix of assets and liabilities and other market
factors, may cause actual results to differ from our current simulated outlook.

While our interest rate  sensitivity  modeling  assumes that management takes no
action,  we regularly assess the viability of strategies to reduce  unacceptable
risks to earnings and implement  such  strategies  when we believe those actions
are prudent. We took actions in 1995 to mitigate the negative effect on earnings
of adverse changes in interest rates beyond the policy  measurement  period. For
example,  in the  fourth  quarter of 1995,  we  implemented  a  strategy  to add
off-balance  sheet  positions  that we  believe  will  significantly  reduce our
potential asset  sensitivity in 1997. As new monthly outlooks become  available,
management  will continue to formulate  strategies to protect  earnings from the
potential negative effects of changing assumptions and interest rates.

OFF-BALANCE SHEET DERIVATIVES FOR INTEREST RATE RISK MANAGEMENT
As part of our overall interest rate risk management strategy, for many years we
have used off-balance sheet derivatives as a cost- and  capital-efficient way to
modify the repricing or maturity  characteristics of on-balance sheet assets and
liabilities.  Our off-balance  sheet derivative  transactions  used for interest
rate sensitivity  management  include  interest rate swaps,  futures and options
with indices that relate to the pricing of specific core assets and  liabilities
of the corporation. We believe we have appropriately controlled the risk so that
the  derivatives  used  for  rate  sensitivity  management  will  not  have  any
significant unintended effect on corporate earnings. As a matter of policy we do
not  use  highly  leveraged  derivative   instruments  for  interest  rate  risk
management.  The  impact  of  derivative  products  on  our  earnings  and  rate
sensitivity is fully  incorporated in the earnings  simulation model in the same
manner as on-balance sheet instruments.

Our overall goal is to manage our rate sensitivity in ways that earnings are not
adversely  affected  materially  whether  rates  go up or down.  As a result  of
interest rate fluctuations, off-balance sheet transactions (and securities) will
from time to time develop  unrealized  appreciation  or  depreciation  in market
value  when  compared  with  their  cost.  The  impact  on net  interest  income
attributable to these off-balance sheet transactions, all of which are linked to
specific  assets  and  liabilities  as part of our  overall  interest  rate risk
management  strategy,  will  generally  be offset by net  interest  income  from
on-balance sheet assets and liabilities.  The important consideration is not the
shifting of unrealized  appreciation or  depreciation  between and among on- and
off-balance  sheet  instruments,  but the prudent  management  of interest  rate
sensitivity so that corporate  earnings are not unduly at risk as interest rates
move up or down.

There  was  significant  interest  rate  volatility  between  year-end  1993 and
year-end 1995, which was reflected in the dramatic change in the market value of
our securities  portfolio and off-balance  sheet positions.  The combined market
value of those  positions  moved  from an  unrealized  gain of $903  million  at
December 31, 1993, to an  unrealized  loss of $1.1 billion at December 31, 1994,
and then back to an  unrealized  gain of $771  million  at  December  31,  1995.
Despite  the  large  year-to-year  fluctuations  in  market  value  and  related
fluctuations in the net interest income contribution from these positions, total
net interest income continued to

                                       12

<PAGE>



increase. This is the outcome we strive to achieve in using portfolio securities
and off-balance sheet products in the conduct of asset and liability management.

The  fair  value   appreciation  of  off-balance   sheet  derivative   financial
instruments  used to manage our interest  rate  sensitivity  was $390 million at
December  31, 1995,  compared  with fair value  depreciation  of $623 million at
December 31, 1994.

The  carrying  amount  of  financial  instruments  used for  interest  rate risk
management  includes amounts for deferred gains and losses related to terminated
positions.  The amount of  deferred  gains and  losses  was $9  million  and $11
million, respectively, as of December 31, 1995. These net losses will reduce net
interest  income by $2 million in 1996. In 1995 net interest  income was reduced
by $18 million of net deferred losses.

Although  off-balance sheet derivative  financial  instruments do not expose the
corporation  to credit  risk equal to the  notional  amount,  we are  exposed to
credit risk equal to the extent of the fair value gain in an  off-balance  sheet
derivative  financial  instrument  if the  counterparty  fails  to  perform.  We
minimize the credit risk in these  instruments by dealing only with high quality
counterparties.  Each transaction is specifically approved for applicable credit
exposure.

In addition,  our policy is to require that all swaps and options be governed by
an International Swaps and Derivatives  Association Master Agreement.  Bilateral
collateral   arrangements   are  in   place   for   substantially   all   dealer
counterparties.  Derivative collateral  arrangements for dealer transactions and
trading activities are based on established thresholds of acceptable credit risk
by  counterparty.  Thresholds  are  determined  based  on  the  strength  of the
individual  counterparty  and are bilateral.  As of December 31, 1995, the total
credit  risk in  excess  of  thresholds  was $275  million.  The  fair  value of
collateral  held  was  100  percent  of the  total  credit  risk  in  excess  of
thresholds. For nondealer transactions,  the need for collateral is evaluated on
an individual  transaction  basis,  and is primarily  dependent on the financial
strength of the counterparty.

ACCOUNTING AND REGULATORY MATTERS
The Financial  Accounting  Standards  Board (FASB) has issued  Standard No. 121,
"Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to
be Disposed Of," which requires that long-lived assets and certain  identifiable
intangibles to be held and used by an entity be reviewed for impairment whenever
events or changes in circumstances indicate that the carrying amount of an asset
may not be recoverable.  An estimate of the future cash flows expected to result
from the use of the  asset and its  eventual  disposition  should  be  performed
during a review for recoverability.  An impairment loss (based on the fair value
of the  asset)  is  recognized  if the sum of the  expected  future  cash  flows
(undiscounted  and without interest charges) is less than the carrying amount of
the asset.  Additionally,  Standard No. 121 requires that long-lived  assets and
certain  identifiable  intangibles to be disposed of be reported at the lower of
carrying  amount or fair value less cost to sell,  except  for  certain  assets.
These assets will continue to be reported at the lower of carrying amount or net
realizable  value.  The  periodic  effect on net  income,  if any,  has not been
determined.  This Standard is required for fiscal years beginning after December
15, 1995.

The  FASB  has  also  issued  Standard  No.  123,  "Accounting  for  Stock-Based
Compensation,"  which  requires  that the fair  value  of  employee  stock-based
compensation  plans be recorded as a component  of  compensation  expense in the
statement  of income as of the date of grant of awards  related to such plans or
that the  impact of such fair  value on net  income  and  earnings  per share be
disclosed on a pro forma basis in a footnote to financial  statements for awards
granted after December 15, 1994, if the accounting for such awards  continues to
be in accordance with Accounting  Principles  Board Opinion No. 25,  "Accounting
for Stock Issued to  Employees"  (APB 25). The  corporation  will  continue such
accounting  under the provisions of APB 25. This Standard is required for fiscal
years beginning after December 15, 1995.

The  Financial  Institutions  Reform,  Recovery  and  Enforcement  Act  of  1989
(FIRREA),  among other  provisions,  imposes  liability on a bank insured by the
FDIC for  certain  obligations  to the FDIC  incurred in  connection  with other
insured banks under common control with such bank.



                                       13

<PAGE>



The Federal Deposit Insurance  Corporation  Improvement Act, among other things,
requires a revision of risk- based  capital  standards.  The new  standards  are
required to incorporate interest rate risk, concentration of credit risk and the
risks of  nontraditional  activities and to reflect the actual  performance  and
expected risk of loss of multifamily  mortgages.  The RISK-BASED CAPITAL section
provides information on risk assessment classifications.

On August 8, 1995, the FDIC revised its regulations on insurance  assessments to
establish  a revised  assessment  rate  schedule of 4 to 31 cents per $100.00 of
deposits  in  replacement  of the then  existing  schedule of 23 to 31 cents per
$100.00 of deposits  subject to assessment by the Bank Insurance Fund (BIF). The
FDIC  maintained  the  current  assessment  rate  schedule of 23 to 31 cents per
$100.00 of deposits for institutions whose deposits are subject to assessment by
the Savings  Association  Insurance Fund (SAIF). The revised BIF schedule became
effective on June 1, 1995.  Assessments  collected  at the  previous  assessment
schedule that exceeded the amount due under the new schedule were refunded, with
interest,  from the  effective  date of the new  schedule.  As a  result,  a $41
million refund,  including interest, was received in 1995. On November 14, 1995,
the FDIC  further  reduced the rate  structure  for BIF  deposits by 4 cents per
$100.00 of deposits,  beginning  January  1996. As a result,  the  highest-rated
institutions  will pay only the statutory  annual  minimum rate of $2,000.00 for
FDIC  insurance.  Adequately  capitalized  banks  will pay a rate of 3 cents per
$100.00 of  deposits.  As of December 31, 1995,  the  corporation's  BIF deposit
assessment base was $63.4 billion and the corporation's  SAIF deposit assessment
base was $19.8 billion.  Various legislative  proposals related to the future of
the BIF and SAIF have been  under  consideration.  Several  of these  proposals,
including a proposal  previously approved by Congress that is understood to have
the support of the  President,  include a one-time  special  assessment for SAIF
deposits  (in the range of 70 cents to 85 cents per $100.00 of  assessable  SAIF
deposits,  with a discount for certain SAIF  deposits  held by BIF member banks)
and a  subsequent  comparable  and  reduced  level of annual  premiums  for SAIF
deposits.  It is not known when and if any such  proposal  or any other  related
proposal may be adopted.

Legislation  has been enacted  providing  that  deposits and certain  claims for
administrative  expenses and employee compensation against an insured depository
institution  would be afforded a priority  over other general  unsecured  claims
against such an institution,  including  federal funds and letters of credit, in
the "liquidation or other resolution" of such an institution by any receiver.

The Riegle-Neal  Interstate Banking and Branching Efficiency Act of 1994 (IBBEA)
authorized  interstate  acquisitions of banks and bank holding companies without
geographic  limitation  beginning September 27, 1995.  Beginning June 1, 1997, a
bank may merge with a bank in another state as long as neither of the states opt
out of interstate  branching  between the date of enactment of IBBEA and May 31,
1997. IBBEA further  provides that a state may enact laws permitting  interstate
merger transactions before June 1, 1997.

Various other legislative  proposals concerning the banking industry are pending
in Congress.  Given the uncertainty of the legislative process, we cannot assess
the impact of any such  legislation  on our  financial  condition  or results of
operations.

EARNINGS AND BALANCE SHEET ANALYSIS
(1994 COMPARED WITH 1993)

Combined net income applicable to common stockholders increased in 1994 to $1.33
billion before a redemption premium on preferred stock, or 14 percent from $1.17
billion in 1993. On a per common share basis, earnings before redemption premium
were $4.72 in 1994,  compared with $4.30 in 1993. After the redemption  premium,
net income  applicable to common  stockholders  was $1.29 billion,  or $4.58 per
common share in 1994.  The  redemption  premium was related to the redemption of
the corporation's series 1990 preferred stock.

Key factors in our 1994  performance  were a 7 percent growth in  tax-equivalent
net interest income; 14 percent loan growth; and continued improvement in credit
quality.  Tax-equivalent net interest income was $4.6 billion in 1994,  compared
with $4.3 billion in 1993.  Net loans  increased by $9.6 billion since  year-end
1993.  Commercial loans increased  throughout our banking region.  Consumer loan
growth was led by direct consumer

                                       14

<PAGE>



loans through the retail bank branches and credit cards.

Credit quality improvement included a $524 million net decrease in nonperforming
assets  compared  with year-end  1993,  to $887 million,  or 1.14 percent of net
loans and  foreclosed  properties  at December 31, 1994.  Another key measure of
credit quality is  charge-offs,  and net charge-offs in 1994 were .40 percent of
average net loans, compared with .78 percent in 1993.

Nonperforming  loans reduced interest income since the  contribution  from these
loans is eliminated or sharply  reduced.  In 1994, $70 million in gross interest
income would have been recorded if all  nonaccrual  and  restructured  loans had
been current in accordance  with their original  terms and had been  outstanding
throughout the period, or since origination if held for part of the period.  The
amount of interest income related to these assets and included in income in 1994
was $10 million.  However, the $524 million net decrease in nonperforming assets
since year-end 1993 reduced the negative impact on interest income in 1994.

The net interest margin was 4.75 percent in 1994,  compared with 4.82 percent in
1993.  The  average  rate  earned on earning  assets  was 7.67  percent in 1994,
compared  with 7.63 percent in 1993.  The average rate paid on  interest-bearing
liabilities was 3.46 percent in 1994 and 3.29 percent in 1993.

Noninterest  income was $1.6 billion in both 1994 and 1993.  Noninterest  income
included  $84  million in 1994 and $48 million in 1993 from the  disposition  of
segregated  assets acquired in connection with First Union's 1993 acquisition of
First American Metro Corp.

At December 31, 1994,  trading  account assets were $1.3 billion,  compared with
$802 million at year-end 1993.  Investments in commercial paper,  federal agency
securities,  U.S. Treasury notes and revaluation gains accounted for most of the
increase in trading account assets from year-end 1993.  These assets are carried
at market value.

Noninterest  expense was $3.7  billion in 1994,  compared  with $3.5  billion in
1993. The increase reflected growth in personnel, advertising and other expenses
related to our card products, capital management and capital markets initiatives
undertaken to improve  prospects for revenue growth, as well as expenses related
to acquisitions.  Partially offsetting these increases was a decline in mortgage
servicing  amortization.   Costs  related  to  environmental  matters  were  not
material.

Income taxes were $711 million in 1994,  compared with $579 million in 1993. The
increase resulted primarily from an increase in income before taxes.

Average  earning assets in 1994 were $95.8 billion,  an 8 percent  increase from
$88.3 billion in 1993.

At December 31, 1994, we had  securities  available for sale with a market value
of $11.5  billion,  compared  with a market  value of $14.5  billion at year-end
1993.  The market value of securities  available for sale was $396 million below
amortized  cost  at  year-end  1994.  As a  result,  a  $289  million  after-tax
unrealized loss was recorded as a reduction of stockholders'  equity at December
31, 1994.  The average rate earned on securities  available for sale in 1994 was
5.54 percent,  compared with 5.02 percent in 1993.  The average  maturity of the
portfolio was 3.40 years at December 31, 1994.

Investment  securities  amounted to $7.9 billion at both December 31, 1994,  and
December 31, 1993. The average rate earned on investment  securities in 1994 was
7.23 percent,  compared with 6.99 percent in 1993.  The average  maturity of the
portfolio  was 4.50  years at  December  31,  1994.  Gains  and  losses  in this
portfolio  in 1994 were  primarily  related to premiums  received on the call of
certain securities prior to their securities' maturity,  and sales of securities
downgraded in creditworthiness.

Net loans at December 31, 1994, were $77.8 billion,  compared with $68.3 billion
at year-end  1993.  Consumer loan growth  largely  reflected  strength in direct
lending.   The  fastest   growth  in  our  consumer   loan   portfolio   was  in
higher-yielding  credit  card  products.  This  was the  result  of a  targeted,
national solicitation effort that increased credit card outstandings 102 percent
in 1994. The increase also included $1.2 billion from First

                                       15

<PAGE>



Union's 1994 purchase accounting acquisitions.

The loan  portfolio  at  December  31,  1994,  was  composed  of 46  percent  in
commercial  loans and 54 percent in consumer  loans.  The  portfolio mix did not
change  significantly  from  year-end  1993.  At December 31, 1994,  unused loan
commitments  related to  commercial  and consumer  loans were $17.6  billion and
$13.2 billion, respectively.  Commercial and standby letters of credit were $3.1
billion.  At  December  31,  1994,  loan  participations  sold to other  lenders
amounted to $1.7 billion, and were recorded as a reduction of gross loans.

The average rate earned on loans in 1994 was 8.28  percent,  compared  with 8.33
percent in 1993. The average prime rate in 1994 was 6.81 percent,  compared with
6.00 percent in 1993. Loan yields lagged the increases in the prime rate.

Commercial  real estate loans  amounted to 15 percent of the total  portfolio at
December 31, 1994, and 17 percent at December 31, 1993. This portfolio  included
commercial  real estate mortgage loans of $9.5 billion at December 31, 1994, and
$9.3 billion at December 31, 1993.

At December 31, 1994, nonperforming assets were $887 million, or 1.14 percent of
net  loans and  foreclosed  properties,  compared  with  $1.4  billion,  or 2.06
percent,  at December 31, 1993. Loans or properties of less than $5 million each
made up 84 percent,  or $747 million,  of  nonperforming  assets at December 31,
1994. Of the rest,  nine loans or properties  between $5 million and $10 million
each  accounted for $61 million;  and four loans or properties  over $10 million
each accounted for $79 million.  Sixty-six percent of nonperforming  assets were
collateralized by real estate at December 31, 1994.

In addition to these nonperforming  assets, at December 31, 1994, accruing loans
90 days past due were $272  million,  compared with $213 million at December 31,
1993.  The  increase  in past due  loans  was  attributable  in part to the 1994
purchase accounting acquisitions.

Net  charge-offs  as a percentage of average net loans were .40 percent in 1994,
compared with .78 percent in 1993.

At December 31, 1994,  acquired  Southeast  Banks  segregated  assets and Howard
shared  loans  amounted to $259  million,  or $233  million net of a $26 million
allowance,  compared  with $635  million,  or $595  million net of a $40 million
allowance, at December 31, 1993. Segregated assets are included in other assets.

Core  deposits  were $81.0  billion at December  31, 1994,  compared  with $78.4
billion at December 31, 1993. This increase in core deposits primarily reflected
deposits acquired in the 1994 purchase accounting acquisitions.  In 1994 average
noninterest-bearing  deposits were 20 percent of average core deposits, compared
with 19 percent in 1993.  The  portion of core  deposits in  higher-rate,  other
consumer  time  deposits was 34 percent at December 31, 1994,  and 33 percent at
year-end 1993. Average core deposit balances in 1994 increased $2.9 billion from
1993 to $76.8  billion.  Average  balances in savings and NOW,  money market and
noninterest-bearing  deposits were higher when compared with the previous  year,
while other  consumer  time deposits  were lower.  Core deposits were  primarily
affected by the 1994 acquisitions,  and also were affected by branch closings or
consolidations,  seasonal  factors  and the rates  being  offered  for  deposits
compared to other investment opportunities.

Purchased  funds at December 31, 1994,  were $17.2  billion  compared with $12.3
billion at year-end 1993. Average purchased funds in 1994 were $15.1 billion, an
increase of 22 percent from $12.4 billion in 1993.



Long-term  debt was 51 percent of total  stockholders'  equity at  December  31,
1994,  compared  with 46 percent at December  31,  1993.  In 1994 we issued $200
million of two-year  floating rate senior notes and $450 million of subordinated
debt with rates  ranging from 6.375  percent to 8.77 percent and  maturities  of
either 10 or 15 years.  Proceeds  from these debt  issues  were used for general
corporate purposes.

In 1994 we redeemed  $15  million of  convertible  subordinated  debt that First
Union  assumed  in  the  August  1994   acquisition  of  BancFlorida   Financial
Corporation,  which  was  converted  into  approximately 437,000 shares

                                    16
<PAGE>

of First Union  common  stock  prior  to  redemption. In 1993 we redeemed $134
million of floating rate debt at par plus accrued interest.

At December 31, 1994, common stockholders' equity was $8.0 billion, an 8 percent
increase from $7.4 billion at December 31, 1993. Total stockholders'  equity was
$8.3 billion,  compared with $7.9 billion at year-end 1993. In 1994 we paid $218
million for the purchase in the open market of 5 million  shares of common stock
related to acquisitions and the conversion of debentures.

In  December  1994,  the board of  directors  elected  to redeem  all of the 6.3
million  outstanding shares of our series 1990 cumulative  perpetual  adjustable
rate preferred stock. The redemption occurred on March 31, 1995, at a redemption
price of $51.50 per share.  We recorded a  redemption  premium of $41 million in
the fourth quarter of 1994,  representing the difference between the $44.96 book
value of the series 1990 preferred stock and the $51.50 redemption price.

At December 31, 1994,  stockholders'  equity included a $289 million  unrealized
after-tax loss related to debt and equity securities.

In 1993, in connection with three pooling of interests  acquisitions,  we issued
29  million  shares  of  common  stock and  527,000  shares  of a new  series of
convertible class A preferred stock,  which were convertible into 680,000 shares
of First Union  common  stock.  In the second  quarter of 1993,  we redeemed the
convertible  class A preferred  stock,  most of which was converted  into common
stock before redemption.

At December 31, 1994,  the  corporation's  tier 1 and total capital  ratios were
7.76 percent and 12.94 percent,  respectively.  The corporation's leverage ratio
at December 31, 1994,  was 6.12  percent.  Each  subsidiary  bank had a leverage
ratio in excess of 5.68 percent at December 31, 1994. At December 31, 1994,  our
deposit- taking subsidiary banks met the capital and leverage ratio requirements
for "well capitalized" banks.

The  fair  value   depreciation  of  off-balance   sheet  derivative   financial
instruments  used to manage our interest  rate  sensitivity  was $623 million at
December 31, 1994,  compared with the fair value appreciation of $495 million at
December 31, 1993.

The  carrying  amount  of  financial  instruments  used for  interest  rate risk
management  includes  amounts  for  deferred  gains and  losses.  The  amount of
deferred  gains and losses from  off-balance  sheet  instruments  used to manage
interest rate risk was $15 million and $35 million, respectively, as of December
31, 1994. The $20 million of net deferred  losses reduced net interest income by
$18 million in 1995.



                                       17

<PAGE>


Table 1
CONSOLIDATED SUMMARIES OF INCOME, PER SHARE, AND BALANCE SHEET DATA
- ------------------------------------------------------------------------

<TABLE>
<CAPTION>

                                                                       Years Ended December 31,

                                                                         --------------------

(In thousands except per share data)            1995           1994            1993           1992           1991           1990
- -------------------------------------------  ------------  ------------   --------------  -------------  ------------   ------------

<S>                                        <C>               <C>              <C>            <C>           <C>            <C>      
CONSOLIDATED SUMMARIES OF INCOME
Interest income                            $   8,686,377     7,230,813        6,601,528      6,608,666     7,031,400      7,549,088
=========================================================  ============   ==============  =============  ============   ============
Interest income*                           $   8,791,826     7,352,023        6,736,036      6,752,660     7,199,405      7,740,412
Interest expense                               4,051,815     2,792,982        2,481,952      2,941,680     4,070,885      4,806,471
- -------------------------------------------  ------------  ------------   --------------  -------------  ------------   ------------
Net interest income*                           4,740,011     4,559,041        4,254,084      3,810,980     3,128,520      2,933,941
Provision for loan losses                        220,000       179,000          369,753        642,708       946,284        923,409
- -------------------------------------------  ------------  ------------   --------------  -------------  ------------   ------------
Net interest income after
     provision for loan losses*                4,520,011     4,380,041        3,884,331      3,168,272     2,182,236      2,010,532
Securities available for sale
     transactions                                 44,340         6,213           32,784         39,227        53,566         24,387
Investment security transactions                   4,818         4,006            7,435        (2,881)       155,048          7,884
Noninterest income                             1,847,350     1,565,694        1,541,569      1,360,202     1,254,635      1,028,755
Noninterest expense**                          4,092,469     3,746,857        3,536,346      3,443,524     2,777,665      2,564,124
- -------------------------------------------  ------------  ------------   --------------  -------------  ------------   ------------
Income before income taxes*                    2,324,050     2,209,097        1,929,773      1,121,296       867,820        507,434
Income taxes                                     788,420       711,444          578,912        278,514       129,843         59,868
Tax-equivalent adjustment                        105,449       121,210          134,508        143,994       168,005        191,324
- -------------------------------------------  ------------  ------------   --------------  -------------  ------------   ------------
Net income                                     1,430,181     1,376,443        1,216,353        698,788       569,972        256,242
Dividends on preferred stock                      26,390        46,020           45,553         53,040        51,746         47,151
- -------------------------------------------  ------------  ------------   --------------  -------------  ------------   ------------
Net income applicable to common
    stockholders before redemption premium     1,403,791     1,330,423        1,170,800        645,748       518,226        209,091
Redemption premium on preferred stock                           41,355            -              -             -              -
                                              -
- -------------------------------------------  ------------  ------------   --------------  -------------  ------------   ------------
Net income applicable to common
    stockholders after redemption premium  $   1,403,791     1,289,068        1,170,800        645,748       518,226        209,091
=========================================================  ============   ==============  =============  ============   ============

PER COMMON SHARE DATA
Net income before redemption premium       $        5.04          4.72             4.30           2.53          2.34            .97
Net income after redemption premium        $        5.04          4.58             4.30           2.53          2.34            .97
Average common shares                        278,677,119   281,662,617      272,438,239    255,384,145   221,469,355    215,503,124
Average common stockholders' equity***     $   8,412,020     7,869,710        6,781,863      5,723,532     4,554,234      4,301,110
Common stock price
     High                                         58 7/8        47 5/8           51 1/2         44 7/8        30 7/8         21 3/4
     Low                                          41 3/8        39 3/8           37 7/8         29 1/2        13 3/4         13 7/8
     Year-end                              $      55 5/8        41 3/8           41 1/4         43 5/8            30         15 3/8
         To earnings ratio****                     11.04 X        8.76             9.60          17.25         12.82          15.85
         To book value                               174 %         147              154            187           141             78
Cash dividends                             $        1.96          1.72             1.50           1.28          1.12           1.08
Book value                                         31.89         28.19            26.71          23.36         21.21          19.83

BALANCE SHEET DATA
Assets                                       131,879,873   113,529,201      104,549,554     95,308,328    89,488,406     83,698,754
Long-term debt                             $   7,120,947     4,242,137        3,675,002      3,732,768     3,549,815      2,967,847
=========================================================  ============   ==============  =============  ============   ============
</TABLE>

    *Tax-equivalent.
   **Includes merger-related restructuring charges of $94,446,000
     ($72,826,000 after tax) in the fourth quarter of 1995.
  ***Average common stockholders' equity excludes average net unrealized gains
     or losses on debt and equity securities.
****Based on net income applicable to common stockholders before redemption
    premium.



                                       T-1

<PAGE>




Table 2
NONINTEREST INCOME
- --------------------------------------------------------

<TABLE>
<CAPTION>

                                                                           Years Ended December 31,
                                                                                --------------

(In thousands)                                  1995         1994           1993        1992           1991         1990
- ------------------------------------------- -----------  -------------  -----------  -----------    ----------  -----------

<S>                                          <C>          <C>              <C>          <C>           <C>          <C>
Trading account profits                      $   69,407   $   51,672       59,939       39,593        32,305       22,397
Service charges on deposit accounts             615,552      580,271      572,625      525,428       407,481      344,463
Mortgage banking income                         149,585       88,436      150,896      164,832       143,734      109,404
Capital management income                       397,191      330,416      306,392      263,771       216,910      187,717
Securities available for sale transactions       44,340        6,213       32,784       39,227        53,566       24,387
Investment security transactions                  4,818        4,006        7,435       (2,881)      155,048        7,884
Fees for other banking services*                159,571      130,992      100,122       79,891          --           --
Merchant discounts                              100,580       89,508       79,452       75,316        64,216       63,629
Insurance commissions                            53,843       48,076       46,717       45,959        48,755       51,205
Sundry income                                   301,621      246,323      225,426      165,412       341,234      249,940
- ------------------------------------------   ----------   ----------   ----------   ----------    ----------   ----------

           Total                             $1,896,508   $1,575,913    1,581,788    1,396,548     1,463,249    1,061,026
                                             ==========   ==========   ==========   ==========    ==========   ==========
</TABLE>

* Information not available prior to 1992.


Table 3
NONINTEREST EXPENSE
- --------------------------------------------------------

<TABLE>
<CAPTION>

                                                                        Years Ended December  31,
                                                                              --------------

(In thousands)                                        1995         1994          1993        1992          1991        1990
- ----------------------------------------------     ----------   ----------   -----------  ----------   ----------   ----------

<S>                                               <C>           <C>           <C>          <C>          <C>          <C>
Personnel expense
    Salaries                                      $1,615,310    $1,435,702    1,321,416    1,218,612    1,053,789    1,034,820
    Other benefits                                   346,842       337,140      302,533      255,531      210,385      203,362
- -----------------------------------------------   ----------    ----------   ----------   ----------   ----------   ----------
            Total                                  1,962,152     1,772,842    1,623,949    1,474,143    1,264,174    1,238,182
Occupancy                                            352,551       352,721      341,847      345,997      317,238      280,537
Equipment rentals, depreciation and maintenance      320,036       270,157      233,572      208,481      174,909      182,401
Advertising                                           72,205        64,737       44,390       37,545       31,967       34,984
Telephone                                             86,798        76,249       71,392       69,679       64,120       66,431
Travel                                                78,330        61,336       50,157       39,813       30,133       31,367
Postage                                               63,450        55,697       54,619       55,207       49,167       41,147
Printing and office supplies                          75,827        67,803       69,989       48,351       36,541       46,818
FDIC insurance                                       120,489       183,580      181,593      163,623      126,263       69,818
Other insurance                                       24,756        19,707       24,548       26,549       25,596       26,901
Professional fees                                    176,359       169,461       95,267       98,240       79,073       62,225
Data processing                                       71,025        72,138       89,640       78,864       67,388       33,182
Owned real estate expense                             13,981        34,544       69,050      205,963      110,471       64,371
Mortgage servicing amortization                       24,749        23,525      106,942       37,422       27,149       23,448
Other amortization                                   228,951       162,609      130,969      106,283       84,992       91,508
Merger-related restructuring charges                  94,446          --           --           --           --           --
Sundry                                               326,364       359,751      348,422      447,364      288,484      270,804
- -----------------------------------------------   ----------    ----------   ----------   ----------   ----------   ----------

            Total                                 $4,092,469    $3,746,857    3,536,346    3,443,524    2,777,665    2,564,124
                                                  ==========    ==========   ==========   ==========   ==========   ==========

Overhead efficiency ratio*                             61.67%        61.07        60.60        66.13        60.49        64.18
                                                  ==========    ==========   ==========   ==========   ==========   ==========

</TABLE>

*The overhead  efficiency  ratio is equal to noninterest  expense divided by net
operating  revenue.  Net operating revenue is equal to the sum of tax-equivalent
net interest income and noninterest income.





                                       T-2

<PAGE>


Table 4
SELECTED LINES OF BUSINESS*
- ------------------------------

<TABLE>
<CAPTION>

                                              First Union      Other
                                        Card  Home Equity   Consumer     Capital      Capital     Mortgage
(Dollars in thousands)              Products         Bank    Banking     Markets   Management      Banking
- ------------------------------    ----------- ----------- ---------- ----------- ------------ -------------
<S>                              <C>           <C>        <C>          <C>        <C>           <C>
Income Statement Data
     Interest income**           $   708,778      278,857  1,126,471     922,941       22,842    1,094,653
     Interest expense                281,195      159,361    601,220     671,690        1,220      808,680
     Provision for loan losses       212,708        6,361     62,166      29,354          124       25,137
     Noninterest income              107,994       30,035     26,352     265,428      397,191      149,585
- ------------------------------    ---------- ------------- --------- ----------- ------------ -------------

Other Data
     Net charge-offs                 171,977        3,569     49,152       8,153           -         5,439
     Average loans, net            4,827,681    2,664,311 10,988,757   7,442,955      110,277   13,798,477
     Nonperforming assets             13,066       10,640     82,414     118,177           -       101,581
     Average deposits                     -            -          -    2,317,510      579,173           -
     Assets under care                    -            -          -           -    51,226,399           -
     Assets under management              -            -          -           -    45,500,000           -
     Loans serviced                       -            -          -           -            -    51,505,000
     Origination volume          $ 6,397,661    1,224,558  6,162,978          -            -     3,800,668
     Locations                         1,290          143      1,296       1,304        1,485        1,311
==============================    ========== ============ ========== =========== ============ =============

</TABLE

  *The information contained herein represents
selected lines of business data other than commercial
lending and branch operations.  Certain
    information is prepared from internal management
reports.
**Tax-equivalent.




Table 5
INTERNAL CAPTIAL GROWTH AND  DIVIDEND PAYOUT RATIOS


</TABLE>
<TABLE>
<CAPTION>

                                                                        Years Ended December 31,

                                                     1995         1994         1993         1992         1991         1990

<S>                                                 <C>          <C>          <C>          <C>          <C>          <C>
INTERNAL CAPITAL GROWTH*
    Assets to stockholders' equity                  13.83 X      12.86        13.64        14.43        16.49        17.19
                                      X
    Return on assets                                 1.21 %       1.29         1.22         .77          .68          .31

    Return on total stockholders' equity (a)        16.59 %      16.44        16.66        11.13        11.21         5.38
                                      X
    Earnings retained                               63.00 %      63.57        67.14        54.88        52.81        (2.50)

    Internal capital growth (a)                     10.45 %      10.45        11.18         6.11         5.92        (.13)

DIVIDEND PAYOUT RATIOS ON
    Common shares                                   35.82 %      34.16        30.25        40.61        41.91       103.06

    Preferred and common shares                     37.00 %      36.43        32.86        45.12        47.19       102.50

Return on common stockholders' equity
    before redemption premium** (a)                 16.69 %      16.91        17.26        11.28        11.38         4.86

Return on common stockholders' equity
    after redemption premium** (a)                  16.69 %      16.38        17.26        11.28        11.38         4.86

</TABLE>

(a) The determination of these ratios exclude average net unrealized gains
    or losses on debt and equity securities.

 *  Based on average balances and net income.

**  Based on average balances and net income applicable to common stockholders.


                                       T-3

<PAGE>



Table 6
SELECTED QUARTERLY DATA
- --------------------------------------------------------
(Unaudited)
<TABLE>
<CAPTION>


                                                               1995                                       1994
                                                          ---------------                             ---------------
(In thousands except
     per share data)                              Fourth     Third      Second    First      Fourth     Third     Second     First
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                         <C>           <C>         <C>       <C>        <C>       <C>       <C>         <C>

Consolidated Net Income
   Interest income                           $  2,278,414  2,252,435  2,132,530 2,022,998  1,952,073  1,844,459 1,757,056  1,677,225
   Interest expense                             1,111,571  1,068,367    976,328   895,549    823,355    714,878   654,326    600,423
- ------------------------------------------------------------------------------------------------------------------------------------
   Net interest income                          1,166,843  1,184,068  1,156,202 1,127,449  1,128,718  1,129,581 1,102,730  1,076,802
   Provision for loan losses                       64,500     59,000     54,000    42,500     40,000     45,000    45,000     49,000
- ------------------------------------------------------------------------------------------------------------------------------------
   Net interest income after                    1,102,343  1,125,068  1,102,202 1,084,949  1,088,718  1,084,581 1,057,730  1,027,802
     provision for loan losses
   Securities available for sale                   15,701      9,718      8,213    10,708    (5,917)      1,957     1,791      8,382
     transactions
   Investment security transactions                   777      2,591      1,233       217        411      2,286       694        615
   Noninterest income                             545,343    466,754    431,442   403,811    417,804    400,595   372,387    374,908
   Noninterest expense*                         1,137,294  1,018,641    979,992   956,542    976,559    945,850   917,203    907,245
- ------------------------------------------------------------------------------------------------------------------------------------
   Income before income taxes*                    526,870    585,490    563,098   543,143    524,457    543,569   515,399    504,462
   Income taxes                                   191,508    204,909    198,704   193,299    177,322    186,799   174,186    173,137
- ------------------------------------------------------------------------------------------------------------------------------------
   Net income                                     335,362    380,581    364,394   349,844    347,135    356,770   341,213    331,325
   Dividends on preferred stock                     4,084      4,956      5,113    12,237     12,039     11,777    11,347     10,857
- ------------------------------------------------------------------------------------------------------------------------------------
   Net income applicable to common
     stockholders before redemption premium       331,278    375,625    359,281   337,607    335,096    344,993   329,866    320,468
   Redemption premium on preferred stock               -         -          -         -       41,355         -         -          -
- ------------------------------------------------------------------------------------------------------------------------------------
   Net income applicable to common
     stockholders after redemption premium  $     331,278    375,625   359,281   337,607    293,741    344,993   329,866    320,468
====================================================================================================================================

Per Common Share Data
  Net income before redemption premium     $        1.19       1.36       1.30      1.19       1.17       1.21      1.19       1.15
  Net income after redemption premium               1.19       1.36       1.30      1.19       1.03       1.21      1.19       1.15
  Cash dividends                                     .52        .52        .46       .46        .46        .46       .40        .40
  Common stock price
     High                                         58 7/8     51 3/8     49 3/4    45 1/8     45 1/4     47 1/4    47 5/8     43 3/4
     Low                                          49 5/8     45 1/4     42 7/8    41 3/8     39 3/8     43 1/4    41 1/4     39 3/4
     Quarter-end                           $      55 5/8     51         45 1/4    43 3/8     41 3/8     43 1/4    46 1/8     41 5/8
====================================================================================================================================

Selected Ratios**
  Return on assets***                               1.06 %     1.25       1.28      1.27       1.25       1.33      1.30       1.30
  Return on common stockholders' equity
    before redemption premium****                  15.13      17.84      17.32     16.52      16.04      17.03     17.31      17.34
  Return on common stockholders' equity
    after redemption premium****                   15.13      17.84      17.32     16.52      14.06      17.03     17.31      17.34
  Stockholders' equity to assets                    7.11 %     7.07       7.39      7.40       7.74       7.89      7.67       7.79
====================================================================================================================================

First Union Corporation, As Originally
   Reported
  Net interest income                        $   827,789    841,117    814,187   779,683    779,298    776,519   751,293    726,605
  Net income                                     272,015    255,016    249,136   236,909    231,549    241,752   229,620    222,459
  Net income applicable to common
    stockholders before redemption premium       272,015    255,016    249,136   229,880    224,718    235,157   223,419    216,733
  Net income applicable to common
    stockholders after redemption premium        272,015    255,016    249,136   229,880    183,363    235,157   223,419    216,733
  Net income per common share
     before redemption premium                     1.58        1.50       1.45      1.32       1.28       1.35      1.32       1.27
  Net income per common share
     after redemption premium               $      1.58        1.50       1.45      1.32       1.04       1.35      1.32       1.27
====================================================================================================================================
</TABLE>

    *Includes merger-related restructuring charges of
     $94,446,000 ($72,826,000 after tax) in the fourth
     quarter of 1995.
   **Based on average balances.
  ***Based on net income.
 ****Based on net income applicable to common
     stockholders, excluding average net unrealized gains
     (losses) on debt and equity securities.




                          T-4
<PAGE>


Table 7
SELECTED SIX-YEAR DATA*
- --------------------------------------------------------
<TABLE>
<CAPTION>


                                                                             Years Ended December 31,

(Dollars in thousands)                       1995           1994              1993             1992          1991          1990
- ---------------------------------------  -----------------------------   ----------------------------------------------------------
<S>                                  <C>              <C>               <C>              <C>          <C>            <C>

MORTGAGE LOAN PORTFOLIO
    PERMANENT LOAN ORIGINATIONS
         Residential
             Direct                    $     2,879,420      3,569,451         6,276,720      4,549,392     2,206,796     1,832,758
             Wholesale                         428,071        933,214         2,431,455      2,641,656     2,657,534     2,092,646
- ---------------------------------------  -----------------------------   ----------------------------------------------------------
                 Total                       3,307,491      4,502,665         8,708,175      7,191,048     4,864,330     3,925,404
         Income property                       493,177        443,356           238,199        263,749       266,518       237,980
- ---------------------------------------  -----------------------------   ----------------------------------------------------------
                 Total                 $     3,800,668      4,946,021         8,946,374      7,454,797     5,130,848     4,163,384
======================================================================   ==========================================================

    VOLUME OF LOANS SERVICED
         Residential                   $    50,047,000     32,677,000        32,786,000     22,528,000    22,161,000    17,878,000
         Income property                     1,458,000      1,537,000         1,972,000      1,848,000     1,951,000     1,534,000
- ---------------------------------------  -----------------------------   ----------------------------------------------------------
                 Total                 $    51,505,000     34,214,000        34,758,000     24,376,000    24,112,000    19,412,000
======================================================================   ==========================================================

NUMBER OF OFFICES
    Banking                                      1,964          1,340             1,303            898         1,004           768
    Other                                          190            222               222            235           209           285
- ---------------------------------------  -----------------------------   ----------------------------------------------------------
                Total offices                    2,154          1,562             1,525          1,133         1,213         1,053
=======================================  =============================   ==========================================================

OTHER DATA
    ATMs                                         2,123          1,242             1,189            847           943           707
    Employees                                   44,536         31,858            32,861         23,459        24,203        20,521
    Common stockholders                         89,257         54,236            58,670         37,955        33,456        34,951
=======================================  =============================   ==========================================================
</TABLE>

     *1990-1994 not restated for pooling of interests acquisitions.

Table 8
GROWTH THROUGH ACQUISITIONS
- ------------------------------------------------
<TABLE>
<CAPTION>


                                                         Loans,
(In thousands)                             Assets        net       Deposits
- -------------------------------------  ----------------------------------------
<S>                                   <C>            <C>        <C>

December 31, 1989, as reported       $     45,506,847   31,600,776  31,531,770
Pooling of interests acquisition           30,727,815   19,631,808  22,872,460
- -------------------------------------  ----------------------------------------
December 31, 1989, as restated             76,234,662   51,232,584  54,404,230
1990 acquisition                            7,946,973    4,174,478   5,727,330
Growth in operations                        (482,881)    (826,039)   1,142,818
- -------------------------------------  ----------------------------------------

December 31, 1990, as reported             83,698,754   54,581,023  61,274,378
1991 acquisitions                          12,322,456    7,025,621   9,921,421
Reduction in operations                   (6,532,804)  (2,881,547)   1,198,974
- -------------------------------------  ----------------------------------------

December 31, 1991, as reported             89,488,406   58,725,097  72,394,773
1992 acquisitions                           3,739,039    1,773,797   3,645,316

Growth (reduction) in operations            2,080,883    (197,432)     115,711

- -------------------------------------  ----------------------------------------

December 31, 1992, as reported             95,308,328   60,301,462  76,155,800
1993 acquisitions                           7,785,479    4,380,362   6,302,873
Growth (reduction) in operations            1,455,747    3,581,264   (573,240)
- -------------------------------------  ----------------------------------------

December 31, 1993, as reported            104,549,554   68,263,088  81,885,433
1994 acquisitions                           4,595,762    1,238,703   4,026,375
Growth in operations                        4,383,885    8,329,202   1,953,317
- ------------------------------------- --------------- ------------------------

December 31, 1994, as reported            113,529,201   77,830,993  87,865,125
1995 acquisitions                          10,254,013    7,537,477   7,252,524
Growth  (reduction)  in operations          8,096,659    5,194,410 (2,562,431)
- -------------------------------------  ----------------------------------------

December 31, 1995, as reported       $    131,879,873   90,562,880  92,555,218
===============================================================================
</TABLE>

Acquisitions (those greater than $3.0 billion in acquired assets and/or
deposits) include the purchase acquisitions of Florida National Banks of
Florida, Inc. in 1990 and the Southeast Banks transaction in 1991; the pooling
of interests acquisition of Dominion Bankshares Corporation in 1993; the
purchase acquisitions of Georgia Federal Savings Bank, FSB and First American
Metro Corp. in 1993; the purchase acquisition of American Savings of Florida,
FSB in 1995; and the pooling of interests acquisition of First Fidelity
Bancorporation on on January 1, 1996. Acquisitions consummated by acquired
companies are not included herein.



                          T-5

<PAGE>




Table 9
SECURITIES AVAILABLE FOR SALE
- --------------------------------------------------------
<TABLE>
<CAPTION>

                                                                                                                         Average
December 31, 1995                    1 Year      1-5      5-10    After 10              Gross Unrealized   Amortized     Maturity
(In thousands)                      or Less    Years     Years     Years      Total     Gains    Losses      Cost       in Years
- ---------------------------------------------------------------------------------------------------------------------------------
<S>                             <C>           <C>        <C>        <C>      <C>        <C>        <C>    <C>           <C>


Market Value
    U.S. Treasury                 $1,507,112  1,443,582      4,440    3,799  2,958,933   (6,415)    7,036  2,959,554     1.58
    U.S. Government agencies         795,915  5,978,720  1,724,404    4,925  8,503,964 (110,206)    8,318  8,402,076     3.75
    CMOs                             847,785  3,727,165    179,355      940  4,755,245  (34,593)   18,082  4,738,734     2.49
    State, county and municipal          -        2,149      1,384    9,375     12,908      -         201     13,109    14.50
    Other                            241,536    951,782     96,173  673,158  1,962,649  (97,253)   14,029  1,879,425     3.50
- ---------------------------------- ---------------------------------------------------------------------------------------------
        Total                     $3,392,348 12,103,398  2,005,756  692,197 18,193,699 (248,467)   47,666 17,992,898     3.03
====================================================================================================================

Market Value
    Debt securities               $3,392,348 12,103,398  2,005,756  104,120 17,605,622 (174,872)   46,818 17,477,568
    Sundry securities                    -         -          -     588,077    588,077  (73,595)      848    515,330
- ---------------------------------- ---------------------------------------------------------------------------------
        Total                     $3,392,348 12,103,398  2,005,756  692,197 18,193,699 (248,467)   47,666 17,992,898
====================================================================================================================

Amortized Cost
    Debt securities               $3,374,168 12,014,119  1,984,974  104,307 17,477,568
    Sundry securities                    -         -          -     515,330    515,330
- ---------------------------------- ---------------------------------------------------
        Total                     $3,374,168 12,014,119  1,984,974  619,637 17,992,898
======================================================================================

Weighted Average Yield
    U.S. Treasury                       6.66%     5.39       7.67     8.02       6.06
    U.S. Government agencies            6.69      6.67       6.57     6.82       6.67
    CMOs                                7.19      6.97       7.27     6.18       6.59
    State, county and municipal           -       8.80      10.24    10.28      10.03
    Other                               7.85      5.26      10.92     4.15       5.39
        Consolidated                    6.80%     6.40       6.81     6.09       6.42
=====================================================================================
</TABLE>


<TABLE>
<CAPTION>

                                                                                                                        Average
December 31, 1994                     1 Year     1-5      5-10     After 10               Gross Unrealized  Amortized   Maturity
(In thousands)                       or Less    Years     Years      Years      Total     Gains     Losses     Cost     in Years
- --------------------------------------------------------------------------------------------------------------------------------
<S>                                <C>        <C>      <C>        <C>         <C>        <C>      <C>       <C>        <C>

Market Value
    U.S. Treasury                   $1,213,646 2,953,338     2,970      -      4,169,954       (9) 154,020   4,323,965     1.70
    U.S. Government agencies           370,462 1,195,754 2,548,803   126,771   4,241,790   (9,804) 199,197   4,431,183     5.34
    CMOs                               107,156 1,166,164    75,407    21,928   1,370,655     (257)  45,777   1,416,175     3.04
    State, county and municipal           -        1,750     1,348    10,122      13,220      (24)     417      13,613     8.50
    Other                               85,333 1,294,705    20,345   337,640   1,738,023  (56,823)  63,555   1,744,755     2.83
- ------------------------------------ ------------------------------ --------- ----------- --------------------------------------
        Total                       $1,776,597 6,611,711 2,648,873   496,461  11,533,642  (66,917) 462,966  11,929,691     3.40
=================================================================== ========= =========== ======================================

Market Value
    Debt securities                 $1,776,597 6,611,711 2,648,873   182,344  11,219,525  (12,884) 454,023  11,660,664
    Sundry securities                     -         -         -      314,117     314,117  (54,033)   8,943     269,027
- ------------------------------------ ------------------------------ --------- ----------- ------------------------------
        Total                       $1,776,597 6,611,711 2,648,873   496,461  11,533,642  (66,917) 462,966  11,929,691
=================================================================== ========= =========== ==============================

Amortized Cost
    Debt securities                 $1,788,551 6,883,740 2,809,470   178,903  11,660,664
    Sundry securities                     -         -         -      269,027     269,027
- ------------------------------------ ------------------------------ --------- -----------
        Total                       $1,788,551 6,883,740 2,809,470   447,930  11,929,691
=================================================================== ========= ===========

Weighted Average Yield
    U.S. Treasury                         7.26%     5.65      6.05        -         6.10
    U.S. Government agencies              6.61      6.08      5.89      6.99        6.03
    CMOs                                  5.47      5.33      5.32      6.34        5.35
    State, county and municipal           -         9.09      8.08     10.54       10.11
    Other                                 7.24      6.97      5.91      4.88        6.62
        Consolidated                      7.01%     5.93      5.87      5.64        6.07
=================================================================== =======================
</TABLE>

                          T-6

<PAGE>

<TABLE>
<CAPTION>

                                                                                                                            Average
December 31, 1993                   Year        1-5        5-10      After 10               Gross Unrealized      Market   Maturity
(In thousands)                     or Less      Years      Years       Years        Total    Gains       Losses     Value  in Years
- ---------------------------------- -------------------------------------------------------------------------------------------------
<S>                               <C>          <C>        <C>          <C>     <C>         <C>       <C>        <C>         <C>
Carrying Value
    U.S. Treasury                 $3,335,359    2,355,889      8,445    3,336   5,703,029    3,609    (49,334)   5,657,304   1.35
    U.S. Government agencies         281,106    2,216,818  1,878,133      633   4,376,690   44,412     (6,403)   4,414,699   3.98
    CMOs                           1,017,691    1,377,790        106     -      2,395,587   13,852     (9,157)   2,400,282   1.40
    State, county and municipal         -           1,577      1,589   11,037      14,203      441        -         14,644   8.65
    Other                            453,981    1,124,617     35,680  297,876   1,912,154   99,616     (6,748)   2,005,022   2.47
- ---------------------------------- ---------------------------------------------------------------------------------------
        Total                     $5,088,137    7,076,691  1,923,953  312,882  14,401,663  161,930    (71,642)  14,491,951   2.31
==================================================================================================================================

Carrying Value
    Debt securities               $5,088,137    7,076,691  1,923,953   16,433  14,105,214  123,032    (64,947)  14,163,299
    Sundry securities                   -            -          -     296,449     296,449   38,898     (6,695)     328,652
- ---------------------------------- ----------------------------------------------------------------------------------------
        Total                     $5,088,137    7,076,691  1,923,953  312,882  14,401,663  161,930    (71,642)  14,491,951
===========================================================================================================================

Market Value
    Debt securities               $5,089,468    7,120,270  1,937,263      16,298    14,163,299
    Sundry securities                   -            -          -        328,652       328,652
- ---------------------------------- ------------------------------------------------------------
        Total                     $5,089,468    7,120,270  1,937,263     344,950    14,491,951
===============================================================================================

Weighted Average Yield
    U.S. Treasury                       3.95%        5.21       4.53        8.24          4.47
    U.S. Government agencies            4.86         6.32       5.67        6.71          5.95
    CMOs                                5.05         5.28       3.85        -             5.18
    State, county and municipal         -            8.30       6.04       10.56          9.83
    Other                               5.15         7.70       5.74        7.54          7.03
        Consolidated                    4.33%        5.97       5.67        7.66          5.39
================================== ===========================================================
</TABLE>

Included in "U.S. Government agencies" and "Other" at December 31, 1995, are
$1,101,704,000 of securities that are denominated in currencies other than the
U.S. dollar. The currency exchange rates were hedged utilizing both on and
off-balance sheet instruments to minimize the exposure to currency revaluation
risks. At December 31, 1995, these securities had a weighted average maturity of
2.92 years and a weighted average yield of 6.10 percent. The weighted average
U.S. equivalent yield for comparative purposes of these securities was 7.50
percent based on a weighted average funding cost differential of 1.40 percent.

Expected maturities will differ from contractual maturities because borrowers
may have the right to call or prepay obligations with or without call or
prepayment penalties. The aging of mortgage-backed securities is based on their
weighted average maturities. Average maturity in years excludes preferred and
common stocks and money market funds.

Weighted average yields are based on amortized cost. Yields related to
securities exempt from both federal and state income taxes, federal income taxes
only or state income taxes only are stated on a fully tax-equivalent basis. They
are reduced by the nondeductible portion of interest expense, assuming a federal
tax rate of 35 percent; a North Carolina state tax rate of 7.75 percent in 1995,
7.8275 percent in 1994, and 7.905 percent in 1993; a Georgia and Tennessee state
tax rate of 6 percent; a South Carolina state tax rate of 4.5 percent; a Florida
state tax rate of 5.5 percent; a Maryland state tax rate of 7 percent; and a
Washington, D.C. tax rate of 9.975 percent in 1995 and 10.25 percent in 1994 and
1993, respectively.

There were commitments to purchase securities at a cost of $358,825,000 that had
a market value of $360,254,000 at December 31, 1995. Commitments to sell
securities at December 31, 1995 had a carrying value of $321,089,000. There were
commitments to purchase securities at a cost of $5,551,000 that had a market
value of $5,547,000 at December 31, 1994. There were no commitments to sell
securities. Securities available for sale at December 31, 1993 include the
carrying value of $513,390,000 of securities which have been sold for future
settlement. Gross gains and losses from sales are accounted for on a trade date
basis. Gross gains and losses realized on the sale of debt securities in 1995
were $68,980,000 and $41,654,000, respectively and on sundry securities
$17,091,000 and $77,000, respectively. Gross gains and losses realized on the
sale of debt securities in 1994 were $37,924,000 and $44,607,000, respectively,
and on sundry securities $14,557,000 and $1,661,000, respectively. Gross gains
and losses realized on the sale of debt securities in 1993 were $36,353,000 and
$10,195,000, respectively, and on sundry securities $6,802,000 and $176,000,
respectively.



                          T-7
<PAGE>

<TABLE>
<CAPTION>


Table 10
INVESTMENT SECURITIES
- --------------------------------------------------------

                                                                                                                             Average
December 31, 1995                            1 Year     1-5      5-10    After 10             Gross Unrealized     Market   Maturity
(In thousands)                               or Less   Years    Years     Years      Total    Gains     Losses      Value   in Years
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                    <C>           <C>     <C>      <C>         <C>       <C>        <C>      <C>         <C>


Carrying Value
     U.S. Government agencies            $    80,287   950,270  236,183      -     1,266,740   32,411   (1,157)   1,297,994     3.59
     CMOs                                     59,410   546,111     -         -       605,521   12,443       (1)     617,963     2.95
     State, county and municipal             286,591   273,754  170,614   446,052  1,177,011  131,805   (3,226)   1,305,590     7.54
     Other                                     3,825     2,600   16,821    67,098     90,344    7,713       (2)      98,055    11.54
- -----------------------------------------  --------------------------------------------------------------------------------
         Total                           $   430,113 1,772,735  423,618   513,150  3,139,616  184,372   (4,386)   3,319,602     5.15
====================================================================================================================================

Carrying Value
     Debt securities                     $   430,113 1,772,735  423,618   497,309  3,123,775  184,372   (4,386)   3,303,761
     Sundry securities                           -        -        -       15,841     15,841     -         -         15,841
- -----------------------------------------  ---------------------------------------------------------------------------------
         Total                           $   430,113 1,772,735  423,618   513,150  3,139,616  184,372   (4,386)   3,319,602
============================================================================================================================

Market Value
      Debt securities                    $   438,097 1,828,457  453,150   584,057  3,303,761
      Sundry securities                          -        -        -       15,841     15,841
- -----------------------------------------  --------------------------------------------------
         Total                           $   438,097 1,828,457  453,150   599,898  3,319,602
=============================================================================================

Weighted Average Yield
      U.S. Government agencies                  7.29%     7.71     7.87      -          7.71
      CMOs                                      7.37      7.20     -         -          7.22
      State, county and municipal               9.55     10.84    11.25     11.80      10.95
      Other                                     6.81      7.80     7.50      9.21       8.75
          Consolidated                          8.81%     8.03     9.22     11.46       8.86
=========================================  ==================================================
</TABLE>



<TABLE>
<CAPTION>


                                                                                                                             Average
December 31, 1994                     1 Year         1-5        5-10      After 10              Gross  Unrealized   Market  Maturity
(In thousands)                        or Less       Years       Years       Years     Total     Gains     Losses     Value  in Years
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                              <C>            <C>        <C>        <C>        <C>        <C>         <C>        <C>      <C>

Carrying Value
     U.S. Treasury                  $   56,236     255,455       3,986      3,481    319,158        94   (14,788)    304,464   2.66
     U.S. Government agencies          837,468   1,396,876   1,409,971     16,409  3,660,724    10,676  (136,301)  3,535,099   4.20
     CMOs                              149,476   1,280,403     145,952      5,346  1,581,177        17   (63,111)  1,518,083   3.37
     State, county and municipal       528,855     449,800     225,968    542,472  1,747,095    95,491    (8,890)  1,833,696   6.13
     Other                             133,127     185,587      20,827    269,034    608,575     7,759   (15,685)    600,649   5.91
                                    ----------  ----------  ---------- ---------- ---------- --------- ---------  ----------   -----
         Total                      $1,705,162   3,568,121   1,806,704    836,742  7,916,729   114,037  (238,775)  7,791,991   4.50
                                    ==========  ==========  ========== ========== ========== ========= =========  ==========   =====

Carrying Value
     Debt securities                $1,705,162   3,568,121   1,806,704    658,592  7,738,579   110,485  (235,398)  7,613,666
     Sundry securities                    --          --          --      178,150    178,150     3,552    (3,377)    178,325
                                    ----------  ----------  ---------- ---------- ---------- --------- ---------  ----------
         Total                      $1,705,162   3,568,121   1,806,704    836,742  7,916,729   114,037  (238,775)  7,791,991
                                    ==========   ==========  ========== ========= ========== ========= ========== ==========

Market Value
      Debt securities               $1,667,535   3,473,709   1,769,848    702,574  7,613,666
      Sundry securities                   --          --          --      178,325    178,325
                                    ----------   ----------  ---------- --------- ----------
         Total                      $1,667,535   3,473,709   1,769,848    880,899  7,791,991
                                    ==========   ==========  ========== ========= ==========

Weighted Average Yield
      U.S. Treasury                       4.52%       7.26        8.90       4.48      4.57
      U.S. Government agencies            5.52        6.38        7.32       6.89      6.55
      CMOs                                5.64        6.24        6.57       6.86      6.22
      State, county and municipal        10.27        9.74       10.97      12.20     10.83
      Other                               5.28        6.36        7.22       7.41      6.62
          Consolidated                    6.95%       7.72       10.51       6.62      7.35
                                     =========   ==========  ==========  ========     =====

</TABLE>


                          T-8
<PAGE>

<TABLE>
<CAPTION>

                                                                                                                         Average
December 31, 1993                      1 Year       1-5      5-10     After 10             Gross Unrealized    Market   Maturity
(In thousands)                         or Less     Years     Years     Years    Total      Gains     Losses    Value     in Years
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                                <C>        <C>        <C>       <C>        <C>       <C>       <C>       <C>         <C>

Carrying Value
     U.S. Treasury                  $  122,178    267,080     2,498     3,585   395,341       460      (39)    395,762    1.63
     U.S. Government agencies        1,540,583  2,646,578   166,280     3,209 4,356,650    81,740   (5,342)  4,433,048    1.96
     CMOs                               79,311    322,388    41,095      --     442,794       579     (248)    443,125    2.74
     State, county and municipal       162,145    660,358   391,032   693,556 1,907,091   227,178   (1,187)  2,133,082    7.26
     Other                             197,327    379,998    13,629   241,633   832,587    15,755     (981)    847,361    2.91
                                    ---------- ---------- --------- --------- --------- --------- --------  ----------   -----
         Total                      $2,101,544  4,276,402   614,534   941,983 7,934,463   325,712   (7,797)  8,252,378    3.37
                                    ========== ========== ========= ========= ========= ========= ========  ==========   =====

Carrying Value
     Debt securities                $2,101,544  4,276,402   614,534   709,726 7,702,206   312,732   (7,797)  8,007,141
     Sundry securities                    --         --        --     232,257   232,257    12,980     --       245,237
                                    ---------- ---------- --------- --------- --------- --------- --------  ----------
         Total                      $2,101,544  4,276,402   614,534   941,983 7,934,463   325,712   (7,797)  8,252,378
                                    ========== ========== ========= ========= ========= ========= ========= ==========

Market Value
      Debt securities               $2,133,939  4,367,756   665,643   839,803 8,007,141
      Sundry securities                   --         --        --     245,237   245,237
                                    ---------- ---------- --------- --------- ---------
         Total                      $2,133,939  4,367,756   665,643 1,085,040 8,252,378
                                    ========== ========== ========= ========= =========

Weighted Average Yield
      U.S. Treasury                      4.95%       7.81      9.41      4.24      4.53
      U.S. Government agencies           5.83        6.30      7.66      8.00      6.19
      CMOs                               6.18        5.30      6.64      --        5.58
      State, county and municipal        9.07       10.68     11.15     12.21     11.19
      Other                              5.79        6.01      7.73      7.85      6.52
          Consolidated                   6.04%       9.81     11.07      6.75      7.31
                                    ========== ========== ========== =========  =======
</TABLE>

Expected maturities will differ from contractual maturities because borrowers
may have the right to call or prepay obligations with or without call or
prepayment penalties. The aging of mortgage-backed securities is based on their
weighted average maturities.

Yields related to securities exempt from both federal and state income taxes,
federal income taxes only or state income taxes only are stated on a fully
tax-equivalent basis. They are reduced by the nondeductible portion of interest
expense, assuming a federal tax rate of 35 percent; a North Carolina state tax
rate of 7.75 percent in 1995, 7.8275 percent in 1994, and 7.905 percent in 1993;
a Georgia and Tennessee state tax rate of 6 percent; a South Carolina state tax
rate of 4.5 percent; a Florida state tax rate of 5.5 percent; a Maryland state
tax rate of 7 percent; and a Washington, D.C. tax rate of 9.975 percent in 1995,
and 10.25 percent in 1994 and 1993, respectively.

There were no commitments to purchase or sell investment securities at December
31, 1995, 1994 or 1993. Gross gains and losses realized on repurchase agreement
underdeliveries and calls of investment securities in 1995 were $5,705,000 and
$887,000, respectively. In 1994 such gross gains and losses were $4,050,000 and
$44,000, respectively. In 1993 such gross gains and losses were $7,837,000 and
$402,000, respectively.




                          T-9
<PAGE>



<TABLE>
<CAPTION>

Table 11
LOANS
- --------------------------------------------------------

                                                                     Years Ended December 31,


(In thousands)                                    1995           1994        1993           1992         1991          1990
- -------------------------------------------------------------------------------------------------------------------------------
<S>                                         <C>             <C>           <C>           <C>        <C>            <C>

Commercial
     Commercial, financial and agricultural
         Taxable                              $23,897,326    21,272,227    18,899,874    15,876,374    17,131,471    17,224,533
         Nontaxable                               750,958       781,257       791,194       874,284     1,078,161     1,447,655
- ------------------------------                -----------   -----------   -----------   -----------   -----------   -----------
           Total commercial, financial
               and agricultural                24,648,284    22,053,484    19,691,068    16,750,658    18,209,632    18,672,188
     Real estate - construction and other       2,505,627     2,052,054     2,138,128     2,489,451     3,729,288     4,310,470
     Real estate - mortgage                     9,991,640     9,472,695     9,282,448     8,699,155     7,757,915     6,182,383
     Lease financing                            3,169,698     1,921,302     1,286,560     1,442,320     1,665,305     1,808,942
     Foreign                                      649,760       526,325       416,664       391,791       368,287       356,190
- ------------------------------                -----------   -----------   -----------   -----------   -----------   -----------
           Total commercial                    40,965,009    36,025,860    32,814,868    29,773,375    31,730,427    31,330,173
- ------------------------------                -----------   -----------   -----------   -----------   -----------   -----------

Retail
     Real estate - mortgage                    27,273,991    21,061,449    18,206,600    14,322,721    11,873,683     9,212,001
     Installment loans - Bankcard*              3,657,619     4,345,069     2,154,799          --            --            --
     Installment loans - other**               20,212,216    17,381,379    15,658,181    16,819,822    15,865,430    14,868,815
- ------------------------------                -----------   -----------   -----------   -----------   -----------   -----------
           Total retail                        51,143,826    42,787,897    36,019,580    31,142,543    27,739,113    24,080,816
- ------------------------------                -----------   -----------   -----------   -----------   -----------   -----------
           Total loans                         92,108,835    78,813,757    68,834,448    60,915,918    59,469,540    55,410,989
- ------------------------------                -----------   -----------   -----------   -----------   -----------   -----------

Unearned Income
     Loans                                        476,591       419,429       335,081       383,895       467,288       545,305
     Lease financing                            1,069,364       563,335       236,279       230,561       277,155       284,661
- ------------------------------                -----------   -----------   -----------   -----------   -----------   -----------
           Total unearned income                1,545,955       982,764       571,360       614,456       744,443       829,966
- ------------------------------                -----------   -----------   -----------   -----------   -----------   -----------
           Loans, net                         $90,562,880    77,830,993    68,263,088    60,301,462    58,725,097    54,581,023
                                              ===========   ===========   ===========   ===========   ===========   ===========
</TABLE>

   *Information not available prior to 1993.
  **Installment  loans-other  include  (in  thousands)  $2,358,021;  $1,742,947;
    $1,095,565;  $798,167;  $504,763  and  $491,944 of retail  leasing  loans at
    December 31, 1995, 1994, 1993, 1992, 1991 and 1990, respectively,  that were
    acquired in the First Fidelity merger.


Table 12
CERTAIN LOAN MATURITIES AND SENSITIVITY
TO CHANGES IN INTEREST RATES
- --------------------------------------------------------
<TABLE>
<CAPTION>


                                                                               December 31, 1995


                                              Commercial,       Commercial
                                               Financial      Real Estate:       Commercial
                                                     and      Construction     Real Estate:
(In thousands)                              Agricultural        and Other         Mortgage           Foreign         Total
- ------------------------------------------------------------------------------------------------------------------------------
<S>                                    <C>                <C>             <C>              <C>                <C>

Fixed Rate
     1 year or less                      $   3,681,155            85,147           604,198           371,760         4,742,260
     1-5 years                               2,640,865           119,322         2,169,059            26,495         4,955,741
     After 5 years                           1,161,769           145,373         1,813,942            23,258         3,144,342
- ---------------------------------------- -------------   ---------------   ---------------   ---------------   ---------------
          Total                              7,483,789           349,842         4,587,199           421,513        12,842,343
- ---------------------------------------- -------------   ---------------   ---------------   ---------------   ---------------

Adjustable Rate
     1 year or less                          7,127,580           863,293         1,049,147           174,033         9,214,053
     1-5 years                               6,913,406           992,954         2,897,502            30,751        10,834,613
     After 5 years                           3,123,509           299,538         1,457,792            23,463         4,904,302
- ---------------------------------------- -------------   ---------------   ---------------   ---------------   ---------------
          Total                             17,164,495         2,155,785         5,404,441           228,247        24,952,968
- ---------------------------------------- -------------   ---------------   ---------------   ---------------   ---------------
          Total                           $ 24,648,284        2,505,627          9,991,640           649,760        37,795,311
======================================== =============   ===============   ===============   ===============   ===============

</TABLE>






                         T-10


<PAGE>



Table 13
ALLOWANCE FOR LOAN LOSSES AND
NONPERFORMING ASSETS
- --------------------------------------------------------
<TABLE>
<CAPTION>


                                                                                Year Ended December 31,

(In thousands)                                             1995         1994         1993          1992        1991          1990
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                  <C>             <C>          <C>         <C>         <C>          <C>

ALLOWANCE FOR LOAN LOSSES
 Balance, beginning of year                            $ 1,578,128    1,622,374    1,551,157    1,461,429   1,258,857      744,226
 Provision for loan losses                                 220,000      179,000      369,753      642,708     946,284      923,409
 Reversal of tax effect of acquired bank-
       related net charge-offs included in
       the provision for loan losses                          --           --           --             --     (16,386)       --

 Allowance of divested subsidiary and other sales             --           --           --             --     (10,800)      (7,769)

 Allowance of loans acquired or sold, net                   48,666       58,606      191,037       70,861     133,170      173,660
 Transfer to allowance for segregated asset losses            --           --           --        (20,000)     (13,000)       --

 Loan losses, net                                         (338,996)    (281,852)    (489,573)    (603,841)   (836,696)    (574,669)
                                                        -----------  -----------  -----------  ----------- -----------  ----------
  Balance, end of year                                 $ 1,507,798    1,578,128    1,622,374    1,551,157   1,461,429    1,258,857
                                                        ===========  ===========  ===========  =========== ===========  ==========
     (as % of loans, net)                                     1.66         2.03         2.38         2.57        2.49         2.31
                                                        ===========  ===========  ===========  =========== ===========  ==========
     (as % of nonaccrual and restructured loans)               233          248          151          105          77           76
                                                        ===========  ===========  ===========  =========== ===========  ==========
     (as % of nonperforming assets)                            182          178          115           76          55           58
                                                        ===========  ===========  ===========  =========== ===========  ==========

LOAN LOSSES
 Commercial, financial and agricultural                $   108,092      150,986      232,029      276,740     365,333      319,971
 Real estate - construction and other                        3,823       15,901       75,761      108,517     209,691      157,459
 Real estate - mortgage                                     70,906       79,741      134,522      108,778     130,394       11,137
 Installment loans - Bankcard*                             179,942       73,018       63,783         --          --           --
 Installment loans - other                                 100,018       95,046      107,081      207,812     211,764      159,764
                                                       -----------  -----------  -----------  ----------- -----------  -----------
          Total                                            462,781      414,692      613,176      701,847     917,182      648,331
                                                       -----------  -----------  -----------  ----------- -----------  -----------

LOAN RECOVERIES
 Commercial, financial and agricultural                     63,408       67,971       47,003       40,968      33,251       42,806
 Real estate - construction and other                        5,994        3,574        8,921        2,103       3,994        3,229
 Real estate - mortgage                                     12,100       16,141       18,996        6,182       4,752        1,524
 Installment loans - Bankcard*                              13,861       11,376        9,927         --          --           --
 Installment loans - other                                  28,422       33,778       38,756       48,753      38,489       26,103
                                                       -----------  -----------  -----------  ----------- -----------  -----------
          Total                                            123,785      132,840      123,603       98,006      80,486       73,662
                                                       -----------  -----------  -----------  ----------- -----------  -----------
          Loan losses, net                             $   338,996      281,852      489,573      603,841     836,696      574,669
                                                       ===========  ===========  ===========  =========== ===========  ===========
      (as % of average loans, net)                             .41          .40          .78         1.03        1.53         1.05
                                                       ===========  ===========  ===========  =========== ===========  ===========

NONPERFORMING ASSETS
    Nonaccrual loans
     Commercial loans                                 $   335,507      280,409       422,641      641,645     826,051      727,587
     Real estate and other loans                          308,574      336,796       609,711      735,632     898,642      882,407
                                                       -----------  -----------  -----------  ----------- -----------  -----------
         Total nonaccrual loans                           644,081      617,205     1,032,352    1,377,277   1,724,693    1,609,994
Restructured loans                                          3,772       19,125        40,415      104,539     177,679       39,997
Foreclosed properties                                     178,484      250,498       338,370      564,928     742,941      506,172
                                                      -----------  -----------   -----------  ----------- -----------  -----------
         Total nonperforming assets                   $   826,337      886,828     1,411,137    2,046,744   2,645,313    2,156,163
                                                      ===========  ===========   ===========  =========== ===========  ===========
     (as % of loans, net and foreclosed properties)           .91         1.14          2.06         3.36        4.45         3.91
                                                      ===========  ===========   ===========  =========== ===========  ===========
Accruing loans past due 90 days                       $   289,866      271,607       212,792      240,012     289,481      291,153
                                                      ===========  ===========   ===========  =========== ===========  ===========

</TABLE>

*Information not available prior to 1993.



                         T-11

<PAGE>




Table 14
ALLOCATION OF ALLOWANCE FOR LOAN LOSSES
- --------------------------------------------------------
<TABLE>
<CAPTION>


                                                                           Years Ended December 31,


                                                        1995              1994             1993             1992                1991
                                                  ----------    --------------- ---------------   ---------------    ---------------
                                                       Loans             Loans            Loans              Loans            Loans
                                                         %                  %               %                 %                 %
                                                       Total             Total            Total              Total            Total
(In millions)                                  Amt.    Loans      Amt.   Loans    Amt.    Loans     Amt.     Loans     Amt.   Loans
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                       <C>        <C>        <C>    <C>     <C>     <C>       <C>        <C>    <C>     <C>

- ---------------------------------------------------- -------------------------------------------------------------------------------
Commercial, financial and agricultural         $412       27%   $ 504      28%  $  413     28%   $  573       27%   $ 648      30%

Real estate-construction and other               57        3       93       3      171      3       256        4      234       6
Real estate - mortgage                          298       40      292      39      370     40       264       38      197      33
Installment loans - Bankcard                    243        4      188       5      101      3         -        -       -        -
Installment loans - other                       224       22      194      22      220     23       299       28      283      27
Lease financing                                   9        3        7       2        7      2         7        2        8       3
Foreign                                          35        1       24       1        8      1        11        1       16       1
Unallocated                                     230       -       276       -      332      -       141        -       75      -
==================================================== ===============================================================================
       Total                                 $1,508      100%  $1,578     100%  $1,622   100%    $1,551      100%  $1,461     100%

==================================================== ===============================================================================
</TABLE>

Beginning in 1993, the allocation for loan losses is based on the Corporation's
loss migration process. The unallocated portion of the allowance for loan losses
at December 31, 1992, would have been increased by $37 million had the migration
model been available in 1992. The allocation of the allowance for loan losses to
the respective classifications is not necessarily indicative of future losses or
future allocations. Information related to Bankcards is not available prior to
1993.

See the "Loans" and "Allowance for Loan Losses" discussion in Management's
Analysis of Operations and in Note 1 to the supplemental consolidated financial
statements.




<PAGE>




Table 15
INTANGIBLE ASSETS
- --------------------------------------------------------
<TABLE>
<CAPTION>

                                                                    Years Ended December 31,


(In thousands)                        1995            1994           1993         1992         1991         1990
- -------------------------------   ----------   ---------------   ---------    ----------   ----------   ----------
<S>                              <C>          <C>              <C>            <C>          <C>         <C>

Mortgage Servicing Rights         $  148,933          134,421       91,431       186,785      196,796      173,915
                                  ==========   ===============   ==========   ==========   ==========   ==========

Credit Card Premium               $   43,894           58,494        75,588       71,140       73,792       24,785
                                  ==========   ===============   ==========   ==========   ==========   ==========

Other Intangible Assets
    Goodwill                      $1,883,362         1,381,720    1,038,423      840,079      887,811      914,333
    Deposit base premium             535,373           535,531      367,209      285,207      216,621      191,097
    Other                             12,932            19,589       26,854       34,497       25,489       14,807
- -------------------------------   ----------   ---------------   ----------   ----------   ----------   ----------
       Total                      $2,431,667         1,936,840    1,432,486    1,159,783    1,129,921    1,120,237
                                  ==========   ===============   ==========   ==========   ==========   ==========

</TABLE>


                             T-12

<PAGE>




Table 16
ALLOWANCE FOR FORECLOSED PROPERTIES
- --------------------------------------------------------
<TABLE>
<CAPTION>

                                                                      Years Ended December 31,


(In thousands)                                                  1995      1994      1993        1992       1991
- --------------------------------------------------------  -------------------------------------------------------
<S>                                                         <C>        <C>        <C>       <C>        <C>    

Foreclosed properties                                      $   202,686   292,076   401,183    674,021     781,199
- --------------------------------------------------------  ------------- ------------------------------------------

Allowance for foreclosed properties, beginning of year          41,578    62,813   109,093     38,258      10,920
Provision for foreclosed properties                            (2,756)    13,753    46,530    132,415      45,755
Transfer from (to) allowance for segregated assets                  78     2,178     4,651          -           -
Dispositions, net                                             (14,698)   (37,166)  (97,461)   (61,580)    (18,417)
- --------------------------------------------------------     -----------------------------------------------------
Allowance for foreclosed properties, end of year                24,202    41,578    62,813    109,093      38,258
- --------------------------------------------------------     -----------------------------------------------------
Foreclosed properties, net                                 $   178,484   250,498   338,370    564,928     742,941
========================================================  ========================================================

</TABLE>




Table 17
DEPOSITS
- --------------------------------------------------------
<TABLE>
<CAPTION>


                                                            Years Ended December 31,
                                                          

(In thousands)                    1995        1994         1993         1992          1991        1990
- ---------------------------- ------------ ------------ -----------   -----------  ----------  ------------   
<S>                         <C>         <C>           <C>          <C>           <C>          <C>

Core Deposits
   Noninterest-bearing       $17,043,223   15,917,287   16,208,214   14,583,331   12,463,681   10,705,416
   Savings and NOW accounts   24,297,270   23,263,322   21,661,410   17,652,860   14,021,445   10,061,707
   Money market accounts      13,112,918   14,376,098   15,024,464   13,835,528   12,833,961   11,115,590
   Other consumer time        31,945,313   27,402,767   25,534,358   27,211,878   28,925,361   23,576,212
- ---------------------------   ----------   ----------   ----------   ----------   ----------   ----------
       Total core deposits    86,398,724   80,959,474   78,428,446   73,283,597   68,244,448   55,458,925
Foreign                        3,526,771    4,802,719    1,456,828      512,793      362,477      972,439
Other time                     2,629,723    2,102,932    2,000,159    2,359,410    3,787,848    4,843,014
- ---------------------------   ----------   ----------   ----------   ----------   ----------   ----------
       Total deposits        $92,555,218   87,865,125   81,885,433   76,155,800   72,394,773   61,274,378
                              ==========   ==========   ==========   ==========   ==========   ==========

</TABLE>


Table 18
TIME DEPOSITS IN AMOUNT OF $100,000 OR MORE
- --------------------------------------------------------
<TABLE>
<CAPTION>

                                                      December 31, 1995
                                                  ---------------------------
                                                      Time          Other
(In thousands)                                     Certificates      Time
- --------------------------------------------      -------------- -------------
<S>                                             <C>                <C>
Maturity of
   3 months or less                             $      2,961,453     390,340
   Over 3 months through 6 months                      1,313,023      33,295
   Over 6 months through 12 months                     1,096,910      27,348
   Over 12 months                                      1,340,372      20,921
- --------------------------------------------      --------------- ------------
       Total                                    $      6,711,758      471,904
============================================   ================== ============


</TABLE>


                        T-13

<PAGE>


Table 19
CAPITAL RATIOS
- --------------------------------------------------------


<TABLE>
<CAPTION>
                                                                            Years Ended December 31,
(In thousands)                                     1995           1994          1993          1992          1991          1990
- -------------------------------------------   --------------  ------------- ------------- ------------- ------------- -------------
<S>                                       <C>              <C>             <C>           <C>          <C>           <C>

CONSOLIDATED CAPITAL RATIOS*
    Qualifying Capital
        Tier 1 capital                     $      6,551,148      4,466,670     4,342,664     3,189,276     2,441,839     1,901,657
        Total capital                            11,212,378      7,450,602     6,960,671     4,948,156     3,799,073     3,153,733

    Adjusted risk-based assets                   98,966,217     57,593,799    47,529,159    34,573,794    32,314,244    29,121,464

    Adjusted leverage ratio assets         $    119,420,752     73,011,243    70,785,664    48,671,501    45,955,064    38,833,477

    Ratios
        Tier 1 capital                                 6.62%          7.76          9.14          9.22          7.56          6.53
        Total capital                                 11.33          12.94         14.64         14.31         11.76         10.83
        Leverage                                       5.49           6.12          6.13          6.55          5.31          4.90

    Stockholders' Equity to Assets
        Year-end                                       6.86           6.98          7.36          6.99          6.51          6.05
        Average                                        7.23%          7.52          7.11          6.89          6.29          6.22
===========================================   ============================= ============= ============= ============= =============

BANK CAPITAL RATIOS
    Tier 1 capital
        First Union National Bank of
                Florida                                7.39%          7.95          9.13          9.38          8.79          6.44
                Georgia                                6.69           8.26          9.58          8.14          6.06          6.51
                Maryland                              11.36          20.53         15.78            -             -             -
                North Carolina                         6.31           7.32          8.24          7.22          6.45          6.87
                South Carolina                         8.42           7.88          7.55          7.88          6.85          6.46
                Tennessee                             11.12          12.76         12.43         24.03          6.57          7.50
                Virginia                               7.41           9.21         10.77            -             -             -
                Washington, D.C.                      13.77          16.75         14.23            -             -             -
            First Union National Bank                  9.16             -             -             -             -             -
            First Union Bank of Connecticut           12.60             -             -             -             -             -
            First Union Bank of Delaware              25.45             -             -             -             -             -
            First Union Home Equity Bank               7.50           7.60            -             -             -             -

    Total capital
        First Union National Bank of
                Florida                               10.72          10.76         10.83         11.10         10.61          8.56
                Georgia                               10.62          11.18         12.62         11.05          7.62          8.23
                Maryland                              12.62          21.81         17.07            -             -             -
                North Carolina                         9.92          10.69         11.35         10.60          7.99          8.39
                South Carolina                        11.79          12.15         11.82         10.89          8.25          7.84
                Tennessee                             12.38          14.02         13.69         25.29          7.84          8.55
                Virginia                              10.57          13.11         13.08            -             -             -
                Washington, D.C.                      15.03          18.03         15.52            -             -             -
            First Union National Bank                 10.95             -             -             -             -             -
            First Union Bank of Connecticut           13.88             -             -             -             -             -
            First Union Bank of Delaware              26.74             -             -             -             -             -
            First Union Home Equity Bank              10.09          12.10            -             -             -             -

    Leverage
        First Union National Bank of
                Florida                                5.18           5.91          5.79          5.62          4.91          4.91
                Georgia                                5.54           5.69          5.67          6.58          4.91          4.78
                Maryland                               9.32          12.82          9.04            -             -             -
                North Carolina                         5.72           6.10          5.52          5.46          4.91          4.97
                South Carolina                         6.24           5.77          5.56          5.93          5.39          4.82
                Tennessee                              7.64           8.47          8.05         25.10          7.34          8.22
                Virginia                               6.17           7.10          6.89            -             -             -
                Washington, D.C.                       6.32           8.33          6.06            -             -             -
            First Union National Bank                  7.43             -             -             -             -             -
            First Union Bank of Connecticut            8.30             -             -             -             -             -
            First Union Bank of Delaware              17.20             -             -             -             -             -
            First Union Home Equity Bank               6.48%         7.22             -             -             -             -
===========================================   ============================= ============= ============= ============= =============
</TABLE>

  * Risk-based  capital  ratio  guidelines  require  a  minimum  ratio of tier 1
    capital to risk-weighted assets of 4.00 percent and a minimum ratio of total
    capital to risk-weighted  assets of 8.00 percent. The minimum leverage ratio
    of tier 1 capital to adjusted average  quarterly assets is from 3.00 to 5.00
    percent.  The  1990-1994  capital  ratios  presented  herein  have  not been
    restated to reflect pooling of interests acquisitions.



                         T-14

<PAGE>

Table 20
OFF-BALANCE SHEET DERIVATIVE FINANCIAL INSTRUMENTS*
<TABLE>
<CAPTION>
                                                     Weighted
                                                   Average Rate        Estimated
December 31, 1995                      Notional                    Maturity    Fair
(In thousands)                          Amount   Receive   Pay     In Years    Value    Comments
<S>                                 <C>          <C>      <C>     <C>       <C>        <C>
Asset Rate Conversions
  Interest rate swaps               $11,282,355   6.35 %    5.83 %   1.27              Converts floating rate loans to fixed rate.
    Carrying amount                                                       $   19,713   Adds to liability sensitivity.  Similar
    Unrealized gross gain                                                    113,314   characteristics to a fixed income security
    Unrealized gross loss                                                    (22,237)  funded with variable rate liabilities.
        Total                                                                110,790   Includes $6.3 billion of indexed amortizing
                                                                                       swaps, with $2.8 billion maturing within 3
                                                                                       years and $3.5 billion within 4.75 years.

  Forward bullet
  interest rate swaps                 6,120,000   5.97         -     1.96              Converts floating rates on loans to fixed
    Carrying amount                                                              -     rates at higher than current yields in future
    Unrealized gross gain                                                     38,428   periods.  $63 million effective March 1996;
    Unrealized gross loss                                                        -     $6.0  billion effective December 1996; $57
        Total                                                                 38,428   million effective March 1997.
  Total asset rate conversions      $17,402,355   6.22 %    5.83 %   1.51   $149,218

Liability Rate Conversions
  Interest rate swaps               $ 5,127,000   6.89 %    5.76 %   5.83              Converts $5.1 billion of fixed rate long-term
    Carrying amount                                                         $  9,627   debt to floating rate by matching the
    Unrealized gross gain                                                    224,927   maturity of the swap to the debt issue. Rate
    Unrealized gross loss                                                     (7,718)  sensitivity remains unchanged due to the
        Total                                                                226,836   direct linkage of the swap to the debt issue.
                                                                                       Also converts $42 million of fixed
                                                                                       rate CD's to variable rate.

  Other financial instruments          180,000      -         -      6.33              Miscellaneous purchased option-based products
    Carrying amount                                                           (2,224)  for liability management purposes include $5
    Unrealized gross gain                                                        -     million of options on swaps, $25 million of
    Unrealized gross loss                                                       (130)  eurodollar caps and $150 million of
        Total                                                                 (2,354)  eurodollar floors.
  Total liability rate conversions  $ 5,307,000   6.89 %    5.76 %   5.84   $224,482

Asset Hedges
  Short eurodollar futures          $ 1,016,000     -  %    5.81 %    .29              Hedges market values of U.S. Treasury notes
    Carrying amount                                                         $    -     in the available-for-sale portfolio. $788
    Unrealized gross gain                                                        -     million effective March 1996; $164 million
    Unrealized gross loss                                                     (1,391)  effective June 1996; $64 million effective
        Total                                                                 (1,391)  September 1996.
  Total asset hedges                $ 1,016,000     -  %    5.81 %    .29    $(1,391)


</TABLE>



                                                           (Continued)
                             T-15
<PAGE>

Table 20
OFF-BALANCE SHEET DERIVATIVE FINANCIAL INSTRUMENTS*
<TABLE>
<CAPTION>

                                                              Weighted
                                                            Average Rate                  Estimated
December 31, 1995                          Notional                                 Maturity       Fair
(In thousands)                              Amount       Receive          Pay       In Years       Value     Comments
<S>                                       <C>           <C>            <C>         <C>          <C>         <C>

Rate Sensitivity Hedges
  Put options on eurodollar futures     $    4,252,000          -     %     7.87 %        .33               (1)
    Carrying amount                                                                           $      624
    Unrealized gross gain                                                                          -
    Unrealized gross loss                                                                           (624)
        Total                                                                                      -

  Interest rate cap                            67,200          -          -              .43                (2)
    Carrying amount                                                                                   81
    Unrealized gross gain                                                                              6
    Unrealized gross loss                                                                            (50)
        Total                                                                                         37

  Short eurodollar futures                   2,000,000          -           5.60          .22               (3)
    Carrying amount                                                                                -
    Unrealized gross gain                                                                          -
    Unrealized gross loss                                                                          (1,378)
        Total                                                                                      (1,378)

  Long eurodollar futures                   23,355,000           5.56      -             1.40               (4)
    Carrying amount                                                                                -
    Unrealized gross gain                                                                          19,255
    Unrealized gross loss                                                                          -
        Total                                                                                      19,255
  Total rate sensitivity hedges         $   29,674,200           5.56 %     7.14 %       1.16    $   17,914

Offsetting Positions
  Interest rate floors                  $     800,000           6.16 %     6.16 %        .45                (5)
    Carrying amount                                                                            $    (524)
    Unrealized gross gain                                                                           2,362
    Unrealized gross loss                                                                          (1,838)
        Total                                                                                      -

  Prime/federal funds cap                    4,000,000           5.90       5.90          .27               (6)
    Carrying amount                                                                                  448
    Unrealized gross gain                                                                           1,353
    Unrealized gross loss                                                                          (1,801)
        Total                                                                                      -
  Total offsetting positions            $    4,800,000           5.95 %     5.95 %        .30     $  -

</TABLE>




(1) Paid a premium for the right to lock in the 3 month LIBOR reset
rates on pay variable rate swaps and short-term liabilities
$2.4 billion effective March 1996; $1.9 billion effective June 1996.



(2) Purchased LIBOR caps; $50 million converts floating rate liabilities
to fixed if short-term rates rise above 8 percent; $17 million
uncaps a LIBOR-based, asset-backed security at 11.72 percent.



(3) Locks in the 3 month LIBOR reset rates on pay variable rate
swaps.  Effective March 1996.




(4) Converts floating rate LIBOR - based loans to fixed rate. Adds to
liability sensitivity.  Similar characteristics to fixed income security
funded with variable rate liabilities. $4.9 billion effective December
1996; $5.0 billion effective March 1997; $4.9 billion effective
June 1997; $8.6 billion effective September 1997.



(5) Consists of $800 million of interest rate floors, of which $400
million were purchased and offset by $400 million sold, locking
in gains to be amortized over the remaining life of the contracts.



(6) In December 1994, the corporation offset an existing federal funds
cap (purchased) and a prime rate cap (written) position by
simultaneously purchasing a prime rate cap and writing a federal
funds cap at strikes of 6.0 percent and 3.25 percent, respectively.
The notional amount of each cap is $1.0 billion. Lock in losses to
be amortized over the remaining life of the contracts.

*  Includes only off-balance sheet derivative  financial  instruments related to
   interest  rate  risk  management  activities.  Prime  Rate - The base rate on
   corporate  loans  posted by at least 75  percent of the  nation's  30 largest
   banks as defined in The Wall Street Journal.  London Interbank  Offered Rates
   (LIBOR) - The average of interbank  offered  rates on dollar  deposits in the
   London market, based on quotations at five major banks.  Weighted average pay
   rates are generally  based upon one to six month LIBOR.  Pay rates related to
   forward  interest rate swaps are set on the future  effective date. Pay rates
   reset at predetermined reset dates over the life of the contract. Rates shown
   are the rates in effect as of December 31,  1995.  Weighted  average  receive
   rates are  fixed  rates at the time the  contract  was  transacted.  Carrying
   amount includes accrued interest  receivable/payable and unamortized premiums
   paid/received.

                                    T-16

<PAGE>

Table 20
OFF-BALANCE SHEET DERIVATIVE FINANCIAL INSTRUMENTS*
<TABLE>
<CAPTION>
                                                             Weighted
                                                            Average Rate                   Estimated
December 31, 1994                          Notional                                 Maturity       Fair
(In thousands)                              Amount       Receive          Pay       In Years       Value       Comments
<S>                                    <C>             <C>             <C>         <C>         <C>            <C>
Asset Rate Conversions
  Interest rate swaps                   $   10,322,216      5.71 %       6.13 %       2.08                     (1)
    Carrying amount                                                                            $      8,917
    Unrealized gross gain                                                                            12,699
    Unrealized gross loss                                                                          (476,815)
        Total                                                                                      (455,199)


  Forward interest rate swaps                1,200,000      7.93           -           1.63                    (2)
    Carrying amount                                                                                     -
    Unrealized gross gain                                                                               -
    Unrealized gross loss                                                                            (7,071)
        Total                                                                                        (7,071)
  Total asset rate conversions          $   11,522,216       5.94 %       6.13 %       2.04     $   (462,270)

Liability Rate Conversions
  Interest rate swaps                   $    4,026,500       6.90 %       6.49 %       5.20                     (3)
    Carrying amount                                                                             $    18,960
    Unrealized gross gain                                                                             1,685
    Unrealized gross loss                                                                          (220,348)
        Total                                                                                      (199,703)

  Other financial instruments                  392,000         -            -             3.46                 (4)
    Carrying amount                                                                                   1,902
    Unrealized gross gain                                                                               -
    Unrealized gross loss                                                                            (1,792)
        Total                                                                                          110
  Total liability rate conversions      $    4,418,500        6.90 %       6.49 %       5.04    $  (199,593)

Asset Hedges
  Short T-bill futures                  $    1,200,000          -   %       7.01 %        .42                 (5)
    Carrying amount                                                                             $     -
    Unrealized gross gain                                                                              555
    Unrealized gross loss                                                                              -
        Total                                                                                          555

  Long Eurodollar futures                     800,000          6.50        -              .43                  (6)
    Carrying amount                                                                                    -
    Unrealized gross gain                                                                              -
    Unrealized gross loss                                                                            (2,410)
        Total                                                                                        (2,410)
  Total asset hedges                    $    2,000,000         6.50 %       7.01 %        .42   $    (1,855)


</TABLE>



(1) Converts floating rate loans to fixed rate.  Adds to liability
sensitivity.  Similar characteristics to a fixed income security
funded with variable rate liabilities.  Includes $4.3 billion of
indexed amortizing swaps, all of which mature within four years.



(2) Converts floating rates on loans to fixed rates at higher than current
yields for future periods.  $200 million effective March 1995 and $1.0
billion effective September 1995.  Put options on forward swaps
referenced under "Rate Sensitivity Hedges" are linked to this item.




(3) Converts fixed rate long-term debt to floating rate by matching
maturity of the swap to the debt issue.  Rate sensitivity remains
unchanged due to the linkage of the swap to the debt issue.



(4) Miscellaneous option-based products for liability management
purposes include $35 million of options on swaps,
$207 million eurodollar caps and $150 million of eurodollar
floors. These instruments were assumed as a result of certain
of the corporation's acquisitions.



(5) Converts the maturity of $200 million U.S. Treasury bills in the
available for sale portfolio from June 1995 to March 1995 and
$1.0 billion U.S. Treasury bills from September 1995 to June 1995.



(6) Locks in the rate of a portion of the Mortgage-backed securities
portfolio.



                      T-17



<PAGE>

Table 20
OFF-BALANCE SHEET DERIVATIVE FINANCIAL INSTRUMENTS*
<TABLE>
<CAPTION>
                                                             Weighted
                                                            Average Rate                                Estimated
December 31, 1994                          Notional                                              Maturity       Fair
(In thousands)                              Amount       Receive          Pay                    In Years       Value       Comment
<S>                                     <C>             <C>              <C>                   <C>          <C>            <C>
Rate Sensitivity Hedges
  Put options on eurodollar futures     $   27,181,000          -     %       8.05 %                     .56                (1)
    Carrying amount                                                                                            $   21,524
    Unrealized gross gain                                                                                          12,322
    Unrealized gross loss                                                                                             -
        Total                                                                                                      33,846


  Put options on forward swaps               1,000,000          -             8.08                       .72                 (2)
    Carrying amount                                                                                                 3,721
    Unrealized gross gain                                                                                           3,514
    Unrealized gross loss                                                                                             -
        Total                                                                                                       7,235


  Interest rate cap                             50,000          -            -                          1.16                 (3)
    Carrying amount                                                                                                   356
    Unrealized gross gain                                                                                             -
    Unrealized gross loss                                                                                            (181)
        Total                                                                                                         175


  Long eurodollar futures                       25,000           5.31        -                           .20                 (4)
    Carrying amount                                                                                                   -
    Unrealized gross gain                                                                                             -
    Unrealized gross loss                                                                                           (120)
        Total                                                                                                       (120)
  Total rate sensitivity hedges         $   28,256,000           5.31 %       8.05 %                     .56   $  41,136

Offsetting Positions
  Interest rate floors                  $      800,000           6.44 %       6.44 %                    1.45                 (5)
    Carrying amount                                                                                            $  (1,675)
    Unrealized gross gain                                                                                          2,336
    Unrealized gross loss                                                                                          (661)
        Total                                                                                                        -

  Prime/federal funds cap                    4,000,000           4.63         4.63                      1.27                (6)
    Carrying amount                                                                                                1,611
    Unrealized gross gain                                                                                            23
    Unrealized gross loss                                                                                        (2,120)
        Total                                                                                                      (486)
  Total offsetting positions            $    4,800,000           4.93 %       4.93 %                    1.30   $   (486)
</TABLE>



(1) Paid a premium for the right to lock in the 3 month LIBOR
reset rates on pay variable rate swaps and short-term liabilities.
$1.7 billion effective March 1995; $12.5 billion efffective June 1995;
and $13.0 billion effective September 1995.



(2) Paid a premium for the right to terminate $1.0 billion of forward
interest rate swaps based on interest rates in effect in September
1995.  Reduces liability sensitivity.




(3) Purchased cap to convert floating rate liabilities to fixed rate if
short-term rates rise above 8 percent.





(4) Locks in the rate of the future placement of 3 month eurodollar
deposits.






(5) Consists of $800 million of interest rate floors, of which $400
million were purchased and offset by $400 million sold,
locking in gains to be amortized over the remaining life of
the contracts.


(6) In December 1994, the corporation offset an existing federal funds
cap (purchased) and a prime rate cap (written) position by
simultaneously purchasing a prime rate cap and writing a federal
funds cap at strikes of 6.00 percent and 3.25 percent, respectively.
The notional amount of each cap is $1.0 billion.  Locks in losses to
be amortized over the remaining life of the contracts.





*Includes only off-balance sheet derivative financial instruments related to
 interest rate risk management activities. Prime Rate - The base rate on
 corporate loans posted by at least 75 percent of the nation's 30 largest
 banks as defined in The Wall Street Journal. London Interbank Offered Rates
 (LIBOR) - The average of interbank offered rates on dollar deposits in the
 London market, based on quotations at five major banks. Weighted average
 pay rates are generally based upon one to six month LIBOR.  Pay rates related
 to forward interest rate swaps are set on the future effective date.
 Pay rates reset at predetermined reset dates over the life of the contract.
 Rates shown are the rates in effect as of December 31, 1994. Weighted average
 receive rates are fixed rates at the time the contract was transacted.
 Carrying amount includes accrued interest receivable/payable and unamortized
 premiums paid/received.



                              T-18



<PAGE>


Table 21
OFF-BALANCE SHEET DERIVATIVES - EXPECTED MATURITIES*
- ------------------------------------------------------------------------
<TABLE>
<CAPTION>

December 31, 1995                     1 Year            1 -2           2 -5            5 -10         After 10
(In thousands)                        or Less          Years          Years            Years          Years          Total
- ---------------------------------  ------------   ------------  -------------   -------------   ------------   -------------
<S>                               <C>          <C>            <C>             <C>             <C>           <C>

Asset Rate Conversions
  Notional amount                 $  6,249,009      10,026,072      1,127,274            --             --       17,402,355
  Weighted average receive rate           6.26 %          6.27           5.49            --             --             6.22
  Estimated fair value            $     43,801         109,675         (4,258)           --             --          149,218
                                  ------------    ------------   ------------    ------------   ------------   ------------

Liability Rate Conversions
  Notional amount                 $    854,000         408,000      1,070,000       2,475,000        500,000      5,307,000
  Weighted average receive rate           6.59 %          6.82           6.44            7.27           6.68           6.89
  Estimated fair value            $     18,383           9,037         19,576         162,706         14,780        224,482
                                  ------------    ------------   ------------    ------------   ------------   ------------

Asset Hedges
  Notional amount                 $  1,016,000            --             --              --             --        1,016,000
  Weighted average receive rate           --  %           --             --              --             --              --
  Estimated fair value            $     (1,391)           --             --              --             --           (1,391)
                                  ------------    ------------   ------------    ------------   ------------   ------------

Rate Sensitivity Hedges
  Notional amount                 $ 11,169,000      18,505,200           --              --             --       29,674,200
  Weighted average receive rate           5.31 %          5.62           --              --             --             5.56
  Estimated fair value            $      1,203          16,711           --              --             --           17,914
                                  ------------    ------------   ------------    ------------   ------------   ------------

Offsetting Positions
  Notional amount                 $  4,800,000            --             --             --             --        4,800,000
  Weighted average receive rate           5.95 %          --             --             --             --             5.95
  Estimated fair value            $         --            --             --             --             --              --
                                  ============    ============   ============    ============   ============   ============
</TABLE>

<TABLE>
<CAPTION>


December 31, 1994                     1 Year          1 -2            2 -5            5 -10          After 10
(In thousands)                        or Less        Years            Years           Years           Years             Total
- --------------------------------- -------------   -------------  -------------   -------------   -------------    --------------
<S>                            <C>               <C>           <C>             <C>              <C>            <C>


Asset Rate Conversions
  Notional amount                 $  2,036,623       3,807,490       5,678,103            --              --        11,522,216
  Weighted average receive rate           5.81 %          7.19            5.15            --              --              5.94
  Estimated fair value            $    (25,724)        (57,775)       (378,771)           --              --          (462,270)
                                  ------------    ------------    ------------    ------------    ------------    ------------    

Liability Rate Conversions
  Notional amount                 $  1,116,500         344,000         983,000       1,225,000         750,000       4,418,500
  Weighted average receive rate           6.98 %          6.23            6.60            7.58            6.52            6.90
  Estimated fair value            $    (23,382)         (7,410)        (37,280)        (24,229)       (107,292)       (199,593)
                                  ------------    ------------    ------------    ------------    ------------    ------------    

Asset Hedges
  Notional amount                 $  2,000,000            --              --              --              --         2,000,000
  Weighted average receive rate           6.50 %          --              --              --              --              6.50
  Estimated fair value            $     (1,855)           --              --              --              --            (1,855)
                                  ------------    ------------    ------------    ------------    ------------    ------------    

Rate Sensitivity Hedges
  Notional amount                 $ 28,206,000          50,000            --              --              --        28,256,000
  Weighted average receive rate           5.31 %            --            --              --              --              5.31
  Estimated fair value            $     40,961             175            --              --              --            41,136
                                  ------------    ------------    ------------    ------------    ------------    ------------    

Offsetting Positions
  Notional amount                 $       --         4,800,000            --              --              --         4,800,000
  Weighted average receive rate           --   %          4.93            --              --              --              4.93
  Estimated fair value            $       --              (486)           --              --              --              (486)
                                  ============    ============    ============    ============    ============    ============  
</TABLE>

* Includes only off-balance sheet derivative  financial  instruments  related to
  interest rate risk management  activities.  Pay rates are generally based upon
  one to six month LIBOR and reset at  predetermined  reset  dates.  Current pay
  rates are not  necessarily  indicative of future pay rates and therefore  have
  been excluded from the above table.  Weighted  average pay rates are indicated
  in Table 20.


                                 T-19

<PAGE>


Table 22
OFF-BALANCE SHEET DERIVATIVES ACTIVITY*
- ------------------------------------------------------------------------
<TABLE>
<CAPTION>

                                                                                         Rate
                              Asset Rate   Liability Rate   Basis         Asset        Sensitivity      Offsetting
(In thousands)               Conversions     Conversions   Protection     Hedges         Hedges          Positions       Total
- ------------------------    -------------- -------------- ------------ ------------  ----------------  -------------  -------------
<S>                        <C>             <C>            <C>          <C>            <C>              <C>             <C>


Balance, December 31, 1993   $ 18,334,640    4,408,173    6,000,000       750,000      23,543,000         800,000     53,835,813
Additions                       2,877,000    2,153,000         --      11,050,000      44,907,643       2,000,000     62,987,643
Maturities/Amortizations       (7,295,424)  (1,656,673)        --      (3,000,000)    (34,694,643)           --      (46,646,740)
Offsets                              --           --     (2,000,000)         --              --         2,000,000           --
Terminations                   (2,394,000)    (486,000)  (4,000,000)   (6,800,000)     (5,500,000)           --      (19,180,000)
                              ------------ -----------  ------------  ------------    ------------    ------------   ------------ 
Balance, December 31, 1994     11,522,216    4,418,500         --       2,000,000      28,256,000       4,800,000     50,996,716
Additions                       9,760,147    2,298,000         --       4,245,000      55,466,631            --       71,769,778
Maturities/Amortizations       (3,455,617)  (1,409,500)        --      (4,229,000)    (48,625,705)           --      (57,719,822)
Terminations                     (424,391)        --           --      (1,000,000)     (5,422,726)           --       (6,847,117)
                              ------------ ----------- ------------  ------------    ------------    ------------   ------------   
Balance, December 31, 1995   $ 17,402,355    5,307,000         --       1,016,000      29,674,200       4,800,000     58,199,555
                             ============  =========== ============  ============    ============    ============   ============
</TABLE>


*Includes only off-balance sheet derivative financial instruments related to
interest rate risk management activities.





Table 23
INTEREST DIFFERENTIAL
- ------------------------------------------------------------------------
<TABLE>
<CAPTION>

                                                          1995 Compared to 1994                 1994 Compared to 1993 


                                                   Interest                             Interest
                                                     Income/            Variance          Income/            Variance
                                                    Expense         Attributable to**     Expense          Attributable to**
(in thousands)                                      Variance      Rate        Volume      Variance        Rate            Volume
- -----------------------------------------------  ------------  ----------  ----------- ------------   ------------    -----------
<S>                                            <C>           <C>        <C>          <C>           <C>              <C>

Earning Assets
   Interest-bearing bank balances               $   (39,098)     3,005      (42,103)       (22,585)        12,223        (34,808)
   Federal funds sold and securities
      purchased under resale agreements              73,872     30,735      43,137         23,941         11,435         12,506
   Trading account assets*                           28,908      5,638      23,270         20,186         16,072          4,114
   Securities available for sale*                   (31,547)   107,631    (139,178)       332,088         56,844        275,244
   Investment securities*:
       US Government and other                       48,207     40,922       7,285       (346,051)       (24,064)      (321,987)
       State, county, and municipal                 (39,635)    (4,407)    (35,228)         4,482         (5,301)         9,783
- -----------------------------------------------------------  ---------   ---------    -----------    -----------    -----------
           Total                                      8,572     36,515     (27,943)      (341,569)       (29,365)      (312,204)
- -----------------------------------------------------------  ---------   ---------    -----------    -----------    -----------
   Loans*                                         1,399,096    333,910   1,065,186        603,926        (38,113)       642,039
- -----------------------------------------------------------  ---------   ---------    -----------    -----------    -----------
           Total earning assets                 $ 1,439,803    517,434     922,369        615,987         29,096        586,891
===========================================================  =========   =========    ===========    ===========    ===========

Interest- Bearing Liabilities
   Deposits                                         807,284    587,167     220,117        102,056          5,068         96,988
   Short-term borrowings                            320,719    174,795     145,924        156,380         89,061         67,319
   Long-term debt                                   130,830     20,865     109,965         52,594         28,385         24,209
- -----------------------------------------------------------  ---------   ---------    -----------    -----------    -----------
           Total interest-bearing liabilities     1,258,833    782,827     476,006        311,030        122,514        188,516
===========================================================  =========   =========    ===========    ===========    ===========
      Net interest income                       $   180,970   (265,393)    446,363        304,957        (93,418)       398,375
===========================================================  =========   =========    ===========    ===========    ===========
</TABLE>

*  Income  related to  securities  and loans  exempt from both federal and state
   income taxes,  federal income taxes only or state income taxes only is stated
   on a fully tax-equivalent  basis. It is reduced by the nondeductible  portion
   of interest  expense,  assuming a federal  income tax rate of 35  percent;  a
   North  Carolina  state tax rate of 7.75 percent in 1995 and 7.8275 percent in
   1994; a Georgia and Tennessee  state tax rate of 6 percent;  a South Carolina
   state tax rate of 4.5 percent;  a Florida  state tax rate of 5.5  percent;  a
   Maryland  state tax rate of 7 percent;  and a  Washington,  D.C.  tax rate of
   9.975 percent in 1995 and 10.25 percent in 1994, respectively.
** Changes attributable to rate/volume are allocated to both rate and
   volume on an equal basis.


                                 T-20

<PAGE>


FIRST UNION CORPORATION AND SUBSIDIARIES
NET INTEREST INCOME SUMMARIES
- ------------------------------------------------------------------------
<TABLE>
<CAPTION>

                                                           YEAR ENDED 1995                    YEAR ENDED 1994
                                                        --------------------                -------------------

                                                               Interest     Average                    Interest      Average
                                                Average         Income/      Rates       Average        Income/        Rates
(In thousands)                                 Balances         Expense    Earned/Paid   Balances       Expense     Earned/Paid
- ---------------------------------------   ---------------    ------------ ------------ -----------    ----------    ----------
<S>                                      <C>               <C>           <C>            <C>         <C>          <C>

ASSETS
Interest-bearing bank balances              $    475,771         25,946       5.45%   $ 1,272,933         65,044       5.11 %
Federal funds sold and securities
    purchased under resale agreements          2,265,686        130,759       5.77      1,390,819         56,887       4.09
Trading account assets (a) (d)                 1,537,655         96,677       6.29      1,154,787         67,769       5.87
Securities available for sale (a) (d)         11,211,947        718,499       6.41     13,541,857        750,046       5.54
Investment securities (a) (d)
    U.S. Government and other                  6,026,734        403,513       6.70      5,912,052        355,306       6.01
    State, county and municipal                1,488,009        162,780      10.94      1,806,142        202,415      11.21


          Total investment securities          7,514,743        566,293       7.54      7,718,194        557,721       7.23

Loans (a) (b) (d)
    Commercial
        Commercial, financial and
           agricultural                       22,634,368      1,792,003       7.92    19,796,537      1,548,958       7.82
        Real estate - construction and
           other                               2,265,962        210,524       9.29     1,980,354        153,918       7.77
        Real estate - mortgage                 9,826,476        872,605       8.88     9,441,337        766,483       8.12
        Lease financing                        1,416,042        130,647       9.23       860,642         76,580       8.90
        Foreign                                  613,855         43,243       7.04       547,675         29,583       5.40


          Total commercial                    36,756,703      3,049,022       8.30   32,626,545      2,575,522       7.89

    Retail
        Real estate - mortgage                23,389,576      1,785,710       7.63   19,171,920      1,406,905       7.34
        Installment loans - Bankcard (c)       4,370,403        631,555      14.45    2,949,165        415,630      14.09
        Installment loans - other             18,748,715      1,787,365       9.53   15,978,276      1,456,499       9.12


          Total retail                        46,508,694      4,204,630       9.04   38,099,361      3,279,034       8.61


          Total loans                         83,265,397      7,253,652       8.71   70,725,906      5,854,556       8.28


          Total earning assets               106,271,199      8,791,826       8.27   95,804,496      7,352,023       7.67


Cash and due from banks                        5,003,881                              4,861,732
Other assets                                   6,867,006                              5,746,875


          Total assets                      $118,142,086                           $106,413,103


LIABILITIES AND STOCKHOLDERS'
  EQUITY
Interest-bearing deposits
    Savings and NOW accounts                  23,047,127        588,161       2.55   21,785,954        463,870       2.13
    Money market accounts                     13,269,875        387,635       2.92   14,619,988        351,943       2.41
    Other consumer time                       29,779,347      1,538,455       5.17   25,215,788      1,042,233       4.13
    Foreign                                    3,088,832        178,146       5.77    1,968,960         90,856       4.61
    Other time                                 2,571,123        160,931       6.26    1,963,031         97,142       4.95


          Total interest-bearing deposits     71,756,304      2,853,328       3.98   65,553,721      2,046,044       3.12
Federal funds purchased and securities
    sold under repurchase agreements          10,324,539        595,920       5.77    8,868,625        382,268       4.31
Commercial paper                               1,053,037         60,111       5.71      849,588         35,278       4.15
Other short-term borrowings                    2,649,027        160,619       6.06    1,463,162         78,385       5.36
Long-term debt                                 5,707,257        381,837       6.69    4,009,128        251,007       6.26

          Total interest-bearing
              liabilities                     91,490,164      4,051,815       4.43   80,744,224      2,792,982       3.46


Noninterest-bearing deposits                  15,518,337                             15,206,362
Other liabilities                              2,588,347                              2,189,378
Stockholders' equity                           8,545,238                              8,273,139

          Total liabilities and
             stockholders' equity           $118,142,086                           $106,413,103


Interest income and rate earned                           $  8,791,826        8.27 %              $  7,352,023       7.67 %
Interest expense and rate paid                               4,051,815        3.81                   2,792,982       2.92


Net interest income and margin                            $  4,740,011        4.46 %              $  4,559,041       4.75 %


</TABLE>



(a)Yields  related to  securities  and loans  exempt from both federal and state
   income taxes, federal income taxes only or state income taxes only are stated
   on a fully  tax-equivalent  basis.  They  are  reduced  by the  nondeductible
   portion of interest expense, assuming a federal income tax rate of 35 percent
   in 1993 through 1995, and 34 percent in 1991 and 1992; a North Carolina state
   tax rate of 7.75 percent in 1995,  7.8275  percent in 1994,  7.905 percent in
   1993,  7.9825  percent  in 1992,  and 8.06  percent  in 1991;  a Georgia  and
   Tennessee  state rate of 6 percent;  a South  Carolina  state tax rate of 4.5
   percent;  a Florida  state tax rate of 5.5 percent in 1991  through  1995;  a
   Maryland  state tax rate of 7 percent in 1993 through 1995; and a Washington,
   D.C.  tax rate of 9.975  percent in 1995 and 10.25  percent in 1994 and 1993,
   respectively.

                               T-21

<PAGE>

<TABLE>
<CAPTION>

                        YEAR ENDED 1993                           YEAR ENDED 1992                          YEAR ENDED 1991
                     --------------------                   -----------------------                   -----------------------

                     Interest        Average                         Interest    Average                      Interest    Average
     Average          Income/         Rates            Average       Income/      Rates        Average         Income/     Rates
     Balances        Expense       Earned/Paid         Balances     Expense    Earned/Paid    Balances       Expense   Earned/Paid
- -----------------  ------------- ---------------    ------------- ----------- ------------- -------------  ----------  -----------
<S>               <C>            <C>            <C>              <C>         <C>           <C>            <C>           <C>


$     2,007,712         87,629         4.36 %  $    3,069,633      146,462       4.77 %    $   2,308,668        151,533     6.56 %

      1,045,429         32,946         3.15         2,105,693       77,053       3.66          2,008,998        119,697     5.96
      1,074,861         47,583         4.43           613,521       33,044       5.39            640,336         44,571     6.96
      8,327,713        417,958         5.02         3,042,895      196,681       6.46            -               -            -

     11,146,829        701,357         6.29        11,118,731      813,188       7.31         13,382,040      1,187,609     8.87
      1,720,005        197,933        11.51         2,068,583      237,659      11.49          2,652,599        275,742    10.40
  --------------    -----------                  ------------- ------------                 ------------   -------------

     12,866,834        899,290         6.99        13,187,314    1,050,847       7.97         16,034,639      1,463,351     9.13
  --------------    -----------                  ------------- ------------                 ------------   -------------



     17,630,957      1,363,711         7.73        17,301,641    1,397,324       8.08         18,138,917      1,684,488     9.29

      2,543,279        152,094         5.98         2,945,597      173,411       5.89          3,494,022        259,836     7.44
      8,474,559        661,130         7.80         8,066,965      667,087       8.27          7,100,245        655,025     9.23
        793,381         76,840         9.69         1,093,294       86,712       7.93          1,259,617        128,215    10.18
        384,786         18,664         4.85           329,076       19,077       5.80            307,222         21,690     7.06
  --------------    -----------                  ------------- ------------                 ------------   -------------

     29,826,962      2,272,439         7.62        29,736,573    2,343,611       7.88         30,300,023      2,749,254     9.07
  --------------    -----------                  ------------- ------------                 ------------   -------------

     14,864,444      1,168,278         7.86        12,317,891    1,104,654       8.97          9,406,448        945,393    10.05
      2,128,802        324,510        15.24           -             -              -                   -               -     -
     16,176,170      1,485,403         9.18        16,645,847    1,800,308      10.82         15,137,554      1,725,606    11.40
  --------------    -----------                  ------------- ------------                 ------------   -------------

     33,169,416      2,978,191         8.98        28,963,738    2,904,962      10.03         24,544,002      2,670,999    10.88
  --------------    -----------                  ------------- ------------                 ------------   -------------

     62,996,378      5,250,630         8.33        58,700,311    5,248,573       8.94         54,844,025      5,420,253     9.88
  --------------    -----------                  ------------- ------------                 ------------   -------------

     88,318,927      6,736,036         7.63        80,719,367    6,752,660       8.37         75,836,666      7,199,405     9.49
                    ===========    =========                   =======================                     ============= =========

      5,092,753                                     4,252,712                                  3,737,676
      6,198,758                                     5,648,764                                  4,247,857
  --------------                                 -------------                              ------------

$    99,610,438                                $   90,620,843                              $  83,822,199
  ==============                                 =============                              ============




     18,857,865        407,579         2.16        15,390,096      458,106       2.98         11,700,049        521,608     4.46
     14,264,113        328,167         2.30        13,553,818      401,394       2.96         11,589,761        589,395     5.09
     26,444,207      1,091,109         4.13        26,809,254    1,373,684       5.12         26,251,514      1,803,055     6.87
        798,027         27,789         3.48           361,863       22,381       6.18            622,583         51,370     8.25
      2,078,150         89,344         4.30         3,591,178      184,559       5.14          4,456,165        301,670     6.77
  --------------    -----------                  ------------- ------------                 ------------   -------------

     62,442,362      1,943,988         3.11        59,706,209    2,440,124       4.09         54,620,072      3,267,098     5.98

      8,206,273        294,962         3.59         5,536,779      212,780       3.84          8,084,685        471,766     5.84
        484,074         12,772         2.64           483,358       15,207       3.15            765,575         44,595     5.83
        810,033         31,817         3.93           749,590       33,108       4.42            541,955         34,101     6.29
      3,597,957        198,413         5.51         3,527,853      240,461       6.82          3,192,477        253,325     7.94
  --------------    -----------                  ------------- ------------                 ------------   -------------

     75,540,699      2,481,952         3.29        70,003,789    2,941,680       4.20         67,204,764      4,070,885     6.06
                    ===========    =========                   =======================                     ============= =========

     14,388,027                                    12,240,490                                  9,982,548
      2,379,560                                     2,096,157                                  1,551,313
      7,302,152                                     6,280,407                                  5,083,574
  --------------                                 -------------                              ------------

$    99,610,438                                $   90,620,843                              $  83,822,199
  ==============                                 =============                              ============

                $    6,736,036         7.63 %                 $  6,752,660       8.37 %                 $     7,199,405     9.49 %
                     2,481,952         2.81                      2,941,680       3.64                         4,070,885     5.37
                    -----------    ---------                   -----------------------                     ------------- ---------

                $    4,254,084         4.82 %                 $  3,810,980       4.73 %                 $     3,128,520     4.12 %
                    ===========    =========                   =======================                     ============= =========
</TABLE>

(b)The loan  averages  include  loans on which the accrual of interest  has been
   discontinued and are stated net of unearned income.
(c)Information not available prior to 1993.
(d)Tax-equivalent  adjustments  included in trading account  assets,  securities
   available  for  sale,  investment  securities,   commercial,   financial  and
   agricultural  loans, and lease financing are (in thousands) $5,668,  $12,934,
   $56,037,  $27,330  and  $3,480 in 1995, respectively;  and  $4,062,  $15,955,
   $70,854, $27,886 and $2,453 in 1994, respectively.

                                       T-22



<PAGE>

               MANAGEMENT'S STATEMENT OF FINANCIAL RESPONSIBILITY
                    First Union Corporation and Subsidiaries


                   Management of First Union Corporation and its
subsidiaries (the Corporation) is committed to the highest standards in quality
customer service and the enhancement of stockholder value. Management expects
the Corporation's employees to respect its customers and to assign the highest
priority to customer needs.
    The accompanying supplemental consolidated financial statements were
prepared in conformity with generally accepted accounting principles and
include, as necessary, best estimates and judgments by management. Other
financial information contained in this supplemental annual report is presented
on a basis consistent with the supplemental consolidated financial statements
unless otherwise indicated.
    To ensure the integrity, objectivity and fairness of data in these
supplemental consolidated financial statements, management of the Corporation
has established and maintains an internal control structure that is supplemented
by a program of internal audits. The internal control structure is designed to
provide reasonable assurance that assets are safeguarded and transactions are
executed, recorded and reported in accordance with management's intentions and
authorizations and to comply with applicable laws and regulations. To enhance
the reliability of the internal control structure, management recruits and
trains highly qualified personnel, and maintains sound risk management practices
and efficient operations.
    The supplemental consolidated financial statements have been audited by KPMG
Peat Marwick LLP, independent auditors, in accordance with generally accepted
auditing standards. KPMG Peat Marwick LLP reviews the results of its audit with
both management and the Audit Committee of the Board of Directors of the
Corporation. The Audit Committee, composed entirely of outside directors, meets
periodically with management, internal auditors and KPMG Peat Marwick LLP to
determine that each is fulfilling its responsibilities and to support actions to
identify, measure and control risks, augment internal controls and enhance
operational efficiency.
Edward E. Crutchfield
Chairman and Chief Executive Officer
Robert T. Atwood
Executive Vice President and
Chief Financial Officer
January 11, 1996
                          INDEPENDENT AUDITORS' REPORT
                    First Union Corporation and Subsidiaries
Board of Directors and Stockholders
First Union Corporation
    We have audited the supplemental consolidated balance sheets of First Union
Corporation and subsidiaries as of December 31, 1995 and 1994, and the related
supplemental consolidated statements of income, changes in stockholders' equity
and cash flows for each of the years in the three-year period ended December 31,
1995. These supplemental consolidated financial statements are the
responsibility of the Corporation's management. Our responsibility is to express
an opinion on these supplemental consolidated financial statements based on our
audits.
    We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.
    The supplemental consolidated financial statements give retroactive effect
to the merger of First Union Corporation and First Fidelity Bancorporation on
January 1, 1996, which has been accounted for as a pooling of interests as
described in Note 2 to the supplemental consolidated financial statements.
Generally accepted accounting principles proscribe giving effect to a
consummated business combination accounted for by the pooling of interests
method in financial statements that do not include the date of consummation.
These financial statements do not extend through the date of consummation.
However, they will become the historical consolidated financial statements of
First Union Corporation and subsidiaries after financial statements covering the
date of consummation of the business combination are issued.
    In our opinion, the supplemental consolidated financial statements referred
to above present fairly, in all material respects, the financial position of
First Union Corporation and subsidiaries at December 31, 1995 and 1994, and the
results of their operations and cash flows for each of the years in the
three-year period ended December 31, 1995, in conformity with generally accepted
accounting principles applicable after financial statements are issued for a
period which includes the date of consummation of the business combination.
    As discussed in Note 3 to the supplemental consolidated financial
statements, the Corporation adopted the provisions of the Financial Accounting
Standards Board's Statement of Financial Accounting Standards No. 115,
"Accounting for Certain Investments in Debt and Equity Securities".
KPMG Peat Marwick LLP
Charlotte, North Carolina
January 11, 1996
                                      C-1
 
<PAGE>
                    SUPPLEMENTAL CONSOLIDATED BALANCE SHEETS
                    First Union Corporation and Subsidiaries
<TABLE>
<CAPTION>
                                                                                                      December 31,
(In thousands except share data)                                                                              1995
<S>                                                                                                   <C>
Assets
  Cash and due from banks                                                                             $  6,312,076
  Interest-bearing bank balances                                                                            79,235
  Federal funds sold and securities purchased under resale agreements                                    4,152,754
        Total cash and cash equivalents                                                                 10,544,065
  Trading account assets                                                                                 1,881,066
  Securities available for sale (amortized cost $17,992,898 in 1995; $11,929,691 in 1994)               18,193,699
  Investment securities (market value $3,319,602 in 1995; $7,791,991 in 1994)                            3,139,616
  Loans, net of unearned income ($1,545,955 in 1995; $982,764 in 1994)                                  90,562,880
    Allowance for loan losses                                                                           (1,507,798)
        Loans, net                                                                                      89,055,082
  Premises and equipment                                                                                 2,553,170
  Due from customers on acceptances                                                                        616,301
  Mortgage servicing rights                                                                                148,933
  Credit card premium                                                                                       43,894
  Other intangible assets                                                                                2,431,667
  Other assets                                                                                           3,272,380
        Total assets                                                                                  $131,879,873
Liabilities and Stockholders' Equity
  Deposits
    Noninterest-bearing deposits                                                                        17,043,223
    Interest-bearing deposits                                                                           75,511,995
        Total deposits                                                                                  92,555,218
  Short-term borrowings                                                                                 19,500,127
  Bank acceptances outstanding                                                                             616,301
  Other liabilities                                                                                      3,044,136
  Long-term debt                                                                                         7,120,947
        Total liabilities                                                                              122,836,729
  Stockholders' equity
    Preferred stock                                                                                        183,223
    Common stock, $3.33 1/3 par value; authorized 750,000,000 shares, outstanding
      277,845,768 shares in 1995; 285,360,745 shares in 1994                                               926,152
    Paid-in capital                                                                                      1,974,833
    Retained earnings                                                                                    5,847,922
    Unrealized gain (loss) on debt and equity securities                                                   111,014
        Total stockholders' equity                                                                       9,043,144
        Total liabilities and stockholders' equity                                                    $131,879,873
<CAPTION>
                                                                                                         1994
(In thousands except share data)
<S>                                                                                                   <C>
Assets
  Cash and due from banks                                                                           5,822,693
  Interest-bearing bank balances                                                                      980,693
  Federal funds sold and securities purchased under resale agreements                               1,421,700
        Total cash and cash equivalents                                                             8,225,086
  Trading account assets                                                                            1,317,169
  Securities available for sale (amortized cost $17,992,898 in 1995; $11,929,691 in 1994)          11,533,642
  Investment securities (market value $3,319,602 in 1995; $7,791,991 in 1994)                       7,916,729
  Loans, net of unearned income ($1,545,955 in 1995; $982,764 in 1994)                             77,830,993
    Allowance for loan losses                                                                      (1,578,128)
        Loans, net                                                                                 76,252,865
  Premises and equipment                                                                            2,193,974
  Due from customers on acceptances                                                                   437,474
  Mortgage servicing rights                                                                           134,421
  Credit card premium                                                                                  58,494
  Other intangible assets                                                                           1,936,840
  Other assets                                                                                      3,522,507
        Total assets                                                                              113,529,201
Liabilities and Stockholders' Equity
  Deposits
    Noninterest-bearing deposits                                                                   15,917,287
    Interest-bearing deposits                                                                      71,947,838
        Total deposits                                                                             87,865,125
  Short-term borrowings                                                                            10,249,265
  Bank acceptances outstanding                                                                        437,474
  Other liabilities                                                                                 2,460,708
  Long-term debt                                                                                    4,242,137
        Total liabilities                                                                         105,254,709
  Stockholders' equity
    Preferred stock                                                                                   229,707
    Common stock, $3.33 1/3 par value; authorized 750,000,000 shares, outstanding
      277,845,768 shares in 1995; 285,360,745 shares in 1994                                          951,202
    Paid-in capital                                                                                 2,361,350
    Retained earnings                                                                               5,021,730
    Unrealized gain (loss) on debt and equity securities                                             (289,497)
        Total stockholders' equity                                                                  8,274,492
        Total liabilities and stockholders' equity                                                113,529,201
</TABLE>
See accompanying Notes to Supplemental Consolidated Financial Statements.
                                      C-2
 
<PAGE>
                 SUPPLEMENTAL CONSOLIDATED STATEMENTS OF INCOME
                    First Union Corporation and Subsidiaries
<TABLE>
<CAPTION>
                                                                                           Years Ended December 31,
(In thousands except per share data)                                                      1995                1994
<S>                                                                               <C>                   <C>
Interest Income
  Interest and fees on loans                                                      $  7,222,842            5,824,217
  Interest and dividends on securities available for sale                              705,565              734,091
  Interest and dividends on investment securities
    Taxable income                                                                     401,145              352,689
    Nontaxable income                                                                  109,111              134,178
  Trading account interest                                                              91,009               63,707
  Other interest income                                                                156,705              121,931
      Total interest income                                                          8,686,377            7,230,813
Interest Expense
  Interest on deposits                                                               2,853,328            2,046,044
  Interest on short-term borrowings                                                    816,650              495,931
  Interest on long-term debt                                                           381,837              251,007
      Total interest expense                                                         4,051,815            2,792,982
  Net interest income                                                                4,634,562            4,437,831
  Provision for loan losses                                                            220,000              179,000
  Net interest income after provision for loan losses                                4,414,562            4,258,831
Noninterest Income
  Trading account profits                                                               69,407               51,672
  Service charges on deposit accounts                                                  615,552              580,271
  Mortgage banking income                                                              149,585               88,436
  Capital management income                                                            397,191              330,416
  Securities available for sale transactions                                            44,340                6,213
  Investment security transactions                                                       4,818                4,006
  Fees for other banking services                                                      159,571              130,992
  Merchant discounts                                                                   100,580               89,508
  Insurance commissions                                                                 53,843               48,076
  Sundry income                                                                        301,621              246,323
      Total noninterest income                                                       1,896,508            1,575,913
Noninterest Expense
  Personnel expense                                                                  1,962,152            1,772,842
  Occupancy                                                                            352,551              352,721
  Equipment rentals, depreciation and maintenance                                      320,036              270,157
  Postage, printing and supplies                                                       139,277              123,500
  FDIC insurance                                                                       120,489              183,580
  Professional fees                                                                    176,359              169,461
  Owned real estate expense                                                             13,981               34,544
  Amortization                                                                         253,700              186,134
  Merger-related restructuring charges                                                  94,446                   --
  Sundry                                                                               659,478              653,918
      Total noninterest expense                                                      4,092,469            3,746,857
  Income before income taxes                                                         2,218,601            2,087,887
  Income taxes                                                                         788,420              711,444
      Net income                                                                     1,430,181            1,376,443
  Dividends on preferred stock                                                          26,390               46,020
      Net income applicable to common stockholders before redemption premium         1,403,791            1,330,423
  Redemption premium on preferred stock                                                     --               41,355
      Net income applicable to common stockholders after redemption premium       $  1,403,791            1,289,068
Per Common Share Data
  Net income before redemption premium                                            $       5.04                 4.72
  Net income after redemption premium                                                     5.04                 4.58
  Cash dividends                                                                  $       1.96                 1.72
  Average common shares                                                            278,677,119          281,662,617
<CAPTION>
                                                                                     1993
(In thousands except per share data)
<S>                                                                            <C>
Interest Income
  Interest and fees on loans                                                    5,215,845
  Interest and dividends on securities available for sale                         390,689
  Interest and dividends on investment securities
    Taxable income                                                                697,084
    Nontaxable income                                                             132,801
  Trading account interest                                                         44,534
  Other interest income                                                           120,575
      Total interest income                                                     6,601,528
Interest Expense
  Interest on deposits                                                          1,943,988
  Interest on short-term borrowings                                               339,551
  Interest on long-term debt                                                      198,413
      Total interest expense                                                    2,481,952
  Net interest income                                                           4,119,576
  Provision for loan losses                                                       369,753
  Net interest income after provision for loan losses                           3,749,823
Noninterest Income
  Trading account profits                                                          59,939
  Service charges on deposit accounts                                             572,625
  Mortgage banking income                                                         150,896
  Capital management income                                                       306,392
  Securities available for sale transactions                                       32,784
  Investment security transactions                                                  7,435
  Fees for other banking services                                                 100,122
  Merchant discounts                                                               79,452
  Insurance commissions                                                            46,717
  Sundry income                                                                   225,426
      Total noninterest income                                                  1,581,788
Noninterest Expense
  Personnel expense                                                             1,623,949
  Occupancy                                                                       341,847
  Equipment rentals, depreciation and maintenance                                 233,572
  Postage, printing and supplies                                                  124,608
  FDIC insurance                                                                  181,593
  Professional fees                                                                95,267
  Owned real estate expense                                                        69,050
  Amortization                                                                    237,911
  Merger-related restructuring charges                                                 --
  Sundry                                                                          628,549
      Total noninterest expense                                                 3,536,346
  Income before income taxes                                                    1,795,265
  Income taxes                                                                    578,912
      Net income                                                                1,216,353
  Dividends on preferred stock                                                     45,553
      Net income applicable to common stockholders before redemption premium    1,170,800
  Redemption premium on preferred stock                                                --
      Net income applicable to common stockholders after redemption premium     1,170,800
Per Common Share Data
  Net income before redemption premium                                               4.30
  Net income after redemption premium                                                4.30
  Cash dividends                                                                     1.50
  Average common shares                                                       272,438,239
</TABLE>
See accompanying Notes to Supplemental Consolidated Financial Statements.
                                      C-3
 
<PAGE>
                    SUPPLEMENTAL CONSOLIDATED STATEMENTS OF
                        CHANGES IN STOCKHOLDERS' EQUITY
                    First Union Corporation and Subsidiaries
<TABLE>
<CAPTION>
                                                                                                                  Unrealized Gain
                                                                                                                   (Loss) on Debt
                                                  Preferred Stock         Common Stock      Paid-in    Retained        and Equity
(In thousands except per share data)           Shares      Amount    Shares     Amount      Capital    Earnings        Securities
<S>                                            <C>      <C>         <C>       <C>        <C>          <C>         <C>
Balance at December 31, 1992, as
  originally reported                           6,846   $  44,774   164,849   $549,497    1,396,701   2,468,191                --
  Preferred and common stock issued for
    pooled bank acquired January 1, 1996        5,312     232,172   100,046    333,486      755,527     936,465                --
Balance at December 31, 1992, as restated      12,158     276,946   264,895    882,983    2,152,228   3,404,656                --
  Net income                                       --          --        --         --           --   1,216,353                --
  Purchase of Class A Series A preferred
    stock                                          (6)       (134)       --         --           --          --                --
  Purchase of common stock                         --          --    (3,879)   (12,930)    (110,428)         --                --
  Common stock issued for stock
    options exercised                              --          --     2,339      7,797       69,779      (4,366)               --
  Common stock issued through dividend
    reinvestment plan                              --          --     3,518     11,727      141,007        (230)               --
  Common stock issued for purchase accounting
    acquisitions                                   --          --     5,328     17,760      148,329          --                --
  Converted debentures and preferred stock       (592)    (14,798)      774      2,580       12,551          --                --
  Pre-merger transactions of pooled banks          --          --     5,229     17,429       98,892         361                --
  Cash dividends paid
    By First Union Corporation at
      $2.50 per Class A Series A preferred
        share                                      --          --        --         --           --        (337)               --
      7.78% per Series 1990 preferred share        --          --        --         --           --     (24,563)               --
      $1.50 per common share                       --          --        --         --           --    (243,845)               --
    By acquired bank on
      Preferred shares                             --          --        --         --           --     (20,653)               --
      Common shares                                --          --        --         --           --    (110,336)               --
  Unrealized gain on debt and equity
    securities                                     --          --        --         --           --          --            27,295
Balance at December 31, 1993                   11,560     262,014   278,204    927,346    2,512,358   4,217,040            27,295
  Stockholders' equity of pooled banks not
    restated prior to 1994                         --          --     4,169     13,897       36,610      13,844                --
  Net income                                       --          --        --         --           --   1,376,443                --
  Redemption of preferred stock                (6,318)    (31,592)       --         --     (252,449)    (41,355)               --
  Purchase of common stock primarily for
    purchase accounting acquisitions               --          --   (11,067)   (36,890)    (380,731)         --                --
  Common stock issued for stock
    options exercised                              --          --     2,318      7,727       79,387      (4,760)               --
  Common stock issued through dividend
    reinvestment plan                              --          --     1,246      4,153       43,676        (231)               --
  Common stock issued for purchase
    accounting acquisition                         --          --     3,607     12,023      150,617          --                --
  Converted debentures and preferred stock        (29)       (715)      467      1,557       18,918          --                --
  Pre-merger transactions of pooled bank           --          --     6,417     21,389      152,964     (52,926)               --
  Cash dividends paid
    By First Union Corporation at
      8.03% per Series 1990 preferred share        --          --        --         --           --     (25,353)               --
      $1.72 per common share                       --          --        --         --           --    (297,902)               --
  By acquired bank on
    Preferred shares                               --          --        --         --           --     (20,667)               --
    Common shares                                  --          --        --         --           --    (142,403)               --
  Unrealized loss on debt and equity
    securities                                     --          --        --         --           --          --          (316,792)
Balance at December 31, 1994                    5,213     229,707   285,361    951,202    2,361,350   5,021,730          (289,497)
  Net income                                       --          --        --         --           --   1,430,181                --
  Purchase of common stock primarily for
    acquisitions                                   --          --   (25,435)   (84,783)  (1,113,843)         --                --
  Common stock issued for stock
    options exercised                              --          --     6,619     22,063      232,847     (51,890)               --
  Common stock issued through dividend
    reinvestment plan                              --          --     1,004      3,347       41,171         825                --
  Converted preferred stock                    (1,574)    (39,364)    1,658      5,527       57,982     (23,740)               --
  Common stock issued for purchase
    accounting acquisitions                        --          --    12,545     41,817      568,693          --                --
  Pre-merger transactions of pooled bank         (251)     (7,120)   (3,906)   (13,021)    (173,367)         --                --
  Cash dividends paid
    By First Union Corporation at
      8.90% per Series 1990 preferred share        --          --        --         --           --      (7,029)               --
      $1.96 per common share                       --          --        --         --           --    (336,321)               --
    By acquired bank on
      Preferred shares                             --          --        --         --           --     (19,361)               --
      Common shares                                --          --        --         --           --    (166,473)               --
Unrealized gain on debt and equity securities      --          --        --         --           --          --           400,511
Balance at December 31, 1995                    3,388   $ 183,223   277,846   $926,152    1,974,833   5,847,922           111,014
<CAPTION>
(In thousands except per share data)                Total
<S>                                            <C>
Balance at December 31, 1992, as
  originally reported                           4,459,163
  Preferred and common stock issued for
    pooled bank acquired January 1, 1996        2,257,650
Balance at December 31, 1992, as restated       6,716,813
  Net income                                    1,216,353
  Purchase of Class A Series A preferred
    stock                                            (134)
  Purchase of common stock                       (123,358)
  Common stock issued for stock
    options exercised                              73,210
  Common stock issued through dividend
    reinvestment plan                             152,504
  Common stock issued for purchase accounting
    acquisitions                                  166,089
  Converted debentures and preferred stock            333
  Pre-merger transactions of pooled banks         116,682
  Cash dividends paid
    By First Union Corporation at
      $2.50 per Class A Series A preferred
        share                                        (337)
      7.78% per Series 1990 preferred share       (24,563)
      $1.50 per common share                     (243,845)
    By acquired bank on
      Preferred shares                            (20,653)
      Common shares                              (110,336)
  Unrealized gain on debt and equity
    securities                                     27,295
Balance at December 31, 1993                    7,946,053
  Stockholders' equity of pooled banks not
    restated prior to 1994                         64,351
  Net income                                    1,376,443
  Redemption of preferred stock                  (325,396)
  Purchase of common stock primarily for
    purchase accounting acquisitions             (417,621)
  Common stock issued for stock
    options exercised                              82,354
  Common stock issued through dividend
    reinvestment plan                              47,598
  Common stock issued for purchase
    accounting acquisition                        162,640
  Converted debentures and preferred stock         19,760
  Pre-merger transactions of pooled bank          121,427
  Cash dividends paid
    By First Union Corporation at
      8.03% per Series 1990 preferred share       (25,353)
      $1.72 per common share                     (297,902)
  By acquired bank on
    Preferred shares                              (20,667)
    Common shares                                (142,403)
  Unrealized loss on debt and equity
    securities                                   (316,792)
Balance at December 31, 1994                    8,274,492
  Net income                                    1,430,181
  Purchase of common stock primarily for
    acquisitions                               (1,198,626)
  Common stock issued for stock
    options exercised                             203,020
  Common stock issued through dividend
    reinvestment plan                              45,343
  Converted preferred stock                           405
  Common stock issued for purchase
    accounting acquisitions                       610,510
  Pre-merger transactions of pooled bank         (193,508)
  Cash dividends paid
    By First Union Corporation at
      8.90% per Series 1990 preferred share        (7,029)
      $1.96 per common share                     (336,321)
    By acquired bank on
      Preferred shares                            (19,361)
      Common shares                              (166,473)
Unrealized gain on debt and equity securities     400,511
Balance at December 31, 1995                    9,043,144
</TABLE>
See accompanying Notes to Supplemental Consolidated Financial Statements.
                                      C-4
 
<PAGE>
               SUPPLEMENTAL CONSOLIDATED STATEMENTS OF CASH FLOWS
                    First Union Corporation and Subsidiaries
<TABLE>
<CAPTION>
                                                                                              Years Ended December 31,
(In thousands)                                                                                 1995               1994
<S>                                                                                     <C>                <C>
Operating Activities
  Net income                                                                            $ 1,430,181          1,376,443
  Adjustments to reconcile net income to net cash provided (used) by operating
    activities
    Accretion and amortization of securities discounts and premiums, net                    (32,155)           (11,192)
    Provision for loan losses                                                               220,000            179,000
    Provision for foreclosed properties                                                      (2,756)            13,753
    Gain on sale of mortgage servicing rights                                                    --                 --
    Securities available for sale transactions                                              (44,340)            (6,213)
    Investment security transactions                                                         (4,818)            (4,006)
    Depreciation and amortization                                                           545,337            419,149
    Deferred income taxes                                                                   372,082            315,230
    Trading account assets, net                                                            (563,897)          (514,812)
    Mortgage loans held for resale                                                         (102,267)           879,715
    Loss on sales of premises and equipment                                                  11,364              5,154
    Gain on sale of First American segregated assets                                        (18,639)           (84,260)
    Other assets, net                                                                       124,411            482,489
    Other liabilities, net                                                                   50,901            263,420
      Net cash provided by operating activities                                           1,985,404          3,313,870
Investing Activities
  Increase (decrease) in cash realized from
    Sales of securities available for sale                                                7,910,049         14,274,729
    Maturities of securities available for sale                                           1,671,832          3,725,025
    Purchases of securities available for sale                                           (7,328,065)       (15,637,053)
    Sales and calls of investment securities                                                 32,964             39,437
    Maturities of investment securities                                                   2,459,216          2,964,869
    Purchases of investment securities                                                   (3,642,118)        (1,602,496)
    Origination of loans, net                                                            (7,468,244)        (7,869,008)
    Sales of loans                                                                        2,000,000            250,804
    Sales of premises and equipment                                                          47,220             77,071
    Purchases of premises and equipment                                                    (597,042)          (486,877)
    Sales of mortgage servicing rights                                                           --                 --
    Purchases of mortgage servicing rights                                                  (21,912)            (7,561)
    Other intangible assets, net                                                            (39,550)            37,441
    Purchases of banking organizations, net of acquired cash equivalents                    524,669          2,009,964
      Net cash used by investing activities                                              (4,450,981)        (2,223,655)
Financing Activities
  Increase (decrease) in cash realized from
    Sales of deposits, net                                                               (3,624,458)          (567,485)
    Securities sold under repurchase agreements and other short-term borrowings, net      7,324,686            878,552
    Issuances of long-term debt                                                           3,346,251            772,287
    Payments of long-term debt                                                             (775,761)          (212,429)
    Sales of common stock                                                                   248,363            251,379
    Purchases of preferred stock                                                             (7,120)                --
    Redemption of preferred stock                                                                --           (325,396)
    Cash received (paid) on conversion of preferred stock                                       405                 --
    Purchases of common stock                                                            (1,198,626)          (417,621)
    Cash dividends paid                                                                    (529,184)          (486,325)
      Net cash provided (used) by financing activities                                    4,784,556           (107,038)
      Increase (decrease) in cash and cash equivalents                                    2,318,979            983,177
      Cash and cash equivalents, beginning of year                                        8,225,086          7,241,909
      Cash and cash equivalents, end of year                                            $10,544,065          8,225,086
Cash Paid For
  Interest                                                                              $ 3,953,325          2,685,879
  Income taxes                                                                              450,047            328,321
Noncash Items
  Increase (decrease) in securities available for sale                                    5,890,516           (414,266)
  Increase (decrease) in investment securities                                           (5,905,408)           414,266
  Increase (decrease) in other assets                                                        14,892                 --
  Increase in foreclosed properties and a decrease in loans                                  61,031             76,165
  Conversion of preferred stock to common stock                                              39,364                715
  Increase in other intangible assets and stockholders' equity for converted
    debentures                                                                                   --             19,760
  Issuance of common stock for purchase accounting acquisitions                             610,510            162,640
  Effect on stockholders' equity of an unrealized gain (loss) on debt and equity
    securities included in
    Securities available for sale                                                           596,850           (396,049)
    Other assets (deferred income taxes)                                                $   196,339            (79,257)
<CAPTION>
                                                                                             1993
(In thousands)
<S>                                                                                    <C>
Operating Activities
  Net income                                                                            1,216,353
  Adjustments to reconcile net income to net cash provided (used) by operating
    activities
    Accretion and amortization of securities discounts and premiums, net                  (13,964)
    Provision for loan losses                                                             369,753
    Provision for foreclosed properties                                                    46,530
    Gain on sale of mortgage servicing rights                                                (973)
    Securities available for sale transactions                                            (32,784)
    Investment security transactions                                                       (7,435)
    Depreciation and amortization                                                         437,614
    Deferred income taxes                                                                 164,612
    Trading account assets, net                                                          (404,745)
    Mortgage loans held for resale                                                       (312,090)
    Loss on sales of premises and equipment                                                 7,365
    Gain on sale of First American segregated assets                                      (48,147)
    Other assets, net                                                                   1,295,397
    Other liabilities, net                                                             (1,005,304)
      Net cash provided by operating activities                                         1,712,182
Investing Activities
  Increase (decrease) in cash realized from
    Sales of securities available for sale                                             13,456,048
    Maturities of securities available for sale                                         5,637,948
    Purchases of securities available for sale                                        (18,384,416)
    Sales and calls of investment securities                                              244,473
    Maturities of investment securities                                                 7,682,753
    Purchases of investment securities                                                 (8,857,219)
    Origination of loans, net                                                          (1,109,774)
    Sales of loans                                                                             --
    Sales of premises and equipment                                                        76,098
    Purchases of premises and equipment                                                  (302,691)
    Sales of mortgage servicing rights                                                      1,300
    Purchases of mortgage servicing rights                                                (11,423)
    Other intangible assets, net                                                           19,709
    Purchases of banking organizations, net of acquired cash equivalents                  663,879
      Net cash used by investing activities                                              (883,315)
Financing Activities
  Increase (decrease) in cash realized from
    Sales of deposits, net                                                             (5,218,742)
    Securities sold under repurchase agreements and other short-term borrowings, net    1,246,405
    Issuances of long-term debt                                                         1,194,657
    Payments of long-term debt                                                         (1,279,481)
    Sales of common stock                                                                 342,396
    Purchases of preferred stock                                                             (134)
    Redemption of preferred stock                                                              --
    Cash received (paid) on conversion of preferred stock                                      (5)
    Purchases of common stock                                                            (123,358)
    Cash dividends paid                                                                  (399,734)
      Net cash provided (used) by financing activities                                 (4,237,996)
      Increase (decrease) in cash and cash equivalents                                 (3,409,129)
      Cash and cash equivalents, beginning of year                                     10,651,038
      Cash and cash equivalents, end of year                                            7,241,909
Cash Paid For
  Interest                                                                              2,499,339
  Income taxes                                                                            506,979
Noncash Items
  Increase (decrease) in securities available for sale                                  6,876,380
  Increase (decrease) in investment securities                                         (6,843,797)
  Increase (decrease) in other assets                                                     (32,583)
  Increase in foreclosed properties and a decrease in loans                               167,075
  Conversion of preferred stock to common stock                                            15,136
  Increase in other intangible assets and stockholders' equity for converted
    debentures                                                                                 --
  Issuance of common stock for purchase accounting acquisitions                           166,089
  Effect on stockholders' equity of an unrealized gain (loss) on debt and equity
    securities included in
    Securities available for sale                                                              --
    Other assets (deferred income taxes)                                                   27,295
</TABLE>
See accompanying Notes to Supplemental Consolidated Financial Statements.
                                      C-5
 
<PAGE>
            NOTES TO SUPPLEMENTAL CONSOLIDATED FINANCIAL STATEMENTS
                    First Union Corporation and Subsidiaries
                        December 31, 1995, 1994 and 1993
 
NOTE 1:
SUMMARY OF SIGNIFICANT ACCOUNTING AND REPORTING POLICIES
    First Union Corporation (the Parent Company) is a bank holding company whose
principal wholly-owned subsidiaries are national banking associations using the
name First Union National Bank, First Union Capital Markets Corp., an investment
banking firm, and First Union Mortgage Corporation, a mortgage banking firm.
    The accounting and reporting policies of First Union Corporation and
subsidiaries (the Corporation) are in accordance with generally accepted
accounting principles and conform to general practices within the banking and
mortgage banking industries. In consolidation, all significant intercompany
accounts and transactions are eliminated.
    The Corporation's principal sources of revenue emanate from its domestic
banking, including trust operations, capital markets activity and mortgage
banking operations, located primarily in Connecticut, Delaware, Florida,
Georgia, Maryland, New Jersey, New York, North Carolina, Pennsylvania, South
Carolina, Tennessee, Virginia and Washington, D.C. Its foreign banking
operations are immaterial.
    Management of the Corporation has made a number of estimates and assumptions
relating to the reporting of assets and liabilities and the disclosure of
contingent assets and liabilities to prepare these supplemental consolidated
financial statements in conformity with generally accepted accounting
principles. Actual results could differ from those estimates.
CASH AND CASH EQUIVALENTS
    Cash and cash equivalents include cash and due from banks, interest-bearing
balances in other banks and federal funds sold and securities purchased under
resale agreements. Generally, both cash and cash equivalents are considered to
have maturities of three months or less, and accordingly, the carrying amount of
such instruments is deemed to be a reasonable estimate of fair value.
SECURITIES
    The classification of securities is determined at the date of purchase.
Gains or losses on the sale of securities are recognized on a specific
identification, trade date basis.
    Trading account assets, primarily debt securities, and interest rate
futures, options, caps and floors and forward contracts, are adjusted to market
value. Included in noninterest income are realized and unrealized gains and
losses resulting from such adjustments and from recording the effects of sales
of trading account securities.
    Securities available for sale, primarily debt securities, are recorded at
market value with a corresponding adjustment net of tax recorded as a component
of stockholders' equity. Securities available for sale are used as a part of the
Corporation's interest rate risk management strategy and may be sold in response
to changes in interest rates, changes in prepayment risk, and other factors.
    Investment securities, primarily debt securities, are stated at cost, net of
the amortization of premium and the accretion of discount. The Corporation
intends and has the ability to hold such securities until maturity.
    The market value of securities, including securities sold not owned, is
generally based on quoted market prices or dealer quotes. If a quoted market
price is not available, market value is estimated using quoted market prices for
similar securities.
INTEREST RATE SWAPS, FLOORS AND CAPS
    The Corporation uses interest rate swaps, floors and caps for interest rate
risk management, in connection with providing risk management services to
customers and for trading for its own account.
    Interest rate swaps, floors and caps used to achieve interest rate risk
management objectives are designated as hedges of specific assets and
liabilities. The net interest payable or receivable on swaps, caps, and floors
is accrued and recognized as an adjustment to interest income or interest
expense of the related asset or liability. Premiums paid for purchased caps and
floors are amortized over the term of the floors and caps as a yield adjustment
of the related asset or liability. Floors and caps are written only to adjust
the amount or term of purchased floors and caps to more effectively reduce
interest rate risk, and a net written position is not created. Premiums received
on floors and caps offset the premium paid on the caps and floors they adjust.
Upon the early termination of swaps, floors and caps, the net proceeds received
or paid, including premiums, are deferred and included in other assets or
liabilities and amortized over the shorter of the remaining contract life or the
maturity of the related asset or liability. Upon disposition or settlement of
the asset or liability being hedged, deferral accounting is discontinued and any
related premium or market value is recognized in earnings.
    Interest rate swaps, floors and caps entered into for trading purposes and
sold to customers are accounted for on a mark-to-market basis with both realized
and unrealized gains and losses recognized as trading profits. The fair value of
these financial instruments represent the estimated amount the Corporation would
receive or pay to terminate the contracts or agreements and is determined using
a valuation model which considers current market yields and other relevant
variables.
INTEREST RATE FUTURES, FORWARD AND OPTION CONTRACTS
    The Corporation uses interest rate futures, forward and option contracts,
other than caps and floors, for interest rate risk management and in connection
with hedging interest rate products sold to customers.
                                      C-6
 
<PAGE>
 
    Interest rate futures and option contracts are used to hedge interest rate
risk arising from specific financial instruments. Gains and losses on interest
rate futures are deferred and included in the carrying value of the related
assets or liabilities and amortized over the estimated lives of those assets and
liabilities as a yield adjustment. Premiums paid for option contracts are
included in other assets and are amortized over the option term as a yield
adjustment of the related asset or liability. Upon the early termination of
futures contracts, the deferred amounts are amortized over the remaining
maturity of the related asset or liability. Upon disposition or settlement of
the asset or liability being hedged, deferral accounting is discontinued and any
related premium or market value is recognized in earnings.
    Interest rate futures, forward and option contracts used to hedge risk
management products sold to customers are marked to market and both the realized
and unrealized gains and losses recognized as trading profits. The market value
of these financial instruments is based on dealer or exchange quotes.
LOANS
    Commercial, financial and agricultural loans include industrial revenue
bonds, highly leveraged transaction loans and certain other loans that are made
primarily on the strength of the borrower's general credit standing and ability
to generate repayment cash flows from income sources even though such bonds and
loans may be secured by real estate or other assets.
    Commercial real estate construction and mortgage loans represent interim and
permanent financing of commercial properties that are secured by real estate.
    Retail real estate mortgage loans represent 1-4 family first mortgage loans.
    Bankcard installment loans represent unsecured revolving lines of credit.
    Retail installment loans represent all other consumer loans, including home
equity and second mortgage loans.
    Mortgage notes held for sale are valued at the lower of cost or market as
determined by outstanding commitments from investors or current investor yield
requirements calculated on the aggregate loan basis. Gains or losses resulting
from sales of mortgage notes are recognized when the proceeds are received from
investors.
    In many lending transactions, collateral is taken to provide an additional
measure of security. Generally, the cash flow or earning power of the borrower
represents the primary source of repayment and collateral liquidation a
secondary source of repayment. The Corporation determines the need for
collateral on a case-by-case or product-by-product basis. Factors considered
include the current and prospective creditworthiness of the customer, terms of
the instrument and economic conditions.
    Unearned income is generally accreted to interest income using the constant
yield method. Interest income is recorded on an accrual basis.
    The Corporation adopted the provisions of Statement of Financial Accounting
Standards No. 114, "Accounting by Creditors for Impairment of a Loan," as
amended by SFAS No. 118, "Accounting by Creditors for Impairment of a Loan --
Income Recognition and Disclosure," on January 1, 1995. The adoption of the
Standards required no increase to the allowance for loan losses and had no
impact on net income in 1995. The impact to historical and current amounts
related to in-substance foreclosures was not material, and accordingly,
historical amounts have not been restated.
    A loan is considered to be impaired when based on current information, it is
probable that the Corporation will not receive all amounts due in accordance
with the contractual terms of a loan agreement. The discounted expected cash
flow method is used in determining the value of impaired loans.
    When the ultimate collectibility of an impaired loan's principal is in
doubt, wholly or partially, all cash receipts are applied to principal. Once the
recorded principal balance has been reduced to zero, future cash receipts are
applied to interest income, to the extent that any interest has been foregone.
Future cash receipts are recorded as recoveries of any amounts previously
charged off. When this doubt does not exist, cash receipts are applied under the
contractual terms of the loan agreement.
    A loan is also considered impaired if its terms are modified in a troubled
debt restructuring after January 1, 1995. For these accruing impaired loans,
cash receipts are typically applied to principal and interest receivable in
accordance with the terms of the restructured loan agreement. Interest income is
recognized on these loans using the accrual method of accounting. As of December
31, 1995, there were no accruing impaired loans.
    The accrual of interest is generally discontinued on all loans, except
consumer loans, that become 90 days past due as to principal or interest unless
collection of both principal and interest is assured by way of
collateralization, guarantees or other security. Generally, loans past due 180
days or more are placed on nonaccrual status regardless of security. Consumer
loans and bankcard products that become approximately 120 days and 180 days past
due, respectively, are generally charged to the allowance for loan losses. When
borrowers demonstrate over an extended period the ability to repay a loan in
accordance with the contractual terms of a loan the Corporation has classified
as nonaccrual, such loan is returned to accrual status.
    Fair values are estimated for loans with similar financial characteristics.
These loans are segregated by type of loan, considering credit risk and
prepayment characteristics. Each loan category is further segmented into fixed
and adjustable rate categories.
                                      C-7
 
<PAGE>
            NOTES TO SUPPLEMENTAL CONSOLIDATED FINANCIAL STATEMENTS
                    First Union Corporation and Subsidiaries
                        December 31, 1995, 1994 and 1993
 
    The fair values of performing loans for all portfolios are calculated by
discounting estimated cash flows through expected maturity dates. These cash
flows are discounted using estimated market yields that reflect the credit and
interest rate risks inherent in each category of loans. Such market yields also
reflect a component for the estimated cost of servicing the portfolio. A
prepayment assumption is used as an estimate of the number of loans which will
be repaid prior to their scheduled maturity.
    For performing residential mortgage loans, fair values are estimated using a
discounted cash flow analysis utilizing yields of comparable mortgage-backed
securities. The loan portfolio is segmented into homogeneous pools based on loan
types, coupon rates, maturities, prepayment characteristics and credit risk.
These pools are compared with similar mortgage-backed securities to arrive at an
appropriate discount rate; whole loan liquidity and risk characteristics are
considered within the comparison.
    Fair values of nonperforming loans greater than $1,000,000 are calculated by
estimating the timing and amount of cash flows. These cash flows are discounted
using estimated market yields commensurate with the risk associated with
estimating such cash flows. Estimates of cash flows are made using knowledge of
the borrower and available market data. It is not considered practicable to
calculate a fair value for nonperforming loans less than $1,000,000.
Accordingly, they are included in fair value disclosures at net cost.
    The fair value of commitments to extend credit is estimated using the fees
currently charged to enter into similar agreements, taking into account the
remaining terms of the agreements and the present creditworthiness of the
counterparties. Generally, for fixed rate loan commitments, fair value also
considers the difference between current levels of interest rates and the
committed rates. The fair value of commitments and letters of credit is based on
fees currently charged for similar agreements or on the estimated cost to
terminate them or otherwise settle the obligations with the counterparties.
ALLOWANCE FOR LOAN LOSSES
    The allowance for loan losses is the amount that is considered adequate to
provide for potential losses in the portfolio. Management's evaluation of the
adequacy of the allowance is based on a review of individual loans, recent loss
experience, current economic conditions, the risk characteristics of the various
classifications of loans, the fair value of underlying collateral and other
factors.
    Management believes that the allowances for losses on loans and real estate
owned are adequate. While management uses available information to recognize
losses on loans and real estate owned, future additions to the allowances may be
necessary based on changes in economic conditions.
    In addition, various regulatory agencies, as an integral part of their
examination process, periodically review the Corporation's bank subsidiaries'
allowances for losses on loans and real estate owned. Such agencies may require
such subsidiaries to recognize changes to the allowances based on their
judgments about information available to them at the time of their examination.
PREMISES AND EQUIPMENT
    Premises and equipment are carried at cost less accumulated depreciation and
amortization. Depreciation and amortization are computed on a straight-line
basis for financial purposes and on straight-line and accelerated bases for tax
purposes, using estimated lives generally as follows: buildings, 10 to 50 years;
furniture and equipment, 3 to 10 years; and leasehold improvements and
capitalized leases, over the lives of the respective leases.
INTANGIBLE ASSETS
    Generally, goodwill is being amortized on a straight-line basis over periods
ranging from 15 to 25 years. The Corporation's unamortized goodwill is
periodically reviewed to ensure that conditions are not present that indicate
the recorded amount of goodwill is not recoverable from future undiscounted cash
flows. The review process includes an evaluation of the earnings history of each
subsidiary, its contribution to the Corporation, capital levels and other
factors. If events or changes in circumstances indicate further evaluation is
warranted, the undiscounted net cash flows of the operations to which goodwill
relates are estimated. If the estimated undiscounted net cash flows are less
than the carrying amount of goodwill, a loss is recognized to reduce goodwill's
carrying value to the amount recoverable, and when appropriate the amortization
period also is reduced. Unamortized goodwill associated with disposed assets is
charged to current earnings. Credit card premiums are being amortized
principally over the period of benefit not to exceed 10 years using the
sum-of-the-years' digits method. Deposit base premiums are amortized principally
over a 10-year period using accelerated methods. Annually, the fair value of the
unamortized balance of such premiums is determined on a discounted cash flow
basis, and if such value is less than such balance, the difference is charged to
noninterest expense.
FORECLOSED PROPERTIES
    Foreclosed properties are included in other assets and represent other real
estate that has been acquired through loan or in-substance foreclosures or deeds
received in lieu of loan payments. Generally such properties are appraised
annually and are recorded at the lower of cost or fair value less estimated
selling costs. When appropriate, adjustments to cost are charged or credited to
the allowance for foreclosed properties.
MORTGAGE LOAN ADMINISTRATION AND ORIGINATION
    The Corporation adopted the provisions of Statement of Financial Accounting
Standards No. 122, "Accounting for Mortgage Servicing Rights", on a prospective
basis only on
                                      C-8
 
<PAGE>
 
July 1, 1995. The adoption of the Standard resulted in an increase to
noninterest income of $13,300,000 in 1995.
    When the Corporation acquires mortgage servicing rights through either the
purchase or origination of mortgage loans and sells or securitizes those loans
with servicing rights retained, the total cost of the mortgage loans is
allocated to the mortgage servicing rights and the loans (without the mortgage
servicing rights) based on their relative fair values.
    Mortgage servicing fees are recorded on an accrual basis. Mortgage servicing
rights are amortized over the life of the related mortgages, in proportion to
estimated net servicing income. Quarterly, an appropriate carrying value of the
unamortized balance of such mortgage servicing rights is determined by the
Corporation, based principally on a disaggregated, discounted cash flow method.
The loans and associated servicing rights are segmented by predominant risk
characteristics to include loan type, investor and interest rate. Additionally,
quarterly, based principally on an aggregated discounted method, an appropriate
carrying value of the unamortized deferred excess servicing fee balance is
determined by the Corporation. If such values are less than such balances, the
differences are included as a reduction of mortgage banking income.
    Placement fees for services rendered in arranging permanent financing for
income property loans are earned when the permanent commitment issued by the
lender is approved and accepted by the borrower.
    Loan origination, commitment and certain other fees and certain direct loan
origination costs are being deferred and the net amount is being amortized as an
adjustment of the related loan's yield, generally over the contractual life of
the related loan, or if the related loan is held for resale, until the loan is
sold.
PENSION AND SAVINGS PLANS
    Substantially all employees with one year of service are eligible for
participation in a non-contributory, defined benefit pension plan and a matching
savings plan. Pension cost is determined annually by an actuarial valuation,
which includes service costs for the current year and amortization of amounts
related to prior years. The Corporation's funding policy is to contribute to the
pension plan the amount required to fund the benefits expected to be earned for
the current year and to amortize amounts related to prior years using the
projected unit credit valuation method. The difference between the pension cost
included in current income and the funded amount is included in other assets or
other liabilities, as appropriate. Actuarial assumptions are evaluated annually.
    The matching savings plan permits eligible employees to make basic
contributions to the plan of up to 6 percent of base compensation, and
supplemental contributions of up to 9 percent of base compensation. Annually,
upon approval of the Board of Directors, employee basic contributions may be
matched up to 6 percent of the employee's base compensation.
INCOME TAXES
    The operating results of the Parent Company and its eligible subsidiaries
are included in a consolidated federal income tax return. Each subsidiary pays
its allocation of federal income taxes to the Parent Company, or receives
payment from the Parent Company to the extent that tax benefits are realized.
Where state income tax laws do not permit consolidated income tax returns,
applicable state income tax returns are filed. As more fully described in Note
14 to the supplemental consolidated financial statements, the Corporation has
adopted the method of accounting for income taxes set forth in Statement of
Financial Accounting Standard No. 109.
INCOME PER COMMON SHARE
    Income per common share is determined by dividing net income applicable to
common stockholders by the weighted average number of shares of common stock
outstanding. Common stock equivalents have not been material.
NOTE 2:
ACQUISITIONS
    The supplemental consolidated financial statements give retroactive effect
to the pooling of interests acquisition of First Fidelity Bancorporation (First
Fidelity) as more fully described below. As a result, the supplemental
consolidated balance sheets as of December 31, 1995 and 1994, and the related
supplemental consolidated statements of income, changes in stockholders' equity
and cash flows for each of the years in the three-year period ended December 31,
1995, are presented as if the combining companies had been consolidated for all
periods presented. As required by generally accepted accounting principles, the
supplemental consolidated financial statements will become the historical
consolidated financial statements upon issuance of the consolidated financial
statements for the period that includes the date of the acquisition. The
supplemental consolidated statements of changes in stockholders' equity reflect
the accounts of the Corporation as if the additional preferred and common stock
had been issued during all the periods presented. The supplemental consolidated
financial statements, including the notes thereto, should be read in conjunction
with the historical consolidated financial statements of the Corporation
included in the Corporation's 1995 annual report on Form 10-K and of First
Fidelity included in the Corporation's Form 8-K dated June 30, 1995.
    In 1995, various banking subsidiaries of the Parent Company acquired eight
financial institutions and certain other assets which in the aggregate amounted
to the addition of $10,254,013,000 in assets, $7,537,477,000 in net loans and
$7,252,524,000 in deposits. The purchase method of accounting, which requires no
restatements of the Corporation's historical financial statements and the
inclusion of the acquired company's financial information on a fair value basis
only from the date of consummation, was used in these
                                      C-9
 
<PAGE>
            NOTES TO SUPPLEMENTAL CONSOLIDATED FINANCIAL STATEMENTS
                    First Union Corporation and Subsidiaries
                        December 31, 1995, 1994 and 1993
 
transactions. With respect to these transactions, the Parent Company issued
12,545,000 shares of its common stock in exchange for the common stock of
certain of the acquired financial institutions and paid cash for the other
financial institutions and assets which in the aggregate amounted to a cost of
$623,338,000. These transactions resulted in an increase to stockholders' equity
of $610,510,000, and the increase was reduced by the Parent Company's purchase
in the open market of 11,637,000 shares of its common stock at a cost of
$526,968,000 in 1995 and the purchase of 908,000 shares at a cost of $37,297,000
in 1994. These transactions also resulted in an increase to goodwill of
$476,229,000, which will be amortized on a straight-line basis over 25 years,
and deposit base premium of $114,023,000, which will be amortized on an
accelerated basis over 10 years.
    In 1994, various banking subsidiaries of the Parent Company acquired three
financial institutions which were accounted for as pooling of interests
transactions. In the aggregate, these transactions added $477,647,000 in assets,
$381,436,000 in net loans, $372,052,000 in deposits, $64,351,000 in
stockholders' equity and involved the issuance of 4,169,000 shares of the Parent
Company's common stock. The Corporation's supplemental consolidated financial
statements were not restated in prior periods to reflect these 1994 pooling of
interests transactions.
    Also in 1994, various banking subsidiaries of the Parent Company acquired
one financial institution and certain loans and deposits which in the aggregate
amounted to the addition of $4,118,115,000 in assets, $857,267,000 in net loans
and $3,654,323,000 in deposits. The purchase method of accounting was used in
these transactions. With respect to these transactions, the Parent Company
issued 3,561,000 shares and 437,000 shares of its common stock in exchange for
the common stock and convertible debentures, respectively, of the acquired
financial institution and paid cash for the loans and deposits which in the
aggregate amounted to a cost of $365,778,000. These transactions resulted in an
increase to stockholders' equity of $180,833,000, and the increase was reduced
by the Parent Company's purchase in the open market of 3,998,000 shares of its
common stock at a cost of $174,584,000. These transactions also resulted in an
increase to goodwill of $90,708,000, which will be amortized on a straight-line
basis over 25 years, and deposit base premium of $250,365,000, which will be
amortized on an accelerated basis over 10 years.
    At December 31, 1995, various banking affiliates of the Parent Company had
agreements to acquire three financial institutions which at that date had
aggregate assets of $2,224,283,000, net loans of $1,634,118,000 and deposits of
$1,816,997,000. With respect to these transactions, the Parent Company has
agreed to issue approximately 2,372,000 shares of its common stock in exchange
for the common stock of two of the three financial institutions, subject to
adjustment under certain conditions, and an affiliate of the Parent Company will
pay approximately $188,000,000 in cash for the third financial institution.
These transactions will be accounted for as purchases. Two of these transactions
were consummated in January 1996.
    On January 1, 1996, the Corporation acquired First Fidelity, a multi-bank
holding company based in New Jersey. The merger was accounted for as a pooling
of interests. At December 31, 1995, First Fidelity had assets of
$35,332,885,000, net loans of $24,934,436,000, deposits of $27,554,917,000 and
net income applicable to common stockholders of $397,744,000. Acquisitions
completed by First Fidelity are not material, and accordingly have not been
included herein.
    As a result of the merger, each of the 78,746,915 net outstanding shares of
First Fidelity common stock was converted into 1.35 shares of the Corporation's
common stock and common stock equivalents, with cash being paid for fractional
share interests. In addition, the 2,963,820 net outstanding shares of First
Fidelity Series B Convertible Preferred Stock were converted into a like number
of shares of the Corporation's Series B Convertible Class A Preferred Stock
having substantially identical terms as the First Fidelity Series B, the 350,000
outstanding shares of First Fidelity Series D Adjustable Rate Cumulative
Preferred Stock were converted into a like number of shares of the Corporation's
Series D Adjustable Rate Cumulative Class A Preferred Stock having substantially
identical terms as the First Fidelity Series D, and the 2,965,200 net
outstanding FFB Depositary Receipts (each representing a 1/40th interest in a
share of First Fidelity Series F 10.64% Preferred Stock (74,130 net outstanding
shares)) were converted into a like number of the Corporation's Depositary
Receipts (each representing a 1/40th interest in the Corporation's Series F
10.64% Class A Preferred Stock) having substantially identical terms as the
First Fidelity Series F.
    Additionally, restructuring charges primarily related to direct costs and
existing severance contracts associated with the First Fidelity merger of
$94,446,000 ($72,826,000 after tax) are included as a component of noninterest
expense in 1995. It is anticipated that approximately $197,000,000 of after-tax
restructuring charges related to the First Fidelity merger will be taken in the
first half of 1996.
    The information below indicates on a pro forma basis, amounts as if the
purchase accounting acquisitions discussed above (completed and pending at
December 31, 1995) had been acquired as of January 1, 1994, the First Fidelity
pooling of interests merger for all years presented, and historical amounts as
reported by the Corporation.
                                      C-10
 
<PAGE>
 
<TABLE>
<CAPTION>
(In thousands except per share              Years Ended December 31,
  data)                                 1995        1994        1993
<S>                               <C>          <C>         <C>
(Unaudited)
  Interest income                 $9,243,418   7,937,133   6,601,528
  Interest expense                 4,426,056   3,246,946   2,481,952
  Net interest income              4,817,362   4,690,187   4,119,576
  Provision for loan losses          237,349     180,643     369,753
  Net interest income after
    provision for loan losses      4,580,013   4,509,544   3,749,823
  Securities available for sale
    transactions                      39,911       8,860      32,784
  Investment security
    transactions                       4,818       4,006       7,435
  Noninterest income               1,899,339   1,620,712   1,541,569
  Noninterest expense              4,360,762   4,070,027   3,536,346
  Income before income taxes       2,163,319   2,073,095   1,795,265
  Income taxes                       778,573     709,028     578,912
  Net income                       1,384,746   1,364,067   1,216,353
  Dividends on preferred stock        26,390      46,020      45,553
  Net income available to common
    stockholders before
    redemption premium             1,358,356   1,318,047   1,170,800
  Redemption premium on
    preferred stock                       --      41,355          --
  Net income applicable to
    common stockholders after
    redemption premium            $1,358,356   1,276,692   1,170,800
  Net income per common share
    before redemption premium     $     4.83        4.63        4.30
  Net income per common share
    after redemption premium      $     4.83        4.48        4.30
Corporation as Reported
  Net interest income             $3,262,776   3,033,715   2,765,893
  Net income                       1,013,076     925,380     817,521
  Net income applicable to
    common stockholders before
    redemption premium             1,006,047     900,027     792,621
  Net income applicable to
    common stockholders after
    redemption premium             1,006,047     858,672     792,621
  Net income per common share
    before redemption premium           5.85        5.22        4.73
  Net income per common share
    after redemption premium      $     5.85        4.98        4.73
</TABLE>
    The following assumptions were applied in arriving at the pro forma results;
cost of funds of 5.77 percent and 4.08 percent for 1995 and 1994, respectively;
applying a straight-line depreciation method over useful lives ranging from 10
to 25 years; goodwill amortized over 25 years using the straight-line method;
credit card relationships amortized over a 6.3-year period and other intangibles
amortized over a 10-year period using the sum-of-the-years' digits method; and
various other assets amortized over seven-to-ten years using both the
straight-line and sum-of-the-years' digits methods.
                                      C-11
 
<PAGE>
            NOTES TO SUPPLEMENTAL CONSOLIDATED FINANCIAL STATEMENTS
                    First Union Corporation and Subsidiaries
                        December 31, 1995, 1994 and 1993
 
NOTE 3:
SECURITIES AVAILABLE FOR SALE
<TABLE>
<CAPTION>
December 31, 1995                    1 Year             1-5           5-10      After 10                          Gross Unrealized
(In thousands)                      or Less           Years          Years         Years           Total         Gains     Losses
<S>                              <C>             <C>             <C>            <C>           <C>             <C>           <C>
Market Value
  U.S. Treasury                  $1,507,112       1,443,582          4,440        3,799        2,958,933        (6,415)     7,036
  U.S. Government agencies          795,915       5,978,720      1,724,404        4,925        8,503,964      (110,206)     8,318
  Collateralized mortgage
    obligations                     847,785       3,727,165        179,355          940        4,755,245       (34,593)     18,082
  State, county and municipal            --           2,149          1,384        9,375           12,908            --        201
  Other                             241,536         951,782         96,173      673,158        1,962,649       (97,253)     14,029
    Total                        $3,392,348      12,103,398      2,005,756      692,197       18,193,699      (248,467)     47,666
Market Value
  Debt securities                $3,392,348      12,103,398      2,005,756      104,120       17,605,622      (174,872)     46,818
  Sundry securities                      --              --             --      588,077          588,077       (73,595)       848
    Total                        $3,392,348      12,103,398      2,005,756      692,197       18,193,699      (248,467)     47,666
Amortized Cost
  Debt securities                $3,374,168      12,014,119      1,984,974      104,307       17,477,568
  Sundry securities                      --              --             --      515,330          515,330
    Total                        $3,374,168      12,014,119      1,984,974      619,637       17,992,898
<CAPTION>
December 31, 1995                 Amortized
(In thousands)                         Cost
<S>                              <C>
Market Value
  U.S. Treasury                  2,959,554
  U.S. Government agencies       8,402,076
  Collateralized mortgage
    obligations                  4,738,734
  State, county and municipal       13,109
  Other                          1,879,425
    Total                        17,992,898
Market Value
  Debt securities                17,477,568
  Sundry securities                515,330
    Total                        17,992,898
Amortized Cost
  Debt securities
  Sundry securities
    Total
</TABLE>
<TABLE>
<CAPTION>
December 31, 1994                     1 Year            1-5           5-10      After 10                          Gross Unrealized
(In thousands)                       or Less          Years          Years         Years           Total        Gains       Losses
<S>                               <C>             <C>            <C>            <C>           <C>             <C>          <C>
Market Value
  U.S. Treasury                   $1,213,646      2,953,338          2,970           --        4,169,954           (9)     154,020
  U.S. Government agencies           370,462      1,195,754      2,548,803      126,771        4,241,790       (9,804)     199,197
  Collateralized mortgage
    obligations                      107,156      1,166,164         75,407       21,928        1,370,655         (257)      45,777
  State, county and municipal             --          1,750          1,348       10,122           13,220          (24)         417
  Other                               85,333      1,294,705         20,345      337,640        1,738,023      (56,823)      63,555
    Total                         $1,776,597      6,611,711      2,648,873      496,461       11,533,642      (66,917)     462,966
Market Value
  Debt securities                 $1,776,597      6,611,711      2,648,873      182,344       11,219,525      (12,884)     454,023
  Sundry securities                       --             --             --      314,117          314,117      (54,033)       8,943
    Total                         $1,776,597      6,611,711      2,648,873      496,461       11,533,642      (66,917)     462,966
Amortized Cost
  Debt securities                 $1,788,551      6,883,740      2,809,470      178,903       11,660,664
  Sundry securities                       --             --             --      269,027          269,027
    Total                         $1,788,551      6,883,740      2,809,470      447,930       11,929,691
<CAPTION>
December 31, 1994                  Amortized
(In thousands)                          Cost
<S>                               <C>
Market Value
  U.S. Treasury                    4,323,965
  U.S. Government agencies         4,431,183
  Collateralized mortgage
    obligations                    1,416,175
  State, county and municipal         13,613
  Other                            1,744,755
    Total                         11,929,691
Market Value
  Debt securities                 11,660,664
  Sundry securities                  269,027
    Total                         11,929,691
Amortized Cost
  Debt securities
  Sundry securities
    Total
</TABLE>
                                      C-12
 
<PAGE>
 
    Securities available for sale with an aggregate amortized cost of
$7,219,019,000 at December 31, 1995, are pledged to secure U.S. Government and
other public deposits and for other purposes as required by various statutes or
agreements.
    Expected maturities differ from contractual maturities since issuers may
have the right to call or prepay obligations with or without call or prepayment
penalties. Generally, the aging of mortgage-backed securities included in U.S.
Government agencies and collateralized mortgage obligations is based on their
weighted average maturities at December 31, 1995 and 1994.
    At December 31, 1995 and 1994, collateralized mortgage obligations had a
weighted average yield based on amortized cost of 6.59 percent and 5.35 percent,
respectively.
    Included in U.S. Government agencies and Other at December 31, 1995, are
$1,101,704,000 of securities available for sale that are denominated in
currencies other than the U.S. dollar. The currency exchange rates were hedged
to minimize the exposure to currency revaluation risks. At December 31, 1995,
these securities had a weighted average maturity of 2.92 years and a weighted
average yield of 6.10 percent. The weighted average U.S. equivalent yield for
comparative purposes of these securities was 7.50 percent based on a weighted
average funding cost differential of 1.40 percent.
    Securities available for sale at December 31, 1995, do not include
commitments to purchase $358,825,000 of additional securities that at December
31, 1995, had a market value of $360,254,000.
    Securities available for sale at December 31, 1995, include the carrying
value of $321,089,000 of securities which have been sold for future settlement.
Related gains and losses are accounted for on a trade date basis.
    There were commitments to purchase securities at a cost of $5,551,000 that
had a market value of $5,547,000 at December 31, 1994. There were no commitments
to sell securities.
    Gross gains and losses realized on the sale of debt securities in 1995 were
$68,980,000 and $41,654,000, respectively, and on sundry securities $17,091,000
and $77,000, respectively.
    Gross gains and losses realized on the sale of debt securities in 1994 were
$37,924,000 and $44,607,000, respectively, and on sundry securities $14,557,000
and $1,661,000, respectively.
    Gross gains and losses realized on the sale of debt securities in 1993 were
$36,353,000 and $10,195,000, respectively, and on sundry securities $6,802,000
and $176,000, respectively.
    The Financial Accounting Standards Board has issued Standard No. 115,
"Accounting for Certain Investments in Debt and Equity Securities", that
requires that debt and equity securities held: (i) to maturity be classified as
such and reported at amortized cost; (ii) for current resale be classified as
trading securities and reported at fair value, with unrealized gains and losses
included in current earnings; and (iii) for any other purpose be classified as
securities available for sale and reported at fair value, with unrealized gains
and losses excluded from current earnings and reported as a separate component
of stockholders' equity. The effect of the foregoing will cause fluctuations in
stockholders' equity based on changes in values of debt and equity securities.
    At December 31, 1995, stockholders' equity includes an after-tax amount of
$111,014,000 based on appreciation in the securities available for sale
portfolio of $200,801,000, and on an unamortized after-tax gain of $89,787,000.
A transfer of $5,890,516,000 of investment securities to the securities
available for sale portfolio as permitted by the Financial Accounting Standards
Board only for the year ended December 31, 1995 was completed in the fourth
quarter of 1995.
    At December 31, 1994, stockholders' equity includes an after-tax amount of
$289,497,000 based on depreciation in the securities available for sale
portfolio of $396,049,000, net of an unamortized after-tax loss of $106,552,000.
                                      C-13
 
<PAGE>
            NOTES TO SUPPLEMENTAL CONSOLIDATED FINANCIAL STATEMENTS
                    First Union Corporation and Subsidiaries
                        December 31, 1995, 1994 and 1993
 
NOTE 4:
INVESTMENT SECURITIES
<TABLE>
<CAPTION>
December 31, 1995              1 Year             1-5          5-10       After 10                           Gross Unrealized
(In thousands)                or Less           Years         Years          Years           Total         Gains       Losses
<S>                          <C>            <C>             <C>           <C>            <C>             <C>           <C>
Carrying Value
  U.S. Government agencies   $ 80,287         950,270       236,183            --        1,266,740        32,411       (1,157)
  Collateralized mortgage
    obligations                59,410         546,111            --            --          605,521        12,443          (1)
  State, county and
    municipal                 286,591         273,754       170,614       446,052        1,177,011       131,805       (3,226)
  Other                         3,825           2,600        16,821        67,098           90,344         7,713          (2)
    Total                    $430,113       1,772,735       423,618       513,150        3,139,616       184,372       (4,386)
Carrying Value
  Debt securities            $430,113       1,772,735       423,618       497,309        3,123,775       184,372       (4,386)
  Sundry securities                --              --            --        15,841           15,841            --          --
    Total                    $430,113       1,772,735       423,618       513,150        3,139,616       184,372       (4,386)
Market Value
  Debt securities            $438,097       1,828,457       453,150       584,057        3,303,761
  Sundry securities                --              --            --        15,841           15,841
    Total                    $438,097       1,828,457       453,150       599,898        3,319,602
<CAPTION>
December 31, 1995               Market
(In thousands)                   Value
<S>                          <C>
Carrying Value
  U.S. Government agencies   1,297,994
  Collateralized mortgage
    obligations                617,963
  State, county and
    municipal                1,305,590
  Other                         98,055
    Total                    3,319,602
Carrying Value
  Debt securities            3,303,761
  Sundry securities             15,841
    Total                    3,319,602
Market Value
  Debt securities
  Sundry securities
    Total
</TABLE>
<TABLE>
<CAPTION>
December 31, 1994            1 Year             1-5            5-10       After 10                             Gross Unrealized
(In thousands)              or Less           Years           Years          Years           Total         Gains        Losses
<S>                      <C>              <C>             <C>             <C>            <C>             <C>           <C>
Carrying Value
  U.S. Treasury          $   56,236         255,455           3,986         3,481          319,158            94        (14,788)
  U.S. Government
    agencies                837,468       1,396,876       1,409,971        16,409        3,660,724        10,676       (136,301)
  Collateralized
    mortgage
    obligations             149,476       1,280,403         145,952         5,346        1,581,177            17        (63,111)
  State, county and
    municipal               528,855         449,800         225,968       542,472        1,747,095        95,491         (8,890)
  Other                     133,127         185,587          20,827       269,034          608,575         7,759        (15,685)
    Total                $1,705,162       3,568,121       1,806,704       836,742        7,916,729       114,037       (238,775)
Carrying Value
  Debt securities        $1,705,162       3,568,121       1,806,704       658,592        7,738,579       110,485       (235,398)
  Sundry securities              --              --              --       178,150          178,150         3,552         (3,377)
    Total                $1,705,162       3,568,121       1,806,704       836,742        7,916,729       114,037       (238,775)
Market Value
  Debt securities        $$1,667,535      3,473,709       1,769,848       702,574        7,613,666
  Sundry securities              --              --              --       178,325          178,325
    Total                $$1,667,535      3,473,709       1,769,848       880,899        7,791,991
<CAPTION>
December 31, 1994           Market
(In thousands)               Value
<S>                      <C>
Carrying Value
  U.S. Treasury            304,464
  U.S. Government
    agencies             3,535,099
  Collateralized
    mortgage
    obligations          1,518,083
  State, county and
    municipal            1,833,696
  Other                    600,649
    Total                7,791,991
Carrying Value
  Debt securities        7,613,666
  Sundry securities        178,325
    Total                7,791,991
Market Value
  Debt securities
  Sundry securities
    Total
</TABLE>
    Investment securities with an aggregate carrying value of $2,213,277,000 at
December 31, 1995, are pledged to secure U.S. Government and other public
deposits and for other purposes as required by various statutes or agreements.
    Expected maturities differ from contractual maturities since borrowers may
have the right to call or prepay obligations with or without call or prepayment
penalties. Generally, the aging of mortgage-backed securities included in U.S.
Government agencies and collateralized mortgage
                                      C-14
 
<PAGE>
 
obligations is based on their weighted average maturities at December 31, 1995
and 1994.
    At December 31, 1995 and 1994, collateralized mortgage obligations had a
weighted average yield of 7.22 percent and 6.22 percent, respectively.
    There were no commitments to purchase or sell investment securities at
December 31, 1995 and 1994.
    Gross gains and losses realized on repurchase agreement underdeliveries and
calls of investment securities in 1995 were $5,705,000 and $887,000,
respectively.
    In 1994 such gross gains and losses were $4,050,000 and $44,000,
respectively.
    In 1993 such gross gains and losses were $7,837,000 and $402,000,
respectively.
    See Note 3 for information related to accounting rules for debt and equity
securities and a transfer of investment securities to the available for sale
portfolio.
NOTE 5:
LOANS
<TABLE>
<CAPTION>
(In thousands)                                                                                                 1995
<S>                                                                                                     <C>
Commercial
  Commercial, financial and agricultural                                                                $24,648,284
  Real estate-construction and other                                                                      2,505,627
  Real estate-mortgage                                                                                    9,991,640
  Lease financing                                                                                         3,169,698
  Foreign                                                                                                   649,760
    Total commercial                                                                                     40,965,009
Retail
  Real estate-mortgage                                                                                   27,273,991
  Installment loans-Bankcard                                                                              3,657,619
  Installment loans-other                                                                                20,212,216
    Total retail                                                                                         51,143,826
    Total                                                                                               $92,108,835
<CAPTION>
(In thousands)                                                                                                1994
<S>                                                                                                     <C>
Commercial
  Commercial, financial and agricultural                                                                22,053,484
  Real estate-construction and other                                                                     2,052,054
  Real estate-mortgage                                                                                   9,472,695
  Lease financing                                                                                        1,921,302
  Foreign                                                                                                  526,325
    Total commercial                                                                                    36,025,860
Retail
  Real estate-mortgage                                                                                  21,061,449
  Installment loans-Bankcard                                                                             4,345,069
  Installment loans-other                                                                               17,381,379
    Total retail                                                                                        42,787,897
    Total                                                                                               78,813,757
</TABLE>
    Installment loans -- other include $2,358,021,000 and $1,742,947,000 of
retail leasing loans at December 31, 1995 and 1994, respectively, that were
acquired in the First Fidelity merger.
    Directors and executive officers of the Parent Company and their related
interests were indebted to the Corporation in the aggregate amounts of
$887,313,000 and $703,493,000 at December 31, 1995 and 1994, respectively. From
January 1 through December 31, 1995, directors and executive officers of the
Parent Company and their related interests borrowed $770,277,000 and repaid
$586,457,000. In the opinion of management, these loans do not involve more than
the normal risk of collectibility, nor do they present other unfavorable
features.
    At December 31, 1995 and 1994, nonaccrual and restructured loans amounted to
$647,853,000 and $636,330,000, respectively. Interest related to nonaccrual and
restructured loans for the years ended December 31, 1995, 1994 and 1993 amounted
to $69,194,000, $70,163,000 and $111,666,000, respectively. Interest collected
on such loans and included in the results of operations for each of the years in
the three-year period then ended amounted to $17,016,000, $9,582,000 and
$27,350,000, respectively.
    At December 31, 1995, impaired loans, which are included in nonaccrual
loans, amounted to $470,592,000. Included in the allowance for loan losses is
$82,966,000 related to $358,611,000 of impaired loans at December 31, 1995. The
rest of the impaired loans are recorded at or below fair value. At December 31,
1995, the average recorded investment in impaired loans was $491,728,000 and
$14,920,000 of interest income was recognized on loans while they were impaired.
All of this income was recognized using a cash-basis method of accounting.
    Loan fair values are disclosed in Note 17.
                                      C-15
 
<PAGE>
            NOTES TO SUPPLEMENTAL CONSOLIDATED FINANCIAL STATEMENTS
                    First Union Corporation and Subsidiaries
                        December 31, 1995, 1994 and 1993
 
NOTE 6:
ALLOWANCE FOR LOAN LOSSES
<TABLE>
<CAPTION>

                                   Years Ended December 31,
(In thousands)               1995              1994              1993
<S>                    <C>                <C>               <C>
Balance, beginning of
  year                 $1,578,128         1,622,374         1,551,157
Provision for loan
  losses                  220,000           179,000           369,753
Allowance of loans
  acquired or sold,
  net                      48,666            58,606           191,037
                        1,846,794         1,859,980         2,111,947
Less
  Loan losses             462,781           414,692           613,176
  Less loan
    recoveries            123,785           132,840           123,603
    Loan losses, net      338,996           281,852           489,573
Balance, end of year   $1,507,798         1,578,128         1,622,374
</TABLE>
NOTE 7:
PREMISES AND EQUIPMENT
<TABLE>
<CAPTION>

                                   Years Ended December 31,
(In thousands)               1995             1994              1993
<S>                    <C>                <C>               <C>
Land                   $  457,003           419,165           403,916
Buildings               1,761,503         1,588,842         1,453,926
Equipment               1,864,570         1,545,679         1,326,455
Capitalized leases         40,119            13,327            12,441
                        4,123,195         3,567,013         3,196,738
Less accumulated
  depreciation and
  amortization          1,570,025         1,373,039         1,267,675
    Total              $2,553,170         2,193,974         1,929,063
Net premises and
  equipment pledged
  as security for
  mortgage notes       $   59,256            69,621            83,761
Depreciation and
  amortization         $  268,084           221,393           198,809
</TABLE>
NOTE 8:
FORECLOSED PROPERTIES
<TABLE>
<CAPTION>

                                      Years Ended December 31,
(In thousands)                  1995            1994            1993
<S>                         <C>              <C>             <C>
Foreclosed properties       $202,686         292,076         401,183
Allowance for foreclosed
  properties, beginning of
  year                        41,578          62,813         109,093
Provision for foreclosed
  properties                  (2,756)         13,753          46,530
Transfer from (to)
  allowance for segregated
  assets                          78           2,178           4,651
Dispositions, net            (14,698)        (37,166)        (97,461)
Allowance for foreclosed
  properties, end of year     24,202          41,578          62,813
Foreclosed properties, net  $178,484         250,498         338,370
</TABLE>
                                      C-16
 
<PAGE>
 
NOTE 9:
SECURITIES SOLD UNDER REPURCHASE AGREEMENTS
AND OTHER SHORT-TERM BORROWINGS
    The following is a schedule of securities sold under repurchase agreements,
which includes accrued interest, and other short-term borrowings of the
Corporation at December 31, 1995, 1994 and 1993, and the related maximum amount
outstanding at the end of any month during the periods:
<TABLE>
<CAPTION>

                                                                                                    Maximum Outstanding
(In thousands)                              1995          1994          1993           1995         1994           1993
<S>                                  <C>             <C>           <C>           <C>            <C>           <C>
Securities sold under repurchase
  agreements                         $11,017,983     6,887,295     5,896,177     11,017,983     8,368,484     7,542,148
Other Short-Term Borrowings
  Federal funds purchased            $ 3,385,212     1,335,892     1,307,261      3,385,212     3,094,431     3,064,202
  Fixed and variable rate bank
    notes                              2,586,000            --            --      2,586,000            --            --
  Interest-bearing demand
    deposits issued to the U.S.
    Treasury                             365,245       377,526       843,069        764,155       723,248       875,676
  Commercial paper                     1,162,293       620,997       482,451      1,293,439     1,542,612       598,375
  Other                                  983,394     1,027,555       345,345      2,020,760     1,879,440       483,349
    Total                            $ 8,482,144     3,361,970     2,978,126
</TABLE>
    At December 31, 1995, 1994 and 1993, the combined weighted average interest
rates related to federal funds purchased and securities sold under repurchase
agreements were 5.52 percent, 6.04 percent and 3.09 percent, respectively.
Maturities related to federal funds purchased and securities sold under
repurchase agreements in each of the years in the three-year period then ended
were not greater than 230 days.
    At December 31, 1995, the weighted average interest rate and maturity for
fixed and variable rate bank notes were 5.70 percent and 90 days, respectively.
    At December 31, 1995, 1994 and 1993, the weighted average interest rates for
commercial paper were 5.49 percent, 5.24 percent and 2.69 percent, respectively.
Weighted average maturities for commercial paper issued at December 31, 1995,
1994 and 1993, approximated 21, 4 and 5 days, respectively.
    Included in "Other" are Federal Home Loan Bank borrowings and securities
sold short of $438,530,000 and $229,667,000, respectively at December 31, 1995,
and $497,247,000 and $445,361,000, respectively, at December 31, 1994.
    Substantially all short-term borrowings are due within 90 days, and
accordingly, the carrying amount of such borrowings is deemed to be a reasonable
estimate of fair value.
                                      C-17
 
<PAGE>
            NOTES TO SUPPLEMENTAL CONSOLIDATED FINANCIAL STATEMENTS
                    First Union Corporation and Subsidiaries
                        December 31, 1995, 1994 and 1993
 
NOTE 10:
LONG-TERM DEBT
<TABLE>
<CAPTION>
                                                                                         1995                        1994

                                                                                    Estimated                   Estimated
                                                                       Carrying          Fair      Carrying          Fair
(In thousands)                                                           Amount         Value        Amount         Value
<S>                                                                  <C>            <C>           <C>           <C>
Debentures and Notes Issued by the Parent Company
  7 1/2 percent debentures, due in annual installments of not less
    than $1,000 through December 1, 2002, net of debentures held
    of $10,381 in 1995*                                              $   15,619        15,697        15,619        14,551
  Floating rate extendible notes, due June 15, 2005**                    10,100        10,100       100,000       100,000
  11 percent notes, due May 1, 1996***                                   18,360        18,963        18,360        19,099
  Floating rate notes, due November 13, 1996**                          150,000       150,000       150,000       150,000
  5.95 percent notes, due July 1, 1995 (par value $150,000)***               --            --       149,921       149,010
  6 3/4 percent notes, due January 15, 1998 (par value
    $250,000)***                                                        249,001       255,075       248,511       239,175
  Floating rate notes, due February 24, 1998 (par value
    $300,000)***                                                        299,810       299,810            --            --
  Fixed rate medium-term senior notes with varying rates and terms
    to 1996*                                                                200           200        32,700        32,741
  Fixed rate medium-term subordinated notes with varying rates and
    terms to 2001*                                                       54,000        63,812        54,000        56,925
  Floating rate subordinated notes, due July 22, 2003 (par value
    $150,000)***                                                        149,206       149,206       149,101       149,101
  11 percent and variable rate subordinated notes, due in 1996***        17,951        18,665        17,951        18,585
  8 1/8 percent subordinated notes, due December 15, 1996***            100,000       102,230       100,000        99,700
  9.45 percent subordinated notes, due June 15, 1999 (par value
    $250,000)***                                                        250,000       278,450       250,000       259,369
  9.45 percent subordinated notes, due August 15, 2001 (par value
    $150,000)***                                                        147,906       172,260       147,535       155,865
  8 1/8 percent subordinated notes, due June 24, 2002 (par value
    $250,000)***                                                        248,679       277,225       248,475       242,425
  8 percent subordinated notes, due November 15, 2002 (par value
    $225,000)***                                                        223,280       248,063       223,037       216,833
  7 1/4 percent subordinated notes, due February 15, 2003 (par
    value $150,000)***                                                  148,889       158,610       148,733       137,595
  6 5/8 percent subordinated notes, due July 15, 2005 (par value
    $250,000)***                                                        248,189       255,400       247,999       215,075
  6 percent subordinated notes, due October 30, 2008 (par value
    $200,000)***                                                        197,242       204,444       197,028       155,700
  6 3/8 percent subordinated notes, due January 15, 2009 (par
    value $150,000)***                                                  147,669       148,965       147,495       120,150
  8 percent subordinated notes, due August 15, 2009 (par value
    $150,000)                                                           148,655       164,670       148,559       139,335
  8.77 percent subordinated notes, due November 15, 2004 (par
    value $150,000)                                                     148,590       164,850       148,430       148,890
  7 1/2 percent subordinated debentures, due April 15, 2035 (par
    value $250,000)                                                     246,194       276,950            --            --
  7.05 percent subordinated notes, due August 1, 2005 (par value
    $250,000)***                                                        248,065       262,725            --            --
  6 7/8 percent subordinated notes, due September 15, 2005 (par
    value $250,000)***                                                  248,350       260,000            --            --
  6.55 percent subordinated debentures, due October 15, 2035 (par
    value $250,000)                                                     248,417       259,575            --            --
        Total debentures and notes issued by the Parent Company       3,964,372     4,215,945     2,943,454     2,820,124
</TABLE>
                                      C-18
 
<PAGE>
 
<TABLE>
<CAPTION>
                                                                                         1995                        1994

                                                                                    Estimated                   Estimated
                                                                       Carrying          Fair      Carrying          Fair
(In thousands)                                                           Amount         Value        Amount         Value
<S>                                                                  <C>            <C>           <C>           <C>
Debentures and Notes of Subsidiaries
  Bank notes with varying rates and terms to 1997                     1,165,000     1,165,000       100,000       100,000
  Floating rate senior notes, due August 2, 1996 (par value
    $200,000)***                                                        200,000       200,000       200,000       199,760
  6.80 percent subordinated notes, due June 15, 2003 (par value
    $150,000)***                                                        150,000       155,400       150,000       133,140
  9 5/8 percent subordinated notes, due August 15, 1999 (par value
    $150,000)***                                                        150,000       168,045       150,000       156,240
  9 3/4 percent subordinated notes, due May 25, 1995 (par value
    $136,750)***                                                             --            --       136,750       138,008
  8 1/2 percent subordinated capital notes, due April 1, 1998 (par
    value $150,000)***                                                  149,150       157,577       149,150       149,120
  Floating rate subordinated note, due March 15, 1997 (par value
    $25,000)***                                                          25,000        25,000        25,000        24,970
  9 7/8 percent subordinated capital notes, due May 15, 1999 (par
    value $75,000)                                                       74,542        84,883        74,404        78,608
  9 5/8 percent subordinated capital notes, due June 15, 1999 (par
    value $75,000)                                                       74,957        84,295        74,945        77,970
  10 1/2 percent collateralized mortgage obligations, due in 2014        48,545        54,338        60,010        61,510
  Debentures and notes with varying rates and terms to 2015              37,031        39,685         8,143         7,594
        Total debentures and notes of subsidiaries                    2,074,225     2,134,223     1,128,402     1,126,920
Other Debt
  Notes payable to the FDIC, net of discount of $103 in 1995 and
    $2,935 in 1994, due September 19, 1996                               76,138        76,138       117,271       117,271
  Advances from the Federal Home Loan Bank                              958,150       958,162         4,696         3,728
  Mortgage notes and other debt of subsidiaries with varying rates
    and terms                                                            39,983        44,791        43,008        44,764
  Capitalized lease obligations calculated at rates generally
    ranging from 7.5 percent to 15.2 percent                              8,079         9,065         5,306         5,183
        Total other debt                                              1,082,350     1,088,156       170,281       170,946
        Total                                                        $7,120,947     7,438,324     4,242,137     4,117,990
</TABLE>
*  Redeemable at the option of the Parent Company.
**  Redeemable in whole or in part at the option of the Parent Company.
*** Not redeemable prior to maturity.
    The fair value of long-term debt is estimated based on the quoted market
prices for the same or similar issues or on the current rates offered to the
Corporation for debt of the same remaining maturities.
    The interest rate on the floating rate extendible notes is 5.9625 percent to
March 15, 1996.
    The interest rate on the floating rate notes due November 13, 1996, is 6
percent to February 29, 1996.
    The interest rate on the floating rate notes due February 24, 1998, is
6.05469 percent to February 24, 1996.
    The fixed rate medium-term senior and subordinated notes are issued
periodically. Interest rates, maturities, redemption and other terms are
determined at the date of issuance. At December 31, 1995, the Parent Company had
issued medium-term senior notes with a fixed rate of 6.69 percent and
subordinated notes with fixed rates of interest ranging from 9.49 percent to
9.93 percent.
    In February 1996, $1,500,000,000 of senior or subordinated debt securities
remained available for issuance under a shelf registration statement filed with
the Securities and Exchange Commission.
    The interest rate on the floating rate subordinated notes is 6.0625 percent
to January 22, 1996.
    The interest rate on variable rate subordinated notes of $858,000 is 6.32
percent to March 31, 1996.
    The 8 percent subordinated notes due August 15, 2009, are redeemable in
whole and not in part at the option of the Parent Company on August 15, 2004.
                                      C-19
 
<PAGE>
            NOTES TO SUPPLEMENTAL CONSOLIDATED FINANCIAL STATEMENTS
                    First Union Corporation and Subsidiaries
                        December 31, 1995, 1994 and 1993
 
    The 8.77 percent subordinated notes are redeemable in whole or in part at
the option of Parent Company on November 15, 1999.
    Holders of the 7 1/2 percent subordinated debentures and the 6.55 percent
subordinated debentures may elect to redeem a part or all of their debentures on
April 15, 2005 and October 15, 2005, respectively. Otherwise such debentures are
not redeemable prior to maturity.
    At December 31, 1995, bank notes of $965,000,000 had floating rates of
interest ranging from 5.50 percent to 6.02141 percent, and $200,000,000 of the
notes had an interest rate of 5.43 percent, which changes daily based on changes
in the federal funds interest rate.
    The interest rate on the floating rate senior notes was 5.9375 percent at
December 31, 1995.
    The interest rate on the floating rate subordinated note is 6.0781 percent
to March 5, 1996.
    The floating rate subordinated note may not be redeemed prior to maturity,
except upon the occurrence of certain events.
    The 9 7/8 percent(which were assumed by the Parent Company) and 9 5/8
percent subordinated capital notes may not be redeemed prior to maturity, except
upon the occurrence of certain events.
    The 10 1/2 percent collateralized mortgage obligations were issued by a
wholly-owned subsidiary of an acquired savings bank. The obligations consist of
Class A-4 bonds collateralized by mortgage participation certificates (FHLMC
Certificates) issued by the Federal Home Loan Mortgage Corporation. Maturity of
the bonds depends on the rate of payments made on the FHLMC Certificates. The
bonds are redeemable upon the occurrence of certain events.
    Notes payable to the FDIC result from funding assistance from the Federal
Deposit Insurance Corporation (FDIC) for Southeast Banks segregated assets.The
discount amount, which is based on an imputed interest rate of 8 3/4 percent,
will be accreted into interest expense under the interest method to September
19, 1996.
    The Corporation's acquired savings banks had aggregate advances from the
Federal Home Loan Bank of $958,150,000 at December 31, 1995, with interest rates
ranging from 1 percent to 7 percent and maturity dates to July 19, 2016.
    The weighted average rate paid for long-term debt in 1995, 1994 and 1993 was
6.69 percent, 6.26 percent and 5.51 percent, respectively. Interest rate swap
agreements entered at the time of issuance of certain long-term debt reduced
related interest expense.
    Long-term debt maturing in each of the five years subsequent to December 31,
1995 is as follows: 1996, $1,729,855,000; 1997, $896,800,000; 1998,
$738,581,000; 1999, $566,452,000; and 2000, $138,093,000.
                                      C-20
 
<PAGE>
 
NOTE 11:
PREFERRED STOCK
<TABLE>
<CAPTION>
                                                                    1995                  1994                1993
(In thousands)                                        Shares      Amount   Shares       Amount    Shares     Amount    Shares
<S>                                                   <C>       <C>         <C>       <C>         <C>       <C>         <C>
Series A $2.50 Cumulative
  Balance as originally reported                         --     $     --       --           --      528       13,182      528
  Purchases of preferred stock                           --           --       --           --       (6)        (134)      --
  Conversions of preferred stock into
    common stock                                         --           --       --           --     (522)     (13,047)      --
Pre-merger transactions of acquired bank
  holding company                                        --           --       --           --       --           (1)      --
  Balance, end of year                                   --           --       --           --       --           --      528
Series 1990
  Balance as originally reported                         --           --    6,318       31,592    6,318       31,592    6,318
  Redemption of preferred stock                          --           --    (6,318)    (31,592)      --           --       --
  Balance, end of year                                   --           --       --           --    6,318       31,592    6,318
Balance as originally reported                           --           --       --           --    6,318       31,592    6,846
Pre-merger transactions of acquired bank
  holding company
Series B $2.15 Cumulative Convertible
  Balance as reported                                 4,788      119,707    4,817      120,422    4,887      122,172    4,887
  Purchases of preferred stock                         (250 )     (6,250)      --           --       --           --       --
  Conversions of preferred stock into
    common stock                                      (1,574)    (39,364)     (29 )       (715)     (70 )     (1,750)      --
  Balance, end of year                                2,964       74,093    4,788      119,707    4,817      120,422    4,887
Series D Adjustable Rate Cumulative                     350       35,000      350       35,000      350       35,000      350
Series F 10.64% Cumulative
  Balance as reported                                    75       75,000       75       75,000       75       75,000       75
  Purchases of preferred stock                           (1 )       (870)      --           --       --           --       --
  Balance, end of year                                   74       74,130       75       75,000       75       75,000       75
    Total                                             (1,825)    (46,484)     (29 )       (715)     (70 )     (1,750)      --
Balance, end of year                                  3,388     $183,223    5,213      229,707    11,560     262,014    12,158
<CAPTION>

                                                         1992
                                                       Amount
(In thousands)
<S>                                                   <C>
Series A $2.50 Cumulative
  Balance as originally reported                       13,182
  Purchases of preferred stock                             --
  Conversions of preferred stock into
    common stock                                           --
Pre-merger transactions of acquired bank
  holding company                                          --
  Balance, end of year                                 13,182
Series 1990
  Balance as originally reported                       31,592
  Redemption of preferred stock                            --
  Balance, end of year                                 31,592
Balance as originally reported                         44,774
Pre-merger transactions of acquired bank
  holding company
Series B $2.15 Cumulative Convertible
  Balance as reported                                 122,172
  Purchases of preferred stock                             --
  Conversions of preferred stock into
    common stock                                           --
  Balance, end of year                                122,172
Series D Adjustable Rate Cumulative                    35,000
Series F 10.64% Cumulative
  Balance as reported                                  75,000
  Purchases of preferred stock                             --
  Balance, end of year                                 75,000
    Total                                                  --
Balance, end of year                                  276,946
</TABLE>


    The Corporation is authorized to issue up to 40,000,000 shares of Class A
Preferred Stock, no-par value, and 10,000,000 shares of Preferred Stock, no-par
value, each in one or more series. In connection with the First Fidelity merger,
the Corporation has issued three new series of preferred stock which are
described in Note 2.
    The Series 1990 Preferred Stock was issued in connection with the
acquisition of Florida National Banks of Florida, Inc. by the Corporation in
January 1990. On December 20, 1994, the Corporation elected to redeem all of the
outstanding shares of its Series 1990 Preferred Stock. The redemption occurred
on March 31, 1995, at the redemption price of $51.50 per share. A redemption
premium of $41,355,000, representing the difference between a $44.96 per share
book value and the $51.50 redemption price was deducted from net income
applicable to common stockholders in 1994. At December 31, 1994, $325,396,000
was placed in trust with an affiliated bank. The final dividend payable was paid
on March 31, 1995, to stockholders of record on March 15, 1995.
    On June 18, 1993, the Corporation redeemed all of the outstanding shares of
Series A, $2.50 Cumulative Convertible Preferred Stock at the redemption price
of $25.00 per share (plus accrued and unpaid dividends), substantially all of
which were converted into 522,000 shares of common stock.
                                      C-21
 
<PAGE>
            NOTES TO SUPPLEMENTAL CONSOLIDATED FINANCIAL STATEMENTS
                    First Union Corporation and Subsidiaries
                        December 31, 1995, 1994 and 1993
 
NOTE 12:
COMMON STOCK
<TABLE>
<CAPTION>
                                   Option Prices      Balance,                                        Forfeitures     Balance,
                                       or Market     Beginning     Grants or New        Exercises      and Other        End of
                                          Values       of 1995            Shares     or Purchases     Reductions          1995
<S>                          <C>                    <C>            <C>               <C>              <C>            <C>
1969 Plan
  Options granted                         $11.59           48                 --               --             --            48
  Available                                            52,976                 --               --             --        52,976
1984 Master Stock Plan
  Options granted                  $20.25-$28.13      331,367                 --         (134,451)            --       196,916
  Available                                           507,669                 --               --             --       507,669
1988 Master Stock Plan
  Options granted                  $14.75-$35.88    1,182,083                 --         (166,102)        (1,540)    1,014,441
  Restricted stock granted         $14.75-$22.88      240,504                 --         (146,264)        (1,530)       92,710
  Available                                         1,112,508                 --               --          1,540     1,114,048
1992 Master Stock Plan
  Options granted                  $44.75-$46.13    1,296,660            955,345          (74,219)       (26,010)    2,151,776
  Restricted stock granted         $44.75-$46.13      758,102            607,330         (175,986)       (13,214)    1,176,232
  Available                                         2,826,705         (1,562,675)              --         26,010     1,290,040
1994 Employee Plan                        $38.36    2,508,795                 --         (985,843)      (139,456)    1,383,496
Dividend Reinvestment Plan                    --    4,829,313                 --         (807,659)            --     4,021,654
Option plans of acquired
  companies                         $5.91-$50.60    6,766,403          1,415,744       (4,816,603)      (143,023)    3,222,521
<CAPTION>
                            Exercisable
<S>                          <C>
1969 Plan
  Options granted                    48
  Available                          --
1984 Master Stock Plan
  Options granted               196,916
  Available                          --
1988 Master Stock Plan
  Options granted             1,014,441
  Restricted stock granted           --
  Available                          --
1992 Master Stock Plan
  Options granted             1,203,001
  Restricted stock granted           --
  Available                          --
1994 Employee Plan            1,383,496
Dividend Reinvestment Plan           --
Option plans of acquired
  companies                   1,860,560
</TABLE>


    Under the terms of the 1969 Plan and the 1984, 1988 and 1992 Master Stock
Plans, stock options may be periodically granted to key personnel at a price not
less than the fair market value of the shares at the date of grant. Options
granted under the 1969 Plan must be exercised or forfeited on a prorated basis
over a fifteen-year period, or a ten-year period if the options are incentive
stock options. The exercise periods for options granted under the 1984, 1988 and
1992 Master Stock Plans are determined at the date of grant and are for periods
no longer than ten years.
    Restricted stock may also be granted under the 1984, 1988 and 1992 Master
Stock Plans. The stock is subject to certain restrictions over a five-year
period, during which time the holder is entitled to full voting rights and
dividend privileges.
    Employees, based on their eligibility and compensation, were granted options
to purchase shares of common stock under the 1994 Employee Stock Purchase Plan
at a price equal to 85 percent of the fair market value of the shares as of the
Plan date. From the Plan date and generally for approximately a two-year period
thereafter, employees have the option to purchase all or a portion of the
optioned shares. The Plan provides that as of June 30, 1996 (the Final Purchase
Date), the option price will be the lesser of 85 percent of the fair market
value as of the Plan date or 85 percent of the fair market value as of the Final
Purchase Date.
    Under the terms of the Dividend Reinvestment Plan, a participating
stockholder's cash dividends and optional cash payments were used to purchase
original issue common stock from the Parent Company.
    Under the terms of the Parent Company's merger agreements with certain
acquired companies, all options with respect to their common stock were
converted into options to purchase Parent Company common stock.
    In accordance with a Shareholder Protection Rights Agreement dated December
18, 1990, the Parent Company issued a dividend of one right for each share of
Parent Company common stock outstanding or reserved for issuance as of December
18, 1990, or 117,450,463 rights, on December 28, 1990. These rights continue to
attach to all common stock issued after December 18, 1990.
    The rights will become exercisable if any person or group commences a tender
or exchange offer that would result in their becoming the beneficial owner of 15
percent or more of the Parent Company's common stock or any person is determined
by the Federal Reserve Board to "control" the Corporation within the meaning of
the Bank Holding Company Act.
    The rights also will become exercisable if a person or group acquires
beneficial ownership of 15 percent or more of the Parent Company's common stock.
Each right (other than rights owned by such person or group) will entitle its
holder to purchase, for an exercise price of $110, a number of shares of the
Parent Company's common stock (or at the option of the Board of Directors,
shares of junior participating Class A preferred stock) having a market value of
twice the exercise price. If any person or group acquires beneficial ownership
of between 15 percent and 50 percent of the Parent Company's common stock, the
Parent Company's Board of Directors may,
                                      C-22
 
<PAGE>
 
at its option, exchange for each outstanding right (other than rights owned by
such person or group) either two shares of common stock or two one-hundredths of
a share of junior participating Class A preferred stock having economic and
voting terms similar to two shares of common stock.
    The rights are subject to adjustment if certain events occur, and they will
expire on December 28, 2000, if not redeemed or terminated sooner.
NOTE 13:
PERSONNEL EXPENSE
<TABLE>
<CAPTION>

                                 Years Ended December 31,
(In thousands)           1995          1994          1993
<S>                <C>            <C>           <C>
Salaries           $1,615,310     1,435,702     1,321,416
Pension cost           24,875        27,521        13,441
Savings plan           53,289        47,993        43,224
Other benefits        268,678       261,626       245,868
  Total            $1,962,152     1,772,842     1,623,949
</TABLE>
    Pension expense for nonqualified plans was $9,602,000, $4,504,000 and
$3,396,000 for the years ended December 31, 1995, 1994 and 1993, respectively.
In 1994 and 1993, the expense was related to First Fidelity.
    Accumulated benefit obligation for the nonqualified plans was $52,435,000,
$27,776,000 and $26,613,000 for the years ended December 31, 1995, 1994 and
1993, respectively, including vested benefits of $51,114,000, $27,004,000 and
$25,960,000, respectively. Such plans have no assets. The assumed rates used in
actuarial computations were the same as those utilized in the qualified pension
plans.
    The Corporation has tax-qualified defined benefit pension plans covering
substantially all of its employees with one year of service. The benefits are
based on years of service and the employee's highest five year average
compensation. Contributions are made each year into a trust in an amount which
is determined by an actuary to meet the minimum requirements of ERISA and to
fall at or below the maximum amount which can be deducted on the Corporation's
tax return.
    At December 31, 1995, plan assets primarily include U.S. Government and
Government agency securities and equity securities. Also included are 1,533,766
shares of the Parent Company's common stock. All plan assets are held by First
Union National Bank of North Carolina (the Bank) in a Bank-administered trust
fund.
    In 1994 and 1993, pension cost includes settlement losses of $514,000 and
$2,378,000, respectively, related to the purchase of annuities for certain
retirees.
    The following tables set forth the plan's funded status and certain amounts
recognized in the Corporation's consolidated financial statements at December
31, 1995, 1994 and 1993, respectively:
<TABLE>
<CAPTION>

                                                                                                               December 31,
(In thousands)                                                                              1995          1994         1993
<S>                                                                                    <C>           <C>           <C>
Actuarial Present Value of Benefit Obligations
  Accumulated benefit obligation including vested benefits of $591,058,000, 1995;
    $461,797,000, 1994; and $485,549,000, 1993                                         $ 643,012       494,188      532,685
  Projected benefit obligation for service rendered to date                            $(838,092)     (656,499)    (712,666)
Plan assets at fair value                                                                971,182       836,994      844,553
Plan assets in excess of projected benefit obligation                                    133,090       180,495      131,887
Prior service cost                                                                        40,483         8,198       13,351
Unrecognized net loss from past experience different from that assumed and effects
  of
  changes in assumptions                                                                 131,699        81,937      115,398
Unrecognized net transition asset                                                        (20,519)      (24,267)     (28,131)
Prepaid pension cost included in other assets                                          $ 284,753       246,363      232,505
Assumed Rates Used in Actuarial Computations
  Discount rate at beginning of year                                                   8.25-8.75%        7-7.5       8-8.75
  Discount rate at end of year                                                               7.5     8.25-8.75        7-7.5
  Weighted average rate of increase in future compensation levels                            4.5           4-5        4-4.5
  Long-term average rate of return                                                      8.5-9.75%     8.5-9.75     9.5-9.75
</TABLE>
                                      C-23
 
<PAGE>
            NOTES TO SUPPLEMENTAL CONSOLIDATED FINANCIAL STATEMENTS
                    First Union Corporation and Subsidiaries
                        December 31, 1995, 1994 and 1993
 
<TABLE>
<CAPTION>

                                                                                                  Years Ended December 31,
(In thousands)                                                                              1995          1994        1993
<S>                                                                                    <C>           <C>           <C>
Pension Cost
  Service cost-benefits earned during the period                                       $  38,105        43,781       32,457
  Interest cost on projected benefit obligation                                           52,498        50,277       38,498
  Actual (return) loss on plan assets                                                   (135,288)       12,400      (62,279)
  Net amortization and deferral                                                           59,958       (83,955)      (1,009)
  Settlement loss                                                                             --           514        2,378
    Net pension cost                                                                   $  15,273        23,017       10,045
</TABLE>


    The Corporation and its subsidiaries provide certain health care and life
insurance benefits for retired employees. Substantially all of the Corporation's
employees may become eligible for these benefits if they reach retirement age
while working for the Corporation. Life insurance benefits are provided through
an insurance company. Medical and other benefits are provided through a
tax-exempt trust formed by the Corporation. The Corporation recognizes the cost
of providing these benefits by expensing annual insurance premiums, trust
funding allocations and administrative expenses.
    The amount expensed for group insurance expense for active employees in
1995, 1994 and 1993 was $94,831,000, $84,064,000 and $99,740,000, respectively.
    The following tables set forth the status of postretirement benefits other
than pensions and certain amounts recognized in the Corporation's consolidated
financial statements at December 31, 1995, 1994 and 1993:
<TABLE>
<CAPTION>


(In thousands)                                                                         1995                   1994
<S>                                                                                <C>                 <C>
Actuarial Present Value of Postretirement Benefits Obligation
  Retirees                                                                         $191,337                158,469
  Fully eligible active participants                                                  4,440                  8,649
  Other active participants                                                          43,536                 32,540
    Accumulated postretirement benefit obligation                                  $239,313                199,658
Projected benefit obligation in excess of plan assets                              $239,313                199,658
Unrecognized net transition obligation                                              (60,363)               (63,914)
Unrecognized prior service cost                                                      10,880                     --
Unrecognized net gain (loss) from past experience different from that assumed
  and effects of changes in assumptions                                             (31,432)                 9,321
    Accrued postretirement benefit cost                                            $158,398                145,065
Assumed Rates Used in Actuarial Computations
  Weighted average discount rate                                                        7.5%             8.25-8.75
  Rate of increase in future compensation levels, depending on age                      4-9                    4-5
  Health care cost trend rate
                                                                                     11.67-
    Prior to age 65 (for 1996, grading to 7 percent in 2004)                          12.25             12.25-12.5
                                                                                     10.67-%
    After age 65 (for 1996, grading to 6 percent in 2004)                             11.25               10-11.25
Effect of One Percent Increase in Health Care Cost Trend Rate
  Service costs                                                                    $     81                     --
  Interest costs                                                                        967                  1,084
  Accumulated postretirement benefit obligation                                    $ 14,470                 13,783
Postretirement Costs
  Service cost-benefits earned during the period                                   $  2,876                  3,262
  Interest cost on projected benefit obligation                                      15,717                 15,416
  Amortization of transition obligation                                               2,711                  3,674
    Net cost                                                                       $ 21,304                 22,352
<CAPTION>

                                                                                 December 31,
                                                                                         1993
<S>                                                                                <C>
Actuarial Present Value of Postretirement Benefits Obligation
  Retirees                                                                            175,946
  Fully eligible active participants                                                   13,075
  Other active participants                                                            38,267
    Accumulated postretirement benefit obligation                                     227,288
Projected benefit obligation in excess of plan assets                                 227,288
Unrecognized net transition obligation                                                (67,221)
Unrecognized prior service cost                                                            --
Unrecognized net gain (loss) from past experience different from that assumed
  and effects of changes in assumptions                                               (27,526)
    Accrued postretirement benefit cost                                               132,541
Assumed Rates Used in Actuarial Computations
  Weighted average discount rate                                                        7-7.5
  Rate of increase in future compensation levels, depending on age                      4-4.5
  Health care cost trend rate
    Prior to age 65 (for 1996, grading to 7 percent in 2004)                       12.83-13.5
    After age 65 (for 1996, grading to 6 percent in 2004)                            11-11.83
Effect of One Percent Increase in Health Care Cost Trend Rate
  Service costs                                                                            --
  Interest costs                                                                          991
  Accumulated postretirement benefit obligation                                        12,132
Postretirement Costs
  Service cost-benefits earned during the period                                        2,474
  Interest cost on projected benefit obligation                                        14,038
  Amortization of transition obligation                                                 4,309
    Net cost                                                                           20,821
</TABLE>
                                      C-24
 
<PAGE>
 
    The Financial Accounting Standards Board has issued Standard No. 112,
"Employers' Accounting for Postemployment Benefits", which requires accrual of a
liability for all types of benefits paid to former or inactive employees after
employment but before retirement. The Corporation adopted this accounting
Standard beginning January 1, 1994. Benefits subject to this accounting
pronouncement include salary continuation, supplemental unemployment benefits,
severance benefits, disability-related benefits (including workers'
compensation), job training and counseling, and continuation of such benefits as
health care and life insurance coverage. The effect of initially applying this
new accounting Standard was not material, and the result of complying with this
Standard in 1995 was not material.
NOTE 14:
INCOME TAXES
    The provision for income taxes charged to operations is as follows:
<TABLE>
<CAPTION>

(In thousands)                                                                               1995              1994
<S>                                                                                      <C>                 <C>
Current Income Taxes
  Federal                                                                                $383,635            313,261
  State                                                                                    32,703             82,953
    Total                                                                                 416,338            396,214
Deferred Income Tax Expense (Benefits)
  Federal                                                                                 326,118            325,917
  State                                                                                    45,964            (10,687)
    Total                                                                                 372,082            315,230
    Total                                                                                $788,420            711,444
<CAPTION>
        
(In thousands)                                                          Years Ended December 31,
                                                                                           1993

<S>                                                                                      <C>
Current Income Taxes
  Federal                                                                               364,320
  State                                                                                  49,980
    Total                                                                               414,300
Deferred Income Tax Expense (Benefits)
  Federal                                                                               160,455
  State                                                                                   4,157
    Total                                                                               164,612
    Total                                                                               578,912
</TABLE>
    The federal income tax rates and amounts are reconciled with the effective
income tax rates and amounts as follows:
<TABLE>
<CAPTION>
                                                                                       Years Ended December 31,
                                                       1995                      1994                      1993
                                                       % of                      % of                      % of
                                                     Pre-tax                   Pre-tax                   Pre-tax
(In thousands)                            Amount     Income         Amount     Income         Amount     Income
<S>                                   <C>            <C>        <C>            <C>        <C>            <C>
Income before income taxes            $2,218,601                $2,087,887                $1,795,265
Tax at federal income tax rate        $  776,510       35.0%    $  730,761       35.0%    $  628,342       35.0%
Reasons for difference in federal
  income tax rate and effective
  rate
  Tax-exempt interest, net of cost
    to carry                             (53,194)      (2.4)       (60,536)      (2.9)       (68,095)      (3.8)
  State income taxes, net of
    federal tax benefit                   51,134        2.3         46,973        2.2         35,189        2.0
  Goodwill amortization                   30,662        1.4         22,245        1.1         17,867        1.0
  Adjustment to deferred income tax
    assets and liabilities for
    enacted changes in tax laws and
    rates                                     --         --             --         --        (18,588)      (1.0)
  Change in the beginning-of-the-
    year deferred tax assets
    valuation
    allowance                              3,031         .1          1,889         .1         (3,604)       (.2)
  Other items, net                       (19,723)       (.9)       (29,888)      (1.4)       (12,199)       (.7)
    Total                             $  788,420       35.5%    $  711,444       34.1%    $  578,912       32.3%
</TABLE>
                                      C-25
 
<PAGE>
            NOTES TO SUPPLEMENTAL CONSOLIDATED FINANCIAL STATEMENTS
                    First Union Corporation and Subsidiaries
                        December 31, 1995, 1994 and 1993
 
    The sources and tax effects of temporary differences that give rise to
significant portions of deferred income tax liabilities (assets) are as follows:
<TABLE>
<CAPTION>
                                                                                            Years Ended December 31,
(In thousands)                                                                            1995                  1994
<S>                                                                                <C>                    <C>
Deferred Income Tax Liabilities
  Depreciation                                                                     $    67,074                52,772
  Unrealized gain on debt and equity securities                                         59,664                    --
  Intangible assets                                                                     77,326                66,040
  Leasing activity                                                                     761,964               466,950
  Prepaid insurance premiums                                                             3,763                28,892
  Prepaid pension asset                                                                 83,010                78,314
  Thrift loan loss reserve recapture                                                    72,103                27,152
  Other                                                                                 58,187                40,945
    Total deferred income tax liabilities                                            1,183,091               761,065
Deferred Income Tax Assets
  Provision for loan losses, net                                                      (535,542)             (574,809)
  Accrued expenses, deductible when paid                                              (265,911)             (215,623)
  Unrealized loss on debt and equity securities                                             --              (155,729)
  Foreclosed properties                                                                (12,006)              (30,796)
  Sale and leaseback transactions                                                      (17,227)              (18,825)
  Deferred income                                                                      (15,864)              (18,106)
  Purchase accounting adjustments (primarily loans and securities)                     (63,099)              (33,814)
  Net operating loss carryforwards                                                     (38,400)              (58,039)
  First American segregated assets                                                     (19,769)              (10,004)
  Loan products                                                                         (3,467)               (2,169)
  Other                                                                                (33,041)              (46,559)
    Total deferred income tax assets                                                (1,004,326)           (1,164,473)
Deferred tax assets valuation allowance                                                 43,570                37,421
  Net deferred income tax liabilities (assets)                                     $   222,335              (365,987)
<CAPTION>
(In thousands)                                              Years Ended December 31,
                                                                                1993
<S>                                                                        <C>
Deferred Income Tax Liabilities
  Depreciation                                                                49,709
  Unrealized gain on debt and equity securities                               14,698
  Intangible assets                                                           84,286
  Leasing activity                                                           279,618
  Prepaid insurance premiums                                                   1,239
  Prepaid pension asset                                                       72,632
  Thrift loan loss reserve recapture                                          24,889
  Other                                                                       56,906
    Total deferred income tax liabilities                                    583,977
Deferred Income Tax Assets
  Provision for loan losses, net                                            (531,380)
  Accrued expenses, deductible when paid                                    (176,735)
  Unrealized loss on debt and equity securities                                   --
  Foreclosed properties                                                      (68,403)
  Sale and leaseback transactions                                            (22,276)
  Deferred income                                                            (15,283)
  Purchase accounting adjustments (primarily loans and securities)            (9,529)
  Net operating loss carryforwards                                           (61,072)
  First American segregated assets                                           (76,003)
  Loan products                                                              (18,234)
  Other                                                                      (51,716)
    Total deferred income tax assets                                      (1,030,631)
Deferred tax assets valuation allowance                                       22,173
  Net deferred income tax liabilities (assets)                              (424,481)
</TABLE>
    Changes to the deferred tax assets valuation allowance are as follows:
<TABLE>
<CAPTION>
                                                                                              Years Ended December 31,
(In thousands)                                                                                  1995              1994
<S>                                                                                          <C>                <C>
Balance, beginning of year                                                                   $37,421            22,173
Current year deferred provision, change in deferred tax assets valuation allowance             3,031             1,889
Purchase acquisitions                                                                          3,118            13,359
Deferred tax assets valuation allowance, end of year                                         $43,570            37,421
<CAPTION>
                                                                  Years Ended December 31,

                                                                                      1993
(In thousands)
<S>   
Balance, beginning of year                                                          20,024
Current year deferred provision, change in deferred tax assets valuation allowance  (3,604)
Purchase acquisitions                                                                5,753
Deferred tax assets valuation allowance, end of year                                22,173
</TABLE>


    A portion of the current year change in the net deferred tax liability
(asset) relates to unrealized gains and losses on debt and equity securities
available for sale. Under Standard No. 115, the related 1995 and 1994 deferred
tax expense (benefit) of $215,393,000 and $(170,427,000), respectively, have
been recorded directly to stockholders' equity. Purchase acquisitions also
increased the net deferred tax liability in the amount of $847,000 in 1995,
while increasing the net deferred tax asset by $86,309,000 in 1994 and
$154,679,000 in 1993.
    The realization of deferred tax assets may be based on utilization of
carrybacks to prior taxable periods, anticipation of future taxable income in
certain periods and the utilization of tax planning strategies. Management has
determined that it is more likely than not that the deferred tax assets can be
supported by carrybacks to federal taxable income in excess of $2,400,000,000 in
the three-year federal carryback period and by expected future taxable income
which will far exceed amounts necessary to fully realize remaining deferred tax
assets resulting from net operating loss carryforwards and the scheduling of
temporary differences. The valuation allowance primarily relates to certain
state temporary differences and federal and state net operating loss
carryforwards. To the extent that the valuation allowance attributable to the
purchase acquisitions in the amount of $22,230,000 is subsequently recognized,
such income tax benefit will reduce goodwill.
    At December 31, 1995, the Corporation has net operating loss carryforwards
of $82,000,000 which are available to offset future federal taxable income
through 2007, subject to annual limitations. The Corporation also has net
operating loss carryforwards of $142,000,000 that are available to offset future
state taxable income through 2010.
    Income tax expense related to securities available for sale transactions was
$13,828,000, $1,546,000 and $9,559,000 in
                                      C-26
 
<PAGE>
 
1995, 1994 and 1993, respectively. Income tax expense related to investment
security transactions was $1,787,000, $1,455,000 and $5,044,000 in 1995, 1994
and 1993, respectively.
    The Corporation adopted Statement of Financial Accounting Standard No. 109,
"Accounting for Income Taxes", at January 1, 1993, and applied the provisions of
Standard No. 109 retroactively to January 1, 1992. In accordance with Standard
No. 109, deferred tax assets and liabilities are recognized for the future tax
consequences attributable to differences between the financial statement
carrying amounts of existing assets and liabilities and their respective tax
bases. Deferred tax assets and liabilities are measured using enacted tax rates
expected to apply to taxable income in the years in which those temporary
differences are expected to be recovered or settled. Under Standard No. 109, the
effect on deferred tax assets and liabilities of a change in tax rates is
recognized in income in the period that includes the enactment date.
    The Internal Revenue Service is examining the Corporation's federal income
tax returns for the years 1991 through 1993 and is examining federal income tax
returns for certain acquired subsidiaries for periods prior to acquisition. In
1995 and 1994, the Internal Revenue Service examination of the Corporation's
federal income tax returns for years through 1990 was settled with no material
impact to the Corporation's financial position or results of operations. In
1995, 1994 and 1993, tax liabilities for certain acquired subsidiaries for
periods prior to their acquisition by the Corporation were settled with the
Internal Revenue Service with no significant impact on the Corporation's
financial position or results of operations.
NOTE 15:
FIRST UNION CORPORATION
(PARENT COMPANY)
    The Parent Company's principal assets are its investments in its
subsidiaries, interest-bearing balances with bank subsidiaries, securities
purchased under resale agreements, securities available for sale and loans to
subsidiaries. The significant sources of income of the Parent Company are
dividends from its subsidiary bank holding companies, interest and fees charged
on loans made to its subsidiaries, interest on eurodollars purchased from bank
subsidiaries, interest on securities available for sale and fees charged to its
subsidiaries for providing various services.
    In addition, the Parent Company serves as the primary source of funding for
the mortgage banking and other activities of its nonbank subsidiaries. Lines of
credit in the amount of $350,000,000 are available to the Parent Company at an
annual facility fee of 8.00 to 18.75 basis points and a utilization fee of 6.25
basis points. The facility fee is based on the daily average commitment amount
and the utilization fee is based on the daily average principal amount
outstanding. Generally, interest rates will be determined at the time credit
line usage occurs and will vary based on the type of loan extended to the Parent
Company.
    Certain regulatory and other requirements restrict the lending of funds by
the bank subsidiaries to the Parent Company and to the Parent Company's nonbank
subsidiaries and the amount of dividends that can be paid to the Parent Company
by the bank subsidiaries and certain of the Parent Company's other subsidiaries.
On December 31, 1995, the Parent Company was indebted to subsidiary banks in the
amount of $260,676,000 that, under the terms of revolving credit agreements, was
secured by certain interest-bearing balances, securities available for sale,
loans, premises and equipment and payable on demand. On such date, a subsidiary
bank had loans outstanding to Parent Company nonbank subsidiaries amounting to
$135,929,000 that, under the terms of a revolving credit agreement, was secured
by securities available for sale and certain loans and payable on demand.
Additionally, the Parent Company is the guarantor of certain publicly issued
debt of an acquired subsidiary in the amount of $75,000,000.
    Industry regulators limit dividends that can be paid by the Corporation's
subsidiaries. National banks are limited in their ability to pay dividends in
two principal ways: first, dividends cannot exceed the bank's undivided profits,
less statutory bad debt in excess of the bank's allowance for loan losses, and
second, in any year dividends may not exceed a bank's net profits for that year,
plus its retained earnings from the preceding two years, less any required
transfers to surplus. The Parent Company's subsidiaries, including its bank
subsidiaries, had available retained earnings of $467,564,000 at December 31,
1995, for the payment of dividends to the Parent Company without such regulatory
or other restrictions.
    Subsidiary net assets of $9,132,280,000 were restricted from being
transferred to the Parent Company at December 31, 1995, under such regulatory or
other restrictions.
    At December 31, 1995 and 1994, the estimated fair value of the Parent
Company's loans was $2,361,334,000 and $1,755,517,000, respectively.
                                      C-27
 
<PAGE>
            NOTES TO SUPPLEMENTAL CONSOLIDATED FINANCIAL STATEMENTS
                    First Union Corporation and Subsidiaries
                        December 31, 1995, 1994 and 1993
 
    The Parent Company's condensed balance sheets as of December 31, 1995 and
1994, and the related condensed statements of income and cash flows for the
three-year period ended December 31, 1995, are as follows:
CONDENSED BALANCE SHEETS
<TABLE>
<CAPTION>
(In thousands)                                                                                                1995
<S>                                                                                                    <C>
Assets
  Cash and due from banks                                                                              $       290
  Interest-bearing balances with bank subsidiary                                                         1,305,210
  Securities purchased under resale agreements                                                             200,000
      Total cash and cash equivalents                                                                    1,505,500
  Securities available for sale (amortized cost $190,246 in 1995; $151,505 in 1994)                        258,889
  Loans, net of unearned income ($648 in 1995; $591 in 1994)                                                76,961
    Allowance for loan losses                                                                               (1,325)
      Loans, net                                                                                            75,636
  Loans due from subsidiaries
    Banks                                                                                                1,704,541
    Bank holding companies                                                                                 128,683
    Other subsidiaries                                                                                     446,918
  Investments in wholly-owned subsidiaries
    Arising from investments in equity in undistributed net income of subsidiaries
      Banks                                                                                              4,520,514
      Bank holding companies                                                                             5,029,527
      Other subsidiaries                                                                                   467,909
                                                                                                        10,017,950
    Arising from purchase accounting acquisitions                                                           97,989
      Total investments in wholly-owned subsidiaries                                                    10,115,939
  Other assets                                                                                             531,388
      Total assets                                                                                     $14,767,494
Liabilities and Stockholders' Equity
  Commercial paper                                                                                         941,968
  Other short-term borrowings                                                                              460,676
  Other liabilities                                                                                        282,792
  Long-term debt                                                                                         4,038,914
  Stockholders' equity                                                                                   9,043,144
      Total liabilities and stockholders' equity                                                       $14,767,494
<CAPTION>
(In thousands)                                                                                              1994
<S>                                                                                                    <C>
Assets
  Cash and due from banks                                                                                    300
  Interest-bearing balances with bank subsidiary                                                         958,126
  Securities purchased under resale agreements                                                           100,000
      Total cash and cash equivalents                                                                  1,058,426
  Securities available for sale (amortized cost $190,246 in 1995; $151,505 in 1994)                      193,131
  Loans, net of unearned income ($648 in 1995; $591 in 1994)                                              72,791
    Allowance for loan losses                                                                             (1,325)
      Loans, net                                                                                          71,466
  Loans due from subsidiaries
    Banks                                                                                              1,030,000
    Bank holding companies                                                                               272,731
    Other subsidiaries                                                                                   382,191
  Investments in wholly-owned subsidiaries
    Arising from investments in equity in undistributed net income of subsidiaries
      Banks                                                                                            1,417,590
      Bank holding companies                                                                           7,103,529
      Other subsidiaries                                                                                 298,748
                                                                                                       8,819,867
    Arising from purchase accounting acquisitions                                                        107,680
      Total investments in wholly-owned subsidiaries                                                   8,927,547
  Other assets                                                                                           235,574
      Total assets                                                                                    12,171,066
Liabilities and Stockholders' Equity
  Commercial paper                                                                                       395,533
  Other short-term borrowings                                                                            300,000
  Other liabilities                                                                                      257,589
  Long-term debt                                                                                       2,943,452
  Stockholders' equity                                                                                 8,274,492
      Total liabilities and stockholders' equity                                                      12,171,066
</TABLE>
                                      C-28
 
<PAGE>
 
CONDENSED STATEMENTS OF INCOME
<TABLE>
<CAPTION>
                                                                                                        Years Ended December 31,

(In thousands)                                                                                  1995          1994          1993
<S>                                                                                       <C>            <C>           <C>
Interest Income
  Interest and fees on loans                                                              $  134,037        72,350        55,379
  Interest income on securities available for sale                                             3,908         4,139         2,377
  Other interest income from subsidiaries                                                     84,169        77,583        42,225
      Total interest income                                                                  222,114       154,072        99,981
Interest Expense
  Short-term borrowings                                                                       70,795        43,540        22,041
  Long-term debt                                                                             234,319       163,072       110,956
      Total interest expense                                                                 305,114       206,612       132,997
Net interest income                                                                          (83,000)      (52,540)      (33,016)
Provision for loan losses                                                                         --         1,408         3,665
Net interest income after provision for loan losses                                          (83,000)      (53,948)      (36,681)
Noninterest income
  Dividends from subsidiaries
    Banks                                                                                    507,953       155,800            --
    Bank holding companies                                                                   275,425       526,212       406,682
    Other subsidiaries                                                                        10,000             6             6
  Securities available for sale transactions                                                   9,809         5,525            --
  Sundry income                                                                              319,709       194,396       156,612
Noninterest expense                                                                         (279,121)     (185,932)     (140,883)
Income before income tax benefits and equity in undistributed net income of
  subsidiaries                                                                               760,775       642,059       385,736
Income tax benefits                                                                          (14,151)      (14,889)       (6,700)
Income before equity in undistributed net income of subsidiaries                             774,926       656,948       392,436
Equity in undistributed net income of subsidiaries                                           655,255       719,495       823,917
Net income                                                                                 1,430,181     1,376,443     1,216,353
Dividends on preferred stock                                                                  26,390        46,020        45,553
      Net income applicable to common stockholders before redemption premium               1,403,791     1,330,423     1,170,800
Redemption premium on preferred stock                                                             --        41,355            --
      Net income applicable to common stockholders after redemption premium               $1,403,791     1,289,068     1,170,800
</TABLE>
                                      C-29
 
<PAGE>
            NOTES TO SUPPLEMENTAL CONSOLIDATED FINANCIAL STATEMENTS
                    First Union Corporation and Subsidiaries
                        December 31, 1995, 1994 and 1993
 
CONDENSED STATEMENTS OF CASH FLOWS
<TABLE>
<CAPTION>

                                                                                                    Years Ended December 31,
(In thousands)                                                                              1995          1994          1993
<S>                                                                                   <C>            <C>           <C>
Operating Activities
  Net income                                                                          $1,430,181     1,376,443     1,216,353
  Adjustments to reconcile net income to net cash provided (used) by operating
    activities
    Equity in undistributed net income of subsidiaries                                  (655,255)     (719,495)     (823,917)
    Provision for loan losses                                                                 --         1,408         3,665
    Accretion and revaluation losses on securities available for sale                     (3,546)       (4,295)        2,431
    Securities available for sale transactions                                            (9,809)       (5,525)           --
    Depreciation and amortization                                                          5,560         2,888         3,602
    Deferred income taxes (benefits)                                                       1,000       (19,272)        1,382
    Trading account assets, net                                                               --        10,285         8,811
    Other assets, net                                                                   (293,990)      (40,501)      (26,363)
    Other liabilities, net                                                                 1,177       100,189       (33,570)
      Net cash provided by operating activities                                          475,318       702,125       352,394
Investing Activities
  Increase (decrease) in cash realized from
    Sales of securities available for sale                                                99,240        14,284         4,763
    Purchases of securities available for sale                                          (124,626)      (89,297)       (1,153)
    Advances to subsidiaries, net                                                       (595,220)     (539,359)     (198,771)
    Investments in subsidiaries                                                          362,978        76,973      (588,915)
    Longer-term loans originated or acquired                                            (101,291)      (68,999)      (49,921)
    Principal repaid on longer-term loans                                                 97,121        62,675         7,746
    Purchases of premises and equipment, net                                              (7,100)       (6,248)         (816)
      Net cash used by investing activities                                             (268,898)     (549,971)     (827,067)
Financing Activities
  Increase (decrease) in cash realized from
    Commercial paper                                                                     546,435       124,867       (71,126)
    Other short-term borrowings, net                                                     160,676       100,000        (6,215)
    Issuances of long-term debt                                                        1,292,105       444,403       989,975
    Payments of long-term debt                                                          (272,400)      (38,000)     (394,488)
    Sales of common stock                                                                248,363       251,379       342,396
    Purchases of preferred stock                                                          (7,120)           --          (134)
    Redemption of preferred stock                                                             --      (325,396)           --
    Cash received (paid) on conversion of preferred stock                                    405            --            (5)
    Purchases of common stock                                                         (1,198,626)     (417,621)     (123,358)
    Cash dividends paid                                                                 (529,184)     (486,325)     (399,734)
      Net cash provided (used) by financing activities                                   240,654      (346,693)      337,311
      Increase (decrease) in cash and cash equivalents                                   447,074      (194,539)     (137,362)
      Cash and cash equivalents, beginning of year                                     1,058,426     1,252,965     1,390,327
      Cash and cash equivalents, end of year                                          $1,505,500     1,058,426     1,252,965
Cash Paid For
  Interest                                                                            $  288,436       190,624       114,904
  Income taxes                                                                           338,461       243,099       326,000
Noncash Items
  Effect on stockholders' equity of an unrealized gain (loss) on debt and equity
    securities included in
    Parent Company
      Securities available for sale                                                       27,016        41,626            --
      Other liabilities                                                                   24,025        14,569            --
    Parent Company subsidiaries
      Securities available for sale                                                      457,508      (343,739)           --
      Other assets                                                                       135,603      (102,417)           --
    Assumption of long-term debt of liquidated affiliate                                  74,473            --            --
  Increase in securities available for sale and a decrease in investment securities           --            --        32,583
  Increase in investments in subsidiaries due to acquisitions of institutions for
    common stock                                                                      $  610,510       162,640       166,089
</TABLE>
                                      C-30
 
<PAGE>
 
NOTE 16:
OFF-BALANCE SHEET RISK, COMMITMENTS AND CONTINGENT LIABILITIES
    The Corporation is a party to financial instruments with
off-balance sheet risk in the normal course of business to meet the financing
needs of its customers, to reduce its own exposure to fluctuations in interest
rates and to conduct lending activities. These financial instruments include
commitments to extend credit; standby and commercial letters of credit; forward
and futures contracts; interest rate swaps; options, interest rate caps, floors,
collars and swaptions; foreign currency and exchange rate swap commitments;
commodity swaps; and commitments to purchase and sell securities. These
instruments involve, to varying degrees, elements of credit and interest rate
risk in excess of the amounts recognized in the supplemental consolidated
financial statements.
    The Corporation's exposure to credit loss in the event of nonperformance by
the other party to the financial instrument for commitments to extend credit and
standby and commercial letters of credit is represented by the contract amount
of those instruments. The Corporation uses the same credit policies in making
commitments and conditional obligations as it does for on-balance sheet
instruments. For forward and futures contracts, interest rate swaps, options,
interest rate caps, floors, collars and swaptions, the contract or notional
amounts do not represent the exposure to credit loss. The Corporation controls
the credit risk of its forward and futures contracts, interest rate swap
agreements, foreign currency and exchange rate swaps, and securities
transactions through collateral arrangements, credit approvals, limits and
monitoring procedures.
    Our policy requires all swaps and options to be governed by an International
Swaps and Derivatives Association Master Agreement. Bilateral collateral
agreements are in place for substantially all dealer counterparties. Collateral
for dealer transactions is delivered by either party when the credit risk
associated with a particular transaction, or group of transactions to the extent
netting exists, exceeds defined thresholds of credit risk. Thresholds are
determined based on the strength of the individual counterparty and are
bilateral. As of December 31, 1995, the total credit risk in excess of
thresholds was $275,250,000. The fair value of collateral held was 100 percent
of the total credit risk in excess of the thresholds.
    For non-dealer transactions, the need for collateral is evaluated on a
individual transaction basis and is primarily dependent on the financial
strength of the counterparty.
    The carrying amount of financial instruments used for interest rate risk
management includes amounts for deferred gains and losses. The amount of
deferred gains and losses was $8,830,000 and $10,606,000, respectively, at
December 31, 1995. These net losses will reduce net interest income by
$1,776,000 in 1996.
    The FASB has issued Standard No. 119, "Disclosure about Derivative Financial
Instruments and Fair Value of Financial Instruments", which requires improved
disclosures about derivative financial instruments -- futures, forward, swap or
option contracts, or other financial instruments with similar characteristics.
It also amends existing requirements of FASB Standard No. 105, "Disclosure of
Information about Financial Instruments with Off-Balance-Sheet Risk and
Financial Instruments with Concentration of Credit Risk", and FASB Standard No.
107, "Disclosures about Fair Value of Financial Instruments". It requires that a
distinction be made between financial instruments held or issued for the
purposes of trading or other than trading. For derivative financial instruments
held or issued for trading, disclosure of average fair values and of net trading
gains or losses is required. For derivative financial instruments held or issued
for purposes other than trading, it requires disclosure about those purposes,
about how the instruments are reported in financial statements, and, if the
purpose is hedging anticipated transactions, about the anticipated transactions,
the classes of derivative financial instruments used to hedge those
transactions, the amounts of hedging gains and losses deferred, and the
transactions or other events that result in recognition of the deferred gains or
losses in income. The Standard encourages, but does not require, quantitative
information about interest rate or other market risks of derivative financial
instruments, and also of other assets and liabilities, that is consistent with
the way the entity manages or adjusts risks and that is useful for comparing the
results of applying the entity's strategies to its objectives for holding or
issuing the derivative financial instruments. The Standard amends Standard No.
105 to require disaggregation of information about financial instruments with
off-balance sheet risk of accounting loss by class, business activity, risk or
other category that is consistent with the entity's management of those
instruments. The Standard also amends Standard No. 107 to require that fair
value information be presented without combining, aggregating or netting the
fair value of derivative financial instruments with the fair value of
nonderivative financial instruments and be presented together, with the related
carrying amounts in the body of the financial statements, a single footnote or a
summary table in a form that makes it clear whether the amounts represent assets
or liabilities. The Corporation has adopted this Standard, and information
related thereto can be found on the next page and in Tables 20 through 22 on
pages T-15 through T-20, which are incorporated herein by reference.
    At December 31, 1995 and 1994, off-balance sheet derivative financial
instruments and their related fair values are as follows:
                                      C-31
 
<PAGE>
            NOTES TO SUPPLEMENTAL CONSOLIDATED FINANCIAL STATEMENTS
                    First Union Corporation and Subsidiaries
                        December 31, 1995, 1994 and 1993
 
<TABLE>
<CAPTION>

                                                                                 1995                                       1994
                                                                          Contract or                                Contract or
                                               Carrying      Estimated       Notional     Carrying     Estimated        Notional
(In thousands)                                   Amount     Fair Value         Amount       Amount    Fair Value          Amount
<S>                                            <C>          <C>           <C>             <C>          <C>           <C>
Financial Instruments Whose Contract
  Amounts Represent Credit Risk
    Commitments to extend credit               $     --       144,574      38,462,518           --       117,480      30,739,996
    Standby and commercial letters of credit         --        35,705       3,651,166           --        30,464       3,085,975
Financial Instruments Whose Contract or
  Notional Amounts Exceed the Amount of
  Credit Risk
    Forward and Futures Contracts
      Trading and dealer activities              37,811        37,811      15,539,953      801,043       801,043       5,715,894
      Interest rate risk management
        Asset rate conversions                       --        38,428       6,120,000           --        (7,071)      1,200,000
        Asset hedge                                  --        (1,391)      1,016,000           --        (1,855)      2,000,000
        Rate sensitivity hedges                      --        17,877      25,355,000           --          (120)         25,000
    Interest Rate Swap Agreements
      Trading and dealer activities            (117,450)     (117,529)     10,773,748        7,511         7,511       5,700,504
      Interest rate risk management
        Asset rate conversions                   19,713       110,790      11,282,355        8,917      (455,199)     10,322,216
        Liability rate conversions                9,627       226,836       5,127,000       18,960      (199,703)      4,026,500
    Purchased Options, Interest Rate Caps,
      Floors, Collars and Swaptions
        Trading and dealer activities            47,768        50,802       5,401,256       18,300        18,300       1,664,279
        Interest rate risk management
          Liability rate conversions             (2,224)       (2,354)        180,000        1,902           110         392,000
          Rate sensitivity hedges                   705            37       4,319,200       25,601        41,256      28,231,000
          Offsetting positions                      561         2,475       2,400,000         (124)       (2,282)      2,400,000
    Written Options, Interest Rate Caps,
      Floors, Collars and Swaptions
        Trading and dealer activities           (36,890)      (36,890)      7,778,202      (24,641)      (24,641)      1,497,631
        Interest rate risk management
        Offsetting positions                       (637)       (2,475)      2,400,000           60         1,796       2,400,000
    Foreign Currency and Exchange Rate Swap
      Commitments
        Trading and dealer activities              (562)         (562)      1,528,744      (19,323)      (19,323)      3,453,525
        Foreign currency risk management            231           231          42,628       18,680        18,680       1,679,905
    Commodity Swaps
        Trading and dealer activities               797           797          29,810         (152)         (152)          4,308
    Commitments to Purchase Securities            1,744         1,744         567,256         (842)         (842)        789,774
    Commitments to Sell Securities             $   (806)         (806)        659,383          693           693         842,894
</TABLE>
                                      C-32
 
<PAGE>
 
    Commitments to extend credit are agreements to lend to a customer as long as
there is no violation of any condition established in the contract. Commitments
generally have fixed expiration dates or other termination clauses and may
require payment of a fee. Since many of the commitments are expected to expire
without being drawn upon, the total commitment amounts do not necessarily
represent future cash requirements.
    Standby and commercial letters of credit are conditional commitments issued
by the Corporation to guarantee the performance of a customer to a third party.
Those guarantees are primarily issued to support public and private borrowing
arrangements, including commercial paper, bond financing and similar
transactions. Except for short-term guarantees of $2,251,226,000 guarantees
extend for more than one year and expire in varying amounts primarily through
2019. The credit risk involved in issuing letters of credit is essentially the
same as that involved in extending loan facilities to customers. The Corporation
holds various assets as collateral supporting those commitments for which
collateral is deemed necessary.
    Forward and futures contracts are contracts for delayed delivery of
securities or money market instruments in which the seller agrees to make
delivery at a specified future date of a specified instrument, at a specified
price or yield. Risks arise from the possible inability of counterparties to
meet the terms of their contracts and from movements in securities values and
interest rates.
    The Corporation enters into a variety of interest rate
contracts -- including options, interest rate caps, floors, collars and
swaptions written, and interest rate swap agreements -- in its trading
activities and in managing its interest rate exposure. Interest rate caps,
floors, collars and swaptions written by the Corporation enable customers to
transfer, modify or reduce their interest rate risk. Interest rate options are
contracts that allow the holder of the option to purchase or sell a financial
instrument at a specified price and within a specified period of time from the
seller or writer of the option. As a writer of options, the Corporation receives
a premium at the outset and then bears the risk of an unfavorable change in the
price of the financial instrument underlying the option.
    Interest rate swap transactions generally involve the exchange of fixed and
floating rate interest payment obligations without the exchange of the
underlying principal amounts. Entering into interest rate swap agreements
involves not only the risk of dealing with counterparties and their ability to
meet the terms of the contracts but also the interest rate risk associated with
unmatched positions. Notional principal amounts often are used to express the
volume of these transactions, but the amounts potentially subject to credit risk
are much smaller. The Corporation also acts as an intermediary in arranging
interest rate swap transactions for customers.
    Generally, futures contracts are exchanged traded and all other off-balance
instruments are transacted in the over-the-counter markets.
    In the normal course of business, the Corporation has entered into certain
transactions which have recourse options. These recourse options if acted upon
would not have a material impact on the Corporation's financial position.
    Substantially all time drafts accepted by December 31, 1995, met the
requirements for discount with Federal Reserve Banks. Average daily Federal
Reserve balance requirements for the year ended December 31, 1995, amounted to
$1,369,332,000. Minimum operating lease payments due in each of the five years
subsequent to December 31, 1995, are as follows: 1996, $157,253,000; 1997,
$138,203,000; 1998, $126,882,000; 1999, $114,645,000; 2000, $104,746,000; and
subsequent years, $828,801,000. Rental expense for all operating leases for the
three years ended December 31, 1995, was $178,836,000, 1995; $184,335,000, 1994;
and $187,635,000, 1993.
    As of December 31, 1995, the Corporation's Bank Insurance Fund (BIF) deposit
assessment base was $63,380,657,000 and the Corporation's Savings Association
Insurance Fund (SAIF) deposit assessment base was $19,767,525,000. Various
legislative proposals related to the future of the BIF and SAIF have been under
consideration. Several of these proposals, including a proposal previously
approved by Congress that is understood to have the support of the President,
include a one-time special assessment for SAIF deposits (in the range of 70
cents to 85 cents per $100.00 of assessable SAIF deposits, with a discount for
certain SAIF deposits held by BIF member banks) and a subsequent comparable and
reduced level of annual premiums for SAIF deposits. It is not known when and if
any such proposal or any other related proposal may be adopted.
    The Parent Company and certain of its subsidiaries have been named as
defendants in various legal actions arising from their normal business
activities in which damages in various amounts are claimed. Although the amount
of any ultimate liability with respect to such matters cannot be determined, in
the opinion of management, based upon the opinions of counsel, any such
liability will not have a material effect on the Corporation's consolidated
financial position.
                                      C-33
 
<PAGE>
            NOTES TO SUPPLEMENTAL CONSOLIDATED FINANCIAL STATEMENTS
                    First Union Corporation and Subsidiaries
                        December 31, 1995, 1994 and 1993
 
NOTE 17:
CARRYING AMOUNTS AND FAIR VALUE
OF FINANCIAL INSTRUMENTS


    Information about the fair value of on-balance sheet financial instruments
at December 31, 1995 and 1994, which should be read in conjunction with Note 16
and certain other notes to the supplemental consolidated financial statements
presented elsewhere herein, is set forth below.
<TABLE>
<CAPTION>
                                                                                               1995                          1994
                                                                          Carrying        Estimated      Carrying       Estimated
(In thousands)                                                             Amount        Fair Value       Amount       Fair Value
<S>                                                                      <C>             <C>            <C>            <C>
Financial Assets
  Cash and cash equivalents                                              $10,544,065     10,544,065      8,225,086      8,225,086
  Trading account assets                                                   1,881,066      1,881,066      1,317,169      1,317,169
  Securities available for sale                                           18,193,699     18,193,699     11,533,642     11,533,642
  Investment securities                                                    3,139,616      3,319,602      7,916,729      7,791,991
  Loans
    Commercial, financial and agricultural                                24,599,673     24,875,278     22,004,117     21,917,748
    Real estate-construction and other                                     2,494,527      2,561,737      2,044,428      2,057,891
    Real estate-commercial mortgage                                        9,980,011     10,169,618      9,461,943      9,231,438
    Lease financing                                                        4,178,144      4,178,144      2,888,454      2,888,454
    Foreign                                                                  649,760        650,846        526,325        526,070
    Real estate-mortgage                                                  27,251,034     27,827,083     21,027,179     20,332,389
    Installment loans-Bankcard                                             3,657,619      3,703,456      4,345,069      4,496,520
    Installment loans-other                                               17,752,112     18,063,147     15,533,478     15,334,491
  Loans, net of unearned income                                           90,562,880     92,029,309     77,830,993     76,785,001
    Allowance for loan losses                                             (1,507,798)            --     (1,578,128)            --
      Loans, net                                                          89,055,082     92,029,309     76,252,865     76,785,001
  Other assets                                                           $ 3,158,944      3,163,471      2,576,523      2,592,726
Financial Liabilities
  Deposits
    Noninterest-bearing deposits                                          17,043,223     17,043,223     15,917,287     15,917,287
    Interest-bearing deposits
      Savings and NOW accounts                                            24,297,270     24,297,270     23,263,322     23,263,322
      Money market accounts                                               13,112,918     13,112,918     14,376,098     14,376,098
      Other consumer time                                                 31,945,313     32,317,040     27,402,767     27,361,053
      Foreign                                                              3,526,771      3,526,771      4,802,719      4,802,719
      Other time                                                           2,629,723      2,646,404      2,102,932      2,108,935
        Total deposits                                                    92,555,218     92,943,626     87,865,125     87,829,414
  Short-term borrowings                                                   19,500,127     19,500,127     10,249,265     10,249,265
  Other liabilities                                                        3,115,063      3,115,063      2,195,178      2,195,178
  Long-term debt                                                         $ 7,120,947      7,438,324      4,242,137      4,117,990
</TABLE>
    Estimated fair values for the commercial loan portfolio were based on
weighted average discount rates ranging from 7.07 percent to 8.50 percent and
7.45 percent to 10.24 percent at December 31, 1995 and 1994, respectively, and
for the retail portfolio from 6.92 percent to 13.00 percent and 8.08 percent to
12.12 percent, respectively.
    Nonperforming loans of less than $1,000,000 each, which amounted to
$197,303,000 and $264,486,000 at December 31, 1995 and 1994, respectively, are
included in estimated fair value at their net costs.
    The fair value of noninterest-bearing deposits, savings and NOW accounts,
and money market accounts is the amount payable on demand at December 31, 1995
and 1994. The fair
                                      C-34
 
<PAGE>
 
value of fixed-maturity certificates of deposit is estimated based on the
discounted value of contractual cash flows using the rates currently offered for
deposits of similar remaining maturities. The fair value estimates above do not
include the benefit that results from the low-cost funding provided by deposit
liabilities compared to the cost of borrowing funds in the market. This value,
which includes such cost assumptions related to interest rates, deposit run-off,
maintenance costs and float opportunity costs, is presented below on a
discounted cash flow basis. The value related to the recorded cost of acquired
deposits is also included therein.
    Fair value estimates are based on existing financial instruments without
attempting to estimate the value of anticipated future business and the value of
assets and liabilities that are not considered financial instruments. For
example, the Corporation has a substantial trust department that contributes net
fee income annually. The trust department is not considered a financial
instrument, and its value has not been incorporated into the fair value
estimates. Other significant assets and liabilities that are not considered
financial assets or liabilities include the mortgage banking operation,
brokerage network, deferred tax assets, premises and equipment, and goodwill. In
addition, the tax ramifications related to the realization of the unrealized
gains and losses can have a significant effect on fair value estimates and have
not been considered in any of the estimates. Fair value of off-balance sheet
derivative financial instruments has not been considered in determining
on-balance sheet fair value estimates.
                                      C-35
 






<PAGE>
                                                                    EXHIBIT (21)
                            FIRST UNION CORPORATION
                             LIST OF SUBSIDIARIES*
ABCA, Inc.
     Citrus County Land Corp.
     Citrus County Service Corp.
     Davis Boulevard Service Corporation
     Melbourne Atlantic Venture Partners (20%)
     Naples Financial Services, Inc.
Austin Ventures IV-A, L. P. (6.42%)
BancFlorida Investment Services, Inc.
Capitol Finance Group, Inc.
Canaan Ventures II (19.60%)
Center Street Capital Management, L. P. (5.39%)
Chartwell Capital, L. P. (17.95%)
Coral Gables Service Corporation
DB & P, Inc.
DeMuth, Folger & Wetherill, L. P. (9.88%)
Education Financing Services, LLC (19.318%)
First Card Corporation
First Union Capital Markets Corp.
First Union Community Development Corporation
     Arbor Village, L.P. (99%)
     Athens Rental Housing, L.P. (99%)
     BR Limited Partnership (99%)
     Creative Choice Homes IX, Ltd. (99%)
     Green Ridge Associates, LLC (99%)
     Housing Equity Fund of Virginia I, L.P. (6.945%)
     Parkchester Limited Partnership (99%)
     Roanoke Community Development Corporation (27.778%)
     Statesboro Rental Housing, L. P. (99%)
     Vestcor-WR Associates, Ltd. (99%)
     Waterford Manor, L. P. (99%)
First Union Corporation of Georgia
     DFS Services, Inc.
     First Union National Bank of Georgia**
        Ashton of Richmond Hill, L. P. (99%)
        DF Southeastern Mortgage, Inc.
        GABK Holdings, Inc.
        GF Mortgage Corporation
        HHS Property Corporation
        Sandlewood Terrace of Ludowici L.P. (99%)
        The Atlanta Business Community Development Corporation (21.7%)
     Georgia Associated Services, Inc.
        Rainforest Associates (50%)
     GF Title Corporation
 

<PAGE>
                            FIRST UNION CORPORATION
                       LIST OF SUBSIDIARIES* -- CONTINUED
First Union Corporation of New Jersey
     Baltimore Bancorp
     First Fidelity Incorporated
        Execufirst Bancorp, Inc. (24.4%)
          First Executive Bank
        FCC-PR, Inc.
        Fidelcor Business Credit Corporation
          Comwest Capital Corporation
        Fidelcor Life Insurance Company
        First Fidelity Community Development Corporation
        First Union National Bank (95.1%) (4.9% Common Stock & 100% Preferred
        Stock owned by Baltimore
          Bancorp)
          ABERDEEN/FIDOREO LS, INC.
          Acadia Holdings, Inc.
          AIRPORT ROAD/FIDOREO, INC.
          Alpha JBD Holding, Inc.
          Arch Street Real Estate, Inc.
          Atlantic Residential Mortgage Corporation
          BARNAGAT/FIDOREO, INC.
          BELMONT AVENUE/FIDOREO, INC.
          BEST PARKING/FIDOREO, INC.
          BGMCO PA, Inc.
          BOB Title Holdings, Inc.
              BOB Title I, Inc.
              BOB Title II, Inc.
              BOB Title III, Inc.
              BOB Title IV, Inc.
              BOB Title VII, Inc.
              BOB Title IX, Inc.
              BOB Title X, Inc.
              BOB Title XI, Inc.
              BOB Title XII, Inc.
              BOB Title XIII, Inc.
              BOB Title XIX, Inc.
              BOB Title XXI, Inc.
              BOB Title XXIV, Inc.
              BOB Title XXV, Inc.
              BOB Title XXVI, Inc.
              BOB Title XXVII, Inc.
              BOB Title XXVIII, Inc.
              Bob Title XXX, Inc.
              Bob Title XXXI, Inc.
              Bob Title XXXV, Inc.
          BOCA/FIDOREO LS, INC.
          BREWERS BRIDGE/FIDOREO, INC.
          BRICK INDUSTRIAL/FIDOREO, INC.
          BRICK TOWNSHIP/FIDOREO LS, INC.
          Bucks/DHS Real Estate, Inc.
          CALAIS/FIDOREO LS, INC.
          CENTER/FIDOREO LS, INC.
          CHI ES Holding, Inc.
          COMBO/FIDOREO LS, INC.
          COMMERCE/FIDOREO LS, INC.
          CORNWALL WOODS/FIDOREO, INC.
 

<PAGE>
                            FIRST UNION CORPORATION
                       LIST OF SUBSIDIARIES* -- CONTINUED
          CRAWFORDS CORNER/FIDOREO, INC.
          CRL Real Estate, Inc.
          Crompond/FNY, Inc.
          CSQ Real Estate, Inc.
          DANA/FIDOREO, INC.
          DELRAY/FIDOREO LS, INC.
          Develcor NJ, Inc.
          Develcor PA, Inc.
          DFD Real Estate, Inc.
          East Fishkill Investors Corporation
          East Hempfield Dana, Inc.
          ESCONDIDO-HOVBUILT/FIDOREO, INC.
          ESTATES/FIDOREO, INC.
          Fairview Holdings, Inc.
          FAWN LAKES/FIDOREO, INC.
          FB General Real Estate, Inc.
          FF South, Inc.
          FFBIC, Inc.
          FFBIC New York, Inc.
          FFBIC New York II, Inc.
          FFL Services Corporation
          Ficor Duval, Inc.
          Ficor FL, Inc.
          Ficor NJ, Inc.
          Fidelity Overseas Investment, Inc.
          First Avenue King of Prussia, Inc.
          First Fidelity Brokers, Inc.
          First Fidelity Building Corporation
          First Fidelity Insurance Services, Inc.
          First Fidelity International Bank
          First Fidelity Leasing Group, Inc.
          First Fidelity Private Capital, Inc.
          First Fidelity Urban Investment Corporation
              Allentown Development Company, Inc. (24%)
          FLORHAM/FIDOREO LS, INC.
          FOIL, Inc.
          FOREST MOUNTAIN/FIDOREO LS, INC.
          FREEHOLD/FIDOREO, INC.
          GJA R/E Corp.
          Global Processing Alliance, Inc. (50%)
          GOLD/FIDOREO LS, INC.
          GRANA/MBNA Real Estate, Inc.
          GREENBRIAR/FIDOREO, INC.
          HELEN STREET/FIDOREO, INC.
          HOHOKUS/FIDOREO LS, INC.
          HOPP/FIDOREO, INC.
          HOVBUILT VILLAS/FIDOREO, INC.
          HSB Leasing, Inc.
          HUGUENOT/FIDOREO LS, INC.
          Industrial Valley Real Estate Co.
          Interchange Land, Inc.
          JERSEY CENTER/FIDOREO, INC.
          KNICKER/FIDOREO LS, INC.
          KOGEL ISLAND/FIDOREO, INC.
 

<PAGE>
                            FIRST UNION CORPORATION
                       LIST OF SUBSIDIARIES* -- CONTINUED
          KRAMER/FIDOREO LS, INC.
          LANDING CREEK/FIDOREO, INC.
          LCI/MBNA, Inc.
          LIFESTYLE/FIDOREO, INC.
          LINDEN/FIDOREO, INC.
          LIVINGSTON AVENUE/FIDOREO, INC.
          MACCULLOCH/FIDOREO, INC.
          MACK/FIDOREO, INC.
          MANCHESTER PLACE/FIDOREO, INC.
          MARABON/FIDOREO, INC.
          MARKET TOWERS/ FIDOREO, INC.
          MBNA OREO/SAUCON I, Inc.
          MBNO Real Estate, Inc.
          MDKD/FIDOREO, INC.
          MIDDLE ISLAND/FIDOREO, INC.
          Monroe Flex, Inc.
          MONTE ROSA/FIDOREO, INC.
          MSB Properties, Inc.
          MSB Properties Six, Inc.
          MT. EPHRAM/FIDOREO LS, INC.
          MULTI/FIDOREO, INC.
          Multi I/FNY, Inc.
          MULTI II/FIDOREO, INC.
          Northco Acquisition, Inc.
          OCEAN/FIDOREO, INC.
          Old York Road Real Estate, Inc.
          ORANGE NORTH/FIDOREO, INC.
          P. Newburgh Ridge, Inc.
          P. The Hill, Inc.
          PARK AVENUE/FIDOREO, INC.
          Park Avenue Investors, Inc.
          PAROG, Inc.
          PAYROLL/FIDOREO, INC.
          PERRY STREET/FIDOREO, INC.
          PICATINNY/FIDOREO LS, INC.
          Port Park/FNY, Inc.
          PWSB, Inc.
              WCSB, Inc.
          PWSB Bridle Land Corp.
          PWSB Edwards, Inc.
          R.H. Properties/MBNA, Inc.
          Raven Properties, Inc.
          REISS/FIDOREO, INC.
          Rosewood/MBNA Real Estate, Inc.
          Sand Soto Florida, Inc.
          SBRC Service Corporation
          S.B.R.C. Land Corp.
          SCOTCH/FIDOREO LS, INC.
          Sellit, Inc.
          Settlers Notch/Noreo, Inc.
          SGF/FIDOREO, INC.
          SHARK/FIDOREO, INC.
          SHORE/FIDOREO, INC.
          Skyhawk Agency, Inc.
 

<PAGE>
                            FIRST UNION CORPORATION
                       LIST OF SUBSIDIARIES* -- CONTINUED
          Sound Shore Investors, Inc.
          Southampton OSB, Inc.
          SPRING/FIDOREO, INC.
          Springhouse Real Estate, Inc.
          SURREY DOWNS/FIDOREO, INC.
          TAYLORR LAKES/FIDOREO, INC.
          The Howard Mortgage Group, Inc.
          THIRTY-THREE UNION/FIDOREO, INC.
          Three Ninety Nine Corp.
          TINTON FALLS/FIDOREO, INC.
          Towson Service Corporation
          Turnpike/MBNA, Inc.
          UNITED/FIDOREO, INC.
          UPPER SADDLE RIVER/FIDOREO LS, INC.
          UVC LAND/FIDOREO, INC.
          VERO/FIDOREO LS, INC.
          W. & J. McCur, Inc.
          WALDWICK/FIDOREO LS, INC.
          WATERVIEW/FIDOREO, INC.
          WAYNE/FIDOREO, INC.
        Merchants Realty Company
        Northeast Bancorp Inc. (1% Class A Preferred)
        Waller House Corporation
     First Union Bank of Delaware
        First Fidelity Insurance Services of Delaware, Inc.
          Atlantic Independent Insurance Agency, Inc.
     Northeast Bancorp, Inc.
        Fairfield Properties, Inc.
        First Union Bank of Connecticut
          EIGHTEEN/UNIONOREO, INC.
          FIFTEEN/UNIONOREO, INC.
          FIFTY/UNIONOREO, INC.
          FIFTY-EIGHT/UNIONOREO, INC.
          FIFTY-FIVE/UNIONOREO, INC.
          FIFTY-FOUR/UNIONOREO, INC.
          FIFTY-SEVEN/UNIONOREO, INC.
          FIFTY-SIX/UNIONOREO, INC.
          FORTY/UNIONOREO, INC.
          FORTY-EIGHT/UNIONOREO, INC.
          FORTY-FIVE/UNIONOREO, INC.
          FORTY-FOUR/UNIONOREO, INC.
          FORTY-NINE/UNIONOREO, INC.
          FORTY-ONE/UNIONOREO, INC.
          FORTY-SEVEN/UNIONOREO, INC.
          FORTY-SIX/UNIONOREO, INC.
          FORTY-TWO/UNIONOREO, INC.
          MULTI I/UNIONOREO, INC.
          NINETEEN/UNIONOREO, INC.
          Nor Con, Inc.
          Nor Con II, Inc.
          Nor Con III, Inc.
          Nor Con IV, Inc.
          SALERNO/UNIONOREO, INC.
          THIRTY-EIGHT/UNIONOREO, INC.
 

<PAGE>
                            FIRST UNION CORPORATION
                       LIST OF SUBSIDIARIES* -- CONTINUED
          THIRTY-ONE/UNIONOREO, INC.
          TWELVE/UNIONOREO, INC.
          TWENTY-THREE/UNIONOREO, INC.
          Union Financial Services Corporation
              East Hartford Clearing Company
              Fairfield Clearing Company
          Union Trust Brokerage Services, Inc.
          Washington Clearing Company
First Union Services, Inc. (formerly First Union Corporation of North Carolina)
First Union Corporation of South Carolina
     First Union National Bank of South Carolina**
        Business Development Corporation of South Carolina (8.7%)
        SCBK Holdings, Inc.
First Union Corporation of Virginia****
     Ameribanc Development Corporation
     Ameribanc Financial Corporation
     Ameribanc Service Corporation
     Atlantic Venture Partners II, L.P. (5.44%)
     First American Service Corporation
        First American Development Corp.
        Long, Travers & FASC (40%)
        New Rivers Towers Limited Partnership (95% owned by First American
        Service Corporation; 5% owned by
          RTP, Inc.)
          Rebecca Corporation
        RTP, Inc.
        Woodlawn Joint Venture (40% owned by First American Service Corporation;
        30% owned by
          First Union National Bank of Virginia)
     First Union National Bank of Maryland**
        First American Properties of Maryland, Inc.
     First Union National Bank of Tennessee**
        ACB Services, Inc.
        Professional Asset Management in Tennessee, Inc.
        The Exchange Building Limited Partnership (99%)
     First Union National Bank of Virginia**
        Arbor Glenn L.P. (99%)
        CFF Financial Corporation
        Fairfax County Redevelopment and Housing Authority/HCDC One L.P. (99%)
        Fairfax County Redevelopment and Housing Authority/HCDC Two L.P. (99%)
        First Union Capital Partners, Inc.
          Atlantic Spinners, Inc. (12.5%)
          Chattem, Inc. (22.9%)
          Cybergenics Holding, Inc. (30.9%)
          FrontierVision, L. P. (14.1%)
          Heartland Port Enterprises (22.9%)
          Meigher Communications, L. P. (13.2%)
          Prism Radio Partners, L.P. (12.79%)
          TreBay Medical Corporation (30.77%)
        Homes for Fredericksburg Limited Partnership (99%)
        Housing Equity Fund of Virginia II, L.P. (38.5%)
        International Progress, Inc. (50%)
          Mountain Falls Park, Inc.
        Lafayette Family L.P. (99%)
        Salem Run Associates, L. P. (99%)
 

<PAGE>
                            FIRST UNION CORPORATION
                       LIST OF SUBSIDIARIES* -- CONTINUED
        Shenandoah Valley Properties L.P. (99%)
          Craigmont II, L.P. (99%)
          Elkmont Partners, L.P. (99%)
          Grottoes Partners L.P. (99%)
          Willow Lake Partners, L.P. (99%)
        WNB Corporation
        William Byrd Hotel Associates, L. P. (99%)
     First Union National Bank of Washington, D.C.**
        First Properties Associates, Inc.
     TRSTE, Inc.
     Virginia Suburban Corporation
     Walden Golf Club, Inc.
        Walden Golf Club Management Company
First Union Development Corporation
     The First Service Corporation of South Carolina
        Arrowwood Associates (50%)
First Union Export Trading Company
First Union Futures Corporation
First Union FPS, Inc.
First Union Home Equity Bank, N. A.
First Union Mortgage Corporation
     Argo Partnership, L. P. (8%)
     Farmington, Incorporated
        Ghent-Farmington Associates (50%)
     First Union Title Corporation
     R.B.C. Corporation
     Slate Stone Hills, Incorporated
     The Fairfax Corporation
        Interchange Partners (50%)
        North Ridge, Inc. (50%)
        Real Estate Consultants of the South, Inc.
     Water Street Insurance Agency, Inc.
First Union National Bank of Florida**
     Alden Pond, Inc.
     American Southern Mortgage Corporation
        American Southern Financial Group, L.C. (50%)
     Bart, Inc.
     Cantebury of Hilliard, Ltd. (99%)
     CIMC, Inc.
     Ellenton Housing Associates, Ltd. (99%)
     First Union Bank and Trust Company (Cayman) Ltd.
     Floral Oaks Apartments, Ltd. (99%)
     FNB Properties, Inc.
     Ft. Lauderdale Hotel Holding Company
     General Homes Corp. (9.205%)***
     Greenleaf Village of Groveland, Ltd. (89%)
     Horizon Appraisal Services, Inc.
     Jacksonville Affordable Housing, Ltd. (98%)
     Kaufman, Alsberg & Co.
     Lantana Associates, Ltd. (99%)
     O.R.E.O., Inc.
 

<PAGE>
                            FIRST UNION CORPORATION
                       LIST OF SUBSIDIARIES* -- CONTINUED
     Ravenwood of Kissimmee, Ltd. (99%)
     Rosemont Manor Ltd. (99%)
     River Reach of Orange County, Ltd. (99%)
     Spinnaker Reach Apartments of Duval, Ltd. (99%)
     Spring Gate Manor Limited (99%)
     Steeplechase Apartments, Ltd. (99%)
     Taroc, Inc.
     TWC Eighty-Eight, Ltd. (99%)
     Venice Service Corp.
        Bartow Operations, Inc.
        Mid-Island Service Corp.
        Port Charlotte Service Corp.
        Wiggins Service Corporation, Inc.
     Villa Biscayne of South Dade, Ltd. (99%)
     West Brickell Apartments, Ltd. (99%)
     Westville, Ltd. (99%)
     WSI, Inc.
First Union National Bank of North Carolina**
     100 Block Associates Limited Partnership (93.75%)
     Barrett Place Limited Partnership (99%)
     Builders Acceptance Corporation
     CT I Limited Partnership (99%)
     Evergreen Asset Management Corp.
     First Stratford Partnership (40%)
     First Union Brokerage Services, Inc.
     First Union Commercial Corporation
        First Union Rail Corporation
        First Wells Fargo Leasing Partnership (90%)
        Multiplex Leasing Partners (90%)
     First Union Commercial Leasing Group, L.L.C. (99% owned by First Union
     National Bank of North Carolina;
       1% owned by First Union Commercial Corporation)
     First Union International Banking Corporation
        Besso Holdings Limited (6.55%)
        First Union HKCB Asia, Ltd. (50%)
     First Union Investment Corporation
     First Union Mortgage Securities, Inc.
     Gainsborough Corporation
     GGL, Inc.***
        C4 Media Cable South, Limited Partnership (50%)***
        Novaten Communications, Inc. (50%)***
     Glen Royall Mill Limited Partnership (99%)
     Lieber I Corp.
        Lieber & Company (99% owned by Lieber I Corp.; 1% owned by Lieber II
        Corp.)
     Lieber II Corp.
     MHD, Inc.***
     NNI Bell Street Limited Partnership (99%)
     Yorktown Arms Development Limited Partnership (99%)
First Union Transportation Services, Inc.
FUI, Inc.
General Financial Life Insurance Company
Internet, Inc. (18.594%) (5.194% owned by First Union National Bank)
 

<PAGE>
                            FIRST UNION CORPORATION
                       LIST OF SUBSIDIARIES* -- CONTINUED
Meritor Service Corporation of Florida, Inc.
NAFCO Equipment Corporation
Phillips-Smith Specialty Retail Group III, L. P. (7.14%)
Queen City Special Company B
Southeast Switch, Inc. (15%)
Tryon Management, Inc.
Washington Bankshares, Inc.
   * Wholly-owned unless otherwise indicated. Includes entities in which First
     Union Corporation or a subsidiary has an investment in excess of 5%.
  ** Wholly-owned except for directors' qualifying shares.
 *** Interest acquired or subsidiary formed in connection with debts previously
     contracted other than those involving other real estated owned (OREO).
**** Washington Bankshares, Inc. received 134 shares of Class B stock of First
     Union Corporation of Virginia in connection with the merger of its
     subsidiary, First American Bank, N.A., into Dominion Bank of Washington,
     N.A. (now First Union National Bank of Washington, D.C.)
 



<PAGE>
                                                                    EXHIBIT (23)
                        CONSENT OF KPMG PEAT MARWICK LLP
THE BOARD OF DIRECTORS
First Union Corporation
     We consent to the incorporation by reference in the Registration Statements
on Form S-8 (No. 2-42050); Form S-8 (No. 33-47447); Form S-8 (No. 33-51964);
Form S-8 (No. 33-54148); Form S-8 (No. 33-54274); Form S-3 (No. 33-50103); Form
S-8 (33-53103); Form S-8 (33-54739); Form S-8 (33-54905); Form S-3 (33-56927);
Form S-8 (No. 33-60835); Form S-8 (No. 33-62399); Form S-8 (No. 33-62307); Form
S-8 (No. 33-63387); Form S-8 (No. 33-65501); Form S-8 (No. 33-60913) and Form
S-3 (33-61941) of First Union Corporation of (i) our report dated January 11,
1996, relating to the consolidated balance sheets of First Union Corporation and
subsidiaries as of December 31, 1995 and 1994, and the related consolidated
statements of income, changes in stockholders' equity and cash flows for each of
the years in the three-year period ended December 31, 1995, which report appears
in the 1995 Annual Report to Stockholders (Historical Basis) which is
incorporated by reference in First Union Corporation's 1995 Form 10-K; and (ii)
our report dated January 11, 1996, relating to the supplemental consolidated
balance sheets of First Union Corporation and subsidiaries as of December 31,
1995 and 1994, and the related supplemental consolidated statements of income,
changes in stockholders' equity and cash flows for each of the years in the
three-year period ended December 31, 1995, which report appears in the 1995
Supplemental Annual Report to Stockholders which is incorporated by reference in
First Union Corporation's 1995 Form 10-K. Each report refers to a change in
the method of accounting for investments.
                                         KPMG PEAT MARWICK LLP
Charlotte, North Carolina
March  12, 1996



<PAGE>
                                                                    EXHIBIT (24)
                            FIRST UNION CORPORATION
                               POWER OF ATTORNEY
     KNOW ALL MEN BY THESE PRESENTS that the undersigned directors and officers
of FIRST UNION CORPORATION (the "Corporation") hereby constitute and appoint
Marion A. Cowell, Jr. and Kent S. Hathaway, and each of them severally, the true
and lawful agents and attorneys-in-fact of the undersigned with full power and
authority in said agents and the attorneys-in-fact, and in any one of them, to
sign for the undersigned and in their respective names as directors and officers
of the Corporation, the Corporation's Annual Report on Form 10-K for the year
ended December 31, 1995, to be filed with the Securities and Exchange
Commission, and to sign any and all amendments to such Annual Report.
<TABLE>
<CAPTION>
                      SIGNATURE                                                      CAPACITY
<C>                                                     <S>
                      EDWARD E. CRUTCHFIELD             Chairman and Chief Executive Officer and Director
                EDWARD E. CRUTCHFIELD
                           ROBERT T. ATWOOD             Executive Vice President and Chief Financial Officer
                   ROBERT T. ATWOOD
                            JAMES H. HATCH              Senior Vice President and Controller (Principal
                                                          Accounting Officer)
                    JAMES H. HATCH
                            EDWARD E. BARR              Director
                    EDWARD E. BARR
                          G. ALEX BERNHARDT             Director
                  G. ALEX BERNHARDT
                          W. WALDO BRADLEY              Director
                   W. WALDO BRADLEY
                            ROBERT J. BROWN             Director
                   ROBERT J. BROWN
                            ROBERT D. DAVIS             Director
                   ROBERT D. DAVIS
                          R. STUART DICKSON             Director
                  R. STUART DICKSON
                               B. F. DOLAN              Director
                     B. F. DOLAN
                           RODDEY DOWD, SR.             Director
                   RODDEY DOWD, SR.
                           JOHN R. GEORGIUS             Director
                   JOHN R. GEORGIUS
                         ARTHUR M. GOLDBERG             Director
                  ARTHUR M. GOLDBERG
</TABLE>
 

<PAGE>
                      SIGNATURE                         CAPACITY
                     WILLIAM H. GOODWIN, JR.            Director
               WILLIAM H. GOODWIN, JR.
                          BRENTON S. HALSEY             Director
                  BRENTON S. HALSEY
                         HOWARD H. HAWORTH              Director
                  HOWARD H. HAWORTH
                      TORRENCE E. HEMBY, JR.            Director
                TORRENCE E. HEMBY, JR.
                            FRANK M. HENRY              Director
                    FRANK M. HENRY
                         LEONARD G. HERRING             Director
                  LEONARD G. HERRING
                     JUAN RODRIGUEZ INCIARTE            Director
               JUAN RODRIGUEZ INCIARTE
                           JACK A. LAUGHERY             Director
                   JACK A. LAUGHERY
                               MAX LENNON               Director
                      MAX LENNON
                          RADFORD D. LOVETT             Director
                  RADFORD D. LOVETT
                           JOSEPH NEUBAUER              Director
                   JOSEPH NEUBAUER
                         HENRY D. PERRY, JR.            Director
                 HENRY D. PERRY, JR.
                       RANDOLPH N. REYNOLDS             Director
                 RANDOLPH N. REYNOLDS
                              RUTH G. SHAW              Director
                     RUTH G. SHAW
                             LANTY L. SMITH             Director
                    LANTY L. SMITH
                      ANTHONY P. TERRACCIANO            Director
                ANTHONY P. TERRACCIANO
                          DEWEY L. TROGDON              Director
                   DEWEY L. TROGDON
 

<PAGE>
                      SIGNATURE                         CAPACITY
                             JOHN D. UIBLE              Director
                    JOHN D. UIBLE
                              B. J. WALKER              Director
                     B. J. WALKER

Dated: February 20, 1996
Charlotte, North Carolina

<TABLE> <S> <C>

<ARTICLE> 9
<LEGEND>
In first column Year End December 31, 1995 figures for the Historical
Basis appear and in the second column Year End December 31, 1995 figures
for the Supplemental Combined Basis appears.
</LEGEND>
       
<S>                             <C>                     <C>
<PERIOD-TYPE>                   12-MOS                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1995             DEC-31-1995
<PERIOD-END>                               DEC-31-1995             DEC-31-1995
<CASH>                                       4,239,737               6,312,076
<INT-BEARING-DEPOSITS>                          44,284                  79,235
<FED-FUNDS-SOLD>                             4,122,754               4,152,754
<TRADING-ASSETS>                             1,804,391               1,881,066
<INVESTMENTS-HELD-FOR-SALE>                 12,716,963              18,193,699
<INVESTMENTS-CARRYING>                       2,454,317               3,139,616
<INVESTMENTS-MARKET>                         2,607,755               3,319,602
<LOANS>                                     66,801,982              92,108,835
<ALLOWANCE>                                  (966,511)             (1,507,798)
<TOTAL-ASSETS>                              96,740,496             131,879,873
<DEPOSITS>                                  65,000,301              92,555,218
<SHORT-TERM>                                16,598,072              19,500,127
<LIABILITIES-OTHER>                          2,065,551               3,044,136
<LONG-TERM>                                  6,444,327               7,120,947
                          571,791                 926,152
                                          0                       0
<COMMON>                                             0                 183,223
<OTHER-SE>                                   5,580,655               7,933,769
<TOTAL-LIABILITIES-AND-EQUITY>              96,740,496             131,879,873
<INTEREST-LOAN>                              5,338,240               7,222,842
<INTEREST-INVEST>                              801,911               1,215,821
<INTEREST-OTHER>                               148,253                 156,705
<INTEREST-TOTAL>                             6,373,830               8,686,377
<INTEREST-DEPOSIT>                           2,078,691               2,853,328
<INTEREST-EXPENSE>                           3,111,054               4,051,815
<INTEREST-INCOME-NET>                        3,262,776               4,634,562
<LOAN-LOSSES>                                  180,000                 220,000
<SECURITIES-GAINS>                              22,009                  49,158
<EXPENSE-OTHER>                              2,975,372               4,092,469
<INCOME-PRETAX>                              1,558,664               2,218,601
<INCOME-PRE-EXTRAORDINARY>                   1,013,076               1,430,181
<EXTRAORDINARY>                                      0                       0
<CHANGES>                                            0                       0
<NET-INCOME>                                 1,013,076               1,430,181
<EPS-PRIMARY>                                     5.85                    5.04
<EPS-DILUTED>                                     5.85                    5.04
<YIELD-ACTUAL>                                    4.41                    4.46
<LOANS-NON>                                    500,574                 644,081
<LOANS-PAST>                                   146,764                 289,866
<LOANS-TROUBLED>                                   599                   3,772
<LOANS-PROBLEM>                                      0                       0
<ALLOWANCE-OPEN>                               978,795               1,578,128
<CHARGE-OFFS>                                  326,340                 462,781
<RECOVERIES>                                    85,830                 123,785
<ALLOWANCE-CLOSE>                              966,511               1,507,798
<ALLOWANCE-DOMESTIC>                           733,653               1,242,940
<ALLOWANCE-FOREIGN>                              2,752                  34,752
<ALLOWANCE-UNALLOCATED>                        230,106                 230,106
        

</TABLE>

<PAGE>
                                                                    EXHIBIT (99)
              FIRST UNION CORPORATION OF VIRGINIA AND SUBSIDIARIES
                        SUMMARIZED FINANCIAL INFORMATION
                                  (UNAUDITED)
     In connection with the merger of Dominion Bankshares Corporation into First
Union Corporation of Virginia ("FUNC-VA"), a wholly-owned subsidiary of First
Union Corporation (the "Corporation"), on March 1, 1993, FUNC-VA assumed, and
subsequently the Corporation guaranteed, FUNC-VA's publicly held 9 5/8%
Subordinated Capital Notes Due 1999. Set forth below is summarized consolidated
financial information for FUNC-VA and subsidiaries for the periods indicated.
CONSOLIDATED STATEMENT OF INCOME DATA
<TABLE>
<CAPTION>
                                                                                                         YEARS ENDED DECEMBER
                                                                                                                 31,
(IN THOUSANDS)                                                                                             1995        1994
<S>                                                                                                      <C>         <C>
Net interest income...................................................................................   $536,582     506,949
Income before income taxes............................................................................    279,853     201,961
Net income............................................................................................   $183,089     131,423
</TABLE>
 
CONSOLIDATED BALANCE SHEET DATA
<TABLE>
<CAPTION>
                                                                                                         DECEMBER 31,
(IN THOUSANDS)                                                                                       1995           1994
<S>                                                                                               <C>            <C>
Assets.........................................................................................   $17,077,175     13,327,766
Securities available for sale..................................................................     3,423,704      2,410,244
Investment securities..........................................................................       528,285        376,072
Loans, net of unearned income..................................................................    10,149,438      7,820,643
Stockholder's equity...........................................................................   $ 1,377,638      1,074,019
</TABLE>


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