FLEET FINANCIAL GROUP INC
8-K, 1996-03-15
NATIONAL COMMERCIAL BANKS
Previous: FLEET FINANCIAL GROUP INC, S-3/A, 1996-03-15
Next: INTERNATIONAL BUSINESS MACHINES CORP, SC 13G/A, 1996-03-15













                     SECURITIES AND EXCHANGE COMMISSION

                          Washington, D.C.  20549


                                  FORM 8-K



                               CURRENT REPORT




                   Pursuant to Section 13 or 15(d) of the
                      Securities Exchange Act of 1934




      Date of Report (Date of earliest event reported): March 15, 1996
      ----------------------------------------------------------------
       


                        FLEET FINANCIAL GROUP, INC.        
          ---------------------------------------------------------
           (Exact name of registrant as specified in its charter)


                                RHODE ISLAND                 
              --------------------------------------------------
               (State or other jurisdiction of incorporation)



                      1-6366                     05-0341324
               -------------------------------------------------
            (Commission File Number)         (IRS Employer 
                                              Identification No.)


         One Federal Street, Boston, Massachusetts            02211
         ----------------------------------------------------------
         (Address of principal executive offices)        (Zip Code)




     Registrant's telephone number, including area code:  617-292-2000
                                                          ------------




<PAGE>



Item 5.  Other Events.
         ------------

     On December 19, 1995, Fleet entered into an Agreement and Plan of
Merger (the "Merger Agreement") with National Westminster Bank Plc
("NatWest Plc") providing for the merger (the "Merger") of Fleet Bank of
New York, National Association ("FBNY"), a wholly-owned subsidiary of
Fleet, with and into NatWest Bank N.A. ("Natwest") which shall continue its 
existence as the surviving bank under the name "Fleet Bank of New York, 
National Association".  Pursuant to the terms of the Merger Agreement, Fleet 
will purchase from NatWest Plc the three main operating entities of NatWest 
Bancorp (Bancorp), a wholly-owned, indirect subsidiary of NatWest Plc: NatWest 
Bank N.A., NatWest (Delaware) and NatWest Services Inc. The Merger Agreement 
also requires that certain assets and liabilities of NatWest will be retained
by Bancorp or transferred to other affiliates of NatWest Plc. NatWest is a 
wholly-owned, direct subsidiary of National Westminster Bancorp NJ, a New 
Jersey corporation, which is a wholly-owned, direct subsidiary of National 
Westminster Bancorp, Inc., a Delaware  corporation ("Bancorp").  Bancorp is a 
wholly-owned, indirect  subsidiary of NatWest Plc.  

     Fleet hereby files its Unaudited Pro Forma Combined Financial Statements
and Notes thereto in connection with the Merger as of December 31, 1995.

     For additional information regarding the Merger, see the Registrant's
Current Report on Form 8-K dated December 19, 1995.

Item 7.  Financial Statements and Exhibits.
         ---------------------------------

     The following exhibits are filed as part of this report:

          23        Consent of KPMG Peat Marwick, LLP

          99(a)     Unaudited Pro Forma Combined Financial Statements and
                    Notes Thereto

          99(b)     Management's Discussion and Analysis; Selected Financial
                    Highlights; Supplemental Financial Information; 
                    Consolidated Statements of Income for the years ended
                    December 31, 1995, 1994 and 1993; Consolidated Balance
                    Sheets as of December 31, 1995 and 1994; Consolidated 
                    Statements of Changes in Stockholders' Equity, and
                    Consolidated Statements of Cash Flows for the years
                    ended December 31, 1995, 1994 and 1993 and footnotes
                    related thereto; Management's Report on Financial 
                    Statements; and Report of Independant Auditors.



                                     2



<PAGE>



                                 SIGNATURES



     Pursuant to the requirements of the Securities Exchange Act of
1934, as amended, the Registrant has duly caused this report to be signed in
its behalf by the undersigned hereunto duly authorized.



                                             FLEET FINANCIAL GROUP, INC.
                                                  Registrant



                                             By  /s/ Robert C. Lamb, Jr.
                                                ---------------------------
                                                     Robert C. Lamb, Jr.
                                                     Chief Accounting Officer
                                                     and Controller



Dated: March 15, 1996


                                                                EXHIBIT 23


INDEPENDENT AUDITORS' CONSENT

The Board of Directors
Fleet Financial Group, Inc.


We consent to incorporation by reference in the registration statements (Nos.
33-19425, 33-22045, 33-48818, 33-56061, 33-57501, 33-57677, 33-62367, 33-58933,
33-64635, and 33-59139) on Form S-8, the registration statements (Nos. 33-36707,
33-55555, 33-63631, 33-58933, and 333-00701) on  Form S-3, and the registration
statements (Nos. 33-55579, 33-58573, and 33-58933) on Form S-4 of Fleet
Financial Group, Inc. of our report dated January 17, 1996, relating to the
consolidated balance sheets of Fleet Financial Group, Inc. 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 Current Report on
Form 8-K of Fleet Financial Group, Inc. dated March 15, 1996.  Our report refers
to changes in the methods of accounting for mortgage servicing rights,
investments in debt and equity securities, and income taxes.


                                                /s/ KPMG Peat Marwick LLP



Boston, Massachusetts
March 15, 1996


                                                              EXHIBIT 99(a)








                       FLEET FINANCIAL GROUP, INC.

             UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS

                          December 31, 1995


<PAGE>


             UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS


     On December 19, 1995, Fleet Financial Group, Inc. ("Fleet") entered
into an Agreement and Plan of Merger (the "Merger Agreement") with National
Westminster Bank, Plc ("NatWest Plc") providing for the merger (the
"Merger") of Fleet Bank of New York, National Association ("FBNY"), a
wholly-owned subsidiary of Fleet, with and into NatWest Bank N.A.
("NatWest"), a wholly-owned indirect subsidiary of NatWest Plc, which shall
continue as the surviving bank under the name "Fleet Bank, N.A."  (the
"Surviving Bank").  The following Unaudited Pro Forma Combined Balance
Sheet as of  December 31, 1995, and the Unaudited Pro Forma Combined
Statement of Income for the year ended December 31, 1995, give effect to
the Merger accounted for by the purchase method of accounting as if such
transaction had occurred on January 1, 1995.

     The pro forma information is based on the historical consolidated
financial statements of Fleet and National Westminster Bancorp, Inc.
("Bancorp") and their subsidiaries under the assumptions and adjustments
set forth in the accompanying Notes to the Unaudited Pro Forma Combined
Financial Statements.  NatWest is a wholly-owned direct subsidiary of
National Westminster Bancorp NJ, a New Jersey corporation, which is a
wholly-owned direct subsidiary of National Westminster Bancorp, Inc., a
Delaware corporation.  Bancorp is a wholly-owned indirect subsidiary of
NatWest Plc.  Pursuant to the terms of the Merger Agreement, certain
operating subsidiaries of Bancorp, including its leasing subsidiary, and
certain assets and liabilities of NatWest  will be retained by Bancorp or
transferred to other affiliates of NatWest Plc.  Such assets and
liabilities are included as pro forma adjustments in the Unaudited Pro
Forma Combined Financial Statements.   The Unaudited Pro Forma Combined
Financial Statements should be read in conjunction with the consolidated
financial statements of Fleet,  filed on Form 8-K dated March 15, 1996. 
The pro forma information is presented for comparative purposes only and is
not necessarily indicative of the combined financial position or results of
operations in the future or of the combined financial position or results
of operations which would have been realized had the acquisition been
consummated during the period or as of the date for which the pro forma
information is presented.


<PAGE>

<TABLE><CAPTION>
                                            FLEET FINANCIAL GROUP,  INC.  AND NATWEST BANK N.A.
                                                UNAUDITED PRO FORMA COMBINED BALANCE SHEET
                                                           December 31, 1995 (a)

                                                                                                               Fleet /
                                                                                          Balance Sheet       NatWest
                                               Fleet         NatWest       Pro Forma      Restructuring      Pro Forma
(Dollars in millions)                        Historical     Pro Forma     Adjustments     Adjustments (d)    Combined
                                             -----------   -----------    -----------     --------------     ----------
<S>                                           <C>            <C>           <C>             <c)                <C>
ASSETS:
Cash and cash equivalents                     $   4,505     $    2,021     $        0       $         0      $   6,526
Federal funds sold and securities purchased 
   under agreements to resell                        61          2,965              0            (3,026)             0
Securities                                       19,331          3,033         (1,700) (b)      (13,400)         7,264
Loans and leases                                 51,525         13,926              0                 0         65,451
Reserve for credit losses                        (1,321)          (255)             0                 0         (1,576)
Mortgages held for resale                         2,005          3,784              0            (3,500)         2,289
Premises and equipment                              991            422            (88) (c)            0          1,325
Mortgage servicing rights                         1,276             14              5  (c)            0          1,295
Excess cost over net assets acquired                935            982           (398) (c)            0          1,519
Other intangibles                                   181             25            242  (c)            0            448
Other assets                                      4,943          2,005            (12) (c)            0          6,936
                                             -----------   -----------    -----------     --------------     ----------
                                                            
Total assets                                  $  84,432     $   28,922     $   (1,951)      $   (19,926)     $  91,477
                                             ===========   ===========    ===========     ==============     ==========


LIABILITIES and STOCKHOLDERS' EQUITY:
Deposits:
   Demand                                     $  12,305     $    4,866     $        0       $         0      $  17,171
   Regular savings, NOW, money market            22,835          8,606              0                 0         31,441
   Time                                          21,982          7,534              0            (4,600)        24,916
                                             -----------   -----------    -----------     --------------     ----------
Total deposits                                   57,122         21,006              0            (4,600)        73,528
                                             -----------   -----------    -----------     --------------     ----------

Federal funds purchased and securities sold
   under agreements to repurchase                 7,425          2,049              0            (9,474)             0
Other short-term borrowings                       5,144          1,804              0            (5,852)         1,096
Accrued expenses and other liabilities            1,895            683            429  (c)            0          3,007
Long-term debt                                    6,481              0            400  (b)            0          6,881
                                             -----------   -----------    -----------     --------------     ----------
                                                            
Total liabilities                                78,067         25,542            829           (19,926)        84,512
                                             -----------   -----------    -----------     --------------     ----------

Stockholders' equity:                                       
   Preferred equity                                 399              0            600  (b)            0            999
   Common equity                                  5,966          3,380         (3,380) (c)            0          5,966
                                             -----------   -----------    -----------     --------------     ----------

Total stockholders' equity                        6,365          3,380         (2,780)                0          6,965
                                             -----------   -----------    -----------     --------------     ----------

Total liabilities and stockholders' equity    $  84,432     $   28,922     $   (1,951)      $   (19,926)        91,477
                                             ===========   ===========    ===========     ==============     ==========

</TABLE>




See accompanying notes to the unaudited pro forma combined financial statements

<PAGE>


                             FLEET FINANCIAL GROUP,  INC.  AND NATWEST BANK N.A.
                               UNAUDITED PRO FORMA COMBINED BALANCE SHEET
                                         December 31, 1995 (a)
<TABLE><CAPTION>

                                               NatWest
                                               Bancorp       Pro Forma         NatWest
(Dollars in millions)                        Historical     Adjustments (e)   Pro Forma
                                             ----------     -----------      ----------

<S>                                         <C>             <C>              <C>
ASSETS:
Cash and cash equivalents                    $    2,022       $     (1)       $   2,021
Federal funds sold and securities purchased    
   under agreements to resell                     2,965              0            2,965
Securities                                        3,036             (3)           3,033
Loans and leases                                 14,428           (502)          13,926
Reserve for credit losses                          (258)             3             (255)
Mortgages held for resale                         3,784              0            3,784
Premises and equipment                              543           (121)             422
Mortgage servicing rights                            14              0               14
Excess cost over net assets acquired                982              0              982
Other intangibles                                    25              0               25
Other assets                                      2,074            (69)           2,005
                                             ----------     -----------      ----------
                                                                           
Total assets                                 $   29,615       $   (693)       $  28,922
                                             ==========     ===========      ==========


LIABILITIES and STOCKHOLDERS' EQUITY:
Deposits:
   Demand                                    $    4,866       $      0        $   4,866
   Regular savings, NOW, money market             8,606              0            8,606
   Time                                           7,534              0            7,534
                                             ----------     -----------      ----------
Total deposits                                   21,006              0           21,006
                                             ----------     -----------      ----------

Federal funds purchased and securities sold                                
   under agreements to repurchase                 2,049              0            2,049
Other short-term borrowings                       1,866            (62)           1,804
Accrued expenses and other liabilities              805           (122)             683
Long-term debt                                      654           (654)               0
                                             ----------     -----------      ----------

Total liabilities                                26,380           (838)          25,542
                                             ----------     -----------      ----------

Stockholders' equity: 
   Preferred equity                                   0              0                0
   Common equity                                  3,235            145            3,380
                                             ----------     -----------      ----------

Total stockholders' equity                        3,235            145            3,380
                                             ----------     -----------      ----------

Total liabilities and stockholders' equity   $   29,615       $   (693)       $  28,922
                                             ==========     ===========      ==========
</TABLE>





See accompanying notes to the unaudited pro forma combined financial statements

<PAGE>

<TABLE><CAPTION>

                                    FLEET FINANCIAL GROUP, INC. AND NATWEST BANK N.A.
                                    UNAUDITED PRO FORMA COMBINED STATEMENT OF INCOME
                                    For the Twelve Months Ended December 31, 1995 (a)


                                                                                                                             Fleet /
                                                                                                          Balance Sheet     NatWest
                                                               Fleet         NatWest       Pro Forma      Restructuring    Pro Forma
(Dollars in millions, except per share data)                 Pro Forma      Pro Forma     Adjustments     Adjustments (d)  Combined
                                                           -----------      ---------     -----------    ---------------- ----------
<S>                                                        <C>              <C>           <C>            <C>              <C>
Interest and fees on loans and leases                      $    4,785       $  1,499      $       0        $       (279)  $   6,005
Interest on securities                                          1,365            641           (105)(b)          (1,006)        895
                                                           ----------       --------      ---------      --------------   ---------
   Total interest income                                        6,150          2,140           (105)             (1,285)      6,900
Interest expense:
   Deposits                                                     1,782            619              0                (271)      2,130
   Short-term borrowings                                          836            446              0                (872)        410
   Long-term debt                                                 478              0             26 (b)               0         504
                                                           ----------       --------      ---------      --------------   ---------
   Total interest expense                                       3,096          1,065             26              (1,143)      3,044
                                                           ----------       --------      ---------      --------------   ---------
Net interest income                                             3,054          1,075           (131)               (142)      3,856
Provision for credit losses                                       102             95              0                   0         197
                                                           ----------       --------      ---------      --------------   ---------
Net interest income after provision for credit losses           2,952            980           (131)               (142)      3,659
                                                           ----------       --------      ---------      --------------   ---------
Mortgage banking                                                  512             30              0                   0         542
Investment services revenue                                       322             16              0                   0         338
Service charges, fees and commissions                             496            237              0                   0         733
Securities available for sale gains                                38             90              0                   0         128
Other noninterest income                                          496            143              0                   0         639
                                                           ----------       --------      ---------      --------------   ---------
   Total noninterest income                                     1,864            516              0                   0       2,380
                                                           ----------       --------      ---------      --------------   ---------
Employee compensation and benefits                              1,474            452             (2)(c)               0       1,924
Occupancy and equipment                                           468            136             (4)(c)               0         600
Mortgage servicing rights amortization                            196              2              1 (c)               0         199
FDIC assessment                                                    70             21              0                   0          91
Marketing                                                          94             52              0                   0         146
Intangible asset amortization                                     113             77            (21)(c)               0         169
OREO expense                                                       16              6              0                   0          22
Merger and restructuring related charges                          490              7              0                   0         497
Loss on assets held for sale or accelerated disposition           175              0              0                   0         175
Other noninterest expense                                         701            210              0                   0         911
                                                           ----------       --------      ---------      --------------   ---------
       Total noninterest expense                                3,797            963            (26)                  0       4,734
                                                           ----------       --------      ---------      --------------   ---------
Income before income taxes                                      1,019            533           (105)               (142)      1,305
Applicable income taxes                                           420            210            (64)                (57)        509
                                                           ----------       --------      ---------      --------------   ---------
Net income                                                 $      599       $    323      $     (41)       $        (85)  $     796
                                                           ==========       ========      =========      ==============   =========

Net income applicable to common shares: (f)                $      404       $    323      $     (86)(b)    $        (85)   $    556
                                                           ==========       ========      =========      ==============   =========

Weighted average common shares outstanding: (g)
   Primary                                                264,352,367                                                   264,352,367
   Fully Diluted                                          265,442,513                                                   265,442,513

Earnings per share:
   Primary                                                 $     1.53                                                   $      2.10
   Fully Diluted                                                 1.52                                                          2.09

</TABLE>
See accompanying notes to the unaudited pro forma combined financial statements


<PAGE>

<TABLE><CAPTION>

                                FLEET FINANCIAL GROUP, INC. AND NATWEST BANK N.A.
                                UNAUDITED PRO FORMA COMBINED STATEMENT OF INCOME
                                For the Twelve Months Ended December 31, 1995 (a)






                                                                 Fleet        Pro Forma          Fleet
(Dollars in millions, except per share data)                  Historical     Adjustments (h)    Pro Forma
                                                            ------------    ------------       -----------
<S>                                                         <C>             <C>               <C>
Interest and fees on loans and leases                       $      4,721    $         64      $      4,785
Interest on securities                                             1,304              61             1,365
                                                            ------------    ------------      ------------
   Total interest income                                           6,025             125             6,150
Interest expense:
   Deposits                                                        1,726              56             1,782
   Short-term borrowings                                             801              35               836
   Long-term debt                                                    478               0               478
                                                            ------------    ------------      ------------
   Total interest expense                                          3,005              91             3,096
                                                            ------------    ------------      ------------
Net interest income                                                3,020              34             3,054
Provision for credit losses                                          101               1               102
                                                            ------------    ------------      ------------
Net interest income after provision for credit losses              2,919              33             2,952
                                                            ------------    ------------      ------------
Mortgage banking                                                     511               1               512
Investment services revenue                                          322               0               322
Service charges, fees and commissions                                492               4               496
Securities available for sale gains                                   32               6                38
Other noninterest income                                             493               3               496
                                                            ------------    ------------      ------------
   Total noninterest income                                        1,850              14             1,864
                                                            ------------    ------------      ------------
Employee compensation and benefits                                 1,448              26             1,474
Occupancy and equipment                                              459               9               468
Mortgage servicing rights amortization                               190               6               196
FDIC assessment                                                       67               3                70
Marketing                                                             93               1                94
Intangible asset amortization                                        105               8               113
OREO expense                                                          15               1                16
Merger and restructuring related charges                             490               0               490
Loss on assets held for sale or accelerated disposition              175               0               175
Other noninterest expense                                            693               8               701
                                                            ------------    ------------      ------------
   Total noninterest expense                                       3,735              62             3,797
                                                            ------------    ------------      ------------
Income before income taxes                                         1,034             (15)            1,019
Applicable income taxes                                              424              (4)              420
                                                            ------------    ------------      ------------
Net income                                                  $        610    $        (11)     $        599
                                                            ============    ============      ============

Net income applicable to common shares: (f)                 $        416    $        (12)     $        404
                                                            ============    ============      ============
Weighted average common shares outstanding: (g)
   Primary                                                   264,796,217                       264,352,367
   Fully Diluted                                             265,886,363                       265,442,513

Earnings per share:
   Primary                                                  $       1.57                      $       1.53
   Fully Diluted                                                    1.57                              1.52

</TABLE>

See accompanying notes to the unaudited pro forma combined financial statements

<PAGE>

                           FLEET FINANCIAL GROUP, INC. AND NATWEST BANK N.A.
                           UNAUDITED PRO FORMA COMBINED STATEMENT OF INCOME
                           For the Twelve Months Ended December 31, 1995(a)


<TABLE><CAPTION>

                                                          NatWest
                                                          Bancorp         Pro Forma               NatWest
(Dollars in millions, except per share data)              Historical     Adjustment(s)  (e)      Pro Forma
                                                         ------------   ---------------     ---------------

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

Interest and fees on loans and leases                    $     1,508     $          (9)      $        1,499
Interest on securities                                           642                (1)                 641
                                                         -----------     --------------      --------------
     Total interest income                                     2,150               (10)               2,140

Interest expense:
     Deposits                                                    619                 -                  619
     Short-term borrowings                                       420                26                  446
     Long-term debt                                               61               (61)                   -
                                                         -----------     --------------      --------------
     Total interest expense                                    1,100               (35)               1,065
                                                         -----------     --------------      --------------
Net interest income                                            1,050                25                1,075
Provisions for credit losses                                      95                 -                   95
                                                         -----------     --------------      --------------
Net interest income after provision for credit losses            955                25                  980
                                                         -----------     --------------      --------------
Mortgage banking                                                  30                 -                   30
Investment services revenue                                       16                 -                   16
Service charges, fees and commissions                            237                 -                  237
Securities available for sale gains                               90                 -                   90
Other noninterest income                                         145                (2)                 143
                                                         -----------     --------------      --------------
     Total noninterest income                                    518                (2)                 516
                                                         -----------     --------------      --------------
Employee compensation and benefits                               459                (7)                 452
Occupancy and equipment                                          137                (1)                 136
Mortgage servicing rights amoritization                            2                 -                    2
FDIC assessment                                                   21                 -                   21
Marketing                                                         56                (4)                  52
Intangible asset amortization                                     78                (1)                  77
OREO expense                                                       6                 -                    6
Merger and restructuring related charges                          10                (3)                   7
Loss on assets held for sale or accelerated disposition            -                 -                    -
Other noninterest expense                                        197                13                  210
                                                         -----------     --------------      --------------
     Total noninterest expense                                   966                (3)                 963
                                                         -----------     --------------      --------------
Income before income taxes                                       507                26                  533
Applicable income taxes                                          201                 9                  210
                                                         -----------     --------------      --------------
Net income                                                $      306      $         17        $         323
                                                         ===========     ==============      ==============

Net income applicable to common shares: (f)               $      306      $         17        $         323
                                                         ===========     ==============      ==============


See accompanying notes to the unaudited pro forma combined financial statements

</TABLE>

<PAGE>


               NOTES TO UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS


     (a)  The pro forma information presented is not necessarily indicative
of the results of operations or the combined financial position that would
have resulted had the Merger been consummated at the beginning of the
period indicated, nor is it necessarily indicative of the results of
operations in future periods or the future financial position of the
combined entities.  Under generally accepted accounting principles
("GAAP"), the assets and liabilities of NatWest will be combined at market
value with those of Fleet with the excess of the purchase price over the
net assets acquired allocated to goodwill.  On November 30, 1995, Fleet
completed the merger (the "Shawmut Merger") of Shawmut National Corporation
("Shawmut") with and into Fleet with such merger accounted for as a pooling
of interests.

     The pro forma combined financial statements do not give effect to the
anticipated cost savings in connection with the Merger or the Shawmut
Merger.  While no assurance can be given, Fleet expects to achieve cost
savings of approximately $200 million (pre-tax) within eighteen months
following the Merger.  Cost savings of $400 million are also expected to be
achieved in connection with the Shawmut Merger.  Such cost savings are
expected to be achieved within the first fifteen months after the
consummation of the Shawmut Merger.  Cost savings from both the Merger and
the Shawmut Merger are expected to be realized primarily through reductions
in staff, elimination and consolidation of certain branches, and the
consolidation of certain offices, data processing and other redundant back-
office operations.  The extent to which cost savings will be achieved in
connection with the Merger and the Shawmut Merger is dependent upon various
factors beyond the control of Fleet, including the regulatory environment,
economic conditions, unanticipated changes in business conditions and
inflation.  Therefore, no assurances can be given with respect to the
ultimate level of cost savings to be realized, or that such savings will be
realized in the time frame currently anticipated.

     The pro forma information gives effect to the Merger as if such Merger
had occurred on January 1, 1995.  In connection with the Merger, Fleet
intends to substantially restructure its balance sheet to replace lower
yielding assets, primarily securities and residential loans, with higher
earning assets acquired from NatWest  and to replace higher cost funding
with lower cost deposits acquired from NatWest (see note d).  The pro forma
information gives effect to the balance sheet restructuring.  However, due
to differences in market conditions and the balance sheet mix and size
during 1995 compared to the current market conditions and the current
balance sheet mix and size, pro forma results of operations may not be
indicative of the results of operations in the future or which would have
resulted had the acquisition been consummated during the period for which
the pro forma information is presented.

     In connection with the Shawmut Merger, Fleet signed definitive
agreements to divest 64 branches to comply with anti-trust concerns.  The
sales will consist of approximately $2.6 billion in deposits and $1.9
billion in loans.  The negative impact of the divestitures is not expected
to be material to the business operations or financial condition of Fleet
and such impact has not been included in the accompanying Unaudited Pro
Forma Combined Financial Statements.  No divestitures are anticipated from
the Merger.

     During 1995, Fleet recorded pre-tax charges of $490 million relating
to the Shawmut Merger and $175 million related to Fleet's decision to sell
Fleet Finance, the corporation's Atlanta based consumer finance subsidiary,
and certain nonperforming assets that have been identified for accelerated
disposition.  In connection with this charge, approximately $1.7 billion of
assets (primarily loans) were classified to held for sale or accelerated
disposition.  The after-tax effect of these charges was $429 million.
During the fourth quarter of 1995, Fleet exchanged all of the corporation's
dual convertible preferred stock for 19.9 million shares of Fleet common
stock.  As part of that transaction, $283 million of preferred equity was
reclassified to common equity and earnings available to common shareholders
was reduced by $0.59 per share.  These transactions are reflected in the
accompanying Unaudited Pro Forma Combined Financial Statements.



<PAGE>

               NOTES TO UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS



     All dollar amounts included in these Notes to Unaudited Pro Forma
Combined Financial Statements are in thousands unless otherwise indicated.

     (b)  The Merger Agreement provides for the payment of $2.7 billion in
cash at the closing; provided that Fleet may elect to pay (i) up to $175
million of the purchase price in shares of its common stock, $0.01 par
value (the "Common Stock") and (ii) up to $300 million of the purchase
price in shares of a new series of Fleet preferred stock with a stated
value of $250 per share.  The Unaudited Pro Forma Combined Financial
Statements assume that no common stock is issued as part of the purchase
price and that no preferred stock is issued to NatWest PLC as part of the
purchase price.  The following funding assumptions have been made in
conjunction with the Merger and are reflected in the accompanying Unaudited
Pro Forma Combined Financial Statements.  The $2.7 billion purchase price
will be funded through the issuance of $600 million of preferred stock with
a dividend rate of 7.50%, the issuance of $400 million of long-term debt
with an average borrowing rate of 6.50%, and that the remaining $1.7
billion purchase price is funded through dividends received from Fleet
subsidiaries ($1.375 billion) and asset sales within Fleet Bank N.A. ($325
million).  The source of funds for the $1.375 billion in dividends received
from subsidiaries is assumed to be the result of asset sales,  primarily
securities.  These funding assumptions are based on the best information
available as of the date of the filing of these Unaudited Pro Forma
Combined Financial Statements and may be different from the actual
adjustments to reflect the funding transactions actually consummated.  All
funding transactions are assumed to have occurred as of January 1, 1995.

     (c)  Purchase accounting adjustments include adjustments to reflect
the fair value of the assets acquired and liabilities assumed, the
elimination of NatWest's stockholder's equity, and the recording of
goodwill and core deposit intangible in accordance with the purchase method
of accounting.  These adjustments are based on the best information
available as of the date of the filing of these Unaudited Pro Forma
Combined Financial Statements and may be different from the actual
adjustments to  reflect the fair value of the net assets purchased as of
the date of consummation of the merger.  Adjustments have been made to the
Unaudited Pro Forma Combined Balance Sheet to reflect the recording of
goodwill as well as to eliminate any goodwill balances previously recorded
at NatWest, in accordance with the purchase method of accounting.


  Purchase price                                                     $2,700
    Historical net tangible assets acquired              $3,380
    Elimination of NatWest goodwill and identifiable
      intangibles                                          (990)      2,390
                                                         -------
    Estimated fair value adjustments                                    (34)
    Estimated purchase price adjustment                                 (71)(1)
                                                                    --------

  Estimated fair value of net assets acquired                         2,285
                                                                    --------

  Excess cost over net assets acquired (goodwill)                     $ 415
                                                                    ========

(1) In accordance with the Merger Agreement the purchase price will be
    adjusted based upon the tangible equity of NatWest as of the closing
    date of the Merger, The pro forma adjustment reflects the estimated
    increase in the purchase price as if the Merger had been consummated
    on December 31, 1995.


<PAGE>


               NOTES TO UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS



Goodwill of $415 million has been estimated assuming a purchase price of
$2.7 billion which excludes any payments to be made under the earnout
agreements.  The Merger Agreement provides for additional payments (the
"Earnout")  to be made annually based upon the level of earnings from the
NatWest franchise, not to exceed $560 million during an eight year "Earnout
Period", which will commence (a) on July 1, 1996 and end on June 30, 2004
if the closing occurs on or before June 30, 1996, or, if the closing occurs
after June 30, 1996, (b) on the first day of the fiscal quarter immediately
following such closing and end on the eighth anniversary of such first day
of such fiscal quarter.  Assuming full payout of the Earnout, the total
purchase price would be $3.26 billion resulting in an increase to goodwill
of $560 million.  Such increase, if any, will be recorded when earned
during the Earnout Period and will be amortized over the remaining life of
the goodwill.  Included in the pro forma adjustments is an increase to
goodwill of $169 million as of December 31, 1995, reflecting the estimated
payment required under the Earnout assuming consummation of the Merger as
of January 1, 1995.  This estimate is based on the level of NatWest pro
forma earnings in 1995 and is not necessarily indicative of payments that
may be made,  if any,  upon consummation of the Merger.  Estimated fair
value adjustments include merger related charges and other adjustments to
reflect the estimated fair value of assets being acquired and liabilities
being assumed.  Significant adjustments include core deposit intangible of
$150 million, net of tax, and a liability of $106 million, net of tax, to
reflect Fleet's best estimate of merger related charges.  Goodwill due to
the Merger will be amortized on a straight line basis over 25 years.  Other
identifiable intangible assets due to the Merger will be amortized over the
estimate period of benefit (primarily core deposit intangible, not
exceeding 10 years).

     (d)  In conjunction with or prior to the Merger, Fleet and Bancorp
will take certain actions to restructure the Combined Balance Sheet through
the liquidation of low-return assets and the reduction of borrowed funds.
These restructuring adjustments are reflected in the accompanying Unaudited
Pro Forma Combined Financial Statements.  The accompanying Unaudited Pro
Forma Combined Financial Statements assume the reduction of approximately
$19.9 billion of assets and an equal amount of borrowed funds.  The assets
assumed to be reduced include approximately $13.4 billion of securities
with an average yield of 6.18%, approximately $3.5 billion of loans,
primarily residential real estate, with an average yield of 7.98%, and
approximately $3.0 billion in federal funds sold with an average yield of
5.89%.  The $19.9 billion of borrowed funds assumed to be reduced includes
approximately $15.3 billion of short-term borrowings with an average
borrowing rate of 5.69%, and $4.6 billion of time deposits with an average
borrowing rate of 5.89%.  Asset yields and funding costs have been
estimated based upon historical weighted average yields and funding costs
of similar assets and liabilities in the aggregate and may not be
indicative of the results of operations in the future or which would have
been realized had such transactions been consummated during the period for
which the pro forma information is presented. The balance sheet
restructuring adjustments have been calculated assuming a certain balance
sheet size as well as a certain mix of balance sheet assets (primarily
securities and residential loans) to total assets as of December 31, 1995.
As a result, restructuring assumptions may not be indicative of the results
of operations in the future or that would have been achieved had the Merger
been consummated at the beginning of the period indicated.  Also, due to
changing market conditions, balance sheet mix and balance sheet size
restructuring assumptions may differ as compared to the ultimate balance
sheet restructuring upon consummation of the Merger.



<PAGE>


               NOTES TO UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS


     (e)  Pursuant to the Merger Agreement, certain operating subsidiaries
of Bancorp, including its leasing business, and certain assets and
liabilities of NatWest will be retained by Bancorp.  Pro forma adjustments
reflect the approximate impact of those assets not being purchased and
liabilities not being assumed.

     (f)  The Fleet/NatWest Pro Forma net income applicable to common
shares reflects the sum of the Fleet Pro Forma net income applicable per
common share and the NatWest Pro Forma net income applicable per common
share adjusted for the purchase accounting, funding, and restructuring
adjustments.

     (g)  The Fleet Pro Forma weighted average shares outstanding for the
year ended December 31, 1995, reflects the effect of issuing treasury stock
in connection with the NBB Bancorp, Inc. ("NBB") and Northeast Federal
Corp. ("Northeast") transactions as if such repurchase of common stock and
reissuance of the treasury stock occurred on January 1, 1995.

     (h)  During 1995, Fleet also completed the merger (the "NBB Merger")
of NBB with and into Fleet, the merger (the "Plaza Merger") of Plaza Home
Mortgage Corp. ("Plaza") with and into Fleet, the merger (the "Northeast
Merger") of Northeast with and into Fleet, the acquisition (the "Barclays
Acquisition") of substantially all of the assets of Barclays Business
Finance Division of Barclays Business Credit, Inc. ("Barclays") by Fleet
and Fleet's repurchase (the "FMG Repurchase") of the publicly-held share of
Fleet's majority-owned subsidiary, Fleet Mortgage Group, Inc. ("FMG"), each
of which was accounted for by the purchase method of accounting and each of
which is included in the Unaudited Pro Forma Combined Balance Sheet.  Pro
forma adjustments to the Unaudited Pro Forma Combined Statements of Income
reflect the impact of the NBB Merger, the Barclays Acquisition, the FMG
Repurchase, the Plaza Merger and the Northeast Merger which were
consummated on January 27, 1995, January 31, 1995, February 28, 1995, March
3, 1995 and June 9, 1995, respectively, as if such transactions had been
consummated on January 1, 1995.  Certain acquisitions completed by NatWest
during 1995 have not been reflected in the Unaudited Pro Forma Combined
Financial Statements due to immateriality.





                                   Selected Financial Highlights(a)

                              Dollars in millions, except per share data
<TABLE><CAPTION>
December 31                                        1995      1994      1993      1992      1991
- -----------------------------------------------------------------------------------------------
<S>                                           <C>        <C>       <C>        <C>       <C>
 . For the Year
Interest income ..............................   $6,069    $5,260    $5,086    $5,318    $5,425
Interest expense .............................    3,005     2,161     1,917     2,337     3,142
Net interest income ..........................    3,064     3,099     3,169     2,981     2,283
Provision for credit losses ..................      101        65       327       728       995
Securities gains (losses) ....................       32        (1)      295       301       253
Noninterest income ...........................    1,850     1,555     1,883     1,897     1,627
Noninterest expense ..........................    3,735     3,145     3,579     3,479     2,864
Net income (loss) ............................      610(b)    849       817       366       (76)

 . Per Common Share
Earnings (loss) ..............................    $1.57(b)  $3.09     $3.03     $1.40    $(0.44)
Market value (year end) ......................    40.75     32.38     33.38     32.75     24.88
Cash dividends declared ......................     1.63      1.40     1.025     0.825      0.80
Book value (year end) ........................    22.71     20.68     21.76     17.65     16.81

 . At Year End
Assets .......................................  $84,432   $81,026   $79,250   $76,188   $72,323
Securities ...................................   19,331    21,141    24,839    19,936    16,505
Loans and leases .............................   51,525    46,035    43,713    43,722    43,700
Reserve for credit losses ....................    1,321     1,496     1,669     1,937     2,065
Deposits .....................................   57,122    55,528    49,827    52,729    55,489
Short-term borrowings ........................   12,569    12,586    16,376    11,446     7,516
Long-term debt ...............................    6,481     5,931     5,217     5,007     3,917
Total stockholders' equity ...................    6,365     5,471     5,965     4,735     3,779

 . Operating Ratios
Return on average common equity ..............     9.32%(b) 15.66%    17.11%     9.12%    (2.73)%
Return on average assets .....................     0.74(b)   1.07      1.09      0.51     (0.12)
Common dividends declared as a percentage
  of earnings per share ......................    103.8      45.3      33.8      58.9       N/A
Net interest margin ..........................     4.12      4.30      4.63      4.57      3.85
Efficiency ratio .............................     62.5      63.8      68.8      70.6      72.4
Common stockholders' equity-to-assets (year end)   7.07      6.06      6.65      5.15      4.69
Average total stockholders' equity-to-assets .     7.91      7.27      7.05      6.14      5.52
- -----------------------------------------------------------------------------------------------
</TABLE>

(a)  This schedule is prepared on a fully taxable equivalent (FTE) basis.
(b)  Includes impact of the loss on assets held for sale or accelerated
     disposition ($112 million, after-tax), merger-related charges ($317
     million, after-tax), and the conversion of the dual convertible preferred
     stock recorded in 1995. Excluding these special charges, return on average
     common equity and return on average assets would have been 16.29% and
     1.26%, respectively, while earnings and earnings per share would have been
     $1,039 million and $3.77, respectively.


<PAGE>


Overview

 . Fleet Financial Group (Fleet or the corporation) reported net income for 1995
of $610 million, or $1.57 per share, compared to the $849 million, or $3.09 per
share, reported in 1994. Return on assets (ROA) and return on equity (ROE) were
 .74% and 9.32%, respectively, for 1995 compared to 1.07% and 15.66%,
respectively, for 1994. Excluding the impact of special charges, earnings and
earnings per share were $1,039 million and $3.77, respectively, in 1995 compared
to $952 million and $3.48, respectively, in 1994 representing an increase of $87
million, or 9.1%. Return on assets and return on equity were 1.26% and 16.29%,
respectively, in 1995, excluding special charges.

During 1995 the corporation incurred several special charges including a $317
million (after-tax) charge for merger-related charges in connection with Fleet's
merger with Shawmut National Corporation, which was consummated on November 30,
1995, and a $112 million (after-tax) charge related to the corporation's
strategic decisions to sell Fleet Finance, Inc., the corporation's consumer
finance subsidiary located in Atlanta, Georgia, and approximately $150 million
of nonperforming loans. The corporation also incurred a $.59 reduction in
earnings per share related to the conversion of $283 million of dual convertible
preferred stock into 19.9 million shares of Fleet's common stock. This charge
did not impact net income. During 1994, the corporation incurred special charges
totaling $185 million in connection with restructuring and efficiency
improvement programs and several acquisitions.

 . Net interest income on a fully taxable equivalent (FTE) basis totaled $3.1
billion for both 1995 and 1994. The net interest margin for 1995 was 4.12%
compared to 4.30% in 1994. The decrease of 18 basis points was due principally
to an increase in the cost of interest-bearing liabilities outpacing the
increase in yields on interest-earning assets, which reflects an increasingly
competitive market for customer deposits. The impact of the narrower margin in
1995 was substantially offset by a $2.2 billion increase in the corporation's
average earning assets from $72.0 billion in 1994 to $74.2 billion in 1995.

 . The provision for credit losses was $101 million in 1995 compared to $65
million in 1994, with the increase due to an increase in net charge-offs during
1995. Net charge-offs increased by $63 million, while nonperforming assets
(NPAs) decreased $262 million, after the reclassification of $317 million of
nonperforming assets to assets held for sale or accelerated disposition.

 . Noninterest income increased 19% to $1.85 billion in 1995 compared to $1.56
billion in 1994. Noninterest income was positively impacted by increases of 10%
or more in several categories, including: mortgage banking revenue; service
charges, fees, and commissions; and investment services.

 . Noninterest expense, excluding $490 million of merger-related charges and a
$175 million loss on assets held for sale or accelerated disposition, totaled
$3.1 billion for 1995, compared to $3.0 billion in 1994, excluding $185 million
of merger and restructuring charges. The slight increase is primarily
attributable to tight expense controls that have enabled the corporation to keep
expenses essentially flat despite the completion of several acquisitions during
1995.

 . Total loans at December 31, 1995 were $51.5 billion, compared to $46.0 billion
at December 31, 1994. The increase is attributable to both acquisitions and new
originations, offset by the reclassification of $1.6 billion of loans to assets
held for sale or accelerated disposition during the fourth quarter of 1995.

 . During 1995 the corporation completed several strategic initiatives including:

   . Consummated the merger with Shawmut National Corporation, which added $21.1
     billion in loans and $21.4 billion in deposits throughout New York,
     Connecticut, and Massachusetts.

   . Signed a definitive agreement to purchase the commercial banking assets
     of NatWest Bank, N.A. This transaction is expected to close in the second
     quarter of 1996. Subsequent to the closing, the corporation is expected to
     have approximately $90 billion in assets, reflecting a reduction in the
     combined corporation's total assets as lower return assets, primarily
     securities, are liquidated and the proceeds are used to pay down higher
     cost borrowings.

   . Exchanged Kohlberg, Kravis and Roberts' (KKR) ownership interest in
     Fleet's Massachusetts and Connecticut bank franchises, represented by its
     holdings of dual convertible preferred stock, into direct ownership of
     Fleet common stock. This will allow Fleet to efficiently integrate its
     banking operations with those acquired from Shawmut.

   . Completed four other acquisitions: NBB Bancorp, Plaza Home Mortgage
     Corporation, Northeast Federal Corporation, and the Business Finance
     Division of Barclays Business Credit, Inc.

   . Announced the decision to sell the assets of Fleet Finance, as this
     consumer finance company no longer fits the core strategic business plan of
     the corporation.

   . Repurchased the 19% publicly held shares of Fleet Mortgage Group's common
     stock, the corporation's mortgage banking subsidiary.



<PAGE>
INCOME STATEMENT ANALYSIS

Net Interest Income
- ----------------------------------------------------------
Year ended December 31
Dollars in millions
FTE basis                   1995        1994        1993
- ----------------------------------------------------------
Interest income             $6,025      $5,208      $5,040
Tax-equivalent adjustment       44          52          46
Interest expense             3,005       2,161       1,917
- ----------------------------------------------------------
Net interest income         $3,064      $3,099      $3,169
- ----------------------------------------------------------


     Net interest income on an FTE basis for the year ended December 31, 1995,
decreased $35 million compared to 1994, due primarily to a reduction in net
interest margin. However, the negative impact of the reduction in net interest
margin was substantially offset by growth in the corporation's average earning
assets from $72.0 billion in 1994 to $74.2 billion in 1995. Increases in average
interest-earning assets were principally the result of growth in the
corporation's loan and lease portfolio due to both acquisitions and new
originations.

Net Interest Margin and Interest-Rate Spread
- --------------------------------------------------------------------------
Year ended December 31                 1995                    1994
- --------------------------------------------------------------------------
Taxable-equivalent rates       Average                 Average
Dollars in millions            Balance      Rate       Balance      Rate
- --------------------------------------------------------------------------
Money market instruments          $987      6.30%         $588      4.99%
Securities                      20,515      6.18        25,710      5.92
Loans and leases                51,043      9.03        44,102      8.17
Mortgages held for resale        1,459      7.96         1,322      6.90
Other                              176      2.27           265      1.89
- --------------------------------------------------------------------------
Total interest-earning assets   74,180      8.17        71,987      7.29
- --------------------------------------------------------------------------
Deposits                        43,120      4.00        40,113      2.92
Short-term borrowings           14,046      5.69        15,355      4.07
Long-term debt                   6,581      7.26         5,383      6.76
- --------------------------------------------------------------------------
Total interest-bearing
liabilities                     63,747      4.71        60,851      3.55
- --------------------------------------------------------------------------
Interest-rate spread                        3.46                    3.74
Interest-free sources of funds  10,433                  11,136
- --------------------------------------------------------------------------
Total sources of funds         $74,180      4.05%      $71,987      2.99%
Net interest margin                         4.12%                   4.30%
- --------------------------------------------------------------------------

     The net interest margin for 1995 decreased 18 basis points to 4.12%
compared to 4.30% for 1994, primarily due to the increase in cost of interest-
bearing liabilities outpacing the increase in yields on interest-earning assets
reflecting an increasingly competitive market for customer deposits. Offsetting
the negative impact of increasing funding costs was a more favorable mix of
interest-earning assets as the corporation has replaced lower-yielding
securities with higher-yielding loans through acquisitions and new loan
origination activity. Average securities represented 27.7% of average interest-
earning assets in 1995 compared to 35.7% in 1994, while higher-yielding loans
represented 68.8% of average interest-earning assets in 1995 compared to 61.3%
in 1994.

     Average securities decreased $5.2 billion in 1995 resulting from the
corporation's repositioning program aimed at reducing the average maturity of
the securities portfolio coupled with a shifting of funds to higher-yielding
loans and leases.

Percentage Composition of Average Interest-Earning Assets
- ---------------------------------------------------------

            Securities     Loans & Leases      Other
            ----------     --------------    ---------
1995           27.7%            68.8%           3.5% 
1994           35.7%            61.3%           3.0% 

     Average loans increased from $44.1 billion at December 31, 1994, to $51.0
billion at December 31, 1995. This $6.9 billion increase primarily reflects
growth in the commercial and residential loan portfolios due to both new
origination activity and acquisitions. In addition, the corporation's leasing
portfolio increased $740 million, or 50%, due to higher lease volume.

     The average balance of mortgages held for resale increased approximately 
$137 million as a result of a more favorable interest-rate environment for 
mortgage refinancing during the latter portion of 1995 and the resultant 
positive impact on mortgage loan production.

     Average deposits increased to $43.1 billion at December 31, 1995, from
$40.1 billion a year ago due primarily to acquisitions. The interest rate paid
on average deposits was 4.00% in 1995 compared to 2.92% in 1994 as a result of
both a more competitive consumer marketplace and higher average interest rates
in 1995 compared to 1994.

     Average short-term borrowings decreased $1.3 billion from $15.4 billion at
December 31, 1994. This decrease corresponds to an increase of $1.2 billion in
average long-term debt. Higher average interest rates in 1995 caused a 162
basis-point increase in the rate paid on short-term borrowings in 1995 and a 50
basis point increase in long-term debt rates.

     The contribution of 66 basis points to the net interest margin from
interest-free sources during 1995 increased slightly from 56 basis points in
1994. Although the balance of average interest-free sources of funds decreased
from $11.1 billion in 1994 to $10.4 billion in 1995, the 10 basis point increase
results from interest-free sources of funds becoming more valuable during
periods of higher interest rates.

<PAGE>

Noninterest Income
- -----------------------------------------------------------------------
Year ended December 31
- -----------------------------------------------------------------------
Dollars in millions                         1995      1994      1993
- -----------------------------------------------------------------------
Mortgage banking revenue                    $511        $391      $445
Service charges, fees, and commissions       492         438       423
Investment services revenue                  322         294       291
Student loan servicing fees                   72          54        51
Trading revenue                               39          32        35
FDIC loan administration fees                 23          52        45
Brokerage fees and commissions                21          18        23
Insurance                                     15          15        19
Other noninterest income                     323         262       256
Securities available for sale gains (losses)  32          (1)      295
- -----------------------------------------------------------------------
Total noninterest income                  $1,850      $1,555    $1,883
- -----------------------------------------------------------------------

     Noninterest income totaled $1.85 billion for 1995, up nearly 20% when
compared to $1.56 billion for 1994 with increases of 10% or more noted in
several lines of business, most notably mortgage banking where revenues of $511
million in 1995 represented a 31% increase over 1994 results.

Mortgage Banking Revenue
- --------------------------------------------------------------------
Year ended December 31
Dollars in millions                         1995      1994      1993
- --------------------------------------------------------------------
Net loan servicing revenue                  $342      $285      $243
Mortgage production revenue                   98        31       176
Gains on sales of mortgage servicing          71        75        26
- --------------------------------------------------------------------
Total mortgage banking revenue              $511      $391      $445
- --------------------------------------------------------------------

     The 31% increase in mortgage banking revenue is largely due to higher
mortgage production revenue, which increased from $31 million in 1994 to $98
million in 1995. Such revenue includes income derived from the loan origination
process and net gains on sales of mortgage loans, both of which have been
positively impacted by a more favorable interest-rate environment as Fleet
originated approximately $13 billion of mortgage loans in 1995. Mortgage
production revenue was also positively impacted by the corporation's adoption of
Financial Accounting Standards Board (FASB) Statement of Financial Accounting
Standards (SFAS) No. 122, "Accounting for Mortgage Servicing Rights," as of
April 1, 1995. In accordance with SFAS No. 122, the corporation capitalizes a
portion of the total cost of mortgage loans originated as originated mortgage
servicing rights (OMSRs) with the remaining cost allocated to the loan balance.
The incremental impact of capitalizing OMSRs resulted in an increase of $50
million in mortgage production revenue during 1995. Additionally, net loan
servicing revenue increased 20% from $285 million in 1994 to $342 million in
1995 due to a 30% increase in the corporation's loan servicing portfolio from
$89 billion at December 31, 1994, to $116 billion at December 31, 1995. The
increase in the mortgage servicing portfolio is due to $25 billion of
acquisitions of servicing rights during 1995, as well as originations of
mortgage loans by FMG and correspondent lenders.

     Service charges, fees, and commissions, which consist primarily of cash
management services, electronic banking fees, and other transaction-related fees
totaled $492 million in 1995 compared to $438 million in 1994, an increase of
12%. This increase was primarily attributable to various fee enhancement
programs implemented during the latter part of 1994 and early 1995 as part of
the corporation's efficiency improvement program.

     Investment services revenue was $322 million in 1995 compared to $294
million in 1994, an increase of $28 million, or 10%. The increase in investment
services revenue is attributable to an increase in assets under management and
administration from $148 billion at December 31, 1994, to $156 billion at
December 31, 1995, coupled with strong stock and bond markets in 1995, which
increased the value of the assets on which management fees are based. Investment
services revenue comprises primarily personal asset management fees, which
include services provided to meet the unique financial needs of affluent
individuals with custom portfolio management and trust services. Personal asset
management fees also include mutual funds revenue, which is derived from
managing the $7.8 billion Galaxy family of mutual funds. Other components of
investment services revenue include fees generated from providing investment
management, record keeping, plan administration, and fiduciary services to
employee benefit plans, and revenue earned from Fleet's endowment and foundation
management and corporate trust divisions.

Trading Revenue
- --------------------------------------------------------------------
Year ended December 31
Dollars in millions                         1995      1994      1993
- --------------------------------------------------------------------
Interest-rate contracts                   $   5     $   5     $   2
Debt securities                              19        16        27
Foreign exchange contracts                   15        11         6
- --------------------------------------------------------------------
Total trading revenue                     $  39     $  32     $  35
- --------------------------------------------------------------------

     Trading revenue of $39 million increased $7 million compared to the $32
million recorded in 1994. Modest improvements were noted in both debt securities
and foreign exchange trading.

     The $18 million increase in student loan servicing fees in 1995 is
attributable to additional accounts added under the federal government's direct
student lending program at the corporation's student loan subsidiary, AFSA Data
Corp.

     Federal Deposit Insurance Corporation (FDIC) loan administration fees
decreased $29 million during 1995 to $23 million as the pool of loans being
administered for the FDIC was resolved in 1995. The contract relating to FDIC
loan administration fees expired on December 31, 1995. As a result, the
corporation does not anticipate revenues from this source in 1996.

     Fleet's brokerage fees and commissions increased $3 million due primarily
to favorable market conditions in the stock markets during 1995.


<PAGE>
     The corporation recognized $32 million of net gains on sales of securities
in 1995, compared to $1 million of net securities losses in 1994. The increase
in securities gains is the result of a favorable interest-rate environment in
1995 as an improving bond market coupled with declining interest rates resulted
in a positive impact on the valuation of the corporation's securities portfolio.
The likelihood of profitability of any such sales in the future cannot be
predicted.

     Other noninterest income increased $61 million from $262 million in 1994 to
$323 million in 1995. Included in other noninterest income is approximately $77
million of net gains attributable to interest-rate contracts used in managing
prepayment risk associated with the corporation's mortgage servicing portfolio
compared to $6 million of net losses in 1994. These gains were fully offset by
an increase in the amortization expense of mortgage servicing rights (refer to
Noninterest Expense and Asset/Liability Management sections for additional
information). Other noninterest income in 1995 compared to 1994 also included
increases in tax processing fees of $18 million, increased gains on sale of
loans of $14 million, and an increase of $30 million in gains related to the
corporation's equity capital business. Due to the volatility of the fair value
of investments relating to the corporation's equity capital business the
likelihood of any further net gains or losses in the future cannot be predicted.
The impact of these positive items were offset by the receipt of $60 million of
interest relating to a tax settlement with the Internal Revenue Service (IRS)
and a $13 million gain on the sale of Fleet Factors, the corporation's factoring
business, both of which occurred in 1994.

Noninterest Expense
- ----------------------------------------------------------------
Year ended December 31
Dollars in millions                     1995      1994      1993
- ----------------------------------------------------------------
Employee compensation and benefits    $1,448    $1,428    $1,529
Occupancy                                250       265       280
Equipment                                209       188       188
Mortgage servicing rights amortization   190        90       247
Intangible assets amortization           105        65        60
Legal and other professional             102        95       100
Marketing                                 93        84        75
FDIC assessment                           67       114       128
Telephone                                 61        54        57
Printing and mailing                      58        54        54
Office supplies                           51        43        49
Travel and entertainment                  41        36        34
OREO expense                              15        51       163
Other                                    380       393       454
- ----------------------------------------------------------------
  Total noninterest expense,
    excluding special charges          3,070     2,960     3,418
Loss on assets held for sale or
  accelerated disposition                175         -         -
Merger and restructuring related charges 490       185       161
- -----------------------------------------------------------------
Total noninterest expense             $3,735    $3,145    $3,579
- -----------------------------------------------------------------

     Total noninterest expense, excluding special charges, was $3,070 million in
1995 and $2,960 million in 1994. The $110 million increase, or approximately 4%,
was predominantly due to acquisitions completed during the year coupled with a
$100 million increase in the amortization of mortgage servicing rights. 

     Employee compensation and benefits increased $20 million, or 1.4%, to 
$1,448 million in 1995. The slight increase is attributable to several 
acquisitions taking place in 1995 as well as normal salary and benefit 
increases. This increase was offset by reductions in personnel from management 
cost-savings initiatives undertaken during 1994 and 1995, and savings associated
with acquisition consolidations as full-time equivalent employees has decreased 
slightly to 30,800 at December 31, 1995, despite four acquisitions completed 
during 1995.

     The $100 million increase in mortgage servicing rights (MSRs) amortization
is due primarily to an increase in the servicing portfolio from $89 billion at
December 31, 1994, to $116 billion at December 31, 1995, and an increase in
prepayment activity during 1995. High prepayment activity combined with
projections of future prepayment activity adversely affected the value of FMG's
mortgage servicing assets, which resulted in increased amortization of mortgage
servicing rights during the year. Prepayments in excess of those anticipated at
the time MSRs are recorded result in decreased anticipated future net servicing
income. Such decreases in expected future net servicing income did result in
accelerated amortization and/or impairment of MSRs. The corporation's net
earnings and future net earnings could be adversely affected by unanticipated
prepayments of the mortgage loans underlying its MSRs. However, the corporation
has established economic hedges against a substantial portion of MSRs to protect
its value.

     Intangible assets amortization increased $40 million from 1994 as goodwill
and core deposit intangible assets were recorded in connection with several
acquisitions during 1995, including the repurchase of the 19% of publicly held
FMG common stock.

     Marketing expense increased 11% from 1994 to 1995 resulting from promotions
relating to several new business initiatives undertaken during 1995, including
several credit card programs, as well as promotions undertaken in connection
with the Shawmut merger.

     FDIC assessment fees decreased $47 million as the FDIC reduced the deposit
premium effective June 1, 1995 from twenty-three cents to four cents per $100 of
domestic deposits. The FDIC has announced that the deposit premium will be
eliminated for well-capitalized banks, effective January 1, 1996. However, the
corporation has $3.5 billion of deposits insured by the Savings Association
Insurance Fund (SAIF) that are 




<PAGE>

still subject to deposit charges.

     Other real estate owned (OREO) expense decreased more than 70% due to a
reduction in write-downs of OREO property of $36 million from the $51 million
recorded in 1994. The decline in OREO expense during this period reflects the
decline in the level of foreclosed properties and repossessed equipment, the
stabilization of property values in the corporation's primary markets, and the
continued effective management of these assets. 

     Merger-related charges of $490 million were recorded in 1995 in connection
with the Shawmut merger. The merger-related charges are direct incremental costs
associated with the Shawmut merger and are presented in the table below:

Merger-Related Charges
- --------------------------------------------
Year ended December 31
Dollars in millions                     1995
- --------------------------------------------
Personnel                               $270
Facilities                               115
Data processing                           60
Other merger expenses                     45
- --------------------------------------------
Total                                   $490
- --------------------------------------------

     Personnel charges relate primarily to the costs of employee severance, the
costs related to the termination of certain employee benefit plans and employee
assistance for separated employees. Facilities charges are the result of the
consolidation of branch offices as well as back-office operations, and consist
of lease-termination costs, writedowns of owned properties, and other
facilities-related costs. Data processing costs consist primarily of the write-
off of duplicate or incompatible systems hardware and software. Other merger
expenses consist primarily of transaction-related costs, such as professional
and other fees.

     Merger-related charges of $101 million were also recorded in 1994 to
reflect the integration of certain acquisitions. The merger-related charges
included: $19 million for personnel charges; $39 million for the closure of
branches and facilities, and lease-termination costs; $11 million of
transaction-related costs; and $32 million of other costs representing the sale
of certain assets as well as other merger-related costs.

     Charges totaling $84 million were recorded in 1994, in connection with a
program to restructure the corporation's banking and mortgage operations. These
programs were intended to enhance the corporation's competitive position through
a comprehensive review of its operations. Refer to Note 8 of the Notes to the
Consolidated Financial Statements for further information regarding the
corporation's merger and restructuring accruals.

     The corporation also incurred a loss on assets held for sale or accelerated
disposition in the fourth quarter of 1995 as a charge of $175 million was
recorded relating to the corporation's decisions to sell Fleet Finance and
approximately $150 million of certain nonperforming assets from the
corporation's banking franchise that have been identified for accelerated
disposition. These nonperforming assets are primarily commercial and commercial
real estate loans. The charge was taken in order to reduce these assets to the
lower of cost or estimated market value. 

Income Taxes

     In 1995, the corporation recognized income tax expense of $424 million, an
effective rate of 40.9%. Tax expense for 1994 was $531 million, an effective tax
rate of 38.2%. The higher effective rate during 1995 was primarily attributable
to nondeductible merger-related costs and increased amortization of goodwill.
Deferred tax assets, net of the valuation reserves, are expected to be realized
from the recognition of future taxable income, and the reversal of existing
deferred tax liabilities. For further information concerning the corporation's
provision for income taxes, refer to Note 14 of the Notes to the Consolidated
Financial Statements.

Earnings by Subsidiary
- --------------------------------------------------------
Year ended December 31
Dollars in millions                     1995      1994
- --------------------------------------------------------
Banking Group:
  Massachusetts                           $338      $329
  Connecticut                              225       230
  Rhode Island                             145       145
  New York                                 140       178
  Maine                                     44        34
  New Hampshire                             43        40

- --------------------------------------------------------
Total Banking Group                        935       956
- --------------------------------------------------------
Financial Services Group:
  Fleet Mortgage Group(a)                   86        55
  Fleet Credit Corp.                        23        20
  Fleet Private Equity                      16         3
  AFSA Data Corp.                            9         5
  Fleet Capital                              6         -
  Fleet Finance                            (73)       (31)
  Other Financial Services                  13          5
- ---------------------------------------------------------
  Total Financial Services Group            80         57
- ---------------------------------------------------------
  Parent                                   (88)       (44)
  Merger and restructuring-related charges(317)      (120)
- ---------------------------------------------------------
Total                                     $610       $849
- ---------------------------------------------------------

(a)Net of minority interest of $2 million and $12 million, for the years ended
   December 31, 1995 and 1994, respectively.



<PAGE>     
     The Banking Group earned $935 million in 1995 compared to $956 million in
1994, primarily due to a loss of $37 million (after-tax) recorded as a result of
the corporation's decision to sell certain nonperforming assets during 1995. Net
interest income decreased $26 million due to an increasingly competitive market
for deposits offset in part by a $2 billion increase in average interest-earning
assets. The Banking Group experienced a $52 million increase in the provision
for credit losses as net charge-offs increased $72 million to $254 million in
1995. Noninterest income increased $127 million primarily as a result of growth
in service charges and investment services revenue due to fee-enhancement
initiatives. Partially offsetting these increases was a $29 million decrease in
FDIC loan administration fees as the pool of loans being administered for the
FDIC was resolved as of December 31, 1995. Noninterest expenses increased
slightly as increased operating costs due to acquired institutions were
substantially offset by the successful implementation of several cost-cutting
strategies, coupled with lower OREO expense and reduced FDIC premiums.

     The Financial Services Group's earnings increased $23 million in 1995.
Fleet Mortgage Group (FMG) contributed income of $86 million in 1995, an
increase of $31 million. As previously discussed, increased loan servicing
revenue and mortgage production revenue contributed to the improved earnings,
partially offset by higher mortgage servicing rights amortization.

     Fleet Credit Corp. reported net income of $23 million, representing a $3
million increase compared to 1994. Increased earnings were primarily due to an
increase of 50% in the leasing portfolio as a result of new origination
activity, partially offset by a $4 million loss due to the aforementioned charge
taken to reflect the reclassification of certain nonperforming assets to held
for sale or accelerated disposition.

     Fleet Private Equity (also known as Fleet Equity Partners) had net income
of $16 million for 1995, compared to $3 million for 1994. Results for 1995
included $36 million of gains on equity capital investments compared to $6
million in 1994. During 1995, Fleet Private Equity added approximately $75
million of new investments resulting in total investments of $180 million at
December 31, 1995.

     Fleet Capital, the corporation's asset-based lending subsidiary, earned $6
million in 1995. Fleet Capital, formerly the Business Finance Division of
Barclays Business Credit, Inc., was acquired in January 1995.

     AFSA Data Corp., the corporation's student loan servicing subsidiary, is
the nation's largest third-party servicer of student loans, servicing in excess
of 3.5 million accounts with more than $13 billion in total loans serviced. 
AFSA's earnings increased to $9 million for the year ended December 31,
1995, reflecting continued growth in student loan products as well as cost
efficiencies.

     Fleet Finance lost $73 million in 1995 compared to a $31 million loss
recognized in 1994. This loss is primarily the result of the charge taken in
connection with the corporation's strategic decision to sell Fleet Finance.
Substantially all of Fleet Finance's assets have been reclassified to assets
held for sale or accelerated disposition.

     Earnings at Fleet's other financial services companies, which include the
corporation's brokerage, government securities businesses, and alternative
mortgage financing business increased $8 million to $13 million in 1995.

     The parent company's net loss of $88 million in 1995 exceeded 1994's net
loss by $44 million primarily due to the recognition in 1994 of $60 million of
interest received in a tax settlement with the IRS.

Lines of Business

     Fleet is managed functionally by major lines of business. At the center of
the corporation's management accounting process is a profitability measurement
system that produces financial results for each of these business lines. The
profitability measurement system uses a rigorously derived set of principles
that ensure business line financial results reflect the underlying economics of
each business unit.

     At this time, there is no authoritative source to promulgate uniform
standards for management accounting practices as there is for financial
accounting principles. As such, Fleet's line of business results may not be
directly comparable with similar information from other financial institutions.
Management accounting methodologies are periodically refined and results may be
restated from time to time to reflect profitability measurement system
enhancements and organizational changes. The line of business results presented
reflect the company's most recent methodological enhancements as well as
significant changes made during 1995 to the corporation's organizational
structure following the Shawmut merger.

     The corporation is managed along the following major lines of business:
Financial Services and National Consumer, Commercial Financial Services,
Consumer and Investment Services, and Treasury/Asset Collection/Equity Capital.

     The business line results reflect performance on a risk-adjusted basis.
Capital is attributed to each business line based on the inherent risk in that
unit. Provision for credit losses is

<PAGE>
allocated based on the credit profile of the loans and leases in a particular
business line. Assets, liabilities, and assigned capital are match funded to
minimize interest-rate risk in the business lines and centralize that exposure.
Because of Fleet's integrated operations, management accounting methodologies
allocate expenses incurred by support units such as operations, technology, and
overhead to business lines. Business line results are presented on a fully
taxable equivalent basis and net income is shown after application of effective
tax rates by business line.

Selected Financial Highlights by Line of Business
<TABLE><CAPTION>
- -----------------------------------------------------------------------------------------------------------------
Year ended December 31, 1995              
                                                                                                          Average
                                                           Net                             Average      Loans and
Dollars in millions                       Revenues(a)   Income        ROE        ROA        Assets         Leases
- -----------------------------------------------------------------------------------------------------------------
<S>                                        <C>        <C>            <C>       <C>       <C>            <C>     
Financial Services and National Consumer   $    994   $    159       20.18%     2.55%     $  6,214       $  1,136
Commercial Financial Services                 2,387        195       15.07       .76        25,681         24,304
Consumer and Investment Services              2,093        382       24.91      2.39        15,962         13,501
Treasury/Asset Collection/Equity Capital      2,244        109       18.99       .32        33,631         10,472
All other (b)                                  --          203       11.89      N/M           (582)          --
Merger-related charges and other
nonrecurring items                              201       (438)        N/M      N/M          1,821          1,630
- -----------------------------------------------------------------------------------------------------------------
Total                                      $  7,919   $    610        9.32%      .74%     $ 82,727       $ 51,043
- -----------------------------------------------------------------------------------------------------------------
</TABLE>

(a)  Calculated on an FTE basis. 

(b)  All other includes differences between legal and economic allocations of
     loan loss provision, credit reserve, and equity.

Financial Services and National Consumer

     The Financial Services and National Consumer business line earned $159
million in 1995. Financial Services and National Consumer includes government
banking, financial institutions, mortgage banking, national consumer lending,
and processing businesses. For 1995, Financial Services and National Consumer
had an ROA of 2.55% and an ROE of 20.18%.

Commercial Financial Services

     Commercial Financial Services contributed $195 million of earnings in 1995.
With average loans and leases of more than $24 billion, Commercial Financial
Services had an ROA of .76% and ROE of 15.07%. This business line provides a
full range of services to national, middle-market and commercial real estate
customers as well as certain specialty businesses, including leasing, media, and
precious metals. Also included is Fleet Capital, a national asset-based lending
business that was acquired in January 1995. Commercial Financial Services earned
$225 million for an ROA of .88% and ROE of 17.43%, excluding the premium
associated with the acquisition of Fleet Capital.

Consumer and Investment Services

     Consumer and Investment Services contributed $382 million of earnings in
1995. Consumer and Investment Services includes retail banking, small business
banking, credit card products, personal financial services, and investment
services. The major provider of funding for the company with average deposits of
almost $38 billion, the Consumer and Investment Services unit had an ROA of
2.39% and an ROE of 24.91%.

Treasury/Asset Collection/Equity Capital

     This unit generated earnings of $109 million in 1995. This unit includes
the treasury function, which manages the corporation's securities and
residential mortgage portfolios, trading operations, asset/liability management
function, and the wholesale funding needs of the corporation. This unit also
includes two fee-based businesses: Fleet Equity Partners and RECOLL Management
Corporation. Fleet Equity Partners provides venture capital financing and earned
$16 million in 1995. RECOLL Management Corporation provides distressed asset
management services, primarily to the FDIC. RECOLL earned $13 million in 1995.
The contract relating to FDIC loan administration expired on December 31, 1995.
As a result, the corporation does not anticipate such revenues in 1996.

<PAGE>

Balance Sheet Analysis
Securities
<TABLE><CAPTION>

December 31                                     1995                1994                1993
Dollars in millions                       Amortized Market    Amortized Market    Amortized Market
                                          Cost      Value     Cost      Value     Cost      Value
- -----------------------------------------------------------------------------------------------------
<S>                                        <C>       <C>       <C>       <C>       <C>       <C>
Securities available for sale:
   U.S. Treasury and government agencies   $ 7,891   $ 7,889   $ 3,851   $ 3,667   $ 7,511   $ 7,686
   Mortgage-backed securities                8,457     8,470     8,352     7,898     8,238     8,434
   Other debt securities                     1,621     1,662       180       179       250       257
- -----------------------------------------------------------------------------------------------------
     Total debt securities                  17,969    18,021    12,383    11,744    15,999    16,377
   Marketable equity securities                359       393       360       356       419       438
   Other securities                            119       119       150       150        93        93
- -----------------------------------------------------------------------------------------------------
     Total securities available for sale   $18,447   $18,533   $12,893   $12,250   $16,511   $16,908
- -----------------------------------------------------------------------------------------------------
Securities held to maturity:
   U.S. Treasury and government agencies   $     7   $     7   $ 1,980   $ 1,864   $ 1,746   $ 1,743
   Mortgage-backed securities                 --        --       4,158     3,924     3,677     3,735
   State and municipal                         687       695       843       842       734       748
   Other debt securities                       104        80     1,910     1,822     1,774     1,796
- -----------------------------------------------------------------------------------------------------
     Total securities held to maturity     $   798   $   782   $ 8,891   $ 8,452   $ 7,931   $ 8,022
- -----------------------------------------------------------------------------------------------------
Total securities                           $19,245   $19,315   $21,784   $20,702   $24,442   $24,930
- -----------------------------------------------------------------------------------------------------
</TABLE>


     The total amortized cost of the securities portfolio decreased $2.5 billion
to $19.2 billion at December 31, 1995. This decrease resulted from the
corporation's repositioning program aimed at reducing the average maturity of
the securities portfolio coupled with a shifting of funds to higher-yielding
loans and leases. The shift in the components of the securities portfolio is due
to a strategy to shorten the duration of the overall portfolio's maturity by
replacing longer-term mortgage-backed securities with shorter-term U.S. Treasury
and government agencies securities. During the fourth quarter of 1995 the
corporation reclassified substantially all of its securities held to maturity to
securities available for sale as the FASB permitted a one-time opportunity for
institutions to reassess the appropriateness of the designations of all
securities.

     At December 31, 1995, the securities available for sale portfolio had net
unrealized gains of $86 million compared to net unrealized losses of $643
million at December 31, 1994. The $729 million improvement is attributable to
declining interest rates and the strong performances in both the stock and bond
markets during 1995.

Loans and Leases

     Loan and lease portfolios inherently include credit risk. Fleet attempts to
control such risk through review processes that include careful analysis of
credit applications, portfolio diversification, and ongoing examinations of
outstandings and delinquencies. Fleet strives to identify potential classified
assets early, to take charge-offs promptly based on realistic assessments of
probable losses, and to maintain strong loss reserves. The corporation's
portfolio is well-diversified by borrower, industry, and product, thereby
reducing risk.

     Total loans and leases increased $5.5 billion to $51.5 billion at December
31, 1995. Total loans and leases at December 31, 1995, reflects the
reclassification of $1.6 billion of loans, primarily real estate and consumer
loans, to assets held for sale or accelerated disposition during the fourth
quarter of 1995 in connection with the corporation's initiative to sell the
assets of Fleet Finance as well as $150 million of nonperforming loans from its
banking franchise. The $5.5 billion increase in total loans and leases
represented an increase of approximately 12% and was attributable to new loan
originations across all banking franchises as well as various acquisitions
throughout 1995.

Loan Portfolio Composition
(Dollars in billions)
- ------------------------------------------------------------------------------
         Consumer  Residential  C&I     CRE      Leases   Total
         --------  -----------  ---     ---      ------   -----
1995     23.2      11.5         9.6     2.2      5.0      $51.5 
1994     19.7      8.5         10.9     1.5      5.4      $46.0 


     Significant increases were noted in the commercial, residential real
estate, and leasing portfolios. Excluding loans obtained from acquisitions and
the reclassification of loans to assets held for sale or accelerated
disposition, total loans and leases increased $2.1 billion, or approximately
5.0%.


<PAGE>
Commercial and Industrial
- -------------------------------------------------------
December 31
Dollars in millions                      1995      1994
- -------------------------------------------------------
Bank and insurance                     $2,007    $2,208
Communications                          1,901     2,094
Real estate/construction/contractors    1,557     1,771
Transportation                          1,498     1,265
Precious metals/jewelry                 1,467     1,082
Business services                       1,254     1,051
Healthcare                              1,246     1,256
Machine and equipment                   1,219       624
Retail                                  1,168       768
Tourism and entertainment               1,076       776
Food distribution and production          978     1,107
Apparel and textiles                      961       736
Printing and publishing                   834       562
Energy production and distribution        827       812
Home furnishings and durable goods        703       266
Forest products                           656       531
Plastics and rubber                       600       404
Agriculture                               581       487
Other                                   2,718     1,875
- -------------------------------------------------------
Total                                 $23,251   $19,675
- -------------------------------------------------------

     Commercial and industrial loans increased $3.6 billion to $23.3 billion at
December 31, 1995, as new loan originations have occurred across nearly all
banking franchises. Commercial and industrial borrowers consist primarily of
middle-market corporate customers and are well-diversified as to industry and
companies within each industry, thereby mitigating risk. The acquisition of
Fleet Capital in 1995 added approximately $2.3 billion of commercial and
industrial loans.

Consumer and Residential Real Estate
- -------------------------------------------------------
December 31
Dollars in millions                      1995      1994
- -------------------------------------------------------
Residential real estate               $11,475   $ 8,529
Home equity                             4,791     6,007
Credit card                             1,588     1,474
Student loans                           1,179     1,156
Installment/other                       1,998     2,256
- -------------------------------------------------------
Total                                 $21,031   $19,422
- -------------------------------------------------------

     Approximately 77% of the consumer and residential real estate portfolio
represented loans secured by residential real estate, including second mortgage
and home equity loans and lines of credit.

     Outstanding residential real estate loans secured by one-to-four-family
residences were $11.5 billion at December 31, 1995, compared to $8.5 billion at
December 31, 1994. The $3.0 billion, or 35%, increase is primarily attributable
to the acquisition of NBB Bancorp in January 1995, as well as loan purchases by
various banking subsidiaries. Except for selected programs, such as loans
obtained through business acquisitions or held for asset/liability management
purposes, residential mortgage loans are generally originated by FMG and sold in
the secondary market.

     Home equity loans decreased from $6.0 billion at December 31, 1994, to $4.8
billion at December 31, 1995, primarily the result of the reclassification of
$1.5 billion of such loans to assets held for sale or accelerated disposition.

     Credit card outstandings increased $114 million to $1.6 billion at 
December 31, 1995. The increase was due to new originations resulting from 
special promotions, including cobranding arrangements with major retailers.

     The corporation manages the risk associated with most types of consumer
loans by utilizing uniform credit standards when extending credit, together with
enhanced computer systems that streamline the process of monitoring
delinquencies and assisting in customer contact.

Commercial Real Estate-Product Diversification
- -------------------------------------------------------
December 31
Dollars in millions                      1995      1994
- -------------------------------------------------------
Retail                                 $1,159    $1,225
Apartments                              1,137     1,102
Office                                  1,077     1,223
Industrial                                444       436
Hotel                                     220       284
Land                                       85       131
Condominiums                               85        81
Residential                                62        75
Other                                     751       898
- -------------------------------------------------------
Total                                  $5,020    $5,455
- -------------------------------------------------------

     Commercial real estate loans decreased $435 million to $5.0 billion at
December 31, 1995. The 8% decrease is primarily due to an increasingly
competitive marketplace coupled with Fleet's stringent credit quality standards.
The decrease also includes a reclassification of $79 million of commercial real
estate loans to assets held for sale or accelerated disposition.

     Lease financing totaled $2.2 billion at December 31, 1995, compared to $1.5
billion at December 31, 1994. This increase in lease financing is primarily
attributable to increased volume obtained through geographic expansion and
specialization in targeted industries. The corporation provides lease financing
for mid-to large-sized equipment acquisitions.

<PAGE>
Nonperforming Assets

Nonperforming Assets(a)
- ------------------------------------------------------------------------------
                              Commercial  Commercial
                                     and        Real
Dollars in millions           Industrial      Estate     Consumer       Total
- ------------------------------------------------------------------------------
Nonperforming loans and leases:
   Current or less than
    90 days past due               $124      $ 21         $ 12           $157
   Noncurrent                       116        51          116            283
   OREO                               4        40           15             59
- ------------------------------------------------------------------------------
Total NPAs at 
  December 31, 1995                $244      $112         $143           $499
- ------------------------------------------------------------------------------
Total NPAs 
  at December 31, 1994             $236      $261         $264           $761
- ------------------------------------------------------------------------------

(a)  Throughout this document, NPAs and related ratios do not include loans
     greater than 90 days past due and still accruing interest ($198 million and
     $139 million at December 31, 1995 and 1994, respectively), or assets
     subject to federal financial assistance ($28 million and $59 million at
     December 31, 1995 and 1994, respectively). NPAs and related ratios at
     December 31, 1995, also do not include $317 million of NPAs classified as
     held for sale or accelerated disposition ($46 million of commercial and
     industrial, $77 million of commercial real estate and $194 million of
     consumer).

     Nonperforming assets (NPAs) decreased $262 million, or 34%, to $499 million
at December 31, 1995, primarily due to the reclassification of $317 million of
certain NPAs during the fourth quarter of 1995. These assets, primarily real
estate and consumer loans, were reclassified to assets held for sale or
accelerated disposition. Excluding this reclassification, NPAs would have been
$816 million, an increase of $55 million from $761 million at December 31, 1994,
which is reflective of acquisitions and the economy in the Northeast during
1995. During 1995, NPAs additions were $956 million, a 36% increase over 1994.
This increase is primarily attributable to increases in consumer loan NPAs,
principally Fleet Finance, and commercial and industrial NPAs. Reductions in
NPAs during the year were primarily attributable to payments, loan charge-offs,
and sales.

Activity in Nonperforming Assets
- ---------------------------------------------------------------------------
Year ended December 31
Dollars in millions                                          1995      1994
- ---------------------------------------------------------------------------
Balance at beginning of year                                 $761    $1,038
Additions                                                     956       702
Acquisitions                                                   70         2
Reductions:
   Payments/interest applied                                (486)     (438)
   Charge-offs/writedowns                                   (306)     (330)
   Sales/other                                              (110)     (132)
   Returned to accrual                                       (69)      (81)
- ---------------------------------------------------------------------------
Total reductions                                            (971)     (981)
- ---------------------------------------------------------------------------
   Subtotal                                                   816       761
Assets held for sale or accelerated disposition             (317)         -
- ---------------------------------------------------------------------------
Balance at end of year                                       $499      $761
- ---------------------------------------------------------------------------

     NPAs at December 31, 1995, as a percentage of total loans, leases, and
OREO, and as a percentage of total assets, were .97% and .59%, respectively,
compared to 1.65% and .94%, respectively, at December 31, 1994. At December 31,
1995 and 1994, loans in the 90 days past due and still accruing interest
category amounted to $198 million and $139 million, respectively, which included
approximately $162 million and $102 million, respectively, of consumer loans.
Although these amounts are not included in NPAs, management reviews loans in
this category when considering risk elements to determine the adequacy of
Fleet's credit loss reserve.

     NPAs totals and related ratios do not include nonaccrual assets classified
as held for sale or accelerated disposition. At December 31, 1995, NPAs
classified as held for sale or accelerated disposition totalled $317 million as
follows:
<TABLE><CAPTION>

Nonperforming Assets Held For Sale
Or Accelerated Disposition
- ------------------------------------------------------------------------------
                            Commercial   Commercial
                                   and         Real
Dollars in millions         Industrial       Estate      Consumer      Total
- ------------------------------------------------------------------------------
<S>                             <C>           <C>          <C>         <C>
Nonaccrual loans and leases        $46          $77          $172        $295
OREO                               -            -              22          22
- ------------------------------------------------------------------------------
Total                              $46          $77          $194        $317
- ------------------------------------------------------------------------------
</TABLE>

<PAGE>

<TABLE><CAPTION>
Reserve for Credit Losses
Reserve for Credit Loss Activity
- --------------------------------------------------------------------------------------
Year ended December 31
Dollars in millions                 1995       1994      1993        1992         1991
- --------------------------------------------------------------------------------------
<S>                              <C>         <C>      <C>          <C>          <C>    <C>      <C>
Balance at beginning of year      $1,496     $1,669    $1,937      $2,065       $1,671
Gross charge-offs:
   Consumer                          141        130       133         136          169
   Commercial and industrial         109         91       257         383          354
   Commercial real estate             99         95       269         367          329
   Residential real estate            65         52        49         121           35
   Lease financing                     4          9        21          34           26
- --------------------------------------------------------------------------------------
      Total gross charge-offs        418        377       729       1,041          913
- --------------------------------------------------------------------------------------
Recoveries:
   Consumer                           34         35        34          29           28
   Commercial and industrial          48         60        63          50           39
   Commercial real estate             25         27        34          32           14
   Residential real estate             4         11         4           4            1
   Lease financing                     5          5         9           3            3
- --------------------------------------------------------------------------------------
      Total recoveries               116        138       144         118           85
- --------------------------------------------------------------------------------------
Net charge-offs                      302        239       585         923          828
Provision                            101         65       327         728          995
Acquired/other                        26          1      (10)          67          227
- --------------------------------------------------------------------------------------
Balance at end of year            $1,321     $1,496    $1,669      $1,937       $2,065
- --------------------------------------------------------------------------------------
Ratio of net charge-offs to
  average loans and leases           .59%       .54%     1.35%       2.15%        2.02%
- --------------------------------------------------------------------------------------
Ratio of reserve for credit losses
  to year-end loans and leases      2.56%      3.25%     3.82%       4.43%        4.73%
- --------------------------------------------------------------------------------------
Ratio of reserve for credit losses
  to year-end NPAs                   265%       196%      161%         96%          65%
- --------------------------------------------------------------------------------------
Ratio of reserve for credit losses
  to year-end nonperforming
  loans and leases                   301%       224%      199%        129%          93%
- --------------------------------------------------------------------------------------
</TABLE>

     Net charge-offs increased $63 million to $302 million in 1995. Net charge-
offs increased primarily in the commercial and residential loan portfolios. The
sluggish economy as well as higher levels of personal bankruptcies directly
contributed to higher net charge-offs in the consumer loan portfolio,
particularly the consumer credit card portfolio and Fleet Finance related loans.
The ratio of net charge-offs to average loans and leases increased to .59% at
December 31, 1995, from .54% at December 31, 1994.
<TABLE><CAPTION>

Reserve for Credit Loss Allocation

- --------------------------------------------------------------------------------------------------------------------------------
December 31                       1995             1994               1993                1992                1991
- --------------------------------------------------------------------------------------------------------------------------------
                                      Percent of         Percent of          Percent of         Percent of         Percent of
                                     Loan Type to        Loan Type to       Loan Type to        Loan Type to        Loan Type to
Dollars in millions          Amount  Total Loans Amount  Total Loans Amount Total Loans Amount Total Loans   Amount Total Loans
- --------------------------------------------------------------------------------------------------------------------------------
<S>                            <C>       <C>      <C>       <C>       <C>      <C>        <C>      <C>        <C>      <C>  
Commercial and industrial      $606      45.1%    $620      42.7%     $678     43.5%      $895     43.1%      $878     39.6%
Consumer                        209      18.5      226      23.7       196     23.4        222     21.5        187     21.9
Commercial real estate:
   Construction                  23       1.2       17       1.5         7      1.4         39      3.3          -      4.3
   Interim/permanent            138       8.6      190      10.4       241     12.1        317     12.5        353     14.4
Residential real estate          90      22.3       47      18.5        50     16.9         60     17.0         81     16.2
Lease financing                  19       4.3       18       3.2        36      2.7         31      2.6         33      3.6
Unallocated                     236        -       378        -        461      -          373      -          533      -
- --------------------------------------------------------------------------------------------------------------------------------
Total                        $1,321     100.0%  $1,496     100.0%   $1,669    100.0%    $1,937    100.0%    $2,065    100.0%
- --------------------------------------------------------------------------------------------------------------------------------
</TABLE>


     Fleet's reserve for credit losses decreased $175 million from December 31,
1994, to $1,321 million at December 31, 1995. The corporation's ratios of
reserve for credit losses to NPAs and reserve for credit losses to nonperforming
loans and leases have increased due to the reclassification of $317 million of
NPAs at December 31, 1995, to assets held for sale or accelerated disposition.
The increase in the provision for credit losses from $65 million for 1994 to
$101 million for 1995 reflects a higher level of net charge-offs for all loan
types.

     The reserve for credit losses represents amounts available for future
credit losses and reflects management's ongoing detailed review of certain
individual loans and leases, supplemented by analyses of historical net charge-
off experience of the portfolio and an evaluation of current and anticipated

<PAGE>
economic conditions and other pertinent factors. Based on these analyses, the
corporation believes that its year-end reserve is adequate.

     Loans and leases (or portions thereof) deemed uncollectable are charged
against the reserve, while recoveries of amounts previously charged off are
added to the reserve. Loss provisions charged to earnings are added to the
reserve. Amounts are charged off once the probability of loss has been
established, with consideration given to factors such as the customer's
financial condition, underlying collateral and guarantees, and general and
industry economic conditions.

Funding Sources

Components of Funding Sources
- -------------------------------------------------------
December 31
Dollars in millions                      1995      1994
- -------------------------------------------------------
Deposits:
   Demand                             $12,305   $12,028
   Regular savings, NOW, money market  22,835    23,870
   Time:
      Domestic                         17,554    14,338
      Foreign                           4,428     5,292
- -------------------------------------------------------
      Total deposits                  $57,122   $55,528
- -------------------------------------------------------
Borrowed funds:
   Federal funds purchased            $ 4,461   $ 2,753
   Securities sold under agreements
     to repurchase                      2,964     6,170
   Commercial paper                     2,138       835
   Other                                3,006     2,828
- -------------------------------------------------------
      Total borrowed funds             12,569    12,586
- -------------------------------------------------------
Long-term debt                          6,481     5,931
- -------------------------------------------------------
Total                                 $76,172   $74,045
- -------------------------------------------------------

     Total deposits increased $1.6 billion to $57.1 billion at December 31,
1995, from $55.5 billion at December 31, 1994, primarily due to an increase in
wholesale funding. In addition, the corporation's mix of total deposits has
shifted as domestic time deposits have increased by $3.2 billion while foreign
time deposits have decreased by $.9 billion, and regular savings, NOW, and money
market deposits have decreased by $1.0 billion. This shift reflects the
increasingly competitive market for customer deposits as increases in lower cost
deposits (i.e., demand deposits, savings, NOW, and money market accounts) due to
acquisitions during 1995 have been substantially offset by the migration of
similar types of deposits to time deposits and other alternative savings and
investment products.

Certificates of deposit (CDs) and other time deposits issued by domestic offices
in amounts of $100,000 or more as of December 31, 1995, will mature as follows:

Maturity of Time Deposits
- ----------------------------------------------------------
December 31, 1995                Certificates    All Other
Remaining maturity                         of         Time
Dollars in millions                   Deposit     Deposits
- ----------------------------------------------------------
3 months or less                       $3,265       $5,907
3 to 6 months                           3,046          242
6 to 12 months                          3,112          253
Over 12 months                          4,491        1,666
- ----------------------------------------------------------
Total                                 $13,914       $8,068

- ----------------------------------------------------------
     Total borrowed funds remained relatively stable from December 31, 1994, to
December 31, 1995. Other short-term borrowings include: treasury, tax, and loan;
bank notes; and revolving credit facilities at FMG and Fleet. The amount
outstanding under the revolving credit facility at FMG decreased $70 million to
$430 million at December 31, 1995.

     The balance of long-term debt increased $550 million as repayments of $2.7
billion were replaced by new issuances of approximately $3.3 billion. New
issuances included $840 million of bank notes due primarily in 1996; $663
million of medium-term notes due 1996-2003; $750 million of other senior notes
due 1998-2001; and $250 million of subordinated notes due 2005. The proceeds
from these issuances were primarily used for general corporate purposes.

Asset/Liability Management

     The asset/liability management process at Fleet ensures that the risk to
earnings from changes in interest rates is prudently managed. Asset/liability
management uses three key measurements to monitor interest-rate risk: (1) the
interest-rate sensitivity "gap" analysis; (2) a "rate shock" to measure earnings
volatility due to an immediate increase or decrease in market interest rates of
up to 200 basis points; and (3) simulations of net interest income under
alternative balance sheet and interest-rate scenarios.

     Internal parameters have been established as guidelines for monitoring the
gap analysis and the 200 basis-point rate shock. These guidelines serve as
benchmarks for determining actions to balance the current position against
overall strategic goals. Current exposures are reported to both corporate and
bank asset/liability committees as well as the boards of directors.




<PAGE>

Interest-Rate Gap Analysis
<TABLE><CAPTION>
- ---------------------------------------------------------------------------------------------------------
Cumulatively Repriced Within
December 31, 1995                        3            4          12            2         
Dollars in millions                 Months        to 12       to 24         to 5      After 5
   by repricing date               or Less       Months      Months        Years        Years       Total
- ---------------------------------------------------------------------------------------------------------
<S>                               <C>                <C>          <C>          <C>         <C>   <C>     
Cash and cash equivalents         $  4,566     $      -     $      -     $      -     $     -    $  4,566
Securities                           8,524        3,447        1,342        4,674       1,344      19,331
Loans and leases                    28,919        7,999        3,681        6,710       4,216      51,525
Mortgages held for resale            2,005         --           --           --          --         2,005
Other assets                         1,489          519          416        1,189       3,392       7,005
- ---------------------------------------------------------------------------------------------------------
Total assets                        45,503       11,965        5,439       12,573       8,952      84,432
- ---------------------------------------------------------------------------------------------------------
Deposits:
   Demand                            5,065         --            811         --         6,429      12,305
   Savings                           9,659        6,035        3,668        3,015         458      22,835
   Time                              9,171        6,654        3,161        2,808         188      21,982
- ---------------------------------------------------------------------------------------------------------
      Total deposits                23,895       12,689        7,640        5,823       7,075      57,122
- ---------------------------------------------------------------------------------------------------------
Short-term borrowings               12,371           60           88           48           2      12,569
Long-term debt                       2,793          184          592        1,539       1,373       6,481
Other liabilities                      216         --           --           --         1,679       1,895
Stockholders' equity                  --             95         --            125       6,145       6,365
- ---------------------------------------------------------------------------------------------------------
Total liabilities and equity        39,275       13,028        8,320        7,535      16,274    $ 84,432
- ---------------------------------------------------------------------------------------------------------
Net off-balance-sheet               (4,199)         794        2,309        1,851        (755)       --
- ---------------------------------------------------------------------------------------------------------
Periodic gap                         2,029         (269)        (572)       6,889      (8,077)       --
Cumulative gap                    $  2,029     $  1,760     $  1,188     $  8,077    $      0        --
Cumulative gap as a percent
of total assets -1995:                 2.4%         2.1%        1.4%        9.6%
- ---------------------------------------------------------------------------------------------------------
Cumulative gap as a percent
of total assets -1994:               (10.9)%       (3.2)%      13.9%       14.1%
- ---------------------------------------------------------------------------------------------------------
</TABLE>

     Interest-rate gap analysis provides a static analysis of the repricing
characteristics of the entire balance sheet. It is prepared by scheduling assets
and liabilities into time bands based on their next opportunity to reprice. For
floating-rate instruments, the entire balances are placed at the next date on
which their rates could be reset and for fixed-rate instruments the balances are
placed in time bands according to their principal repayment schedules. It is
necessary to apply further assumptions to refine this process. For instance, in
order to recognize the potential for mortgage-related instruments to experience
early payments of principal, a prepayment assumption based on management's
expectations is layered on top of the scheduled principal payments. Other
categories that are scheduled using management assumptions include
noncontractual deposits, such as demand deposits, interest-bearing checking,
savings, and money market deposits. In the interest-rate gap analysis, core
demand deposits are allocated as follows: 10% in 3 months and under, 10% in year
2, and 80% after year 5. Interest-bearing checking and savings are allocated as
follows: 12% in 3 months and under, 33% in months 4-12, 23% in year 2, 28% in
years 3-5, and 4% after year 5. Additionally, money market deposits are
allocated as follows: 63% in 3 months and under, 25% in months 4-12, and 12% in
year 2. These allocations are consistent with management's current estimate of
the sensitivity of the rates and balances of these accounts to changes in market
interest rates. Management continues to analyze recent Fleet and industry data
in order to maintain reasonable gap placements, based upon historical and
expected pricing characteristics.

     At December 31, 1995, the corporation was 2.1% asset sensitive at the one-
year cumulative gap interval compared to 3.2% liability sensitive at December
31, 1994. Fleet's one-year cumulative gap guideline is plus or minus 10% of
total assets.

Simulation analysis provides a dynamic and much more detailed analysis of the
earnings sensitivity of the balance sheet. As a result, simulation analysis is
the main tool for managing interest-rate risk at Fleet. Simulation analyses are
used to examine the earnings impact of immediate interest-rate "shocks," gradual
interest-rate "ramps," yield-curve "twists," as well as numerous other
forecasted or planned scenarios. Within each scenario, the analysis incorporates
what management believes to be the most reasonable assumptions about such
variables as the prepayment rates on mortgages and the repricing of
noncontractual deposits. Utilizing a 200 basis-point immediate rate-shock
simulation, the most recent earnings simulation model projects net interest
income for the next twelve months would decrease by an amount equal to
approximately 3.5% if rates declined by 200 basis points immediately. The
projection is within the corporation's 10% policy limit.


<PAGE>
<TABLE><CAPTION>

Interest-Rate Risk-Management Analysis
- -------------------------------------------------------------------------------------------------------
                                                                      Weighted
                                             Assets/                  Average             Weighted Average
December 31, 1995                  Notional  Liabilities              Maturity  Fair           Rate
Dollars in millions                Value     Designated               (years)   Value     Receive   Pay
- -------------------------------------------------------------------------------------------------------
<S>                                <C>      <C>                     <C>      <C>       <C>       <C>
Interest-Rate Swaps
Receive-fixed/pay-variable swaps   $2,965    Variable-rate loans
                                    1,592    Fixed-rate deposits
                                      610    Short-term borrowings
                                      609    Long-term debt
                                    5,776                            2.1       $69       6.19%     5.84%
- -------------------------------------------------------------------------------------------------------
Pay-fixed/receive-variable          1,885    Short-term borrowings    .6       (25)      5.78      6.84
- -------------------------------------------------------------------------------------------------------
Basis swaps                            35    Fixed-rate deposits
                                      615    Long-term debt
                                    2,092    Securities
                                    2,742                            2.2        (4)      5.86      5.96
- -------------------------------------------------------------------------------------------------------
Index-amortizing swaps
receive-fixed/pay-variable          2,038    Variable-rate loans     1.2         1       5.08      5.43
- -------------------------------------------------------------------------------------------------------
Total interest-rate swaps         $12,441                            2.0       $41       5.87%     5.95%
- -------------------------------------------------------------------------------------------------------
Other Interest-Rate Instruments
Interest-rate cap agreements         $550    Short-term borrowings   1.4        $6        -         -
- -------------------------------------------------------------------------------------------------------
Interest-rate corridor agreements     206    Short-term borrowings    .7         1        -         -
- -------------------------------------------------------------------------------------------------------
Interest-rate collar agreements        10    Short-term borrowings   2.8        -         -         -
- -------------------------------------------------------------------------------------------------------
Total other instruments              $766                           1.21        $7        -         -
- -------------------------------------------------------------------------------------------------------
Total interest-rate instruments   $13,207                           1.95       $48
- -------------------------------------------------------------------------------------------------------
</TABLE>

     Fleet uses interest-rate instruments to manage interest-rate risk within
management guidelines limiting risk to earnings. Since interest-rate instruments
are used to manage the interest-rate risk of specific assets and liabilities,
the analysis considers the interest-rate sensitivity of specific portfolios, as
well as the sensitivity of the entire balance sheet. There are situations where
interest-rate instruments will be executed that increase existing asset or
liability sensitivity (as measured by the gap position), but the resulting risk
profile is desired and within Fleet's asset/liability management guidelines.
Fleet considers the duration of the interest-rate instruments program within its
asset/liability management parameters for interest-rate risk-management.

     Derivative instruments totaling $13.2 billion (notional amount) are being
used for interest-rate risk-management purposes. These derivative instruments
consist primarily of interest-rate swaps. During 1995 and 1994 the corporation
also utilized interest-rate caps, floors and futures contracts for interest-rate
risk-management purposes.

     During 1995, Fleet substantially reduced its asset/liability management
positions in certain interest-rate instruments, such as swaps, options (caps,
corridors, collars), and futures. These reductions occurred gradually as a
result of a combination of maturities, sales, and terminations. The positions
were eliminated because management determined they were no longer necessary
given the nature of Fleet's balance sheet and the interest-rate environment.
While Fleet reduced the size of these positions in 1995, the corporation
envisions continued use of these instruments in the future.

     At December 31, 1995 the corporation had approximately $12.4 billion of
interest-rate swaps outstanding for interest-rate risk-management purposes,
including $2.0 billion of index-amortizing swaps. Under the terms of the index-
amortizing swaps, Fleet receives a fixed rate and pays a floating rate based on
certain indices such as a six-month London Interbank Offered Rate (LIBOR). Under
certain conditions, if these indices fall below a specified range, the swaps
would amortize (i.e., the swaps would wholly or partly mature) before the stated
final maturity; if these indices remain above the specified range, none of the
swaps would amortize until the stated final maturity.

<PAGE>

     In addition to interest-rate swap agreements, the corporation had utilized
interest-rate cap and floor agreements during 1995 to manage interest-rate risk.
Interest-rate cap and floor agreements are similar to interest-rate swap
agreements except that interest payments are only made or received if current
interest rates rise above/below a predetermined interest rate. At year-end 1995,
the corporation had approximately $550 million in notional amounts of purchased
interest-rate cap agreements and $10 million in notional amounts of interest-
rate collar arrangements (consisting of a cap and floor) outstanding. The
corporation also had approximately $206 million in notional amounts of interest-
rate corridor agreements outstanding, which consist of a cap that is sold for a
higher-strike rate than the one that is purchased. Interest-rate corridors are
utilized to protect the corporation from a contraction in the interest-rate
spread due to a moderate rise in interest rates.

     The periodic net settlement of interest-rate risk-management instruments is
recorded as an adjustment to net interest income. These interest-rate risk-
management instruments generated $18 million and $6 million of net interest
expense during 1995 and 1994, respectively. As of December 31, 1995, the
corporation has net deferred income of $28 million relating to terminated
interest-rate contracts, which will be amortized over the remaining life of the
underlying interest-rate contracts of approximately three years.

     The interest-rate risk-management instrument activity for the two years
ended December 31, 1995, is summarized in the following table (all amounts are
notional amounts):

<TABLE><CAPTION>

Interest-Rate Risk-Management Instrument Activity
                                   Interest-rate swaps
                           ---------------------------------------
                           Receive-      Pay-              Index-
Dollars in millions           Fixed     Fixed     Basis  Amortizing    Caps Corridors   Collars   Futures    Total
- ------------------------------------------------------------------------------------------------------------------
<S>                          <C>        <C>       <C>       <C>        <C>      <C>        <C>    <C>      <C> 
Notional amounts:
Balance at January 1, 1994   $2,390    $1,928    $    -    $3,670      $950    $2,406     $   -   $ 2,528  $13,872
   Additions                  1,611     1,886     3,605       500       825       275       500    30,497   39,699
   Maturities                (1,128)     (434)        -       (51)        -    (1,650)        -   (27,020) (30,283)
   Terminations                   -   (1,296)         -         -         -         -         -         -   (1,296)
- ------------------------------------------------------------------------------------------------------------------
Balance at December 31, 1994  2,873     2,084     3,605     4,119     1,775     1,031       500     6,005   21,992
   Additions                  4,928       370       615         -         -         -        10     2,771    8,694
   Maturities                (1,600)      (94)     (650)     (831)   (1,225)     (257)     (500)     (677)  (5,834)
   Terminations                (425)     (475)     (828)   (1,250)        -      (568)         -   (8,099) (11,645)
- ------------------------------------------------------------------------------------------------------------------
Balance at December 31, 1995 $5,776    $1,885    $2,742    $2,038      $550    $  206     $  10   $     -  $13,207
- ------------------------------------------------------------------------------------------------------------------

<CAPTION>

Maturities of the Interest-Rate Risk-Management Instruments
- ------------------------------------------------------------------------------------------------------------------
December 31, 1995
Dollars in millions          Within 1    1 to 2     2 to 3     3 to 4    4 to 5   After 5
                                 Year     Years      Years      Years     Years     Years     Total
- ------------------------------------------------------------------------------------------------------------------
<S>                             <C>      <C>       <C>       <C>        <C>      <C>        <C>   
Notional amounts:
Interest-rate swaps
Receive-fixed                   $  621    $2,664    $1,695      $137      $619       $40    $5,776
Pay-fixed                          555       660         -       450       200        20     1,885
Basis                              585       805     1,317        35         -         -     2,742
Index-amortizing                 1,440       356        42       200         -         -     2,038
- ------------------------------------------------------------------------------------------------------------------
Total interest-rate swaps        3,201     4,485     3,054       822       819        60    12,441
- ------------------------------------------------------------------------------------------------------------------
Other interest-rate instruments    570        36        10       150         -         -       766
- ------------------------------------------------------------------------------------------------------------------
Total interest-rate instruments $3,771    $4,521    $3,064      $972      $819       $60   $13,207
- ------------------------------------------------------------------------------------------------------------------
</TABLE>


<PAGE>

     Mortgage Servicing Rights Prepayment-Risk Management. The corporation also
uses interest-rate contracts to manage the prepayment risk associated with the
corporation's mortgage servicing portfolio. The value of the corporation's
mortgage servicing portfolio may be adversely impacted if mortgage interest
rates decline and loan prepayments increase. As a result, the carrying value of
the corporation's mortgage servicing rights are subject to a great degree of
volatility in the event of unanticipated prepayments or defaults. To mitigate
the risk related to adverse changes in interest rates and the potential
resultant impairment to MSRs, the corporation holds interest-rate contracts
(primarily purchased interest-rate floor contracts and purchased-call option
contracts on U.S. Treasury securities). Such contracts, which are carried at a
market value of $87.8 million at December 31, 1995, had unrealized and realized
gains of $77 million in 1995. These gains are included in other noninterest
income. 

Mortgage Servicing Rights Prepayment Risk-Management Analysis
- -------------------------------------------------------------------------------
                                             Weighted      Weighted    
December 31, 1995             Notional       Average        Average      Market
Dollars in millions              Value    Maturity (yrs)  Strike Rate     Value
- -------------------------------------------------------------------------------
Interest-rate floors            $5,885         4.33          5.58%        $71.2
Interest-rate caps                 200         4.52          7.25           (.7)
Purchased-call options             825         -                -          17.3
- -------------------------------------------------------------------------------
Total                           $6,910         -                -         $87.8
- -------------------------------------------------------------------------------

     The above instruments are used in an effort to protect the economic value
of the corporation's mortgage servicing rights. Interest-rate caps and floors
have a strike price that is indexed to the 5 and 10 year constant maturity
treasury rate. These contracts mature as follows: $700 million and $5,385
million in 1999 and 2000, respectively. Purchased-call options consist of option
contracts on long-term U.S. treasury securities. These option contracts mature
between March and May of 1996.

LIQUIDITY

     Liquidity is the ability of the corporation to meet each maturing
obligation or customer demand for funds. Liquidity is provided through issuing
liabilities, selling assets, or allowing assets to mature. The corporation's
Asset and Liability Committee (ALCO) is responsible for implementing the Board
of Directors' policies and guidelines for the maintenance of prudent levels of
liquidity. The ALCO is responsible for monitoring the performance of each of the
banking subsidiaries and the parent company relative to these policies and
guidelines.

     The primary sources of liquidity for the parent company are interest and
dividends from subsidiaries and access to the capital and money markets.
Dividends from banking subsidiaries are limited by various regulatory
requirements related to capital adequacy and earning trends.

     The corporation's subsidiaries rely on cash flows from operations, core
deposits, borrowings, short-term high-quality liquid assets, and in the case of
the nonbanking subsidiaries, funds from the parent company for liquidity.
FMG has a separate funding program that includes a revolving-warehouse credit
agreement of $1.8 billion at December 31, 1995, a decrease from the $2.2 billion
available at December 31, 1994. FMG also has a shelf registration that provides
for the issuance of debt securities. At December 31, 1995, $100 million of debt
securities were available for future issuance under this shelf registration. FMG
also sells commercial paper to fund short-term needs. At December 31, 1995, FMG
had commercial paper outstanding of $1.4 billion compared to $108 million at
December 31, 1994.

     At December 31, 1995, Fleet, excluding FMG, had commercial paper
outstanding of $772 million, including $630 million placed directly by Fleet in
its local markets, compared to $727 million and $472 million, respectively, at
December 31, 1994.

     The corporation has backup lines of credit totaling $1 billion to ensure
that funding is not interrupted if commercial paper is not available. At
December 31, 1995 and 1994, Fleet had no outstanding balances under the line of
credit. Certain of the corporation's banking subsidiaries have established a $5
billion bank note program of which $1.7 billion is outstanding at December 31,
1995. Through the issuance of senior debt, the corporation raised $3.3 billion
in 1995, thereby strengthening its liquidity position.

<PAGE>
     Fleet also has an effective universal shelf registration with the
Securities and Exchange Commission (SEC), providing for the issuance of common
and preferred stock, senior or subordinated debt securities, and other debt
securities. The total amount of funds available as of December 31, 1995, under
the corporation's shelf registration was $913 million. On February 21, 1996, the
corporation issued $425 million of preferred stock leaving $488 million
available under this registration statement. In addition, on February 2, 1996,
the corporation filed a new registration statement for $1.0 billion, which is
currently pending approval by the SEC.

     As shown in the Consolidated Statements of Cash Flows, cash and cash
equivalents decreased by $4.0 billion during 1995. This decrease was primarily
due to $4.0 billion of net cash used in financing activities as a result of net
decreases of $3.2 billion in deposits and $801 million in short-term borrowings.
Net cash provided by operating activities was principally generated by income
from operations and proceeds from the sale of mortgages held for resale, offset
in part by originations and purchases of such mortgages. Net cash used by
investing activities was principally due to a net decrease in securities offset
by loans to customers.

Capital
December 31

Dollars in millions                             1995            1994
- --------------------------------------------------------------------
Risk-adjusted assets                         $69,384         $60,650
Tier 1 risk-based capital (4% minimum)          7.62%           9.14%
Total risk-based capital (8% minimum)          11.29           12.92
Leverage ratio (4% minimum)                     6.41            7.15
Common equity-to-assets                         7.07            6.06
Total equity-to-assets                          7.54            6.75
Tangible total equity-to-assets                 6.30            6.17
Capital in excess of minimum requirements:
   Tier 1 risk-based                          $1,123          $3,120
   Total risk-based                              895           2,983
   Leverage                                    1,161           2,445
- --------------------------------------------------------------------

     A financial institution's capital serves to support growth and provide
protection against loss to depositors and creditors. Equity capital represents
the stockholders' investment in the corporation. Management strives to maintain
an optimal level of capital on which an attractive return to the stockholders
will be realized over both the short and long term, while serving depositors'
and creditors' needs.

     Regulatory capital requirements are set forth in terms of (1) Leverage
(Tier 1 capital/quarterly average assets); (2) risk-based Tier 1 capital (Tier 1
capital/risk-weighted on- and off-balance sheet assets); and (3) risk-based
Total Capital (Total Capital/risk-weighted on- and off-balance sheet assets).
The minimum requirements for each of these ratios is 4%, 4%, and 8%,
respectively. In addition, under the FDIC Improvement Act (FDICIA), banks are
categorized according to their capital levels (together with regulatory
evaluations) into one of five categories ranging from "well-capitalized" to
"critically undercapitalized." Each category serves to determine a bank's
deposit insurance premium as well as any mandated restrictive regulatory
actions. As of December 31, 1995, all of the Fleet affiliate banks were
categorized as "well-capitalized," which specifies for minimum Leverage, Tier 1,
and Total Capital ratios of 5%, 6%, and 10%, respectively.

     Lower regulatory capital ratios were mainly due to increased risk-adjusted
assets primarily the result of the acquisitions of NBB Bancorp, the Business
Finance Division of Barclays Business Credit, Inc., Plaza Home Mortgage, and
Northeast Federal Corporation. At year end, KKR converted its dual convertible
preferred stock into 19.9 million shares of Fleet common stock. This resulted in
a reclassification from preferred equity to common equity, thereby improving the
common equity-to-assets ratio, but leaving total equity-to-assets unchanged.

COMPARISON OF 1994 AND 1993

     Fleet reported net income for 1994 of $849 million, or $3.09 per share,
compared to the $764 million, or $2.82 per share, reported in 1993, which was
before a cumulative effect of a change in method of accounting of $53 million
pertaining to income taxes. Return on assets and return on equity were 1.07% and
15.66%, respectively, for 1994 compared to 1.01% and 15.94%, respectively, for
1993.

     Net interest income on a fully taxable equivalent basis totaled $3.1
billion for 1994, compared to $3.2 billion in 1993. The net interest margin for
1994 was 4.30%, compared to 4.63% in 1993. The decrease of 33 basis points was
due principally to the rise in interest rates during 1994 as the increased cost
of funding sources outpaced the increase in yield on earning assets. The impact
of the narrower margin in 1994 was substantially offset by growth in the
corporation's average earning assets from $68.5 billion in 1993 to $72.0 billion
in 1994.

<PAGE>

Net Interest Margin and Interest-Rate Spread
- ---------------------------------------------------------------------
December 31                       1994                   1993
- ---------------------------------------------------------------------
Taxable-equivalent rates       Average              Average
Dollars in millions            Balance     Rate     Balance      Rate
- ---------------------------------------------------------------------
Money market instruments          $588      4.99%      $617     3.07%
Securities                      25,710      5.92     21,875     6.55
Loans and leases                44,102      8.17     43,283     7.99
Mortgages held for resale        1,322      6.90      2,384     7.10
Other                              265      1.89        325     1.54
- ---------------------------------------------------------------------
Total interest-earning assets   71,987      7.29     68,484     7.43
- ---------------------------------------------------------------------
Deposits                        40,113      2.92     39,766     2.93
Short-term borrowings           15,355      4.07     12,807     3.03
Long-term debt                   5,383      6.76      5,039     7.20
- ---------------------------------------------------------------------
Interest-bearing liabilities    60,851      3.55     57,612     3.33
- ---------------------------------------------------------------------
Interest-rate spread                        3.74                4.10
Interest-free sources of funds  11,136               10,872
- ---------------------------------------------------------------------
Total sources of funds         $71,987      2.99%   $68,484     2.80%
- ---------------------------------------------------------------------
Net interest margin                         4.30%               4.63%
- ---------------------------------------------------------------------

     The provision for credit losses was $65 million in 1994 compared to $327
million in 1993, with the decline due to continued improvements in asset quality
and significant reductions in net charge-offs. Net charge-offs decreased $346
million and nonperforming assets decreased $277 million to $761 million.

     Noninterest income, excluding securities gains (losses), totaled $1.56
billion during 1994 compared to $1.59 billion in 1993. Noninterest income was
adversely affected by a decrease in mortgage banking revenues resulting from the
negative impact of increasing interest rates on mortgage originations.

     Noninterest expense, excluding $185 million of merger and restructuring-
related charges, totaled $3.0 billion for the year ended December 31, 1994.
Excluding the $161 million of merger and restructuring-related charges and the
$90 million charge related to accelerated amortization of mortgage servicing
assets in 1993, noninterest expense was reduced by $368 million, or 11%.
Significant reductions were noted in employee compensation and several other
expense categories. These reductions are attributable to the successful
implementation of strategies developed as part of the corporation's efficiency-
improvement programs.

     Total loans of $46.0 billion at December 31, 1994, represented an increase
of approximately $2.3 billion, or 5%, compared to $43.7 billion at December 31,
1993.

RECENT ACCOUNTING DEVELOPMENTS

     The FASB has issued SFAS No. 121, "Accounting for the Impairment of Long-
Lived Assets and for Long-Lived Assets to Be Disposed Of," which the corporation
adopted on January 1, 1996. This statement requires that long-lived assets and
certain identifiable intangibles to be held be reviewed for impairment whenever
management becomes aware of events or changes in circumstances indicating that
the carrying amount of an asset may not be recoverable. An impairment loss based
on the fair value of the asset is recognized if the expected cash flows from the
use and eventual disposition of the asset, on an undiscounted basis and without
interest charges, are less than the carrying amount of the asset. Long-lived
assets and certain identifiable intangibles to be disposed of are required to be
reported at the lower of the carrying amount or fair value less cost to sell,
except for assets being disposed of in connection with the disposal of a segment
of a business, which will continue to be reported at the lower of the carrying
amount or net realizable value. It is management's belief that the adoption of
this statement will not have a material impact on the corporation or its results
of operations.

     In October 1995, the FASB issued SFAS No. 123, "Accounting for Stock-Based
Compensation," which is effective for awards granted in fiscal years beginning
after December 15, 1995. This standard defines a fair value based method of
measuring employee stock options or similar equity instruments. In lieu of
recording the value of such options as compensation expense, companies may
provide pro forma disclosures quantifying the difference between compensation
cost included in net income as prescribed by current accounting standards and
the related cost measured by such fair value based method. The corporation will
provide such disclosure in its financial statements after the effective date of
the standard. However, the statement allows a company to continue to measure
compensation cost for such plans under Accounting Principles Board (APB) Opinion
No. 25, "Accounting for Stock Issued to Employees." Under APB Opinion No. 25, no
compensation cost is recorded if, at the grant date, the exercise price of the
options is equal to the fair market value of the corporation's common stock. The
corporation has elected to continue to follow the accounting under APB No. 25.

<PAGE>

MANAGEMENT'S REPORT ON FINANCIAL STATEMENTS
                                      
     The accompanying consolidated financial statements and related notes of the
corporation were prepared by management in conformity with generally accepted
accounting principles. Management is responsible for the integrity and fair
presentation of these financial statements and related notes.
                                      
     Management has in place an internal accounting control system designed to
safeguard corporate assets from material loss or misuse and to ensure that all
transactions are first properly authorized and then recorded in its records. The
internal control system includes an organizational structure that provides
appropriate delegation of authority and segregation of duties, established
policies and procedures, and comprehensive internal audit and loan review
programs. Management believes that this system provides assurance that the
corporation's assets are adequately safeguarded and that its records, which are
the basis for the preparation of all financial statements, are reliable.
                                      
     The Audit and Risk Management Committees of the Board of Directors consist
solely of directors who are not employees of the corporation or its
subsidiaries. During 1995, the committees met nine times with internal auditors,
loan review management, the independent auditors, and representatives of senior
management to discuss the results of examinations and to review their activities
to ensure that each is properly discharging its responsibilities. The
independent auditors, internal auditors, and loan review management have direct
and unrestricted access to these committees at all times.
                                      
     The corporation's consolidated financial statements have been audited by
KPMG Peat Marwick LLP, independent certified public accountants. Its independent
auditors' report, which is based on an audit made in accordance with generally
accepted auditing standards, expresses an opinion as to the fair presentation of
the consolidated financial statements. In performing its audit, KPMG Peat
Marwick LLP considers the corporation's internal control structure to the extent
it deems necessary in order to issue its opinion on the consolidated financial
statements.


/s/ Terrence Murray                        /s/ Eugene M. McQuade

Terrence Murray                            Eugene M. McQuade
President and                               Executive Vice President and
Chief Executive Officer                    Chief Financial Officer

























<PAGE>



REPORT OF INDEPENDENT AUDITORS

The Board of Directors and Stockholders of Fleet Financial Group, Inc.:

     We have audited the accompanying consolidated balance sheets of Fleet
Financial Group, Inc., 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 Fleet
Financial Group, Inc. at December 31, 1995 and 1994, and the results of its
operations and its 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 Notes 1 and 7 of the notes to consolidated financial
statements, the corporation changed its method of accounting for mortgage
servicing rights to adopt the provisions of the Financial Accounting Standards
Board's Statement No. 122, "Accounting for Mortgage Servicing Rights," as of
April 1, 1995. Also as discussed in Notes 1 and 14, in 1993, the corporation
changed its methods of accounting for investments in debt and equity securities
and accounting for income taxes.

                                               /s/ KPMG Peat Marwick LLP

Boston, Massachusetts
January 17, 1996






















<PAGE>
<TABLE><CAPTION>

CONSOLIDATED STATEMENTS OF INCOME
- -----------------------------------------------------------------------------------------
Year ended December 31
Dollars in millions, except per share amounts          1995           1994           1993
- -----------------------------------------------------------------------------------------
<S>                                                  <C>             <C>           <C>   
Interest and fees on loans and leases                $4,721          $3,694        $3,612
Interest on securities (includes interest from
  tax-exempt securities of $36 million, $33
  million, and $27 million in 1995, 1994, and
  1993, respectively)                                 1,304           1,514         1,428
- -----------------------------------------------------------------------------------------
     Total interest income                            6,025           5,208         5,040
- -----------------------------------------------------------------------------------------
Interest expense:
   Deposits                                           1,726           1,171         1,166
   Short-term borrowings                                801             628           388
   Long-term debt                                       478             362           363
- -----------------------------------------------------------------------------------------
     Total interest expense                           3,005           2,161         1,917
- -----------------------------------------------------------------------------------------
Net interest income                                   3,020           3,047         3,123
- -----------------------------------------------------------------------------------------
Provision for credit losses                             101              65           327
- -----------------------------------------------------------------------------------------
Net interest income after provision for credit
  losses                                              2,919           2,982         2,796
- -----------------------------------------------------------------------------------------
Noninterest income:
   Mortgage banking                                     511             391           445
   Service charges, fees, and commissions               492             438           423
   Investment services revenue                          322             294           291
   Student loan servicing fees                           72              54            51
   Trading revenue                                       39              32            35
   Securities available for sale gains (losses)          32             (1)           295
   Other                                                382             347           343
- -----------------------------------------------------------------------------------------
     Total noninterest income                         1,850           1,555         1,883
- -----------------------------------------------------------------------------------------
Noninterest expense:
   Employee compensation and benefits                 1,448           1,428         1,529
   Occupancy                                            250             265           280
   Equipment                                            209             188           188
   Mortgage servicing rights amortization               190              90           247
   Intangible asset amortization                        105              65            60
   Legal and other professional                         102              95           100
   Marketing                                             93              84            75
   FDIC assessment                                       67             114           128
   OREO expense                                          15              51           163
   Merger and restructuring-related charges             490             185           161
   Loss on assets held for sale or accelerated
     disposition                                        175               -             -
   Other                                                591             580           648
- -----------------------------------------------------------------------------------------
     Total noninterest expense                        3,735           3,145         3,579
- -----------------------------------------------------------------------------------------
Income before income taxes                            1,034           1,392         1,100
Applicable income taxes                                 424             531           330
- -----------------------------------------------------------------------------------------
Income before minority interest and cumulative
  effect of change in method of accounting              610             861           770
Minority interest                                         -            (12)           (6)
Cumulative effect of change in method of accounting       -               -            53
- -----------------------------------------------------------------------------------------
Net income                                            $ 610           $ 849         $ 817
- -----------------------------------------------------------------------------------------
Net income applicable to common shares                $ 416           $ 818         $ 780
- -----------------------------------------------------------------------------------------
Fully diluted weighted average common shares
outstanding                                     265,886,363     264,828,469  257,373,073
Fully diluted earnings per share before cumulative
effect of change in method of accounting              $1.57           $3.09        $2.82
Fully diluted earnings per share                       1.57            3.09         3.03
Dividends declared                                     1.63            1.40        1.025
- -----------------------------------------------------------------------------------------
</TABLE>

See accompanying Notes to Consolidated Financial Statements.





<PAGE>

CONSOLIDATED BALANCE SHEETS
- ---------------------------------------------------------------------------
December 31
Dollars in millions                                      1995          1994
- ---------------------------------------------------------------------------
Assets
Cash, due from banks, and interest-bearing deposits    $4,505        $7,613
Federal funds sold and securities purchased under
  agreements to resell                                     61           957
Securities available for sale at market                18,533        12,250
Securities held to maturity (market value: $782
and $8,452)                                               798         8,891
Loans and leases                                       51,525        46,035
Reserve for credit losses                              (1,321)       (1,496)
- ---------------------------------------------------------------------------
Net loans and leases                                   50,204        44,539
- ---------------------------------------------------------------------------
Mortgages held for resale                               2,005           560
Premises and equipment                                    991           985
Mortgage servicing rights                               1,276           840
Accrued interest receivable                               503           570
Deferred taxes                                            239           506
Excess cost over net assets acquired                      935           317
Other intangibles                                         181           177
Other assets                                            4,201         2,821
- ---------------------------------------------------------------------------
Total assets                                          $84,432       $81,026
- ---------------------------------------------------------------------------
Liabilities
Deposits:
   Demand                                             $12,305       $12,028
   Regular savings, NOW, money market                  22,835        23,870
   Time                                                21,982        19,630
- ---------------------------------------------------------------------------
Total deposits                                         57,122        55,528
- ---------------------------------------------------------------------------
Federal funds purchased and securities sold under
  agreements to repurchase                              7,425         8,923
Other short-term borrowings                             5,144         3,663
Accrued expenses and other liabilities                  1,895         1,510
Long-term debt                                          6,481         5,931
- ---------------------------------------------------------------------------
Total liabilities                                      78,067        75,555
- ---------------------------------------------------------------------------
Stockholders' equity
Preferred stock                                           399           557
Common stock (shares issued: 262,864,257 in 1995
  and 244,140,469 in 1994; shares outstanding:
  262,721,926 in 1995 and 237,590,569 in 1994)              3           244
Common surplus                                          3,149         2,612
Retained earnings                                       2,768         2,719
Net unrealized gain (loss) on securities available
  for sale                                                 52          (411)
Treasury stock, at cost (142,331 shares in 1995
  and 6,549,900 shares in 1994)                            (6)         (250)
- ---------------------------------------------------------------------------
Total stockholders' equity                              6,365         5,471
- ---------------------------------------------------------------------------
Total liabilities and stockholders' equity            $84,432       $81,026
- ---------------------------------------------------------------------------

See accompanying Notes to Consolidated Financial Statements.














<PAGE>
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
<TABLE><CAPTION>
                                                                                                  Net Unrealized
                                                                                                  Gain (Loss)
                                                                  Common                          on Securities
Dollars in millions,                                Preferred    Stock $.01(a)  Common  Retained    Available    Treasury
except per share amounts                                Stock        Par       Surplus  Earnings     For Sale       Stock     Total
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                                      <C>        <C>         <C>       <C>            <C>        <C>     <C>   
Balance at December 31, 1992                             $814       $222        $2,143    $1,602      $-            $(46)    $4,735
Net income                                                  -          -             -       817           -            -       817
Cash dividends declared on common
  stock ($1.025 per share)                                  -          -             -     (140)           -            -     (140)
Cash dividends declared on preferred stock                  -          -             -      (22)           -            -      (22)
Cash dividends declared by pooled
  companies prior to mergers                                -          -             -      (67)           -            -      (67)
Purchase of preferred stock                             (100)          -             -      (26)           -            -     (126)
Redemption of FDIC preferred stock                       (16)          -             -       (2)           -            -      (18)
Common stock issued in connection with:
   Common stock offering, net of
     issuance costs of $10                                  -         15           404         -           -            -       419
   Employee benefit plans and conversion of
     preferred stock                                      (3)          5            70       (4)           -           47       115
Net unrealized gain on securities available for
  sale at December 31, 1993                                 -          -             -         -        238             -       238
Adjustment of valuation account for
  securities at lower of cost or market                     -          -             -        24           -            -        24
Other items, net                                            -          -             8      (15)           -          (3)      (10)
- ------------------------------------------------------------------------------------------------------------------------------------
Balance at December 31, 1993                             $695       $242        $2,625    $2,167       $238       $   (2)    $5,965
- ------------------------------------------------------------------------------------------------------------------------------------
Net income                                                  -          -             -       849           -            -       849

Cash dividends declared on common
  stock ($1.40 per share)                                   -          -             -     (192)           -            -     (192)
Cash dividends declared on preferred stock                  -          -             -      (15)           -            -      (15)
Cash dividends declared by pooled
  companies prior to mergers                                -          -             -     (109)           -            -     (109)
Redemption of adjustable-rate preferred stock           (122)          -             -        -            -            -     (122)
Redemption of FDIC preferred stock                       (16)          -             -       (3)           -            -      (19)
Common stock issued in connection
  with employee benefit plans                               -          4            66       (4)           -            4        70
Adjustment to valuation reserve-
  securities available for sale                             -          -             -         -       (666)            -     (666)
Treasury stock purchased                                    -          -             -         -           -        (252)     (252)
Other items, net                                            -        (2)          (79)        26          17            -      (38)

- ------------------------------------------------------------------------------------------------------------------------------------
Balance at December 31, 1994                             $557       $244        $2,612    $2,719      $(411)       $(250)    $5,471
- ------------------------------------------------------------------------------------------------------------------------------------
Net income                                                  -          -             -       610           -            -       610

Cash dividends declared on common
  stock ($1.63 per share)                                   -          -             -     (274)           -            -     (274)
Cash dividends declared on preferred stock                  -          -             -      (17)           -            -      (17)
Cash dividends declared by pooled
  company prior to merger                                   -          -             -     (102)           -            -     (102)
Issuance of preferred stock                               125          -             -         -           -            -       125
Common stock issued in connection with:
  Acquisition of Northeast Federal Corp.                    -          6           187         -           -            -       193
  Employee benefit plans                                    -          -            53      (26)           -           97       124
Conversion of dual convertible preferred
  stock to common stock                                 (283)          -           427     (156)           -           12         -
Treasury stock purchased                                    -          -             -         -           -        (446)     (446)
Treasury stock issued in connection with
  the acquisition of NBB Bancorp                            -          -          (17)      (21)           -          234       196
Retirement of treasury stock                                -          -         (371)        24           -          347         -
Adjustment to valuation reserve-
  securities available for sale                             -          -             -         -         523            -       523
Conversion of par value to $.01 per share(a)                -      (242)           242         -           -            -         -
Other items, net                                            -        (5)            16        11        (60)            -      (38)
- ------------------------------------------------------------------------------------------------------------------------------------
Balance at December 31, 1995                             $399         $3        $3,149    $2,768         $52         $(6)    $6,365
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

(a)  During 1995 the corporation changed the par value of its common stock from
     $1 per share to $.01 per share.

See accompanying Notes to Consolidated Financial Statements.

<PAGE>
<TABLE><CAPTION>
CONSOLIDATED STATEMENTS OF CASH FLOWS
Year ended December 31
Dollars in millions                                          1995         1994      1993
- ----------------------------------------------------------------------------------------
<S>                                                      <C>          <C>        <C>
Cash flows from operating activities
Net income                                                   $610         $849      $817
Adjustments for noncash items:
  Depreciation and amortization of premises and equipment     165          161       147
  Amortization of mortgage servicing rights
    and other intangible assets                               295          155       307
  Provision for credit losses                                 101           65       327
  Deferred income tax expense (benefit)                        73          130     (129)
  Cumulative effect of change in method of accounting           -            -      (53)
  Securities (gains) losses                                  (32)            1     (295)
  Merger and restructuring-related charges                    425          185       161
  Loss on assets held for sale or accelerated disposition     175            -         -
Originations and purchases of mortgages held for resale  (13,349)     (11,549)  (22,556)
Proceeds from sales of mortgages held for resale           11,997       14,326    22,025
(Increase) decrease in accrued receivables, net               118         (98)     (183)
(Decrease) increase in accrued liabilities, net             (250)        (530)       175
Other, net                                                    290            4       120

- ----------------------------------------------------------------------------------------
   Net cash flow provided by operating activities             618        3,699       863
- ----------------------------------------------------------------------------------------
Cash flows from investing activities
Purchases of securities available for sale               (23,307)     (24,116)  (14,542)
Proceeds from sales of securities available for sale       10,836       26,859    11,887
Proceeds from maturities of securities available for
  sale                                                     15,473        1,027     1,628
Purchases of securities held to maturity                    (746)      (2,983)   (6,905)
Proceeds from maturities of securities held to maturity     3,462        2,272     2,522
Proceeds from sales of securities held to maturity              -            -     1,561
Net cash and cash equivalents paid for businesses
  acquired                                                (2,816)         (56)         -
Loans made to customers, nonbanking subsidiaries          (1,430)      (1,109)   (3,413)
Principal collected on loans made to customers,
  nonbanking subsidiaries                                     905        1,097     3,386
Loans purchased from third parties (including FDIC)         (396)        (817)     (607)
Proceeds from sales of loans                                  205          135       904
Net increase in loans and leases, banking subsidiaries    (2,255)      (1,958)   (1,021)
Putable loans transferred to the FDIC                           -           76       274
Proceeds from sales of OREO                                    99          134       245
Acquisition of minority interest in subsidiary              (158)            -         -
Purchases of premises and equipment                         (136)        (266)     (259)
Purchases of mortgage servicing rights                      (331)        (377)     (266)
- ----------------------------------------------------------------------------------------
   Net cash flow used in investing activities               (595)         (82)   (4,606)
- ----------------------------------------------------------------------------------------
Cash flows from financing activities
Net increase (decrease) in deposits                       (3,206)        5,077   (2,902)
Net increase (decrease) in short-term borrowings            (801)      (4,025)     4,931
Proceeds from issuance of long-term debt                    3,290        1,385     1,422
Repayments of long-term debt                              (2,740)        (700)   (1,214)
Proceeds from issuance of common stock                        124           70       523
Proceeds from issuance of preferred stock                     125            -         -
Redemption and repurchase of common and preferred stock     (446)        (393)     (289)
Cash dividends paid                                         (373)        (299)     (194)
- ----------------------------------------------------------------------------------------
Net cash flow provided by (used in) financing
  activities                                              (4,027)        1,115     2,277
- ----------------------------------------------------------------------------------------
Net increase (decrease) in cash and cash equivalents      (4,004)        4,732   (1,466)
- ----------------------------------------------------------------------------------------
Cash and cash equivalents at beginning of year              8,570        3,838     5,304
- ----------------------------------------------------------------------------------------
Cash and cash equivalents at end of year                   $4,566       $8,570    $3,838
- ----------------------------------------------------------------------------------------
</TABLE>

See accompanying Notes to Consolidated Financial Statements.




<PAGE>
NOTE 1.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

The accounting and reporting policies of Fleet Financial Group (Fleet or the
corporation) conform to generally accepted accounting principles and prevailing
practices within the banking industry. The corporation is a diversified
financial services company headquartered in Boston, Massachusetts. The
corporation is organized along four functional lines of business which include:
financial services and national consumer, consumer and investment services,
commercial financial services, and treasury/asset collection/equity capital. The
preparation of financial statements requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates. Certain
prior year amounts have been reclassified to conform to current year
classifications.

     Fleet-Shawmut Merger. On November 30, 1995, Shawmut National Corporation
(Shawmut) merged with and into Fleet (the Merger). The Merger was accounted for
as a pooling of interests and, accordingly, the financial information for all
prior periods presented has been restated to present the combined financial
condition and results of operations of both companies as if the Merger had been
in effect for all periods presented. Additional information pertaining to the
Merger is included in Note 2, Mergers and Acquisitions.

     The following is a summary of the significant accounting policies:

     Basis of Presentation. The consolidated financial statements of Fleet
include the accounts of the corporation and its subsidiaries. All material
intercompany transactions and balances have been eliminated.

     The consolidated financial statements of the corporation have been prepared
to give retroactive effect to the Merger.

     For purposes of the Consolidated Statements of Cash Flows, the corporation
defines cash and cash equivalents to include cash, due from banks, interest-
bearing deposits, federal funds sold, and securities purchased under agreements
to resell.

     Securities. Securities are classified at the time of purchase, based on
management's intention, as securities held to maturity, securities available for
sale, or trading account securities.

     Effective December 31, 1993, the corporation adopted Financial Accounting
Standards Board (FASB) Statement of Financial Accounting Standards (SFAS) No.
115, "Accounting for Certain Investments in Debt and Equity Securities." SFAS
No. 115 requires that securities available for sale be reported at fair value,
with any net after-tax unrealized gains (losses) reflected as a separate
component of stockholders' equity. Previously, debt securities that were held
for indefinite periods of time were recorded at the lower of amortized cost or
fair value with any net unrealized losses included in earnings; equity
securities were stated at the lower of aggregate cost or fair value with net
unrealized losses reported as a reduction of retained earnings. Securities held
to maturity are those that management has the positive intent and ability to
hold to maturity and are carried at amortized cost.

     Securities available for sale, which include marketable equity securities,
are those that management intends to hold for an indefinite period of time,
including securities used as part of the asset/liability management strategy,
and that may be sold in response to changes in interest rates, prepayment risk,
liquidity needs, the desire to increase capital, or other similar factors.

     Unrealized losses on an individual security deemed to be other than
temporary are recognized as a realized loss in the accounting period in which
such determination is made. The specific identification method is used to
determine gains and losses on sales of securities.

     Trading account securities include securities, principally debt securities,
that are purchased and held primarily for the purpose of selling them in the
near term and are stated at fair value, as determined by quoted market prices.
Gains and losses realized on the sale of trading account securities and
adjustments to fair value are included in trading revenue.

     Loans and Leases. Loans are stated at the principal amounts outstanding,
net of unearned income. Loans and leases are placed on nonaccrual status as a
result of past-due status or a judgment by management that, although payments
are current, such action is prudent. Except in the case of most consumer and
residential real estate loans, loans and leases on which payments are past due
90 days or more are placed on nonaccrual status, unless they are well-secured
and in the process of normal collection or renewal. Consumer loans, including
residential real estate, are placed on nonaccrual status at 120 days past due
and generally charged off at 180 days past due. When a loan is placed on
nonaccrual status, all interest previously accrued in the current year, but not
collected, is reversed against interest income. Any interest accrued in prior
years is charged against the reserve for credit losses. Assets can be returned
to accrual status when they become current as to principal and interest or
demonstrate a period of performance under the contractual terms, and, in
management's opinion, are fully collectable.

     Foreclosed Property and Repossessed Equipment. Property and equipment
acquired through foreclosure (other real estate owned or OREO) are stated at the
lower of cost or fair value less estimated selling costs. Credit losses arising
at the time of


<PAGE>
foreclosure are charged against the reserve for credit losses. Any additional
writedowns to the carrying value of these assets that may be required are
charged to expense and recorded in a valuation reserve that is maintained on
an asset-by-asset basis.

     Reserve for Credit Losses. The corporation continually evaluates its
reserve for credit losses by performing detailed reviews of certain individual
loans and leases in view of the historical net charge-off experience of the
portfolio, evaluations of current and anticipated economic conditions, and other
pertinent factors. Based on these analyses, the reserve for credit losses is
maintained at levels considered adequate by management to provide for loan and
lease losses inherent in these portfolios.

     Loans and leases, or portions thereof, deemed uncollectable are charged off
against the reserve, while recoveries of amounts previously charged off are
credited to the reserve. Amounts are charged off once the probability of loss
has been established, giving consideration to such factors as the customer's
financial condition, underlying collateral and guarantees, and general and
industry economic conditions.

     Effective January 1, 1995, the corporation adopted SFAS No. 114,
"Accounting by Creditors for Impairment of a Loan," as amended by SFAS No. 118.
Under this standard, commercial and commercial real estate loans are considered
impaired when it is probable that the corporation will not collect all amounts
due in accordance with the contractual terms of the loan. Except for certain
restructured loans, impaired loans are loans that are on nonaccrual status.
Loans that are returned to accrual status are no longer considered to be
impaired. Certain loans are exempt from the provisions of SFAS No. 114,
including large groups of smaller-balance homogenous loans that are collectively
evaluated for impairment, such as consumer and residential mortgage loans.

     The 1995 reserve for credit losses related to loans that are identified as
impaired includes impairment reserves, which are based on discounted cash flows
using the loan's effective interest rate, or the fair value of the collateral
for collateral-dependent loans, or the observable market price of the impaired
loan. Loans which were restructured prior to the adoption of SFAS No. 114, and
which are performing in accordance with the renegotiated terms, are not required
to be reported as impaired. Loans restructured subsequent to the adoption of
SFAS No. 114 are required to be reported as impaired in the year of
restructuring. Thereafter, such loans can be removed from the impaired loan
disclosure if the loans were paying a market rate of interest at the time of
restructuring and are performing in accordance with their renegotiated terms. In
accordance with SFAS No. 114, a loan is classified as an insubstance foreclosure
when the corporation has taken possession of the collateral, regardless of
whether formal foreclosure proceedings take place. Upon adoption of SFAS No.
114, the corporation did not change its method of recognizing interest income on
impaired loans. Cash receipts are generally applied to reduce the unpaid
principal balance.

     Mortgages Held for Resale. Mortgages held for resale are recorded at the
lower of aggregate cost or market value. Market value is determined by
outstanding commitments from investors or by current investor yield
requirements.
Mortgage Servicing Rights (MSRs). During 1995, the FASB issued SFAS No. 122
"Accounting for Mortgage Servicing Rights." SFAS No. 122 requires that an entity
recognize, as separate assets, rights to service mortgage loans for others
irrespective of how those servicing rights are acquired, whether purchased or
originated, by allocating the total cost of the loans between the loan and the
servicing rights thereto based on their relative fair values. The corporation
adopted SFAS No. 122 as of April 1, 1995, with application to transactions in
which the corporation acquires MSRs through either purchase or origination of
mortgage loans and sells those loans with servicing rights retained, and to
impairment evaluations of all capitalized MSRs.

     SFAS No. 122 requires that capitalized mortgage servicing rights be
assessed for impairment based upon the fair value of those rights. Fair values
are estimated considering market prices for similar MSRs and on the discounted
anticipated future net cash flows considering market consensus loan prepayment
predictions, historical prepayment rates, interest rates, and other economic
factors. For purposes of impairment evaluation and measurement, the corporation
stratifies the MSRs based on predominant risk characteristics of the underlying
loans, including loan type, amortization type (fixed or adjustable), and note
rate. To the extent that the carrying value of MSRs exceeds fair value by
individual stratum, a valuation allowance is established. The allowance may be
adjusted in the future as the value of MSRs increase or decrease. The cost of
MSRs is amortized over the estimated period of net servicing revenues.

     Prior to adoption of SFAS No. 122, the corporation capitalized as MSRs only
acquisition costs of bulk servicing purchases and servicing rights acquired
through the purchase of mortgage loans negotiated by others, net of aggregate
gains from the sale of the purchased loans. Prior to SFAS No. 122, if recorded
balances for any disaggregated MSR categories exceeded the undiscounted
anticipated future net cash flows, a current impairment adjustment equal to the
difference between the carrying value and the undiscounted anticipated future
net cash flows was recorded.

     Excess Cost over Net Assets Acquired. The excess cost over net assets
acquired (goodwill) is amortized on a straight-line basis over periods of up to
40 years. Goodwill relating to


<PAGE>
banking subsidiaries acquired subsequent to 1981 is amortized over periods
ranging up to 25 years. On a periodic basis, the corporation reviews goodwill
for events or changes in circumstances that may indicate that the carrying
amount of goodwill may not be recoverable.

     Other Intangible Assets. The excess of the purchase price over the fair
value of the tangible net assets of certain acquisitions has been allocated to
core deposits (core deposit intangibles) based on valuations, and is amortized
on a straight-line basis over the estimated period of benefit, not to exceed ten
years. On a periodic basis, the corporation reviews its intangible assets for
events or changes in circumstances that may indicate that the carrying amount of
the assets may not be recoverable.

     Trading Instruments. Financial instruments (principally foreign exchange
and interest-rate instruments) used for trading purposes are stated at market
value. Realized and unrealized gains and losses are recognized in trading
revenue. Interest revenue arising from trading instruments is included in the
income statement as part of interest income.

     Income Taxes. The corporation changed its method of accounting for income
taxes from the deferred method to the liability method, in accordance with SFAS
No. 109, "Accounting for Income Taxes," effective January 1, 1993. This
statement requires deferred tax assets and liabilities to be recognized for the
future tax consequences attributable to differences between the financial
statement carrying amounts of 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. The effect on deferred tax
assets and liabilities of a change in tax rates is recognized in income in the
period the change is enacted.

     Interest-Rate Risk-Management Activities. The corporation enters into
certain interest-rate instruments, including interest-rate swap, cap and floor
agreements, and futures contracts to manage exposure to interest-rate risk. For
those interest-rate instruments that alter the repricing characteristics of
assets or liabilities, the net differential to be paid or received on the
instruments is treated as an adjustment to the yield on the underlying assets or
liabilities (the accrual method). For those interest-rate instruments entered
into in connection with the securities available for sale portfolio that
synthetically alter the interest-rate characteristics of the securities, the net
differential to be paid or received on the instruments is recorded on the
accrual method and the instruments are reported at fair value with unrealized
gains and losses reflected as a separate component of stockholders' equity
consistent with the reporting of unrealized gains and losses on those
securities.

     To qualify for accrual accounting, the interest-rate instrument must be
designated to specific assets or liabilities or pools of assets or liabilities,
and must be effective at altering the interest-rate characteristics of the
related assets or liabilities. To be effective, there must be correlation
between the interest-rate index on the underlying asset or liability and the
variable rate paid on the instrument. The corporation measures initial and
ongoing correlation by statistical analysis of the relative movements of the
interest-rate indices over time. If correlation were to cease, the interest-rate
instrument would be accounted for as a trading instrument.

     Fleet has entered into certain swaps with imbedded written options which,
under certain interest-rate scenarios, can cause the duration of the swaps to
extend. If the maximum duration of these swaps is within a range of acceptable
duration in accordance with asset/liability management parameters, Fleet applies
the same policies as are applied to swaps without imbedded written options.

     If an interest-rate instrument is terminated, the gain or loss is deferred
and amortized over the shorter of the remaining contract life or the maturity of
the designated assets or liabilities. If the designated asset or liability is
sold or settled or its balance falls below the notional amount of the
instrument, accrual accounting is discontinued to the extent that the notional
amount exceeds the balance, and accounting for trading instruments is applied.

     Gains and losses on futures contracts and other interest-rate instruments
used to protect the value of assets and liabilities are included in income
unless the futures contract qualified for hedge accounting. To qualify for hedge
accounting, futures contracts must be designated as hedges of specific assets or
liabilities and must reduce the corporation's exposure to interest-rate risk. In
addition, at the inception of the hedge and throughout the hedge period, there
must be high correlation between the futures contracts and the related hedged
assets or liabilities. Gains and losses on futures contracts accounted for as
hedges are deferred and amortized over the expected remaining lives of the
related hedged assets or liabilities as an adjustment of interest income or
interest expense.

     Earnings Per Share. Earnings per share is computed by dividing earnings
(after deducting dividends and premiums paid on preferred stock) by the weighted
average number of common shares and common stock equivalents outstanding during
the period, assuming the conversion of the convertible preferred stock. Common
stock equivalents include stock options and rights and the dual convertible
preferred (DCP) stock.


<PAGE>
NOTE 2.
MERGERS AND ACQUISITIONS

     As previously disclosed, the merger of Shawmut with and into Fleet was
completed on November 30, 1995, and was accounted for as a pooling of interests.
Under the terms of the Merger, approximately 105 million Fleet common shares
were exchanged for all of the outstanding common shares of Shawmut at an
exchange ratio of 0.8922 shares of Fleet for each share of Shawmut. The
outstanding preferred stock of Shawmut was exchanged for comparable issues of
Fleet preferred stock. The financial information for all prior periods presented
has been restated to present the combined financial condition and results of
operations of both companies as if the Merger had been in effect for all periods
presented.
     In connection with the Merger, the corporation has signed definitive
agreements to divest 64 branches to comply with anti-trust concerns. The sales,
which are expected to be completed during the first half of 1996, will consist
of approximately $2.6 billion in deposits and $1.9 billion in loans, including
$1.1 billion in residential mortgages.

     On January 27, 1995, the corporation completed its acquisition of NBB
Bancorp (NBB). The corporation issued approximately 6.2 million treasury shares
with an aggregate carrying value of approximately $200 million as well as
approximately $230 million in cash. In addition, Fleet issued 2.5 million
warrants to purchase Fleet common stock to NBB stockholders with an exercise
price of $43.875 per share and a term of six years. The warrants are exercisable
for a five-year period beginning one year after the date of the acquisition. The
transaction was accounted for under the purchase method of accounting. Goodwill
is being amortized on a straight-line basis over 15 years.

     On January 31, 1995, the corporation completed its purchase of
substantially all the assets of the Business Finance Division of Barclays
Business Credit, Inc. (Barclays), now known as Fleet Capital, for approximately
$2.6 billion in cash. The transaction was accounted for under the purchase
method of accounting. Goodwill is being amortized on a straight-line basis over
25 years.

     The corporation also completed its tender offer to purchase the
approximately 19% publicly held shares of Fleet Mortgage Group (FMG) common
stock for $20.00 in cash per share on February 28, 1995. Goodwill is being
amortized on a straight-line basis over 15 years.

     On March 3, 1995, the corporation purchased Plaza Home Mortgage Corporation
(Plaza) which operates a mortgage banking franchise, principally in California,
for approximately $88 million in cash. Goodwill is being amortized on a
straight-line basis over 15 years. This acquisition added approximately $9.2
billion in mortgage servicing and expanded the corporation's mortgage banking
franchise by 40 additional offices.

     On June 9, 1995, the corporation completed its acquisition of Northeast
Federal Corp. (Northeast) with assets of $3.3 billion. The corporation issued
approximately 5.8 million common shares with a fair value of approximately $193
million. This acquisition was accounted for under the purchase method of
accounting. Goodwill is being amortized on a straight-line basis over 15 years.

     The information below presents, on a pro forma basis, certain historical
financial information for the corporation, adjusted for each of the NBB, Plaza,
FMG, Northeast, and Barclays transactions that occurred in 1995 as if such
transactions had been consummated on January 1, 1995 and 1994, respectively:

Pro Forma Results
- -----------------------------------------------------------------------
Dollars in millions except per share data
- -----------------------------------------------------------------------
Fleet, NBB, Plaza, FMG, Northeast, and Barclays          1995      1994
- -----------------------------------------------------------------------
Net interest income                                    $3,054    $3,242
Net income available to common stockholders               404       786
Net income per common share                              1.52      2.95
- -----------------------------------------------------------------------
Corporation As Reported
Net interest income                                    $3,020    $3,047
Net income available to common stockholders               416       818
Net income per common share                              1.57      3.09
- -----------------------------------------------------------------------

     On December 19, 1995, Fleet signed a definitive agreement to purchase
NatWest Bank, N.A. (NatWest) for $2.7 billion in cash and up to an additional
$560 million in accordance with an earnout provision. The earnout provision
calls for an annual payment based upon the level of earnings from the NatWest
franchise with a cap of $560 million over an eight-year period. Following the
NatWest merger, Fleet expects to have approximately $90 billion in assets,
reflecting an expected reduction of Fleet's and NatWest's assets. In connection
with the NatWest merger, Fleet intends to substantially restructure its balance
sheet to replace lower-yielding assets, primarily securities, with higher
earning assets acquired from NatWest and to replace higher-cost purchased
funding with lower cost deposits acquired from NatWest. The acquisition of
NatWest will add approximately 300 branches in New York and New Jersey and is
expected to close in the second quarter of 1996, subject to regulatory approval.

<PAGE>
     The corporation completed several mergers of banking organizations during
1994. The mergers in the following table were accounted for as poolings of
interests. The mergers of these organizations are reflected in the consolidated
financial statements as though they had been combined with the corporation as of
the beginning of the earliest period presented.
1994 Acquisitions

                                                         Added at    Common
                                        Completion    Acquisition    Shares
Dollars and shares in millions                Date        on Date    Issued
- ---------------------------------------------------------------------------
Peoples Bancorp of Worcester, Inc.      May 23, 1994          871       7.4
New Dartmouth Bank                      June 6, 1994        1,724       5.7
Gateway Financial Corporation           June 27, 1994       1,259       6.6
Sterling Bancshares Corp.               August 15, 1994     1,000       3.6
- ---------------------------------------------------------------------------

     During 1994, the corporation acquired two smaller banks with combined total
assets of $332 million, which were accounted for under the purchase method of
accounting. In addition, ten branches with deposits of $427 million, deposits
held by the Resolution Trust Corporation totaling $25 million and the processing
services division of a bankruptcy claims processing company were acquired.


NOTE 3.
SECURITIES
<TABLE><CAPTION>

                                                          1995                                    1994
                                        ---------------------------------------   -----------------------------------------
                                                    Gross      Gross                            Gross       Gross            
December 31                           Amortized  Unrealized  Unrealized  Market   Amortized  Unrealized  Unrealized  Market
Dollars in millions                      Cost       Gains      Losses     Value     Cost        Gains      Losses     Value
- ---------------------------------------------------------------------------------------------------------------------------
<S>                                   <C>          <C>        <C>     <C>         <C>          <C>       <C>         <C>
Securities available for sale:
U.S. Treasury and government agencies    $7,891        $12       $14    $7,889     $3,851          $-      $184      $3,667
Mortgage-backed securities                8,457         38        25     8,470      8,352           5       459       7,898
Other debt securities                     1,621         47         6     1,662        180           -         1         179
- ---------------------------------------------------------------------------------------------------------------------------
Total debt securities                    17,969         97        45    18,021     12,383           5       644      11,744
- ---------------------------------------------------------------------------------------------------------------------------
Marketable equity securities                359         37         3       393        360           6        10         356
Other securities                            119          -         -       119        150           -         -         150
- ---------------------------------------------------------------------------------------------------------------------------
Total securities available for sal      $18,447       $134       $48   $18,533    $12,893         $11      $654     $12,250
- ---------------------------------------------------------------------------------------------------------------------------
Securities held to maturity:
U.S. Treasury and government agencie         $7         $-        $-        $7     $1,980          $-      $116      $1,864
State and municipal                         687          9         1       695        843           5         6         842
Mortgage-backed securities                    -          -         -         -      4,158           1       235       3,924
Other debt securities                       104          -        24        80      1,910           1        89       1,822
- ---------------------------------------------------------------------------------------------------------------------------
Total securities held to maturity          $798         $9       $25      $782     $8,891          $7      $446      $8,452
- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>

     The securities available for sale portfolio had net unrealized gains
(losses) of $86 million and $(643) million at December 31, 1995 and 1994,
respectively. Accordingly, stockholders' equity has been increased (reduced) by
a valuation reserve of $52 million and $(411) million at December 31, 1995 and
1994, respectively, which represents the after-tax effect of the unrealized
gains (losses). During the fourth quarter of 1995, the corporation reclassified
substantially all of its securities held to maturity to securities available for
sale as the FASB permitted a one-time opportunity for institutions to reassess
the appropriateness of the designations of all securities.

     At December 31, 1995, securities available for sale and securities held to
maturity with carrying values of $6.7 billion and $542 million, respectively,
were pledged to secure public deposits, securities sold under agreements to
repurchase, and for other purposes, compared to $2.6 billion and $5.3 billion,
respectively, at December 31, 1994.

     Proceeds from sales of debt securities during 1995, 1994, and 1993 were $11
billion, $24 billion, and $11 billion, respectively. Gross gains of $49 million
and gross losses of $48 million were realized on those sales in 1995, gross
gains of $24 million and gross losses of $51 million were realized on those
sales in 1994, and gross gains of $252 million and gross losses of $3 million
were realized on those sales in 1993. Net realized


<PAGE>
gains on sales of marketable equity securities were $31 million, $14 million,
and $45 million in 1995, 1994, and 1993, respectively.

     The amortized cost and estimated market value of debt securities held to
maturity and securities available for sale by contractual maturity are shown in
the following table. Actual maturities will differ from contractual maturities
because borrowers may have the right to call or prepay obligations with or
without call or prepayment penalties.

Maturities of Debt Securities Available for Sale
<TABLE><CAPTION>
- -----------------------------------------------------------------------------------------
December 31, 1995                          Within       1 to 5 5 to 10  After 10
Dollars in millions                        1 Year        Years   Years     Years    Total
- -----------------------------------------------------------------------------------------
<S>                                       <C>         <C>        <C>      <C>     <C> 
Amortized cost:
U.S. Treasury and government agencies      $6,576       $1,315      $-        $-   $7,891
Mortgage-backed securities                      -        2,572     337     5,548    8,457
Other debt securities                          26          896      66       633    1,621
- -----------------------------------------------------------------------------------------
Total debt securities                      $6,602       $4,783    $403    $6,181  $17,969
- -----------------------------------------------------------------------------------------
Percent of total debt securities             36.8%        26.6%    2.2%    34.4%   100.0%
Weighted average yield(a)                    5.56         5.82    5.99      6.6     5.99
- -----------------------------------------------------------------------------------------
Market value                               $6,595       $4,796    $408    $6,222  $18,021
- -----------------------------------------------------------------------------------------
</TABLE>

(a)  A tax-equivalent adjustment has been included in the calculations of the
     yields to reflect this income as if it had been fully taxable. The tax-
     equivalent adjustment is based upon the applicable federal and state income
     tax rates.

<TABLE><CAPTION>
- ------------------------------------------------------------------------------------------
Maturities of Debt Securities Held to Maturity
December 31, 1995                          Within       1 to 5 5 to 10  After 10
Dollars in millions                        1 Year        Years   Years     Years     Total
- ------------------------------------------------------------------------------------------
<S>                                         <C>         <C>       <C>      <C>      <C> 
Amortized cost:
U.S. Treasury and government agencies          $7           $-      $-        $-       $7
State and municipal                           462          184      27        14      687
Other debt securities                           3           16       3        82      104
- ------------------------------------------------------------------------------------------
Total debt securities                        $472         $200     $30       $96     $798
- ------------------------------------------------------------------------------------------
Percent of total debt securities             59.2%        25.0%    3.8%     12.0%  100.0%
Weighted average yield(a)                    6.70         7.78    9.83      9.08    7.35
- ------------------------------------------------------------------------------------------
Market value                                 $465         $204     $33       $80     $782
- ------------------------------------------------------------------------------------------
</TABLE>
    

(a)  A tax-equivalent adjustment has been included in the calculations of the
     yields to reflect this income as if it had been fully taxable. The tax-
     equivalent adjustment is based upon the applicable federal and state income
     tax rates.

<TABLE><CAPTION>

NOTE 4.
LOANS AND LEASES
- ------------------------------------------------------------------------------------------------------
December 31
Dollars in millions                               1995          1994        1993     1992        1991
- ------------------------------------------------------------------------------------------------------
<S>                                            <C>           <C>         <C>      <C>         <C>  
Loans:
Commercial and industrial                      $23,251       $19,675     $19,031  $18,818     $17,310
Residential real estate                         11,475         8,529       7,378    7,444       7,063
Consumer                                         9,556        10,893      10,229    9,415       9,558
Commercial real estate:
   Construction                                    606           666         637    1,436       1,890
   Interim/permanent                             4,414         4,789       5,279    5,480       6,315
- ------------------------------------------------------------------------------------------------------
Loans, net of unearned income                   49,302        44,552      42,554   42,593      42,136
- ------------------------------------------------------------------------------------------------------
Lease financing:
Lease receivables                                2,267         1,765       1,291    1,194       1,698
Estimated residual value                           520           212         165      172         190
Unearned income                                  (564)         (494)       (297)    (237)       (324)
- ------------------------------------------------------------------------------------------------------
Lease financing, net of unearned income(a)       2,223         1,483       1,159    1,129       1,564
- ------------------------------------------------------------------------------------------------------
Total loans and leases, net of unearned income $51,525       $46,035     $43,713  $43,722     $43,700

</TABLE>
     
(a)  The corporation's leases consist principally of full-payout, direct
     financing leases. For federal income tax purposes, the corporation has the
     tax benefit of depreciation on the entire leased unit and interest on the
     long-term debt. Deferred taxes arising from leveraged leases totaled $182
     million in 1995 and $60 million in 1994. Future minimum lease payments to
     be received are $469 million in 1996; $341 million, 1997; $325 million,
     1998; $222 million, 1999; $242 million, 2000; $668 million, 2001 and
     thereafter.


<PAGE>
     At December 31, 1995, the corporation reclassified certain loans totalling
$1,631 million ($1,477 million of consumer, $79 million of commercial real
estate, $46 million of commercial and industrial, and $29 million of
residential) to assets held for sale or accelerated disposition. Such loans are
included in other assets and were adjusted to the lower of cost or estimated
market value.

     Total loans and leases at December 31, 1995 include $28 million of loans
subject to loss-sharing arrangements with the Federal Deposit Insurance Corp.
(FDIC), whereby the FDIC generally reimburses Fleet for 80% of net charge-offs
for periods ranging from three to five years from the date of acquisition.

     Concentrations of Credit Risk. Although the corporation is engaged in
business nationwide, the lending done by the banking subsidiaries is primarily
concentrated in the northeastern region.


NOTE 5.
RESERVES FOR LOSSES

Reserve for Credit Loss Activity
- --------------------------------------------------------------------------
Year ended December 31
Dollars in millions                             1995        1994      1993
- --------------------------------------------------------------------------
Balance at beginning of year                  $1,496      $1,669    $1,937
Provision charged to income                      101          65       327
Loans and leases charged off                   (418)       (377)     (729)
Recoveries of loans and leases charged off       116         138       144
Acquisitions/other                                26           1      (10)
- --------------------------------------------------------------------------
Balance at end of year                        $1,321      $1,496    $1,669
- --------------------------------------------------------------------------

     Acquisitions/other includes reserves acquired as a result of acquisitions,
offset in part by reserve transfers to the FDIC and reserves related to assets
held for sale or accelerated disposition.

Reserve for OREO Activity
- --------------------------------------------------------------------------
Year ended December 31
Dollars in millions                             1995        1994      1993
- --------------------------------------------------------------------------
Balance at beginning of year                     $50         $45      $ 51
Provision                                       (15)          31       124
Dispositions, net                               (12)        (26)     (130)
- --------------------------------------------------------------------------
Balance at end of year                           $23         $50      $ 45
- --------------------------------------------------------------------------

NOTE 6.
NONPERFORMING ASSETS
<TABLE><CAPTION>
- -----------------------------------------------------------------------------------------------
Year Ended December 31
Dollars in millions                             1995        1994      1993       1992      1991
- -----------------------------------------------------------------------------------------------
<S>                                             <C>         <C>       <C>        <C>      <C>
Nonperforming loans and leases:
   Current or less than 90 days past due        $157        $186      $254       $622      $575
   Noncurrent                                    283         480       584        885     1,654
OREO                                              59          95       200        507       941
- -----------------------------------------------------------------------------------------------
Total NPAs                                      $499        $761    $1,038     $2,014    $3,170
- -----------------------------------------------------------------------------------------------
NPAs as a percent of
  outstanding loans,
  leases, and OREO                              0.97%       1.65%     2.35%      4.53%    7.05%
- -----------------------------------------------------------------------------------------------
Accruing loans and leases
  contractually past due
  90 days or more                               $198        $139      $120       $163      $267
- -----------------------------------------------------------------------------------------------
Assets held for sale or
  accelerated disposition                       $317           -         -          -         -
- -----------------------------------------------------------------------------------------------
</TABLE>

     At December 31, 1995, the recorded investment in impaired loans was $295
million, substantially all of which were on nonaccrual status. Included in this
amount is $207 million of impaired loans for which the related impairment
reserve is $54 million, and $88 million of impaired loans that, due primarily to
charge-offs, do not have an impairment reserve. The average recorded investment
in impaired loans during the year was $428 million. The amount of interest
income recognized on impaired loans during the year ended December 31, 1995 was
immaterial. The reserve for credit losses contains additional amounts for
impaired loans as deemed necessary to maintain reserves at levels considered
adequate by management.

     The corporation has no material outstanding commitments to lend additional
funds to customers whose loans have been placed on nonperforming status or the
terms of which have been modified.

     The gross interest income that would have been recorded if the
nonperforming loans and leases 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) was $59 million, $66 million, and
$106 million in 1995, 1994, and 1993, respectively. The actual amount of
interest income on those loans included in net income for the period was $26
million, $19 million, and $27 million in 1995, 1994, and 1993, respectively.


<PAGE>
NOTE 7.

MORTGAGE SERVICING RIGHTS
The corporation's MSRs activity for the years ended
December 31, 1995, 1994, and 1993 is as follows:

Mortgage Servicing Rights
- --------------------------------------------------------------------------
Year ended December 31
Dollars in millions                             1995        1994      1993
- --------------------------------------------------------------------------
Balance at beginning of year                    $840        $579      $563
Additions:
   Originated                                     50           -         -
   Acquired                                      628         377       266
Servicing sales                                 (52)        (26)       (3)
Amortization                                   (142)        (90)     (247)
Impairment reserve                              (48)           -         -
- --------------------------------------------------------------------------
Balance at end of year                        $1,276        $840      $579
- --------------------------------------------------------------------------

     During 1995, the corporation recorded impairment charges of $59 million and
credits relating to the impairment reserve of $11 million; therefore, at
December 31, 1995, the corporation's impairment reserve balance pertaining to
MSRs was $48 million. At December 31, 1995, the aggregate fair value of the
corporation's capitalized MSRs was approximately $1.5 billion.

     The incremental impact of capitalizing originated mortgage servicing rights
in accordance with SFAS No. 122 resulted in an increase of $50 million in
mortgage production revenues for the year ended December 31, 1995.

NOTE 8.
MERGER- AND RESTRUCTURING-RELATED CHARGES

     Merger-related charges of $490 million were recorded in 1995 in connection
with the Merger. The merger-related charges are direct incremental costs
associated with the Merger and are presented in the table below:

Components of Merger-Related Charges
- ----------------------------------------------------
Dollars in millions                             1995
- ----------------------------------------------------
Personnel                                       $270
Facilities                                       115
Data processing                                   60
Other merger expenses                             45
- ----------------------------------------------------
Total                                           $490
- ----------------------------------------------------

     Personnel relates primarily to the costs of employee severance, the costs
related to the termination of certain employee benefit plans, and employee
assistance for separated employees. Facilities charges, which are the result of
the consolidation of branch offices as well as back-office operations, consist
of lease-termination costs, writedowns of owned properties, and other
facilities-related costs. Data processing costs consist primarily of the write-
off of duplicate or incompatible systems hardware and software. Other merger
expenses consist primarily of transaction costs, such as professional and other
fees.

     All funding for cash expenditures relating to the merger-related charge
have been, and are anticipated to be, paid from the operating activities of the
corporation. The corporation's liquidity has not been, nor is it anticipated to
be, significantly affected by these cash outlays. As a result of the merger, the
corporation expects to incur approximately $35 million of incremental costs that
are supportive of future business operations, which will be expensed as incurred
and not charged against the merger accrual.

     The following table presents a summary of activity with respect to merger
accrual:

Merger Accrual
- ----------------------------------------------------
Year ended December 31, 1995
Dollars in millions
- ----------------------------------------------------
Balance at beginning of year                   $   -
Provision charged against income                 490
Cash outlays                                    (65)
Noncash writedowns                              (90)
- ----------------------------------------------------
Balance at end of year                         $ 335
- ----------------------------------------------------

     Merger-related charges of $101 million were also recorded in 1994 to
reflect the integration of several other acquisitions. The merger-related
charges include: $19 million for personnel charges; $39 million for the closure
of branches and facilities and lease-termination costs; $11 million of
transaction-related costs; and $32 million of other costs representing the sale
of certain assets as well as other merger-related costs. Substantially all of
these costs have been paid as of December 31, 1995.

     The corporation recorded restructuring charges of $84 million and $161
million in connection with efficiency improvement programs during 1994 and 1993,
respectively. These programs, which commenced in 1993 and continued into 1995,
were intended to enhance the corporation's competitive position through a
comprehensive review of all its banking, mortgage banking, and consumer finance
activities
<PAGE>
and operations. The charges included only identified direct and incremental
costs associated with these programs. The components of the restructuring
charges for 1994 and 1993 were as follows:

Components of Restructuring Charges
- ----------------------------------------------------
Dollars in millions
- ----------------------------------------------------
Severance                                       $122
Occupancy                                         71
Other (including project costs)                   52
- ----------------------------------------------------
Total restructuring charges                     $245
- ----------------------------------------------------

     All funding for cash expenditures relating to the restructuring plans has
been made from the operating activities of the corporation. The corporation's
liquidity has not been significantly affected by these cash outlays. During 1995
and 1994, $15 million and $20 million, respectively, of incremental costs were
incurred relating to the restructuring plan and were charged against current
period expense as these costs were supportive of future business operations. The
corporation does not anticipate any additional incremental costs related to
these programs.

     The following table presents a summary of activity with respect to the
restructuring accrual:

Restructuring Accrual
- --------------------------------------------------------------------------
Year ended December 31
Dollars in millions                             1995        1994      1993
- --------------------------------------------------------------------------
Balance at beginning of year                     $77        $126        $-
Provision charged against income                   -          84       161
Cash outlays                                    (60)        (90)      (25)
Noncash writedowns                                 -        (43)      (10)
- --------------------------------------------------------------------------
Balance at end of year                           $17         $77      $126
- --------------------------------------------------------------------------

     The cash outlays made during 1995 relate primarily to severance costs and
project-related costs. Noncash writedowns relate to vacated facilities and
consist primarily of building and leasehold improvement write-offs. The
corporation expects that substantially all remaining costs will be paid in 1996
and that the restructuring accrual at December 31, 1995, will be adequate.

NOTE 9.
SHORT-TERM BORROWINGS
<TABLE><CAPTION>

- --------------------------------------------------------------------------------------------------------
                                                          Securities
                                                Federal   Sold Under                   Other      Total
                                                  Funds Agreements to Commercial  Short-Term Short-Term
Dollars in millions                           Purchased  Repurchase        Paper  Borrowings Borrowings
- -------------------------------------------------------------------------------------------------------
<S>                                              <C>         <C>        <C>       <C>      <C>
1995
Balance at December 31                           $4,461      $2,964     $2,138    $3,006   $12,569
Highest balance at any month-end                  4,840       6,944      2,138     4,912    16,557
Average balance for the year                      4,451       5,159      1,582     2,853    14,045
Weighted average interest rate as of December 31   5.20%       5.21%      5.86%     5.54%    5.40%
Weighted average interest rate paid for the year   6.02        5.70       6.07      4.98     5.69
- --------------------------------------------------------------------------------------------------------
1994
Balance at December 31                           $2,753      $6,170       $835    $2,828   $12,586
Highest balance at any month-end                  4,368      10,835      1,199     5,041    18,069
Average balance for the year                      3,943       7,769      1,005     2,638    15,355
Weighted average interest rate as of December 31   5.14%       5.69%      5.96%     5.51%    5.55%
Weighted average interest rate paid for the year   4.22        4.05       4.36      3.94     4.07
- --------------------------------------------------------------------------------------------------------
1993
Balance at December 31                           $2,151      $7,304     $1,337    $5,584   $16,376
Highest balance at any month-end                  2,151       9,122      1,415     5,584    16,376
Average balance for the year                      1,632       7,505      1,036     2,634    12,807
Weighted average interest rate as of December 31   3.10%       2.90%      3.38%     3.16%    3.06%
Weighted average interest rate paid for the year   3.08        2.96       3.52      3.04     3.03
- --------------------------------------------------------------------------------------------------------
</TABLE>


     Federal funds purchased and securities sold under agreements to repurchase
generally mature within 30 days of the transaction date. Commercial paper and
other short-term borrowings generally mature within 90 days, although commercial
paper may have a term of up to 270 days.

     Total credit facilities available were $2.8 billion with $430 million
outstanding at December 31, 1995, compared to $3.2 billion with $500 million
outstanding at December 31, 1994. The amounts outstanding under the lines of
credit relate entirely to FMG at both December 31, 1995 and 1994. During 1995,
the corporation and its subsidiaries paid commitment fees ranging from 0.01% to
0.19% on the lines.

<PAGE>
NOTE 10.
LONG-TERM DEBT

Fleet has an effective universal shelf registration statement with the
Securities and Exchange Commission (SEC), providing for the issuance of common
and preferred stock, senior or subordinated debt securities, and other debt
securities. The total amount of funds available as of December 31, 1995, under
the corporation's shelf registration was $913 million.

The following table presents components of long-term debt for the parent company
and its affiliates:

Long-Term Debt
- ------------------------------------------------------------------------------
December 31                                    Maturity
Dollars in millions                                Date        1995       1994
- ------------------------------------------------------------------------------
Senior notes and debentures
Parent company:
   5.625% notes                                    1995          $-       $200
   8.875% notes                                    1996         150        150
   MTNs 5.875% - 9.33%                      1996 - 1998         501         80
   7.65% - 8.125% notes                            1997         200        200
   7.25% notes                              1997 - 1999         400        400
   6.00% notes                                     1998         250          -
   7.125% notes                                    2000         250          -
   Floating-rate note                              2000          50          -
   Other                                           2013           1          1
- ------------------------------------------------------------------------------
Total parent company                                          1,802      1,031
- ------------------------------------------------------------------------------
Affiliates:
   9.80% notes                                     1995           -        250
   5.50% - 5.60% notes                             1995           -        225
   9.98% notes                                     1996          70         70
   Floating-rate bank notes                        1996         840      1,288
   7.03% bank notes                                1997          50          -
   6.125% notes                                    1997         150        150
   Floating-rate notes                             1997         350        400
   6.50% notes                                     1999         150        150
   MTNs 5.35% - 7.48%                       1996 - 2003         394        285
   FHLB borrowings                          1996 - 2015         629        482
   6.50% note                                      2001         200          -
   Other                                    1996 - 2009          12         16
- ------------------------------------------------------------------------------
Total affiliates                                              2,845      3,316
- ------------------------------------------------------------------------------
Total senior notes and debentures                             4,647      4,347
- ------------------------------------------------------------------------------
Subordinated notes and debentures:(a)
   Floating-rate subordinated notes                1997          50         50
   Floating-rate subordinated notes                1998         100        100
   7.625% - 9.85% subordinated notes               1999         450        450
   9.00% - 9.90% subordinated notes                2001         325        325
   6.875% subordinated notes                       2003         150        150
   7.20% subordinated notes                        2003         150        150
   8.125% subordinated notes                       2004         250        250
   8.625% subordinated notes                       2005         250          -
   8.625% subordinated notes                       2007         107        107
   Other                                           1997           2          2
- ------------------------------------------------------------------------------
   Total subordinated notes and debentures                    1,834      1,584
- ------------------------------------------------------------------------------
Total long-term debt                                         $6,481     $5,931
- ------------------------------------------------------------------------------ 

(a)  At December 31, 1995 and 1994, all subordinated debt was at the parent
     company, with the exception of $250 million at an affiliate in 1995, and is
     included in total risk-based capital.

     The $100 million of 7.65% and $400 million of 7.25% notes provide for
single principal payments and are not redeemable prior to maturity. The $150
million of 8.875% and $100 million of 8.125% notes are unsecured obligations
with interest payable semiannually and are not redeemable prior to maturity. The
$250 million of 6.00% and the $250 million of 7.125% notes pay interest
semiannually and are not redeemable prior to maturity. The $50 million floating-
rate note accrues interest based on the three-month London Interbank Offered
Rate (LIBOR) payable quarterly and is not redeemable prior to maturity.

     Long-term senior borrowings of affiliates include $394 million of medium-
term notes (MTNs), $150 million of 6.125% notes, $150 million of 6.50% notes,
and $200 million of 6.50% notes issued by FMG, and $70 million of 9.98% notes
issued by Fleet Financial Corp.

     The $350 million of floating-rate notes due 1997 were issued by subsidiary
banks and have a rate that floats with LIBOR. The notes are secured by the
banks' qualifying student loan portfolios or collateralized by mortgage-backed
securities (MBS). Of the $840 million floating-rate bank notes due 1996 and
issued by subsidiary banks, $150 million float with the federal funds rate, $235
million float with the prime rate, and $455 million is tied to LIBOR.

     The fixed-rate subordinated notes all provide for single principal payments
at maturity. All the floating-rate subordinated notes due 1997 and 1998 are
redeemable at the option of the corporation, in whole or in part, at their
principal amount plus accrued interest. The notes due 1997 were called for
redemption effective February 22, 1996. These notes pay interest based on the
three-month LIBOR and reset quarterly.

     Included in the subordinated notes are $150 million of 9.85% notes due June
1, 1999, and $71 million of floating-rate  notes due June 1, 1998, that, at the
corporation's option, will either be exchanged for common stock, preferred
stock, or certain other primary capital securities of the corporation having a
market value equal to the principal amount of the notes or will be repaid from
the proceeds of other issuances of such securities. The corporation may,
however, at its option, revoke its obligation to redeem the notes with capital
securities based upon the capital treatment of the notes by its primary
regulator or consent by its primary regulator for such revocation. The holders
of the capital notes are subordinate in rights to depositors and other
creditors.

     The aggregate payments required to retire long-term debt are: 1996, $2,058
million; 1997, $1,129 million; 1998, $606 million; 1999, $805 million; 2000,
$507 million; 2001 and thereafter, $1,376 million.


<PAGE>
NOTE 11.

PREFERRED STOCK
- -------------------------------------------------------------------
December 31
Dollars in millions, except per share data         1995        1994
- -------------------------------------------------------------------
9.30% cumulative preferred stock, $250 stated
value, 575,000 shares issued and outstanding
at December 31, 1995 and 1994                      $144        $144
9.35% cumulative preferred stock, $250 stated
value, 500,000 shares issued and outstanding
at December 31, 1995                                125           -
10.12% Series III perpetual preferred stock,
$1 par, 519,758 shares issued and outstanding
at December 31, 1995 and 1994                        50          50
9.375% Series IV perpetual preferred stock,
$1 par, 478,838 shares issued and outstanding
at December 31, 1995 and 1994                        46          46
Preferred stock with cumulative and adjustable
dividends, $50 stated value, 688,700 shares
issued and outstanding at December 31, 1995 and 1994 34          34
Dual convertible preferred stock, $200 stated
value, 1,415,000 shares issued and outstanding
at December 31, 1994                                  -         283

- -------------------------------------------------------------------
Total                                              $399        $557
- -------------------------------------------------------------------

     The 9.30% cumulative preferred stock is redeemable at the option of the
corporation on or after October 15, 1997, at $250 per share, plus accrued and
unpaid dividends thereon. The 9.35% cumulative preferred stock is redeemable at
the option of the corporation on or after January 15, 2000, at $250 per share,
plus accrued and unpaid dividends thereon. The Series III perpetual preferred
stock is redeemable at the option of Fleet on or after June 1, 1996, at $105.06
per share, declining each year to $100 per share on or after June 1, 2001, plus
accrued and unpaid dividends thereon. The Series IV perpetual preferred stock is
redeemable at the option of Fleet on or after December 1, 1996, at $100 per
share, plus accrued and unpaid dividends thereon. The preferred stock with
cumulative and adjustable dividends is redeemable at the option of the
corporation at $50 per share. Except in certain circumstances, the holders of
the preferred stock have no voting rights.

     On December 31, 1995, the dual convertible preferred stock (DCP) was
exchanged for approximately 16 million shares of Fleet common stock at a
conversion price of $17.65 per common share. The holders of the DCP received an
additional 3.9 million shares as part of the consideration for the exchange.
These additional shares were valued at the closing market price of Fleet common
shares on the day of the conversion and treated as a reduction of retained
earnings and of earnings available to common shareholders. This resulted in a
$.59 reduction to fully diluted earnings per share for 1995. The holders of the
DCP stock also control nontransferable rights to purchase 6,500,000 shares of
common stock at an exercise price of $17.65 per share (the rights). The rights,
which are exercisable immediately, will expire on July 12, 2001, and are not
transferable. Fleet has the option to pay appreciation on the rights in lieu of
delivering the shares upon exercise.

     On February 21, 1996, the corporation issued $425 million of preferred
stock.

NOTE 12.
COMMON STOCK

     At December 31, 1995, Fleet had 262,721,926 common shares outstanding.
Shares reserved for future issuance in connection with the corporation's stock
plans, the DCP rights, and stock options totaled 26,339,339. During 1995,
shareholders approved an increase in the authorized shares of Fleet common stock
to 600 million. Also see Note 11, Preferred Stock, for further information
pertaining to the exchange of the DCP.

     In connection with the acquisition of NBB on January 27, 1995, the
corporation issued warrants to the shareholders of NBB for the purchase of 2.5
million shares of common stock. The warrants have an exercise price of $43.875
per share and are exercisable for a five-year period beginning on January 27,
1996.

     Also, in connection with the settlement of certain litigation, the
corporation issued warrants for the purchase of up to 1.2 million shares of
common stock on January 18, 1994. The period for the exercise of the warrants
expired on January 18, 1996.

     Fleet's Board of Directors has declared a dividend of one preferred share
purchase right for each outstanding share of Fleet common stock. Under certain
conditions, a right may be exercised to purchase 1/100 of the corporation's
cumulative participating preferred stock at a price of $50, subject to
adjustment. The rights become exercisable if a party acquires 10% or more (in
the case of certain qualified investors, 15% or more) of the issued and
outstanding shares of Fleet common stock, or after the commencement of a tender
or exchange offer for 10% or more of the issued and outstanding shares. When
exercisable under certain conditions, each right would entitle the holder to
receive, upon exercise of a right, that number of shares of common stock having
a market value of two times the exercise price of the right. The rights will
expire in the year 2000 and may be redeemed in whole, but not in part, at a
price of $0.01 per share at any time prior to expiration or the acquisition of
10% of Fleet common stock.


<PAGE>
NOTE 13.
EMPLOYEE BENEFITS

     Stock Option Plan. The corporation has a stock option plan, which provides
for the granting of incentive and nonqualified stock options to certain
employees, for the purchase of Fleet common stock at fair market value at the
date of grant. In most cases, options granted under the plan vest over a five-
year period and expire at the end of ten years; otherwise, options granted under
the plan are exercisable after a minimum of one year but within ten years of the
date of grant. Option plans resulted in charges to expense of $3 million in
1995, $5 million in 1994, and $2 million in 1993. At December 31, 1995, 1994,
and 1993, exercisable options totaled 4,191,404; 3,347,706; and 3,183,814,
respectively. The following table shows the activity for the stock option plans:

Stock Options
- ------------------------------------------------------------------------------
                                                   1995        1994       1993
- ------------------------------------------------------------------------------
Balance at January 1                         10,072,830   8,464,792  6,714,687
Granted                                       2,288,617   3,827,637  3,051,620
Exercised                                     3,559,259   1,539,021    898,656
Expired or canceled                             685,435     680,578    402,859
Balance at December 31                        8,116,753  10,072,830  8,464,792
- ------------------------------------------------------------------------------
Price range-high
Balance at January 1                             $37.31      $37.31    $34.75
Granted                                           42.19       36.94     37.31
Exercised                                         36.94       32.75     28.44
Expired or canceled                               36.94       36.94     34.75
Balance at December 31                            42.19       37.31     37.31
- ------------------------------------------------------------------------------
Price range-low
Balance at January 1                              $5.19       $5.19     $5.19
Granted                                            8.15        8.07     11.21
Exercised                                          6.87        5.19      5.19
Expired or canceled                                5.19        5.19      5.19
Balance at December 31                             6.87        5.19      5.19
- ------------------------------------------------------------------------------
     Restricted Stock Plan. The corporation has a restricted stock plan under
which key employees are awarded shares of the corporation's common stock subject
to certain vesting requirements. With respect to stock granted in 1995,
restrictions lapse, in whole or in part, on the third anniversary of the date of
the agreement awarding such restricted stock only if certain preestablished
performance goals are attained. As of December 31, 1995 and 1994, 224,750 grants
and 323,734 grants were outstanding, respectively, with a weighted average grant
price of $33.40 and $26.38, respectively.

     In October 1995, the FASB issued SFAS No. 123 "Accounting for Stock-Based
Compensation," which is effective for awards granted in fiscal years beginning
after December 15, 1995. This standard defines a fair value based method of
measuring employee stock options or similar equity instruments. In lieu of
recording the value of such stock options as compensation expense, companies may
provide pro forma disclosures quantifying the difference between compensation
cost included in net income as prescribed by current accounting standards and
the related cost measured by such fair value based method. The corporation will
provide such disclosure in its financial statements after the effective date of
the standard. However, the statement allows a company to continue to measure
compensation cost for such plans under Accounting Principles Board (APB) Opinion
No. 25, "Accounting for Stock Issued to Employees." Under APB Opinion No. 25, no
compensation cost is recorded if, at the grant date, the exercise price of the
options is equal to the fair market value of the corporation's common stock. The
corporation has elected to continue to follow the accounting under APB No. 25.

     Pension Plans. The corporation maintains noncontributory, defined benefit
pension plans covering substantially all employees. Benefit payments to retired
employees are based upon years of service and a percentage of qualifying
compensation during the final years of employment. The amounts contributed to
the plans are determined annually based upon the amount needed to satisfy the
Employee Retirement Income Security Act (ERISA) funding standards. Assets of the
plans are primarily invested in listed stocks, corporate obligations, and U.S.
Treasury and government agency obligations. During 1994, the mortality table was
revised to the 1983 Group Annuity Mortality Table.

     The corporation also maintains supplemental, noncontributory defined
benefit plans covering certain employees whose benefits exceed the Internal
Revenue Service (IRS) limitation under the corporation's qualified defined
benefit plans.


<PAGE>
Funded Status of Plans
<TABLE><CAPTION>
- -----------------------------------------------------------------------------------------
December 31                                       Overfunded Plans      Underfunded Plans
Dollars in millions                                1995        1994       1995       1994
- -----------------------------------------------------------------------------------------
<S>                                                <C>         <C>        <C>        <C>
Actuarial present value of
  accumulated benefit obligations:
   Vested benefits                                 $343        $238       $ 32       $13
   Nonvested benefits                                36          28          4         1
- -----------------------------------------------------------------------------------------
   Accumulated benefit obligations                  379         266         36        14
   Additional benefits related to
     future compensation levels                     132          89         25        11
- -----------------------------------------------------------------------------------------
   Projected benefit obligations
     rendered to date                               511         355         61        25
   Plan assets at fair value                        522         434          1         -
- -----------------------------------------------------------------------------------------
   Plan assets in excess of (less
     than) projected benefit obligations             11          79       (60)      (25)
   Unrecognized net transition (asset)
     obligation being amortized                    (11)        (10)         11         2
   Unrecognized prior service cost being amortized   28          33          8         9
   Unrecognized net loss from past experience
     different from that assumed                     86          35         19         5
   Additional amounts recognized due to
     minimum level funding                            -           -       (13)       (5)
- -----------------------------------------------------------------------------------------
   Prepaid (accrued) pension cost                  $114        $137      $(35)     $(14)
- -----------------------------------------------------------------------------------------
</TABLE>

Components of Pension Expense
- ------------------------------------------------------------------------------
Year ended December 31
Dollars in millions                                1995        1994       1993
- ------------------------------------------------------------------------------
Service cost for benefits earned during the period  $29         $37        $30
Interest cost on projected benefit obligations       35          31         27
Actual return on plan assets                       (72)         (3)       (31)
Net amortization and deferral                        39        (32)        (2)
- ------------------------------------------------------------------------------
Net pension expense                                 $31         $33        $24
- ------------------------------------------------------------------------------

     Staffing reductions and change in control provisions were initiated during
1995 due to the Shawmut merger. These events resulted in a net expense of $39
million associated with the settlement and curtailment of pension plan
distributions, which is included in the accompanying statement of operations for
the year ended December 31, 1995, but is excluded from the previous table
detailing net periodic pension cost.

     For December 31, 1995, 1994, and 1993, the assumed discount rates were
7.25%, 8.50%, and 7.25% to 7.50%, respectively. The 1995, 1994, and 1993 rate of
increase in compensation levels used to measure the projected benefit
obligations was 4.5% to 5.0%. The expected long-term rate of return on plan
assets for 1995 was 10.0%, and 8.85% to 10.0% for 1994 and 1993. 

     The corporation maintains various defined contribution savings plans 
covering substantially all employees. The corporation's savings plan expense 
was $34 million, $28 million, and $22 million for 1995, 1994, and 1993, 
respectively. 

Postretirement Healthcare Benefits.

     In addition to providing pension benefits, the corporation provides
healthcare cost assistance and life insurance benefits for retired employees.
The cost of providing these benefits was $21 million, $22 million, and $25
million in 1995, 1994, and 1993, respectively.

     The following table presents the plan's funded status reconciled with
amounts recognized on the corporation's balance sheet: 

Funded Status of Postretirement Plan
- ------------------------------------------------------------------------------
December 31
Dollars in millions                                            1995       1994
- ------------------------------------------------------------------------------
Accumulated postretirement benefit obligations:
   Retirees                                                    $124       $115
   Fully eligible active plan participants                        8         28
   Other active plan participants                                 3         16
- ------------------------------------------------------------------------------
   Total accumulated postretirement benefit obligations         135        159
Plan assets at fair value                                        12          2
- ------------------------------------------------------------------------------
Plan assets (less than) projected benefit obligation          (123)      (157)
Unrecognized net (gain) loss                                      1       (14)
Unrecognized transition obligation                               79        155
- ------------------------------------------------------------------------------
Accrued postretirement benefit costs                          $(43)      $(16)
- ------------------------------------------------------------------------------
<TABLE><CAPTION>
- ----------------------------------------------------------------------------------------
Components of Postretirement Benefit Costs
- ----------------------------------------------------------------------------------------
Year ended December 31
Dollars in millions                                            1995       1994      1993
- ----------------------------------------------------------------------------------------
<S>                                                              <C>        <C>       <C>
Service cost for benefits earned during the period               $1         $3        $2
Interest cost on projected benefit obligations                   12         11        14
Net amortization of the transition obligation                     9          9         9
Net amortization and deferral of gains and losses               (1)        (1)         -
- ----------------------------------------------------------------------------------------
Net postretirement benefit expense                              $21        $22       $25
- ----------------------------------------------------------------------------------------
</TABLE>

     Shawmut's postretirement plans were impacted during 1995 due to amendments
and change in control provisions related to the merger. These events resulted in
settlement and curtailment charges of $28 million, which are included in the
accompanying statement of operations for the year ended December 31, 1995, but
excluded from the previous table detailing postretirement benefits cost.

     Discount rates of 7.25% and 8.50% were used in determining the accumulated
postretirement benefit obligation for the years ended December 31, 1995 and
1994. The rate of return on plan assets was 10.00% for 1995 and 8.85% for 1994.
The healthcare cost trend rate was 10.25% as of December 31, 1995, decreasing
gradually to 4.25% through the year 2001, and level thereafter. The healthcare
cost trend rate assumption has a minimal effect on the amounts reported. For
example, increasing the assumed healthcare cost trend rate by one percentage
point in each year would increase the

<PAGE>
accumulated postretirement benefit obligation as of December 31, 1995 by $1.5
million, and the aggregate of the service cost and interest cost components of
the net periodic postretirement benefit cost for 1995 by approximately $153,000.

NOTE 14.
INCOME TAXES

The corporation changed its method of accounting for income taxes from the
deferred method to the liability method as required by SFAS No. 109, "Accounting
for Income Taxes," effective January 1, 1993. The cumulative effect of this
accounting change was the recognition of a $53.1 million income tax benefit in
the first quarter of 1993.

Deferred income tax assets and liabilities reflect the tax effect of temporary
differences between the carrying amount of assets and liabilities for financial
reporting purposes and the amounts used for income tax purposes. Significant
components of the corporation's deferred tax assets and deferred tax liabilities
as of December 31, 1995 and 1994, are presented in the following table:


Net Deferred Tax Assets
- ------------------------------------------------------------------------------
December 31
Dollars in millions                                            1995       1994
- ------------------------------------------------------------------------------
Deferred tax assets:
   Reserve for credit losses                                   $495       $569
   Expenses not currently deductible                            326         69
   Intangible assets                                             43         66
   Net operating loss carryforward                               31         77
   Reserve for unrealized losses on securities
     available for sale                                           -        245
   Other                                                        282        186
- ------------------------------------------------------------------------------
   Total gross deferred tax assets                            1,177      1,212
   Less: valuation reserve                                       75        104
- ------------------------------------------------------------------------------
   Deferred tax assets                                        1,102      1,108
- ------------------------------------------------------------------------------
Deferred tax liabilities:
   Lease financing                                              326        154
   Mortgage banking                                             115         84
   Purchase accounting adjustments, net                          67         69
   Depreciation                                                  63         65
   Subsidiary stock transaction                                  49         49
   Reserve for unrealized gains on securities
     available for sale                                          33          -
   Employee benefits                                             30         49
   Other                                                        180        132
- ------------------------------------------------------------------------------
      Total gross deferred tax liabilities                      863        602
- ------------------------------------------------------------------------------
Net deferred tax assets                                        $239       $506
- ------------------------------------------------------------------------------

     The realization of the corporation's deferred tax assets is dependent upon
the ability to generate taxable income in future periods, and from the reversal
of existing deferred tax liabilities. The corporation has evaluated the
available evidence supporting the realization of its gross deferred tax assets
of $1.2 billion at both December 31, 1995 and 1994, including the amount and
timing of future taxable income, and determined it is more likely than not the
asset will be realized. Given the nature of state tax laws, the corporation
believes that uncertainty remains concerning the realization of tax benefits in
various state jurisdictions. Therefore, state valuation reserves of $75 million
and $104 million have been established at December 31, 1995 and 1994,
respectively. These benefits may, however, be recorded in the future either as
realized or as it becomes more likely than not, in the corporation's best
judgment, that such tax benefits or portions thereof will be realized.

     The deferred tax expense of $13 million and $130 million in 1995 and 1994,
respectively, include a deferred tax benefit of $29 million and $27 million,
respectively, due to a change from the beginning of the respective year's
deferred tax asset valuation reserve, related primarily to state deferred tax
assets. The current and deferred components of income taxes for the years ended
December 31, 1995, 1994, and 1993 are as follows:

Income Tax Expense
- ---------------------------------------------------------------------
Year ended December 31
Dollars in millions                         1995       1994      1993
- ---------------------------------------------------------------------
Current income taxes:
   Federal                                  $346       $323      $352
   State and local                            65         78       107
- ---------------------------------------------------------------------
                                             411        401       459
- ---------------------------------------------------------------------
Deferred income tax expense (benefit):
   Federal                                    11        107     (100)
   State and local                             2         23      (29)
- ---------------------------------------------------------------------
                                              13        130     (129)
- ---------------------------------------------------------------------
Total:
   Federal                                   357        430       252
   State and local                            67        101        78
- ---------------------------------------------------------------------
Applicable income taxes                     $424       $531      $330
- ---------------------------------------------------------------------

     The income tax expense for the years ended December 31, 1995, 1994, and
1993, varied from the amount computed by applying the statutory income tax rate
to income before taxes. The reasons for the differences are as follows:

Statutory Rate Analysis
- ------------------------------------------------------------------------------
December 31                                          1995       1994      1993
- ------------------------------------------------------------------------------
Tax at statutory rate                                35.0%      35.0%     35.0%
Increases (decreases) in taxes resulting from:
State and local income taxes, net 
  of federal income tax benefit                       4.2        4.6       4.7
Goodwill amortization                                 1.7        0.3       0.5
Merger-related costs                                  1.4        0.7       -
Change in federal valuation reserve                   -         (0.8)     (7.7)
Tax-exempt income                                    (1.8)      (1.5)     (1.8)
Other, net                                            0.4       (0.1)     (0.6)
- ------------------------------------------------------------------------------
Effective tax rate                                   40.9%      38.2%     30.1%
- ------------------------------------------------------------------------------


<PAGE>
     During 1995, $448 million in state net operating losses expired. The
expiration of these net operating loss carryforwards did not impact the
corporation's consolidated income tax expense as all amounts were fully
reserved. The corporation has state net operating loss carryforwards of
approximately $474 million at December 31, 1995, primarily in one taxing
jurisdiction. These carryforwards will begin to expire in 1996 and continue
through 2010.

NOTE 15.
TRADING ACTIVITIES AND OTHER DERIVATIVE FINANCIAL INSTRUMENTS, AND OFF-BALANCE
SHEET ITEMS

     Trading Activities. All of the corporation's trading positions are
currently stated at market value with realized and unrealized gains and losses
reflected in noninterest income. The corporation recognized trading revenue of
$39 million, $32 million, and $35 million for 1995, 1994, and 1993,
respectively. Trading revenue is comprised of gains and losses resulting from
trading positions taken by the corporation in debt securities, foreign exchange
contracts, and interest-rate contracts.

     Trading positions in debt securities consist of U.S. federal and state
government and agency securities. The types of interest-rate contracts traded
include interest-rate swaps, caps, floors, and collars as well as futures and
option contracts. Foreign exchange contracts consist primarily of foreign
exchange forwards and foreign currency options and futures contracts.

     The following table represents the notional or contractual amount of
Fleet's off-balance sheet trading instruments and related credit exposure.
Notional principal amounts are a measure of the volume of agreements transacted,
but the level of credit risk is significantly less. The amount of credit risk
can be estimated by calculating the cost to replace, on a present value basis
and at current market rates, all profitable contracts outstanding at year end.
Credit risk disclosures relate to accounting losses that would be recognized if
the counterparties completely failed to perform their obligations. To manage its
level of credit risk, the corporation deals with counterparties of good credit
standing, establishes counterparty credit limits, and enters into netting
agreements whenever possible. Gross credit exposure amounts are presented below
and disregard any netting agreements. Interest-rate instrument activities are
subject to the same credit review, analysis, and approval process as those
applied to commercial loans. Netting agreements contain rights of offset that
provide for the net settlement of certain contracts with the same counterparty
in the event of default. In the event of a default by a counterparty, the cost
to the corporation, if any, would be the replacement cost of the contract at the
current market rate.

Trading Instruments with Off-Balance Sheet Risk
- -------------------------------------------------------------------------
                                         Contract or
                                           Notional            Credit
Dollars in millions                          Amount          Exposure
December 31                           1995       1994      1995      1994
- -------------------------------------------------------------------------
Interest-rate contracts             $4,568     $7,067       $45       $50
Foreign exchange contracts           5,341     11,916       153       183
- -------------------------------------------------------------------------

The amounts disclosed below represent the end-of-period fair value of derivative
financial instruments held or issued for trading purposes and the average
aggregate fair values during the year for those instruments:

Trading Instruments
- ------------------------------------------------------------------------------
                                                         Fair Value    Average
December 31, 1995                                         (Carrying       Fair
Dollars in millions                                         Amount)      Value
- ------------------------------------------------------------------------------
Interest-rate contracts:
   Assets                                                       $34        $31
   Liabilities                                                 (24)       (22)
Foreign exchange contracts:
   Assets                                                       153        245
   Liabilities                                                (133)      (213)
- ------------------------------------------------------------------------------
     Interest-Rate Risk-Management Activities. The corporation's principal
objective in holding or issuing derivatives for purposes other than trading is
interest-rate risk-management. The operations of Fleet are subject to a risk of
interest-rate fluctuations to the extent that there is a difference between the
amount of the corporation's interest-earning assets and the amount of interest-
bearing liabilities that mature or reprice in specified periods. The principal
objective of Fleet's asset/liability management activities is the management of
interest-rate risk and liquidity within parameters established by various boards
of directors. To achieve its risk-management objective, the corporation uses a
combination of interest-rate instruments, including interest-rate swaps, caps,
floors, and futures contracts.


<PAGE>
The following table presents the notional amount and fair value of interest-rate
risk-management instruments at December 31, 1995 and 1994:

Interest-Rate Risk-Management Instruments

- --------------------------------------------------------------------------
                                          1995                 1994
December 31                        Notional       Fair  Notional      Fair
Dollars in millions                  Amount      Value    Amount     Value
- --------------------------------------------------------------------------
Interest-rate swaps:
Receive-fixed/pay-variable           $5,776        $69    $2,873     $(44)
Pay fixed/receive-variable            1,885       (25)     2,084        67
Basis swaps                           2,742        (4)     3,605       (1)
Index-amortizing swaps                2,038          1     4,119     (234)
Interest-rate cap agreements            550          6     1,775        43
Interest-rate corridor agreements       206          1     1,031       (5)
Interest-rate collar agreements          10          -       500       (1)
Futures contracts sold                    -          -     6,005        21
- ---------------------------------------------------------------------------
Total                               $13,207        $48   $21,992    $(154)
- ---------------------------------------------------------------------------

     Interest-rate swap agreements involve the exchange of fixed- and variable-
rate interest payments based upon a notional principal amount and maturity date.
Interest-rate basis swaps involve the exchange of floating-rate interest
payments based on indices, such as U.S. Treasury bill and LIBOR. Index-
amortizing interest-rate swaps involve the exchange of fixed- and variable-rate
interest payments based upon a notional principal amount, which amortizes based
on an index, such as six-month LIBOR. Interest-rate cap agreements are similar
to interest-rate swap agreements except that cash interest payments are made or
received only if current interest rates rise above predetermined interest rates.
Similarly, in an interest-rate floor agreement, cash interest payments are made
or received only if current interest rates fall below a predetermined interest
rate. An interest-rate collar consists of a cap and a floor. Interest-rate
corridor agreements consist of a simultaneous purchase and sale of a cap. The
corporation enters into interest-rate swap, cap, floor, and corridor agreements
to manage the impact of fluctuating interest rates on earnings. Futures
contracts are also used by the corporation to manage interest-rate exposure.
These instruments are exchange-traded contracts for the future delivery of
securities, other financial instruments or cash settlement at a specified price
or yield.

     The corporation's interest-rate risk-management instruments had an exposure
to credit risk of $197 million at December 31, 1995, versus $87 million at
December 31, 1994. The corporation's credit risk at December 31, 1995, is
mitigated by $11 million of collateral held by Fleet. The credit exposure
represents the cost to replace, on a present value basis and at current market
rates, all profitable contracts outstanding at year end. The increase in the
credit exposure from year to year mainly reflects the increase in market value
of the remaining swaps.

     The periodic net settlement of interest-rate risk-management instruments is
recorded as an adjustment to net interest income. These interest-rate risk-
management instruments generated $18 million and $6 million of net interest
expense during 1995 and 1994, respectively. As of December 31, 1995, the
corporation has net deferred income of $28 million relating to terminated
interest-rate contracts, which will be amortized over the remaining life of the
underlying interest-rate contracts of approximately three years.

     Mortgage Servicing Rights Prepayment Risk Management. The corporation also
uses interest-rate contracts to manage the prepayment risk associated with the
corporation's mortgage servicing portfolio. The value of the corporation's
mortgage servicing portfolio may be adversely impacted if mortgage interest
rates decline and loan prepayments increase. As a result, the carrying value of
the corporation's MSRs are subject to a great degree of volatility in the event
of unanticipated prepayments or defaults. To mitigate the risk related to
adverse changes in interest rates and the potential resultant impairment to
MSRs, the corporation holds interest-rate contracts (primarily purchased
interest-rate floor contracts and purchased-call option contracts on U.S.
Treasury securities). At December 31, 1995, the corporation had approximately
$6.9 billion in notional value of such contracts. Such contracts are carried at
market value, which was $87.8 million at December 31, 1995, with unrealized and
realized gains and losses included in noninterest income. The corporation
recorded net gains (losses) of $77 million, $(6) million, and $3 million in
1995, 1994, and 1993, respectively.


<PAGE>
Other Financial Instruments
- ------------------------------------------------------------------------------
                                                        Contract or Notional
December 31                                                      Amount
Dollars in millions                                            1995       1994
- ------------------------------------------------------------------------------
Other financial instruments whose
  notional or contractual amounts
  exceed the amount of potential credit risk:
   Commitments to sell loans                                 $2,680       $506
   Commitments to originate or purchase loans                 1,591        422
   Assets sold with recourse                                    283        378
- ------------------------------------------------------------------------------
Financial instruments whose notional or contractual
   amounts represent potential credit risk:
   Commitments to extend credit                              29,247     27,452

   Letters of credit, financial guarantees,
   and foreign office guarantees (net of participations)      3,880      3,108
- ------------------------------------------------------------------------------

     Commitments to sell loans have off-balance sheet market risk to the extent
that the corporation does not have available loans to fill those commitments,
which would require the corporation to purchase loans in the open market.
Commitments to originate or purchase loans have off-balance sheet market risk to
the extent the corporation does not have matching commitments to sell loans
obtained under such commitments, which could expose the corporation to lower-of-
cost or market valuation adjustments in a rising interest-rate environment.

     Commitments to extend credit are agreements to lend to customers in
accordance with contractual provisions. These commitments usually are for
specific periods or contain termination clauses and may require the payment of a
fee. The total amounts of unused commitments do not necessarily represent future
cash requirements in that commitments often expire without being drawn upon.

Commitments to Extend Credit
- ------------------------------------------------------------------------------
December 31
Dollars in millions                                            1995       1994
- ------------------------------------------------------------------------------
Commercial and industrial loans                             $18,617    $18,351
Revolving, open-end loans
  secured by residential properties
  (e.g., home equity lines)                                   3,124      3,660
Credit card lines                                             3,838      3,008
Commercial real estate                                        2,035      1,373
Other unused commitments                                      1,633      1,060
- ------------------------------------------------------------------------------
   Total                                                    $29,247    $27,452
- ------------------------------------------------------------------------------

     Letters of credit and financial guarantees are agreements whereby the
corporation guarantees the performance of a customer to a third party.
Collateral is required to support letters of credit in accordance with
management's evaluation of the creditworthiness of each customer. The credit
risk assumed in issuing letters of credit is essentially equal to that in other
lending activities. Management does not anticipate any material losses as a
result of these transactions.

NOTE 16.
FAIR VALUE OF FINANCIAL INSTRUMENTS

     Fair value estimates are made as of a specific point in time based on the
characteristics of the financial instruments and relevant market information.
Where available, quoted market prices are used. In other cases, fair values are
based on estimates using present value or other valuation techniques. These
techniques involve uncertainties and are significantly affected by the
assumptions used and judgments made regarding risk characteristics of various
financial instruments, discount rates, estimates of future cash flows, future
expected loss experience, and other factors. Changes in assumptions could
significantly affect these estimates and the resulting fair values. Derived fair
value estimates cannot be substantiated by comparison to independent markets
and, in many cases, could not be realized in an immediate sale of the
instrument. The aggregate fair value amounts presented do not purport to
represent the underlying market value of the corporation. Also, because of
differences in methodologies and assumptions used to estimate fair values,
Fleet's fair values should not be compared to those of other financial
institutions.

     The following describes the methods and assumptions used by Fleet in
estimating the fair values.

     Securities. Fair values are based primarily on quoted market prices.

     Loans. The fair values of fixed-rate and certain variable-rate commercial
and commercial real estate loans and certain consumer loans are estimated by
discounting the contractual cash flows using interest rates currently being
offered for loans with similar terms to borrowers of similar credit quality. The
carrying value of certain other variable-rate commercial and commercial real
estate loans approximates fair value due to the short-term and frequent
repricing characteristics of these loans. For certain variable-rate consumer
loans, including home equity lines of credit and credit card receivables, the
carrying amounts approximate fair value. For residential real estate, fair value
is estimated by reference to quoted market prices. For nonperforming loans and
certain loans where the credit quality of the borrower has deteriorated
significantly, fair values are estimated by discounting expected cash flows at a
rate commensurate with the risk associated with the estimated cash flows, based
on recent appraisals of the underlying collateral or by reference to recent loan
sales.

     Mortgages Held for Resale. Fair value is estimated using the quoted market
prices for securities backed by similar types of loans and current dealer
commitments to purchase loans.
<PAGE>
     Deposits. The fair value of deposits with no stated maturity or a maturity
of less than 90 days is considered to be equal to the carrying amount. The fair
value of time deposits is estimated by discounting contractual cash flows using
interest rates currently offered on the deposit products.

     Short-Term Borrowings. The carrying amount reported in the balance sheet
approximates fair value.

     Long-Term Debt. The fair value of Fleet's long-term debt is estimated 
based on quoted market prices for the issues for which there is a market or by
discounting cash flows based on current rates available to Fleet for similar
types of borrowing arrangements.

     Off-Balance Sheet Instruments. Fair values for off-balance sheet
instruments are based on quoted market prices, current settlement values, or
established pricing models using current assumptions.

On-Balance Sheet Financial Instruments
<TABLE><CAPTION>
- --------------------------------------------------------------------------------------------------
                                                                     1995              1994
December 31                                                Carrying       Fair  Carrying      Fair
Dollars in millions                                           Value      Value     Value     Value
- --------------------------------------------------------------------------------------------------
<S>                                                         <C>        <C>       <C>       <C>
Financial assets:
   Cash and cash equivalents and accrued interest receivable $5,069     $5,069    $9,162    $9,162
   Securities                                                19,331     19,315    21,141    20,702
   Loans(a)                                                  48,009     48,639    43,074    44,857
   Mortgages held for resale                                  2,005      2,005       560       560
   Trading account securities                                    64         64       120       120
   Trading instruments                                          187        187        59        59
   Other                                                      1,999      2,006       111       148
Financial liabilities:
   Deposits with no stated maturity                          35,140     35,140    35,898    35,898
   Time deposits                                             21,982     22,263    19,630    19,304
   Short-term borrowings                                     12,569     12,569    12,586    12,586
   Long-term debt                                             6,481      6,728     5,931     5,855
   Trading instruments                                          157        157        50        50
   Other                                                        303        303       253       253
- --------------------------------------------------------------------------------------------------
</TABLE>
     
(a)  Excludes net book value of lease financing of $2,195 million and $1,465
     million at December 31, 1995 and 1994, respectively.

     The fair value of forward commitments to originate or purchase residential
mortgage loans and to sell residential mortgage loans was $20 million and $(17)
million, respectively, based on the value at December 31, 1995. These fair
values consider the difference between current levels of interest rates and
committed rates.

     At December 31, 1995, interest-rate risk-management derivative contracts
had a net unrealized gain of $48 million compared to a net unrealized loss of
$(154) million at December 31, 1994. Certain assets, which are not financial
instruments and, accordingly, are not included in the above fair values,
contribute substantial value to the corporation in excess of the related amounts
recognized in the balance sheet. These include the core deposit intangibles and
the related retail banking network, the value of customer relationships
associated with certain types of consumer loans (particularly the credit card
portfolio), lease financing business, and MSRs.

NOTE 17.
COMMITMENTS, CONTINGENCIES,
AND OTHER DISCLOSURES

     One of the corporation's banking subsidiaries, which served as indenture
trustee for certain healthcare receivable backed bonds issued by certain special
purpose subsidiaries of Towers Financial Corporation, and another defendant,
have been named in a lawsuit in federal court in Manhattan by purchasers of the
bonds. The suit seeks damages in an undetermined amount equal to the difference
between the current value of the bonds and their face amount of approximately
$200 million, plus interest, as well as punitive damages. The corporation is
vigorously defending the action.

     Subsequent to the announcement of the Merger, certain alleged stockholders
of Shawmut filed several purported class action lawsuits against Shawmut, Fleet,
and members of Shawmut's Board of Directors. The complaints all make similar
allegations concerning the Merger. The corporation believes the allegations
contained in these complaints are entirely without merit and intends to contest
them vigorously.

     The corporation and its subsidiaries are involved in various other legal
proceedings arising out of, and incidental to, their respective businesses.

     Management of the corporation, based on its review with counsel of the
development of these matters to date, does not anticipate that any losses
incurred as a result of these legal proceedings would have a materially adverse
effect on the corporation's financial position.

<PAGE>
     Lease Commitments. The corporation has entered into a number of
noncancelable operating lease agreements for premises and equipment. The minimum
annual rental commitments under these leases at December 31, 1995, exclusive of
taxes and other charges, are $126 million in 1996; $111 million, 1997; $96
million, 1998; $80 million, 1999; $66 million, 2000; and $422 million, 2001 and
subsequent years. Total rental expense for 1995, 1994, and 1993, including
cancelable and noncancelable leases, amounted to $162 million, $153 million, and
$157 million, respectively.

     Certain leases contain escalation clauses, which correspond with increased
real estate taxes and other operating expenses, and renewal options calling for
increased rents as the leases are renewed. No restrictions are imposed by any
lease agreement regarding the payment of dividends, additional debt financing,
or entering into further lease agreements.

     Regulatory Matters. As a bank holding company and a unitary savings and
loan holding company, Fleet is subject to regulation by the Federal Reserve
Board (the Federal Reserve) and the Office of Thrift Supervision (OTS). Banking
subsidiaries are subject to regulation by the Federal Reserve, the Office of the
Comptroller of the Currency (OCC) and OTS, as well as state regulators. Each
subsidiary bank's deposits are insured by the FDIC.

     Transaction and Dividend Restrictions. Fleet's banking subsidiaries are
subject to restrictions under federal law that limit the transfer of funds by
the subsidiary banks to Fleet and its nonbanking subsidiaries. Such transfers by
any subsidiary bank to Fleet or any nonbanking subsidiary are limited in amount
to 10% of the bank's capital and surplus.

     Various federal and state banking statutes limit the amount of dividends
the subsidiary banks can pay to Fleet without regulatory approval. The payment
of dividends by any subsidiary bank may also be effected by other factors such
as the maintenance of adequate capital for such subsidiary bank. Various
regulators and the boards of directors of the affected institutions continue to
review dividend declarations and capital requirements of Fleet and its
subsidiaries consistent with current earnings, future earning prospects, and
other factors.

     Restrictions on Cash and Due from Banks. The corporation's banking
subsidiaries are subject to requirements of the Federal Reserve to maintain
certain reserve balances. At December 31, 1995 and 1994, these reserve balances
were $1,363 million and $1,502 million, respectively.

NOTE 18.
DISCLOSURE FOR STATEMENTS OF CASH FLOWS
<TABLE><CAPTION>

Cash Flow Disclosure
- ----------------------------------------------------------------------------------------
Year ended December 31
Dollars in millions                                            1995       1994      1993
- ----------------------------------------------------------------------------------------
<S>                                                          <C>        <C>       <C>
Supplemental disclosure of cash paid
  during the period for:
    Interest                                                 $2,995     $2,096    $2,087
    Income taxes, net of refund                                 194        370       454
- ----------------------------------------------------------------------------------------
Supplemental disclosure of noncash
  investing and financing activities:
    Transfer of loans to foreclosed property
      and repossessed equipment                                  72         86       186
    Reclassification of securities from
      securities held to maturity to
      available for sale                                      5,308          -         -
    Conversion of DCP to common stock                           439          -         -
    Retirement of treasury stock                                347          -         -
    Transfer of assets held for sale or
      accelerated disposition                                 1,725          -         -
    Adjustment to unrealized gain (loss)
      on securities available for sale                          463      (649)       238
- ----------------------------------------------------------------------------------------
Assets acquired and liabilities assumed in
  business combinations were as follows:
    Assets acquired, net of cash and cash
      equivalents paid                                        8,920        347         -
    Net cash and cash equivalents paid for
      businesses acquired                                   (2,816)       (56)         -
    Liabilities assumed                                       5,715        291         -
    Common stock issued in connection
      with businesses acquired                                  193          -         -
    Treasury stock issued in connection
      with businesses acquired                                  196          -         -
- ----------------------------------------------------------------------------------------
</TABLE>

<PAGE>
NOTE 19.
<TABLE><CAPTION>
PARENT COMPANY ONLY FINANCIAL STATEMENTS

Statements of Income
- ----------------------------------------------------------------------------------------
<S>                 <C>                                       <C>       <C>        <C> 
Year ended December 31
Dollars in millions                                            1995       1994      1993
- ----------------------------------------------------------------------------------------
Dividends from subsidiaries:
   Banking subsidiaries                                        $817       $427      $287
   Other subsidiaries                                           246         37        24
Interest income                                                 153        140       134

Other                                                            67        114        97
- ----------------------------------------------------------------------------------------
      Total income                                            1,283        718       542
- ----------------------------------------------------------------------------------------
Interest expense                                                296        215       193
Noninterest expense                                             156         74       195
- ----------------------------------------------------------------------------------------
      Total expenses                                            452        289       388
- ----------------------------------------------------------------------------------------
Income before income taxes
  and equity in undistributed
  income of subsidiaries                                        831        429       154
Applicable income taxes (benefit)                              (54)         34      (53)
- ----------------------------------------------------------------------------------------
Income before equity in
  undistributed income
  of subsidiaries                                               885        395       207
Equity in undistributed income
  of subsidiaries                                             (275)        454       557
- ----------------------------------------------------------------------------------------
Income before cumulative effect of
  change in method of accounting                                610        849       764
Cumulative effect of change in
  method of accounting                                            -          -        53
- ----------------------------------------------------------------------------------------
Net income                                                     $610       $849      $817
- ----------------------------------------------------------------------------------------
</TABLE>


Balance Sheet
- ------------------------------------------------------------------------------
December 31
Dollars in millions                                            1995       1994
- ------------------------------------------------------------------------------
Assets:
Money market instruments                                       $194       $476
Securities                                                      150        428
Loans receivable from:
   Banking subsidiaries                                         519        116
   Other subsidiaries                                         2,120      1,768  
- ------------------------------------------------------------------------------
                                                              2,639      1,884
Investment in subsidiaries:
   Banking subsidiaries                                       6,597      5,534
   Other subsidiaries                                         1,005      1,065
- ------------------------------------------------------------------------------
                                                              7,602      6,599
- ------------------------------------------------------------------------------
Other                                                           404        386
- ------------------------------------------------------------------------------
Total assets                                                $10,989     $9,773
- ------------------------------------------------------------------------------
Liabilities:
Short-term borrowings                                          $803     $1,207
Accrued liabilities                                             435        480
Long-term debt                                                3,386      2,615
- ------------------------------------------------------------------------------
Total liabilities                                             4,624      4,302
- ------------------------------------------------------------------------------
Stockholders' equity                                          6,365      5,471
- ------------------------------------------------------------------------------
Total liabilities and
  stockholders' equity                                      $10,989     $9,773
- ------------------------------------------------------------------------------

<TABLE><CAPTION>

Statements of Cash Flows
- ----------------------------------------------------------------------------------------
Year ended December 31
Dollars in millions                                            1995       1994      1993
- ----------------------------------------------------------------------------------------
<S>                                                            <C>       <C>    <C>   
Cash flows from operating activities:
Net income                                                     $610       $849      $817
Adjustments for noncash items:
   Equity in undistributed income of subsidiaries               275      (454)     (557)
   Depreciation and amortization                                 18         16        17
   Net securities gains                                        (29)       (13)      (47)
Increase (decrease) in accrued liabilities, net                (56)         38       102
Other, net                                                     (79)        136      (34)
- ----------------------------------------------------------------------------------------
   Net cash flow provided by operating activities               739        572       298
- ----------------------------------------------------------------------------------------
Cash flows from investing activities:
Purchases of securities                                       (205)      (908)     (478)
Proceeds from sales and maturities of securities                543        739       435
Net increase in loans made to affiliates                      (780)       (52)     (278)
Capital contributions to subsidiaries                         (219)      (210)     (258)
Acquisition of minority interest in subsidiary                (158)          -         -
- ----------------------------------------------------------------------------------------
   Net cash flow used in investing activities                 (819)      (431)     (579)
- ----------------------------------------------------------------------------------------
Cash flows from financing activities:
Net increase (decrease) in short-term borrowings              (404)        297        61
Proceeds from issuance of long-term debt                      1,014        400       450
Repayments of long-term debt                                  (242)      (317)     (603)
Proceeds from issuance of common stock                          124         70       494
Proceeds from issuance of preferred stock                       125          -         -
Redemption and repurchase of common
  and preferred stock                                         (446)      (375)     (129)
Cash dividends paid                                           (373)      (299)     (194)
- ----------------------------------------------------------------------------------------
   Net cash flow provided by (used in)
     financing activities                                     (202)      (224)        79
- ----------------------------------------------------------------------------------------
Net decrease in cash and cash equivalents                     (282)       (83)     (202)
- ----------------------------------------------------------------------------------------
Cash and cash equivalents at beginning of year                  476        559       761
- ----------------------------------------------------------------------------------------
Cash and cash equivalents at end of year                       $194       $476      $559
- ----------------------------------------------------------------------------------------
</TABLE>

<PAGE>
<TABLE><CAPTION>

RATE/VOLUME ANALYSIS (Unaudited)
- ------------------------------------------------------------------------------------------------------------
                                                      1995 Compared to 1994          1994 Compared to 1993
                                                 Increase (Decrease) Due to(a)   Increase (Decrease) Due to(a)
Dollars in millions                              Volume        Rate        Net    Volume      Rate       Net
- ------------------------------------------------------------------------------------------------------------
<S>                                                <C>         <C>       <C>      <C>        <C>        <C>
Interest earned on:(b)
   Interest-bearing deposits                        $ 2          $7         $9       $10        $3       $13
   Federal funds sold and securities purchased
     under agreements to resell                      21           3         24        12      (15)       (3)
   Trading account securities                       (3)           2        (1)       (1)         1         -
   Securities available for sale                  (260)          34      (226)       142      (79)        63
   Securities held to maturity                     (63)          28       (35)        44      (27)        17
   Nontaxable securities                            (2)          10          8         8       (1)         7
   Loans and leases(c)                              602         403      1,005        71        84       155
   Mortgages held for resale                         10          15         25      (73)       (5)      (78)
- ------------------------------------------------------------------------------------------------------------
      Total interest-earning assets                 307         502        809       213      (39)       174
- ------------------------------------------------------------------------------------------------------------
Interest paid on:
   Deposits:
      Savings                                      (33)         130         97       (6)      (26)      (32)
      Time                                          244         215        459        28         9        37
- ------------------------------------------------------------------------------------------------------------
      Total interest-bearing deposits               211         345        556        22      (17)         5
- ------------------------------------------------------------------------------------------------------------
   Short-term borrowings                           (47)         221        174        87       151       238

   Long-term debt                                    85          29        114        10       (9)         1
- ------------------------------------------------------------------------------------------------------------
      Total interest-bearing liabilities            249         595        844       119       125       244
- ------------------------------------------------------------------------------------------------------------
Net interest differential                           $58       $(93)      $(35)       $94    $(164)     $(70)
- ------------------------------------------------------------------------------------------------------------
</TABLE>

(a)  The change in interest due to both rate and volume has been allocated to
     rate and volume changes in proportion to the relationship of the absolute
     dollar amounts of the changes in each.

     (b)  A tax-equivalent adjustment has been included in the calculations to
     reflect this income as if it had been fully taxable. The tax-equivalent
     adjustment is based upon the applicable federal and state income tax rates.
     The FTE adjustment included in interest income was $44 million in 1995, $52
     million in 1994, and $46 million in 1993.

     (c)  Includes fee income of $110 million, $108 million, and $119 million
     for the years ended December 31, 1995, 1994, and 1993, respectively.
     
<TABLE><CAPTION>

LOAN AND LEASE MATURITY (Unaudited)
- ----------------------------------------------------------------------------------------
December 31, 1995                              Within 1      1 to 5    After 5
Dollars in millions                              Year         Years      Years     Total
- ----------------------------------------------------------------------------------------
<S>                                             <C>          <C>        <C>      <C>    
Commercial and industrial                       $13,684      $5,588     $3,979   $23,251
Residential real estate                           6,723       2,723      2,029    11,475
Consumer                                          6,095       1,902      1,559     9,556
Commercial real estate:
      Construction                                  378         138         90       606
      Interim/permanent                           2,821         852        741     4,414
Lease financing                                   1,234         695        294     2,223
- ----------------------------------------------------------------------------------------
Total                                           $30,935     $11,898     $8,692   $51,525
- ----------------------------------------------------------------------------------------
<CAPTION>

INTEREST SENSITIVITY OF LOANS OVER ONE YEAR S (Unaudited)
- ----------------------------------------------------------------------------------------
December 31, 1995                         Predetermined      Floating
Dollars in millions                      Interest Rates Interest Rates      Total
- ----------------------------------------------------------------------------------------

<S>                                              <C>            <C>       <C>    
1 to 5 years                                     $7,016         $4,882    $11,898
After 5 years                                     8,360            332      8,692
- ----------------------------------------------------------------------------------------
Total                                           $15,376         $5,214    $20,590
- ----------------------------------------------------------------------------------------

</TABLE>


<PAGE>
CONSOLIDATED AVERAGE BALANCES/INTEREST EARNED-PAID/RATES 1991-1995 (Unaudited)
<TABLE><CAPTION>

- -----------------------------------------------------------------------------------------------------------------------
Year ended December 31                                         1995                                  1994
- -----------------------------------------------------------------------------------------------------------------------
                                                           Interest                              Interest
                                                Average     Earned/                  Average      Earned/
Dollars in millions(a)                          Balance     Paid(b)       Rate       Balance     Paid(b)          Rate
- -----------------------------------------------------------------------------------------------------------------------
<S>                                           <C>             <C>         <C>         <C>         <C>           <C>
Assets:
Interest-bearing deposits                          $325         $23          7.08%      $292          $14         4.79%
Federal funds sold and securities purchased
  under agreements to resell                        662          39          5.89        296           15         5.07
Trading account securities                           79           4          5.06         99            5         4.95
Securities available for sale                    12,779         797          6.24     16,923        1,023         6.05
Securities held to maturity                       6,954         412          5.92      7,971          447         5.61
Nontaxable securities                               782          59          7.54        816           51         6.25
Loans and leases(c)                              51,043       4,619          9.03     44,102        3,614         8.17
Mortgages held for resale                         1,459         116          7.96      1,322           91         6.90
Foreclosed property and repossessed equipment        97           -          -           166            -         -
- -----------------------------------------------------------------------------------------------------------------------
      Total interest-earning assets              74,180       6,069          8.17%    71,987        5,260         7.29%
- -----------------------------------------------------------------------------------------------------------------------
Accrued interest receivable                         539           -          -           533            -         -
Reserve for credit losses                       (1,489)           -          -       (1,600)            -         -
Other assets                                      9,497           -          -         8,641            -         -
- -----------------------------------------------------------------------------------------------------------------------
Total assets                                    $82,727      $6,069          -       $79,561       $5,260         -
- -----------------------------------------------------------------------------------------------------------------------
Liabilities and stockholders' equity:
Deposits:
   Savings                                      $22,987        $592          2.57%   $24,803         $495         2.00%
   Time                                          20,133       1,135          5.64     15,310          676         4.41
- -----------------------------------------------------------------------------------------------------------------------
      Total interest-bearing deposits            43,120       1,727          4.00     40,113        1,171         2.92
- -----------------------------------------------------------------------------------------------------------------------
Short-term borrowings                            14,046         800          5.69     15,355          626         4.07
Long-term debt                                    6,581         478          7.26      5,383          364         6.76
- -----------------------------------------------------------------------------------------------------------------------
      Total interest-bearing liabilities         63,747       3,005          4.71     60,851        2,161         3.55
- -----------------------------------------------------------------------------------------------------------------------
      Net interest spread                                     3,064          3.46%                  3,099         3.74%
- -----------------------------------------------------------------------------------------------------------------------
Demand deposits and other noninterest-bearing 
  timme deposits                                 10,910           -          -        11,227            -         -
Other liabilities                                 1,525           -          -         1,701            -         -
- -----------------------------------------------------------------------------------------------------------------------
      Total liabilities                          76,182       3,005          -        73,779        2,161         -
- -----------------------------------------------------------------------------------------------------------------------
Dual convertible preferred stock                      -           -          -             -            -         -
Stockholders' equity and dual convertible 
  preferred stock                                 6,545           -          -         5,782            -         -
- -----------------------------------------------------------------------------------------------------------------------
Total liabilities and stockholders' equity      $82,727      $3,005          -       $79,561       $2,161         -
- -----------------------------------------------------------------------------------------------------------------------
Net interest margin                                                          4.12%                                4.30%
- -----------------------------------------------------------------------------------------------------------------------
</TABLE>

(a)  The data in this table is presented on a taxable-equivalent basis. The tax-
     equivalent adjustment is based upon the applicable federal and state income
     tax rates.

(b)  Includes fee income of $110 million, $108 million, $119 million, $124
     million, and $105 million for the years ended December 31, 1995, 1994,
     1993, 1992, and 1991, respectively.

(c)  Nonperforming loans are included in average balances used to determine
     rates.


<PAGE>

<TABLE><CAPTION>

CONSOLIDATED AVERAGE BALANCES/INTEREST EARNED-PAID/RATES 1991-1995 (Unaudited)
- ------------------------------------------------------------------------------------------- 
          1993                           1992                            1991
        Interest                      Interest                         Interest
Average Earned/              Average   Earned/               Average    Earned/
Balance Paid(b)       Rate   Balance   Paid(b)      Rate     Balance    Paid(b)        Rate
- -------------------------------------------------------------------------------------------
<S>          <C>      <C>       <C>       <C>      <C>       <C>        <C>        <C>
   $47       $1       2.13%      $74        $3       4.05%      $178    $   10         5.41%
   570       18       3.16     1,195        34       3.16      2,167       123         5.66
   114        5       4.17       113         6       5.31        107         8         7.36
14,140      960       6.79    14,061     1,102       7.84      1,597       121         7.56
 7,056      430       6.09     3,846       286       7.44     11,409     1,009         8.84
   679       44       6.48       454        24       5.29        949        66         6.91
43,283    3,459       7.99    43,029     3,688       8.57     40,986     3,950         9.64
 2,384      169       7.10     1,974       175       8.88      1,447       138         9.51
   211        -       -          513         -       -           468         -         -
- -------------------------------------------------------------------------------------------
68,484    5,086       7.43%   65,259     5,318       8.15%    59,308     5,425         9.15%
- -------------------------------------------------------------------------------------------
   512        -       -          522         -       -           523         -         -
(1,829)       -       -      (2,063)         -       -       (1,894)         -         -
 8,119        -       -        7,915         -       -         7,162         -         -
- -------------------------------------------------------------------------------------------
$75,286  $5,086       -      $71,633    $5,318       -       $65,099    $5,425         -
- -------------------------------------------------------------------------------------------
$25,086    $527       2.10%  $23,532      $718       3.05%   $19,195      $926         4.82%
14,680      639       4.35    18,499       981       5.30     21,672     1,488         6.87
- -------------------------------------------------------------------------------------------
39,766    1,166       2.93    42,031     1,699       4.04     40,867     2,414         5.91
- -------------------------------------------------------------------------------------------
12,807      388       3.03     8,848       306       3.46      6,520       414         6.34
 5,039      363       7.20     4,116       332       8.06      3,947       314         7.96
- -------------------------------------------------------------------------------------------
57,612    1,917       3.33    54,995     2,337       4.25     51,334     3,142         6.12
- -------------------------------------------------------------------------------------------
          3,169       4.10%              2,981       3.90%               2,283         3.03%
- -------------------------------------------------------------------------------------------
10,854        -       -       10,999         -       -         9,198         -         -
 1,509        -       -        1,238         -       -           837         -         -
- -------------------------------------------------------------------------------------------
69,975    1,917       -       67,232     2,337       -        61,369     3,142         -
- -------------------------------------------------------------------------------------------
     -        -       -          283         -       -           134         -         -
 5,311        -       -        4,118         -       -         3,596         -         -
- -------------------------------------------------------------------------------------------
$75,286  $1,917       -      $71,633    $2,337       -       $65,099    $3,142         -
- -------------------------------------------------------------------------------------------
                      4.63%                          4.57%                             3.85%
- -------------------------------------------------------------------------------------------
</TABLE>


<PAGE>

<TABLE><CAPTION>

QUARTERLY SUMMARIZED FINANCIAL INFORMATION(a) (Unaudited)
- ------------------------------------------------------------------------------------------------------------------------
By quarter                                        1995                                               1994
Dollars in millions,
except per share data              1         2       3             4      Year         1         2      3      4    Year
- ------------------------------------------------------------------------------------------------------------------------
<S>                           <C>       <C>     <C>           <C>       <C>       <C>       <C>    <C>    <C>     <C>   
Interest income               $1,448    $1,539  $1,540        $1,498    $6,025    $1,239    $1,285 $1,339 $1,345  $5,208
Interest expense                 692       775     777           761     3,005       463       518    580    600   2,161
- ------------------------------------------------------------------------------------------------------------------------
Net interest income              756       764     763           737     3,020       776       767    759    745   3,047
- ------------------------------------------------------------------------------------------------------------------------
Provision for credit losses       20        28      27            26       101        25        12     11     17      65
- ------------------------------------------------------------------------------------------------------------------------
Net interest income after
  provision for credit losses    736       736     736           711     2,919       751       755    748    728   2,982
Securities available for sale
  gains (losses)                   1         4       7            20        32       (1)        19      2   (21)     (1)
Other noninterest income         402       472     441           503     1,818       390       353    378    435   1,556
- ------------------------------------------------------------------------------------------------------------------------
                               1,139     1,212   1,184         1,234     4,769     1,140     1,127  1,128  1,142   4,537
Noninterest expense              764       797     746         1,428     3,735       797       890    728    730   3,145
- ------------------------------------------------------------------------------------------------------------------------
Income (loss) before
  income taxes                   375       415     438         (194)     1,034       343       237    400    412   1,392
Applicable income taxes          149       161     170          (56)       424       128       105    148    150     531
- ------------------------------------------------------------------------------------------------------------------------
Income (loss) before
  minority interest              226       254     268         (138)       610       215       132    252    262     861
Minority interest                  -         -       -             -         -       (2)       (3)    (3)    (4)    (12)
- ------------------------------------------------------------------------------------------------------------------------
Net income (loss)               $226      $254    $268        $(138)      $610      $213      $129   $249   $258    $849
Earnings (loss) per share      $0.82     $0.91   $0.96       $(1.17)     $1.57     $0.75     $0.46  $0.91  $0.97  $3.09
- ------------------------------------------------------------------------------------------------------------------------
</TABLE>

(a)  The quarterly summarized financial information has been restated to
     reflect the pooling of interests with Shawmut National Corporation.


COMMON STOCK PRICE AND DIVIDEND INFORMATION(a) (Unaudited)
<TABLE><CAPTION>

- -----------------------------------------------------------------------------------------------------------------
By quarter                                    1995                                       1994
                              1         2      3        4      Year     1        2       3       4           Year
- -----------------------------------------------------------------------------------------------------------------
<S>                          <C>        <C>    <C>      <C>     <C>    <C>       <C>     <C>     <C>       <C>
Stock Price
   High                       34 5/8    38 3/8 39 1/8   43      43      38       41 3/8  40 1/2  37 7/8    41 3/8
   Low                        30 7/8    32 1/8  35      38 1/8  30 7/8  31 3/4   34 3/8  34 7/8  29 7/8    29 7/8
- -----------------------------------------------------------------------------------------------------------------
Dividends declared           .40       .40     .40      .43     1.63     .30       .35     .35      .40      1.40
Dividends paid               .40       .40     .40      .40     1.60     .30       .30     .35      .35      1.30
- -----------------------------------------------------------------------------------------------------------------
</TABLE>
     
(a)  Fleet's (FLT) common stock is listed on the New York Stock Exchange (NYSE).
     The table above sets forth, for the periods indicated, the range of high
     and low sale prices per share of Fleet's common stock on the composite tape
     and dividends declared and paid per share.




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