FORT WAYNE NATIONAL CORP
10-K, 1996-02-29
NATIONAL COMMERCIAL BANKS
Previous: FORT WAYNE NATIONAL CORP, DEF 14A, 1996-02-29
Next: TRAVELERS MONEY MARKET ACCOUNT FOR VARIABLE ANNUITIES, 24F-2NT, 1996-02-29



                       SECURITIES AND EXCHANGE COMMISSION
                          Washington, D. C.    20549
                                   FORM 10-K
                  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15 (d)
                      OF THE SECURITIES EXCHANGE ACT OF 1934

For the fiscal year ended December 31, 1995     Commission file number 0-10869

                         FORT WAYNE NATIONAL CORPORATION
             (Exact Name of Registrant as Specified in its Charter)
        Indiana                                         35-1502812
(State of Incorporation)                   (I.R.S Employer Identification No.)

110 West Berry Street, Fort Wayne, Indiana                            46801
(Address of Principal Executive Office)                            (Zip Code) 

Registrant's telephone number, including area code             (219) 426-0555

Securities registered pursuant to Section 12(b) of the Act:
                                       None

Securities registered pursuant to Section 12(g) of the Act:
                           Common shares, without Par Value
                                  (Title of  Class)

Indicate by check mark whether the Registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
Registrant was required to file such reports), and (2) has been subject to
such filing requirements for the past 90 days.   Yes  [ X ]     No [  ]       

Indicate by check mark if disclosure of delinquent filers pursuant to item 405
of Regulation S-K is not contained here, and will not be contained, to the
best of Registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any amendment to
this Form 10-K. [   ]

As of February 12, 1996, 11,446,704 shares of Common Stock, without Par Value
were outstanding.  The aggregate market value of the voting stock held by
non-affiliates of the Registrant as of February 12, 1996 was approximately
$358,633,000.

DOCUMENTS INCORPORATED BY REFERENCE
Portions of the Proxy Statement for the annual shareholders' meeting to be
held April 16, 1996, are incorporated by reference into Part III.

The exhibit index appears on page 81.

This report, including the cover page, contains a total of 138 pages.

                                    - 1 -
<PAGE>
                        FORT WAYNE NATIONAL CORPORATION
   
                      INDEX TO ANNUAL REPORT ON FORM 10-K
<TABLE>
<CAPTION>
                                                                      Page
                                                                      ----
<S>                                                        <C>
PART I
  ITEM 1.   BUSINESS...............................................     3

  Item 2.   PROPERTIES.............................................    16

  Item 3.   LEGAL PROCEEDINGS......................................    16

  Item 4.   SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS....    16

PART II

  Item 5.   MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED
            STOCKHOLDER MATTERS....................................    17

  Item 6.   SELECTED FINANCIAL DATA................................    18

  Item 7.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS
            OF OPERATIONS AND FINANCIAL CONDITION..................    20

  Item 8.   FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA............    38

  Item 9.   CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON 
            ACCOUNTING AND FINANCIAL DISCLOSURE....................    75

PART III

  Item 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.....    76

  Item 11.  EXECUTIVE COMPENSATION.................................    79

  Item 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS
            AND MANAGEMENT.........................................    79

  Item 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.........    79

PART IV

  Item 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS
            ON FORM 8-K............................................    80

EXHIBIT INDEX......................................................    81

SIGNATURES.........................................................    83
</TABLE>
                                    - 2 -
<PAGE>
Part I

Item 1.   BUSINESS

Fort Wayne National Corporation (Registrant), organized under the laws of the
State of Indiana, is the owner of all issued and outstanding stock of six
commercial banks. The Registrant's principal banking subsidiary is Fort Wayne
National Bank ("FWNB"), located in Fort Wayne, Indiana.  The Registrant also
owns all of the issued and outstanding stock of Old-First National Bank in
Bluffton, located in Bluffton, Indiana; First National Bank of Warsaw, located
in Warsaw, Indiana; and First National Bank of Huntington, located in
Huntington, Indiana.  All four banks are national banking associations.  In
addition, the Registrant owns all of the issued and outstanding stock  of
The Auburn State Bank, located in Auburn, Indiana; and Churubusco State Bank,
located in Churubusco, Indiana. The Registrant also owns all of the issued
and outstanding stock of Fort Wayne National Life Insurance Company,
domiciled in Phoenix, Arizona.

The Registrant is a bank holding company as defined under the BHC Act and is
not engaged in any material business activity other than as incident to its
ownership of its subsidiary banks.  As of December 31, 1995, the Registrant
had a total of $2,296,107,000 in assets and a total of $1,767,530,000 in
deposits.  Fort Wayne National Corporation is the third largest bank holding
company headquartered in the State of Indiana.

The Registrant's subsidiary banks engage in a wide range of commercial and
personal banking activities, including accepting demand and time deposits;
making secured and unsecured loans to corporations, individuals and others;
issuing letters of credit; and financial counseling for institutions and
individuals.  The banks' lending services include making commercial, 
industrial, real estate, installment, and credit card loans.  Interest and
fees on commercial loans constitute the largest contribution to the banks'
operating revenues.  In addition, the banks provide a wide range of trust and
trust related services, including serving as executor of estates and as
trustee under testamentary and inter vivos trusts and various pension and
other employee benefit plans. Corporate trust services include serving as
registrar and transfer agent for corporate securities and as corporate trustee
under corporate trust indentures.

Each of the Registrant's subsidiary banks is subject, at a minimum, to annual
reviews or examinations, as applicable, by the Federal Reserve Bank System,
the Office of the Comptroller of the Currency, the Indiana Department of
Financial Institution, and the Federal Deposit Insurance Corporation.  In
addition, the Registrant is subject to annual reviews by the Federal Reserve
Bank System.

The banks actively compete on the local and regional levels with other
commercial banks and financial institutions for all types of deposits, loans,
and trust accounts and in providing financial and other services traditionally
offered by banks.  They also compete for the banking business of local and
regional offices of national companies.  With respect to certain banking
services, the banks compete with insurance companies, savings and loan
                              - 3 -
<PAGE>
associations, credit unions, and other financial institutions.

At December 31, 1995, the Registrant had approximately 866 full-time and 217
part-time employees.  Management considers employee relations to be good. 
None of the Registrant's employees is covered by a collective bargaining
agreement.

During 1994 Congress passed the Riegle-Neal Interstate Banking and Branching
Efficiency Act of 1994.  Effective September 29, 1995, bank holding companies
were able to acquire banks in any state, without regard to state law.  Under
the interstate branching provisions of the act, banks can merge with banks in
another state beginning on June 1, 1997.  The Registrant cannot predict with
certainty what effect, if any, this legislation will have on its operations. 
However, since July 1, 1992 Indiana law has  allowed (subject to the existence
of reciprocal legislation, regulatory approval requirements, and other
restrictions) bank ownership by multibank holding companies on a nationwide
basis.  This change in Indiana law has not had a significant impact on the
competitive position of the Registrant to date and therefore, the Registrant
does not anticipate any significant impact on its competitive position as a
result of the Riegle-Neal legislation.






























                              - 4 -
<PAGE>
                          STATISTICAL DISCLOSURES

AVERAGE BALANCES AND INTEREST RATES

An analysis of net interest income on a fully taxable equivalent basis is
summarized for each of the periods included in the following table.
<TABLE>
<CAPTION>
                                      1995                        1994                       1993
                          -------------------------- --------------------------- --------------------------- 
                                             Average                     Average                     Average
                           Average            Rate     Average            Rate     Average            Rate
                           Balance  Interest   (%)     Balance  Interest   (%)     Balance  Interest   (%)
                         ---------- -------- ------- ---------- -------- ------- ---------- -------- -------
                                                       (Dollars in thousands) 
<S>                      <C>        <C>       <C>    <C>        <C>      <C>     <C>        <C>      <C>
Assets
Interest-earning assets:
 Interest-bearing
  deposit               $      205 $      8   3.90% $      550  $    24   4.36% $    1,524   $   72   4.72%
 Federal funds sold and
  securities purchased
  under agreement
  to resell                 26,097    1,322   5.07      10,543      431   4.09      39,572    1,127   2.85
  Investment
   securities(1)
    Taxable                541,572   34,919   6.44     549,895   34,179   6.21     590,142   39,706   6.73
    Nontaxable             176,262   16,122   9.48     180,749   16,003   9.19     163,106   15,629   9.58
  Loans, net of
   unearned income       1,255,991  114,338   9.10   1,179,828   97,180   8.24   1,097,483   90,455   8.24
                        ---------- -------- ------- ---------- -------- ------- ---------- -------- -------
Total Interest-earning
 Assets                  2,000,127 $166,709   8.36   1,921,565 $147,817   7.72   1,891,827 $146,989   7.77
                                   
Noninterest-earning
 assets:                                                                                   
  Cash and due from
   banks                   119,372                     125,751                     121,422    
  Other assets              53,210                      45,559                      52,387    
                        ----------                  ----------                  ----------     
          Total Assets  $2,172,709                  $2,092,875                  $2,065,636
                        ==========                  ==========                  ==========     
Liabilities And              
 Shareholders' Equity      
Interest-bearing
 liabilities 
  Deposits:               
   Demand               $  203,751 $  5,186   2.55% $  209,788 $  5,370   2.56% $  193,573 $  4,946   2.56%
   Savings                 312,888   10,409   3.33     342,583   10,584   3.09     315,357    9,581   3.04
   Time deposits           910,175   49,819   5.47     842,887   36,211   4.30     892,406   39,871   4.47
  Federal funds
    purchased and                                     
    securities sold
    under agreements
    to repurchase          244,714   13,346   5.45     220,106   8,922    4.05     217,510    6,303   2.90
  Notes payable -
    U.S. Treasury and
    other borrowings        23,586   1,348    5.72      18,797     709    3.77      22,038      610   2.77
  Subordinated and
    other long-term
    notes                    6,714     868   12.93       7,474     963   12.88       8,378    1,071  12.78
                        ---------- -------   ------ ---------- -------   ------ ---------- --------  ------
Total Interest-bearing
 Liabilities             1,701,828 $80,976    4.76   1,641,635 $62,759    3.82   1,649,262  $62,382   3.78
Noninterest-bearing
 liabilities:
  Demand deposits          230,842                     226,394                     211,450
  Other liabilities         22,956                      22,308                      22,040
Shareholders' equity       217,083                     202,538                     182,884
                        ----------                  ----------                  ---------- 
Total Liabilities And  
Shareholders' Equity    $2,172,709                  $2,092,875                  $2,065,636
                        ==========                  ==========                  ==========     

</TABLE>
                              - 5 -
<PAGE>
<TABLE>
<S>                      <C>        <C>       <C>    <C>        <C>      <C>     <C>        <C>      <C>
Interest income/earning
 assets                            $166,709   8.36%            $147,817   7.72%             $146,989   7.77%
Interest expense/
 earning assets                      80,976   4.06               62,759   3.28                62,382   3.30
                                   -------- -------            -------- -------             -------- -------
Net Interest Income /
 Earning Assets                      85,733   4.30%              85,058   4.44%               84,607   4.47%
Tax equivalent
 adjustment(3)                        6,377                       6,243                        6,142
                                   --------                    --------                     --------
Net Interest Income                $ 79,356                    $ 78,815                     $ 78,465
                                   ========                    ========                     ========
</TABLE>
[FN]
(1) For the purpose of these computations, unrealized gains/(losses) are 
    excluded from the average rate calculations.
(2) For the purpose of these computations, nonaccrual loans are included in 
    the daily average loan amounts outstanding.
(3) The tax equivalent adjustment is calculated using a statutory rate of 35%.


































                              - 6 -
<PAGE>
ANALYSIS OF CHANGES IN INTEREST DIFFERENTIAL

The following table attributes changes in the Company's net interest income
(on a fully taxable equivalent basis) to changes in either average daily
balances or average rates.  Changes which are attributable in part to volume
and in part to rate are allocated in direct proportion to the change in the
absolute dollar amounts of each.
<TABLE>
<CAPTION>
                                        Year Ended December 31
                             -----------------------------------------------
                                  1995 over 1994          1994 over 1993
                             ----------------------- -----------------------
                             Volume    Rate   Total  Volume   Rate    Total
                             ------- ------- ------- ------- ------- -------
                                              (In thousands)
<S>                           <C>    <C>     <C>     <C>     <C>     <C>
Increase (decrease) in:
Interest income:
  Interest-bearing deposits
    with banks                $  (17)$     1 $   (16)$   (49) $    1  $  (48)
   Federal funds sold and
    securities purchased under
    agreements to resell         766     125     891    (600)    (96)   (696)
  Investment securities:                          
    Taxable                     (507)  1,247     740  (2,820) (2,707) (5,527)
    Nontaxable                  (415)    534     119   1,199    (825)    374
  Loans, net of unearned
   income(1)                   6,540  10,618  17,158   6,748     (23)  6,725
                             ------- ------- ------- ------- ------- -------
       Total Interest Income $ 6,367 $12,525 $18,892 $ 4,478 $(3,650)$   828

 Interest expense:                              
  Demand deposits            $  (147)$   (37)$  (184)$   415  $    9 $   424
  Savings deposits              (874)    699    (175)    837     166   1,003
  Time deposits                3,077  10,531  13,608  (2,242) (1,418) (3,660)
  Federal funds purchased                       
   and securities sold
   under agreements to
   repurchase                  1,083   3,341   4,424      76   2,543   2,619
  Notes payable -
   U.S. Treasury                 
   and other borrowings          211     428     639     (80)    179      99
  Subordinated and other                        
   long-term notes               (98)      3     (95)   (115)      7    (108)
                             ------- ------- ------- ------- ------- -------
     Total Interest Expense  $ 3,252 $14,965 $18,217 $(1,109)$ 1,486 $   377
                             ------- ------- ------- ------- ------- -------
                 Increase In
       Interest Differential $ 3,115 $(2,440)$   675 $ 5,587 $(5,136)$   451
                             ======= ======= ======= ======= ======= ======= 
</TABLE>
[FN]
(1) Nonaccrual loans were included in the average outstanding balances.
                              - 7 -
<PAGE>
INVESTMENT SECURITIES 
 
The carrying values of the Company's investment securities are summarized for
the periods indicated in the following table.
<TABLE>
<CAPTION>
                                              December 31
                        ------------------------------------------------------
                               1995               1994               1993
                          Amount Percent     Amount Percent     Amount Percent
                        -------- -------   -------- -------   -------- -------
                                         (Dollars in thousands)
<S>                     <C>      <C>       <C>      <C>       <C>      <C>
U.S. Government and
     federal agencies   $505,307     66%   $466,038     67%   $522,505     68%
States and political
 subdivisions            198,179     26     177,420     25     176,224     23
Other                     61,074      8      57,853      8      71,647      9
                        -------- -------   -------- -------   -------- -------
                 Total  $764,460    100%   $701,311    100%   $770,376    100%
                        ======== =======   ======== =======   ======== =======
</TABLE>

MATURITY DISTRIBUTION AND YIELDS OF INVESTMENT SECURITIES

The following table sets forth the maturities of the Company's investment
securities as of December 31, 1995 and the weighted average yields of such
securities on the basis of amortized cost and effective yields weighted for
the scheduled maturity of each security.
<TABLE>
<CAPTION>
                                             Maturing
               ------------------------------------------------------------------
                                After One      After Five
                   Within       But Within      But Within      After
                  One Year      Five Years      Ten Years      Ten Years
               Amount  Yield   Amount  Yield   Amount Yield   Amount  Yield   Total
              -------- ------ -------- ------ ------- ------ ------- ------ --------
                                   (Dollars in thousands)
<S>           <C>      <C>    <C>      <C>    <C>     <C>    <C>     <C>    <C>
U.S.
 Government
 and federal
 agencies     $121,648  5.59% $344,281  6.40% $ 25,336 6.55% $14,042  6.16% $505,307
States and
 political
 subdivisions   12,880 10.60    55,663 10.66    75,717  9.14  53,919  9.26   198,179
Other            8,274 10.01    37,982  7.50     3,665  7.48  11,153  7.78    61,074
              -------- -----  -------- -----  -------- ----- ------- -----  --------
      Total   $142,802  6.30  $437,926  7.04  $104,718  8.46 $79,114  8.50  $764,560
              ======== ===== ========= ====== ======== ===== ======= =====  ========
</TABLE>
[FN]
Tax-equivalent adjustments (using a 35% rate) have been made in calculating
yields on obligations of states and political subdivisions.  Equity securities
are included in the after ten years category.

                              - 8 -
<PAGE>
DISTRIBUTION OF LOANS

The composition of the Company's loan portfolio is summarized for the periods
indicated in the following table.
<TABLE>
<CAPTION>
                                           December 31
                    ----------------------------------------------------------
                       1995        1994        1993         1992        1991
                    ----------  ----------  ----------  ----------  ----------
                                          (In thousands)
<S>                 <C>         <C>         <C>         <C>         <C>
Commercial          $  453,208  $  408,706  $  391,836  $  379,173  $  347,373
Real estate -
 construction           31,312      23,686      36,022      31,494      36,610
Real estate -
 mortgage              590,599     575,648     530,451     514,730     474,830
Installment            192,307     204,707     183,709     164,473     165,625
Financing leases         9,141       7,229         455         950       2,190
                    ----------  ----------  ----------  ----------  ----------
          Total     $1,276,567  $1,219,976  $1,142,473  $1,090,820  $1,026,628
                    ==========  ==========  ==========  ==========  ==========
</TABLE>
REAL ESTATE LOAN ANALYSIS

The following table shows the distribution of the Company's real estate
mortgage loan portfolio as of December 31, 1995.
<TABLE>
<CAPTION>
                                                      Percent of   Percent of
                                                      Real Estate     Total
                                          Amount         Loans        Loans
                                         --------     -----------  ----------
                                                 (Dollars in thousands)
<S>                                      <C>          <C>          <C>
1-4 family residential                   $341,742          55%         27%
Office buildings                           61,549          10           5
Farm land                                  40,598           7           3
Restaurants and recreation facilities      35,749           6           3
Manufacturing                              26,863           4           2
Retail and shopping centers                25,206           4           2
Home equity lines                          24,524           4           2
Health care                                21,704           3           2
Multifamily dwellings                       6,480           1           1
Warehouses                                  6,237           1          --
Hotels and motels                           1,961          --          --
Other                                      29,298           5           2
                                         --------     -----------  ----------
                               Total     $621,911         100%         49%
                                         ========     ===========  ==========
</TABLE>

                              - 9 -
<PAGE>
MATURITIES OF LOANS AND SENSITIVITIES TO CHANGES IN INTEREST RATES

The following table shows the maturity of the Company's loan portfolio
(excluding mortgages on 1-4 family residences and installment loans)
outstanding as of December 31, 1995.  Also shown are the amounts due
after one year classified according to their sensitivity to changes in
interest rates.
<TABLE>
<CAPTION>
                                            Maturing
                    --------------------------------------------------------- 
                                  After One
                     Within       But Within         After
                    One Year      Five Years       Five Years        Total
                    ---------  ----------------  ----------------   --------
                                Fixed  Variable   Fixed  Variable
                               ------- --------  -------- ------- 
                                        (In thousands)
<S>                  <C>       <C>      <C>  <C> <C>       <C>      <C>
Commercial           $384,427  $29,623  $    --  $ 39,153  $    5   $453,208
Real estate -
 construction          24,076    5,290       --     1,946      --     31,312
Real estate -
 mortgage              99,822   37,433   26,244    74,517   1,001    239,017
Financing leases           10    9,072       --        59      --      9,141
                     --------  -------  -------  --------  ------   --------
           Total     $508,335  $81,418  $26,244  $115,675  $1,006   $732,678
                     ========  =======  =======  ========  ======   ========
</TABLE>















                              - 10 -
<PAGE>
NONPERFORMING LOANS

The Company's nonaccrual loans, accruing loans past due 90 days or more and
restructured loans are summarized for the periods indicated in the following
table.(1)(3)
<TABLE>
<CAPTION>
                                                 December 31
                               -----------------------------------------------
                                1995      1994      1993      1992      1991
                               -------   -------   -------   -------   -------
                                                (In thousands)
<S>                            <C>       <C>       <C>       <C>       <C>
Nonaccrual loans               $18,450   $11,282   $13,691   $15,285   $ 4,543
Accruing loans past due
 90 days or more                 1,467       944     1,640     1,215     2,970
Restructured loans                  --     8,750       979       245       310
                               -------   -------   -------   -------   -------
                        Total  $19,917   $20,976   $16,310   $16,745   $ 7,823
                               =======   =======   =======   =======   =======
</TABLE>
[FN]
(1) In addition to loans classified as nonperforming at December 31, 1995,     
    there were loans aggregating $3,173,000 where management is closely
    monitoring the borrowers' ability to comply with payment terms.
(2) Gross interest income of $1,761,000 would have been recorded in 1995 for
    nonaccrual and restructured loans at December 31, 1995 assuming these
    loans had been accruing interest throughout the year in accordance with
    their original terms.  The amount of interest actually included in 1995
    income was $870,000.
(3) Excludes other real estate owned which amounted to $2,189,000, $4,227,000,
    $754,000, $631,000 and $319,000 at December 31, of each of the years 1991
    through 1995, respectively.















                              - 11 -
<PAGE>
SUMMARY OF LOAN LOSS EXPERIENCE

Activity in the Company's allowance for possible loan losses is summarized for
the periods indicated in the following table.
<TABLE>
<CAPTION>
                                        Year Ended December 31
                        ------------------------------------------------------
                           1995       1994       1993       1992       1991
                        ---------- ---------- ---------- ---------- ----------
                                        (Dollars in thousands)
<S>                     <C>        <C>        <C>        <C>        <C>
Average amount of loans
 outstanding, net of
 unearned income        $1,255,991 $1,179,828 $1,097,483 $1,049,271 $1,015,200
                        ========== ========== ========== ========== ==========
Amount of loans
 outstanding at the end
 of the period, net of
 unearned income        $1,273,394 $1,217,218 $1,140,813 $1,089,382 $1,025,309
                        ========== ========== ========== ========== ==========
Balance of allowance
 for possible loan
 losses at beginning
 of period              $   21,795 $   21,876 $   16,682 $   15,376 $   13,487
Loans charged-off:
 Commercial                    178      2,520        794      3,025        979
 Real estate-
  construction               3,000         61         --         --         --
 Real estate-
  mortgage                      24        244        329        681        268
 Installment                 1,754      1,163      1,336      1,967      2,432
                        ---------- ---------- ---------- ---------- ----------
Total Loans Charged-Off      4,956      3,988      2,459      5,673      3,679
Recoveries of loans
 previously
 charged-off:
  Commercial                    82        572        781        165        202
  Real estate-mortgage         147         74        145         71        120
  Installment                  534        638        667        676        835
                        ---------- ---------- ---------- ---------- ----------
       Total Recoveries        763      1,284      1,593        912      1,157
                        ---------- ---------- ---------- ---------- ----------
Net loans charged-off        4,193      2,704        866      4,761      2,522
Additions to allowance
 charged to expense          2,445      2,623      6,060      6,067      4,411
                        ---------- ---------- ---------- ---------- ----------
Balance At End Of Period$   20,047 $   21,795 $   21,876 $   16,682 $   15,376
                        ========== ========== ========== ========== ==========
Ratio of net charge-offs
 during the period to
 average loans
 outstanding                  .33%       .23%       .08%       .45%       .25%
                        ========== ========== ========== ========== ==========
</TABLE>
                              - 12 -
<PAGE>
[FN]
Factors affecting management's judgment in determining additions to the
allowance charged to operating expense are outlined under the subcaption
"Allowance for Possible Loan Losses" in Note 1 to the Company's consolidated
financial statements.


ALLOCATION OF ALLOWANCE FOR POSSIBLE LOAN LOSSES

An allocation of the Company's allowance for possible loan losses is
summarized for the periods indicated in the following table.  In addition to
an allocation for specific problem loans, each category includes an
unallocated portion of the allowance for possible loan losses based on loans
outstanding, credit risks and historical charge-offs.  Notwithstanding the
following allocations, the entire allowance for possible loan losses is
available to absorb charge-offs in any category of loans.
<TABLE>
<CAPTION>
                                                     December 31
                   ------------------------------------------------------------------------------
                       1995            1994            1993            1992            1991
                   --------------  --------------  --------------  --------------  -------------- 
Balance at end
  of period                Per-            Per-            Per-           Per-             Per-
applicable to      Amount cent(1)  Amount cent(1)  Amount cent(1)  Amount cent(1)  Amount cent(1)
- ----------------  ------- ------  ------- ------  ------- ------  ------- ------  ------- ------ 
                                              (Dollars in thousands)
<S>               <C>      <C>    <C>     <C>     <C>      <C>    <C>      <C>    <C>     <C>
Commercial        $10,149    36%  $12,719    34%  $13,386    34%  $ 7,381    35%  $ 8,083    34%
Real estate -
 construction         679     3     1,353     2     1,485     3       145     3       110     4
Real estate -
 mortgage           5,731    46     3,920    47     4,167    47     5,625    47     3,421    46
Installment         3,488    15     3,803    17     2,838    16     3,531    15     3,762    16
                  ------- ------  ------- ------  ------- ------  ------- ------  ------- ------
           Total  $24,047   100%  $21,795   100%  $21,876   100%  $16,682   100%  $15,376   100%
                  ======= ======  ======= ======  ======= ======  ======= ======  ======= ======
</TABLE>
[FN]
(1) Represents the percentage of loans outstanding in each category to total   
    loans outstanding.









                              - 13 -
<PAGE>
DEPOSITS   

The average daily amount of the Company's deposits and the rates paid on such
deposits is summarized for the periods indicated in the following table.
<TABLE>
<CAPTION>
                                         Year Ended December 31
                        -----------------------------------------------------
                               1995              1994             1993
                        ----------------- ----------------- -----------------
                          Amount    Rate    Amount    Rate    Amount    Rate
                        ---------- ------ ---------- ------ ---------- ------
                                         (Dollars in thousands)
<S>                     <C>        <C>    <C>        <C>    <C>        <C>
Noninterest-bearing
  demand deposits       $  230,842        $  226,394        $  211,450
Interest-bearing
  demand deposits          203,751  2.55%    209,788  2.56%    193,573  2.56%
Savings deposits           312,888  3.33%    342,583  3.09%    315,357  3.04%
Time deposits              910,175  5.47%    842,887  4.30%    892,406  4.47%
                        ----------        ----------        ----------
                Total   $1,657,656        $1,621,652        $1,612,786
                        ==========        ==========        ==========
</TABLE>

MATURITY DISTRIBUTION OF TIME DEPOSITS OF $100,000 OR MORE

The following table shows the maturities of the Company's outstanding domestic
CDs and other time deposits in denominations of $100,000 or more at
December 31, 1995.
<TABLE>
<CAPTION>
                                Time             Other
                             Certificates         Time
                             of Deposits        Deposits            Total
                             ------------       --------          -------- 
                                             (In thousands)
<S>                             <C>              <C>              <C>
Time remaining to maturity:
  Within three months           $117,461          $7,225          $124,686
  Over three through six          25,257              --            25,257
  Over six through twelve         22,025              --            22,025
  Over twelve months              32,146              --            32,146
                                --------          ------          -------- 
                       Total    $196,889          $7,225          $204,114
                                ========          ======          ========
</TABLE>


                              - 14 -
<PAGE>
SHORT-TERM BORROWINGS     

The following table shows the distribution of the Company's short-term
borrowings and the weighted average interest rates thereof for the periods
indicated.  Also provided are the maximum amount of borrowings and the
average amount of borrowings, as well as weighted average interest rates for
the periods indicated.  (Federal funds purchased and securities sold under
agreements to repurchase are borrowings of the Company which generally mature
within 1 to 30 days.  Notes payable, U.S. Treasury and other borrowings range
in maturity from 1 to 7 days.)
<TABLE>
<CAPTION>
                         Federal Funds Purchased         Notes Payable -
                         and Securities Sold Under       U.S. Treasury and
                         Agreements to Repurchase        Other Borrowings
                         ---------------------------    ---------------------- 
                          1995     1994     1993        1995    1994    1993
                        -------- -------- --------    ------- ------- -------
                                       (Dollars in thousands)
<S>                     <C>      <C>      <C>         <C>     <C>     <C>
Balance at December 31  $241,263 $255,010 $220,723    $26,381 $21,884 $41,066
Weighted average
 interest rate at
 year end                  4.69%    6.29%    2.97%      5.51%   5.14%   2.73%
Maximum amount
 outstanding at any
 month's end            $292,275 $255,010 $234,985    $48,219 $38,102 $41,066
Average amount
 outstanding during
 the year               $244,714 $220,106 $217,510    $23,586 $18,797 $22,038
Weighted average
 interest rate during
 the year                  5.45%    4.05%    2.90%      5.72%   3.77%   2.77%
</TABLE>













                              - 15 -
<PAGE>
Item 2.   PROPERTIES

The Registrant's principal offices and FWNB's banking headquarters are located
at 110 West Berry Street, Fort Wayne, Indiana, in a 26-story building. 
Approximately 29% of the building is occupied by FWNB under the terms of a
lease agreement, which has lease terms through March 2008.  See Note 7 to the
consolidated financial statements relating to premises and equipment, and
lease agreements of the Registrant.

FWNB has 20 fully utilized branch offices in Allen County, Indiana, in
addition to its main office.  FWNB owns 11 of its branch offices.  Six other
branch offices are part of land lease arrangements under which the buildings
are owned by FWNB.  Three branch offices sites are wholly leased.  Each of the
Registrant's other banking subsidiaries owns its respective main office in its
home community.  The Auburn State Bank has one branch office, Old-First
National Bank in Bluffton has three branch offices, First National Bank of
Warsaw has eight branch offices, and First National Bank of Huntington has
four branch offices.

Management of the Registrant believes that the properties used by its banking
subsidiaries are suitable and adequate for current as well as future needs.


Item 3.   LEGAL PROCEEDINGS

The Registrant and its subsidiaries are defendants in various legal
proceedings.  With respect to each of these suits, it is either the opinion of
legal counsel that it is without merit or the opinion of management of the
Registrant that even if the plaintiff prevails therein the disposition thereof
will not have a material affect on the financial condition of the Registrant.


Item 4.   SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

No matter was submitted to a vote of security holders from September 30, 1995
to December 31, 1995.













                              - 16 -
<PAGE>
Part II

Item 5.   MARKET FOR REGISTRANT'S COMMON STOCK AND RELATED STOCKHOLDER
          MATTERS

A market exists for Fort Wayne National Corporation common stock in the
national over-the-counter market.  The following table sets forth to
the Company's best knowledge the high and low sales prices per share from
January 1, 1994 through December 31, 1995.
<TABLE>
<CAPTION>
                          First       Second      Third       Fourth
1995                      Quarter     Quarter     Quarter     Quarter
- -----                     --------    --------    --------    --------
<S>                       <C>         <C>         <C>         <C>
High                      $  27.00    $  29.25    $  33.50    $  33.00
                          ========    ========    ========    ========
Low                          25.25       25.50       27.25       30.50 
                          ========    ========    ========    ========
<CAPTION>
1994
- -----
<S>                       <C>         <C>         <C>         <C>
High                      $  26.33    $  28.75    $  31.25    $  31.50
                          ========    ========    ========    ========
Low                          24.17       23.83       27.25       24.25
                          ========    ========    ========    ========
</TABLE>
The Company's common stock is traded in the national market system of the
National Association of Securities Dealers (NASDAQ) under the symbol FWNC.
As of December 31, 1995 and 1994 there were 3,448 and 3,397 shareholders of
record, respectively.

On February 12, 1996, the closing price for the Company's common stock, as
reported by NASDAQ, was $32.125.

Market Makers:  The Chicago Corporation             F. J. Morrissey & Co. Inc.
                Everen Securities, Inc.             NatCity Investments, Inc.
                Herzog, Heine, Geduld, Inc.         Paine Webber, Inc.
                Keefe, Bruyette & Woods, Inc.       Sherwood Securities Corp.
                McDonald & Company                  Troster Singer Corp.
                Merrill Lynch







                              - 17 -
<PAGE>
Item 6.   SELECTED FINANCIAL DATA
<TABLE>
<CAPTION>
                       1995        1994        1993        1992        1991
                     ---------   ---------   ---------   ---------   ---------
                          (Dollars in thousands, except per share data)
<S>                  <C>         <C>         <C>         <C>         <C>
STATEMENT OF INCOME
Interest and fees
 on loans            $ 113,604   $  96,538   $  89,783   $  92,724   $ 104,158
Interest and
 dividends on
 investments            45,398      44,581      49,865      57,619      58,736
Other interest
 income                  1,330         455       1,199       1,004       2,290
                     ---------   ---------   ---------   ---------   ---------
Total Interest
 Income                160,332     141,574     140,847     151,347     165,184
Interest expense        80,976      62,759      62,382      76,990      99,749
                     ---------   ---------   ---------   ---------   ---------
Net Interest Income     79,356      78,815      78,465      74,357      65,435
Provision for
 possible loan
 losses                  2,445       2,623       6,060       6,067       4,411
                     ---------   ---------   ---------   ---------   ---------
Net Interest Income
  After Provision
  For Possible Loan
  Losses                76,911      76,192      72,405      68,290      61,024
Noninterest income:
Fiduciary fees           9,749       8,950       8,060       7,475       6,739
Other                    9,763      10,156      10,400       8,405       7,534
Net securities gains        87           5         402         100         131
                     ---------   ---------   ---------   ---------   ---------
Total Noninterest
 Income                 19,599      19,111      18,862      15,980      14,404
Noninterest expense:
  Salaries and
   benefits             31,237      29,798      28,878      26,733      24,955
  Other                 27,840      27,639      27,747      25,803      22,770
                     ---------   ---------   ---------   ---------   ---------
Total Noninterest
 Expense                59,077       7,437      56,625      52,536      47,725
                     ---------   ---------   ---------   ---------   ---------
Income Before
 Income Taxes           37,433      37,866      34,642      31,734      27,703
Applicable income
 taxes                  10,726      11,654      10,509       9,291       7,616
                     ---------   ---------   ---------   ---------   ---------
Net Income           $  26,707   $  26,212   $  24,133   $  22,443   $  20,087
                     =========   =========   =========   =========   =========
<PAGE>                        - 18 -
<S>                 <C>         <C>         <C>         <C>         <C>
Cash dividends
 declared           $   10,758  $    9,952  $    9,302  $    8,656  $    8,001
Per common share:
Net income                2.33        2.28        2.11        1.97        1.78
Cash dividends
 declared                  .94         .87         .81         .76         .71

FINANCIAL CONDITION
Total assets        $2,296,107  $2,135,961  $2,094,425  $2,034,049  $1,972,433
Average daily assets 2,172,709   2,092,875   2,065,636   2,025,845   1,928,837
Average daily
 deposits            1,657,656   1,621,652   1,612,786   1,594,816   1,532,481
Average daily loans  1,255,991   1,179,828   1,097,483   1,049,271   1,015,200
Average
 shareholders'
 equity                217,083     202,538     182,884     167,343     153,686
Subordinated and
 other long-term
 debt                    6,400       7,160       7,920       9,305      10,553

OTHER DATA
Average shares
 outstanding        11,449,277  11,480,372  11,432,624  11,381,498  11,315,070
Number of employees
 at year end (1)         1,083       1,052       1,027       1,027       1,014
Tax equivalent yield
 on earning assets       8.36%       7.72%       7.77%       8.44%       9.59%
Cost of supporting
 liabilities             4.06%       3.28%       3.30%       4.14%       5.61%
Net interest margin
 on earning assets       4.30%       4.44%       4.47%       4.30%       3.98%
Return on average
 assets                  1.23%       1.25%       1.17%       1.11%       1.04%
Return on average
 equity                 12.30%      12.94%      13.20%      13.41%      13.07%
Dividend payout ratio   40.28%      37.97%      38.54%      38.57%      39.83%
Average equity to
 average asset ratio     9.99%       9.68%       8.85%       8.26%       7.97%
Market value to book
 value per share at
 year end              154.03%     150.20%     148.58%     191.56%     168.86%
Price earnings ratio      13.5        11.4        11.8        14.9        13.5
</TABLE>
[FN]
(1) Includes part-time employees.





                              - 19 -
<PAGE>
Item 7.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS AND
          FINANCIAL CONDITION

SUMMARY
The following discussion and analysis are intended to cover significant
factors and conditions affecting the Company's overall performance for the
past three years.  It is designed to provide shareholders and analysts with a
more comprehensive review of the operating results and financial condition
than could be obtained from an examination of the financial statements alone. 
The financial data that accompany this discussion include the operating
results of the parent company, Fort Wayne National Corporation, and its
wholly-owned subsidiaries: Fort Wayne National Bank, The Auburn State Bank,
Churubusco State Bank, Old-First National Bank in Bluffton, First  National
Bank of Huntington, First National Bank of Warsaw, and Fort Wayne National
Life Insurance Company.

FINANCIAL HIGHLIGHTS
<TABLE>
<CAPTION>
                                             1995         1994       Change
                                         ----------    ----------    -------
                                                 (Dollars in thousands, 
                                                  except per share data)
<S>                                      <C>           <C>           <C>
FOR THE YEAR
  Total interest income                  $  160,332    $  141,574      13.2%
  Total interest expense                     80,976        62,759      29.0
  Net interest income                        79,356        78,815       0.7
  Provision for possible loan
   losses                                     2,445         2,623      (6.8)
  Applicable income taxes                    10,726        11,654      (8.0)
  Net income                                 26,707        26,212       1.9
                                            
PER SHARE
  Net income                             $     2.33    $     2.28       2.2%
  Dividends declared                           0.94          0.87       8.0
  Book value at year end                      20.45         17.31      18.1
                                            
AVERAGES
  Assets                                 $2,172,709    $2,092,875       3.8%
  Deposits                                1,657,656     1,621,652       2.2
  Loans (before allowance for
    possible loan losses)                 1,255,991     1,179,828       6.5
  Investments                               717,834       730,644      (1.8)
                                            
SELECTED FINANCIAL RATIOS
  Return on average assets                    1.23%        1.25%
  Return on average equity                   12.30%       12.94%
  Net interest margin                         4.30%        4.44%
  Tier I and Tier II capital ratio           16.27%       17.28%
</TABLE>
                              - 20 -
<PAGE>
COMPARATIVE EARNINGS ANALYSIS                  
<TABLE>
<CAPTION>
                                                     Increase/(Decrease)
                                                 ----------------------------
                                                   1995/1994      1994/1993
                                                 ------------- -------------- 
                           1995    1994    1993  Amount   %    Amount    %
                          ------- ------- ------- ------ ------ ------- ------ 
                                     (Dollars in thousands)
<S>                       <C>     <C>     <C>     <C>    <C>    <C>     <C>
Net interest income
    (fully taxable
    equivalent basis)     $85,733 $85,058 $84,607 $  675   0.8% $   451   0.5%
Taxable equivalent
    adjustment              6,377   6,243   6,142    134   2.1      101   1.6
                          ------- ------- ------- ------ ------ ------- ------
     Net Interest Income   79,356  78,815  78,465    541   0.7      350   0.4
Provision for
    possible loan losses    2,445   2,623   6,060   (178) (6.8)  (3,437)(56.7)
Noninterest income         19,599  19,111  18,862    488   2.6      249   1.3
Noninterest expense        59,077  57,437  56,625  1,640   2.9      812   1.4
                          ------- ------- ------- ------ ------ ------- ------
Income Before Income Taxes 37,433  37,866  34,642   (433) (1.1)   3,224   9.3

Applicable income taxes    10,726  11,654  10,509   (928) (8.0)   1,145  10.9
                          ------- ------- ------- ------ ------ ------- ------
              Net Income  $26,707 $26,212 $24,133 $  495   1.9  $ 2,079   8.6
                          ======= ======= ======= ======= ===== ======= ======
</TABLE>
RESULTS OF OPERATIONS
EARNINGS.  Net income in 1995 totaled $26.7 million, an increase of 1.9% over
the $26.2 million earned in 1994 and 10.7% over the $24.1 million earned in
1993.  Earnings per share for 1995 were $2.33 compared to $2.28 in 1994 and
$2.11 in 1993.  Fourth quarter earnings were $7.0 million or $.61 per share,
an increase of 2.2% over third quarter 1995 and .4% over fourth quarter 1994.

The major components of the Company's operating results are summarized in the
Comparative Earnings Analysis table.  Net interest income increased .7% in
1995 over 1994 and .4% in 1994 over 1993.  These modest increases are
indicative of the continued pressure on the Company's net interest margin. 
Net overhead, which is the amount by which noninterest expense exceeds
noninterest income, increased 3.0% in 1995 from 1994 and 1.5% in 1994 over
1993.  The provision for possible loan losses charged to earnings decreased
6.8% in 1995 from 1994 after reflecting a 56.7% decrease in 1994 from 1993. 
Applicable income taxes decreased by $928,000 or 8.0% following a 10.9%
increase in 1994 over 1993.

NET INTEREST INCOME.    Net interest income, which is the difference between
interest and fees earned on assets and the interest paid on deposits and other
funding sources, is the primary source of earnings for the Company.  This
component represented over 80% of the Company's net revenues in 1995.  A
                              - 21 -
<PAGE>
detailed analysis highlighting the changes in net interest income is provided
in the Analysis of Changes in Interest Differential table.   Interest earned
on tax-exempt loans and investments is adjusted for comparative purposes to a
taxable equivalent basis using the federal tax rate of 35%, resulting in a
fully taxable equivalent (FTE) net interest income.

Net interest income on a fully taxable equivalent basis totaled $85.7 million
in 1995 compared to $85.1 million in 1994 and $84.6 million in 1993.  Interest
rate changes had a significant impact on net interest income, as total
interest income increased by $12.5 million for 1995 due to rate movements
while total interest expense increased almost $15 million.  The resulting
decrease in net interest income of $2.4 million was  offset by the $3.1
million increase in net interest income due to volume increases.  This
continues the trend which occurred in 1994 where the $5.6 million increase in
net interest income due to volume increases offset the $5.1 million decrease
due to rate movements.

Average earning assets increased by $78.6 million or 4.1% for 1995 as average
loans, net of unearned income, increased by $76.2 million or  6.5%.  Average
total interest-bearing liabilities increased $60.2 million or 3.7% for 1995. 
More important than the increase in average total interest-bearing liabilities
was the shift in interest-bearing deposits that occurred during 1993, 1994 and
1995.  As interest rates began to soften in 1993, depositors were unwilling to
invest in longer-term investment products.  As a result, the Company's
depositors shifted funds out of time deposits and into savings and other
deposit products with shorter maturities.  Average time deposits decreased by
$49.5 million from 1993 to 1994 while average savings deposits increased by
$27.2 million and average interest-bearing demand deposits increased by $16.2
million.  In 1995, this trend reversed.  Average time deposits increased by
$67.3 million from 1994 to 1995 while average savings deposits decreased by
$29.7 million.

The Company introduced a deposit product called the AnydayEveryday deposit in
1995.  The AnydayEveryday account, which is included in the time deposits
category,  is priced to yield a return which is above the average money market
rate.  This new product has been very successful in generating deposits for
the Company and contributed to the increase in time deposits in 1995.  Average
interest-bearing demand deposits decreased by $6.0 million during this period. 
  
The Company's net interest margin measured on a fully taxable equivalent basis
decreased to 4.30% in 1995 from 4.44% in 1994 and 4.47% in 1993.  With the
current shape of the yield curve being somewhat inverted, the Company is
continuing to experience significant pressure on net interest income.  The net
interest margin for the fourth quarter of 1995 was 4.20% compared to 4.24% in
the third quarter of 1995 and 4.49% in the fourth quarter of 1994.

The Company continues to operate in an extremely competitive marketplace.  Two
major regional bank holding companies entered the Company's market in 1993 by
acquiring two previously independent financial institutions.  Their desire to
grow in the area resulted in each offering higher deposit rates in this market
than in many of their other markets.  In addition, competition for quality
loans continues to be intense, resulting in smaller margins in the overall
                              - 22 -
<PAGE>
loan portfolio.

PROVISION AND ALLOWANCE FOR POSSIBLE LOAN LOSSES.  The allowance for possible
loan losses represents management's estimate of potential credit losses
associated with the loan portfolio, including all off-balance sheet lending
commitments.  While the balance is only an estimate, management does perform a
systematic analysis in determining the adequacy of the allowance for possible
loan losses and, consequently, the annual provision charged to earnings.

Beginning in 1995, the Company adopted Statement 114,"Accounting by Creditors
for Impairment of a Loan."  Under the new standard, the 1995 allowance for
possible loan losses related to loans that are identified for evaluation in
accordance with Statement 114 is based on discounted cash flows using the
loan's initial effective interest rate or the fair value of the collateral for
certain collateral dependent loans.  Prior to 1995, the allowance for possible
loan losses related to these loans was based on undiscounted cash flows or the
fair value of the collateral for collateral dependent loans.

The allowance for possible loan losses is maintained at a level believed
adequate by management to absorb estimated probable loan losses.  To
facilitate the periodic evaluation of the adequacy of the allowance for
possible loan losses, the Company utilizes a loan grading system that helps
identify, monitor and address asset quality problems, should they arise, in an
accurate and timely manner.  Credits of a significant nature are reviewed on
an individual basis and a specific allocation  of the allowance for possible
loan losses may be made if so warranted.  Management's periodic evaluation of
the adequacy of the allowance is based on the Company's past loan loss
experience, known and inherent risks in the portfolio, adverse situations that
may affect the borrower's ability to repay (including the timing of future
payments), the estimated value of any underlying collateral, composition of
the loan portfolio, current economic conditions, and other relevant factors
including: changes in policies and procedures, including underwriting
standards and collection, charge-off, and recovery practices;  changes in the
experience, ability, and depth of the lending management; the identification
of any concentrations of credit, and changes in the level of such
concentrations; and the effect of external factors such as competition and
legal and regulatory requirements.  This evaluation is inherently subjective
as it requires material estimates including the amount and timing of future
cash flows expected to be received on impaired loans that may be susceptible
to significant change. 

In addition, each of the Company's affiliate banks is subject, at a minimum,
to annual reviews, as applicable, by the Federal Reserve Bank System, the
Office of the Comptroller of the Currency, the Indiana Department of Financial
Institutions, and the Federal Deposit Insurance Corporation (FDIC).  During
these reviews, the regulators identify loans for classification as loss,
doubtful, substandard, or special mention.  Other than those loans included in
the Nonperforming Loan table, and related footnote thereto, no other loans
which management is closely monitoring, or which have been classified by bank
regulators, resulted from trends or uncertainties which management reasonably
expects will materially impact future operating results, liquidity, or capital
resources.
                              - 23 -
<PAGE>
As of December 31, 1995, the Company's nonperforming loans (including
nonaccrual loans, accruing loans past due 90 days or more, and restructured
loans) amounted to $19.9 million compared to $21.0 million at year-end 1994
and $16.3 million at year-end 1993.  Nonperforming  loans represented 1.56% of
total loans outstanding at December 31, 1995 compared to 1.72% one year ago
and 1.43% at the end of 1993.  During the fourth quarter of 1994, an $8
million loan was restructured and included in the restructured classification
as of December 31, 1994.  This loan demonstrated sufficient performance under
the new terms to be classified as performing at the end of the second quarter
of 1995.  During the fourth quarter, however, the borrower voluntarily decided
to liquidate its operations.  At that time  the Company placed a total of $8.5
million of loans to this borrower on nonaccrual status.

Other real estate owned, which consists primarily of real estate acquired in
foreclosure, is another category of nonperforming assets many financial
institutions have recorded on their balance sheet.  Other real estate owned
totaled only $319,000 at year-end 1995, the lowest level in the past five
years.   Although accruing loans past due 90 days or more are considered
nonperforming, a more appropriate grouping of nonperforming would include
nonaccrual loans and other real estate owned along with restructured loans. 
This grouping represents .82% of total assets, comparable to the Company's
peers.

At December 31, 1995, the Company's allowance for possible loan losses of over
$20 million exceeded its level of nonperforming loans.  The ratio of the
allowance for possible loan losses to nonperforming loans of 101% for 1995
compares to 104% at the end of 1994 and 134% at December 31, 1993.

As a percentage of total loans outstanding, the  allowance for possible loan
losses was 1.57%.  This is a decrease from 1.79% in 1994 and 1.92% in 1993. 
This ratio compares to the peers' ratio of 1.66%.

Net charge-offs amounted to $4.2 million or .33% of average loans outstanding. 
This ratio is consistent with the Company's  peer ratio of .23%. 
Historically, the Company has outperformed its peers in this category.  Over
the past five years, the Company's net charge-offs have averaged .27% of
average loans outstanding compared to approximately .53% for its peers.

The Company's net charge-offs in 1995 were $4.2 million as compared to $2.7
million in 1994 and $866,000 in 1993.  However, a significant portion of the
charge-offs taken in 1995 and 1994 represented amounts that had been
specifically allocated to the related credits during the Company's evaluation
of the adequacy of the allowance for possible loan losses in prior years.  Of
the total charge-offs in 1995, $3 million related to the charge-off of a loan
that had been in the nonaccrual category at the end of 1994.  In connection
with this charge-off, the Company agreed to fund certain operating expenses
related to the loan collateral on behalf of the borrower.  The payment of
these expenses was required to be recognized as part of the Company's
operating expenses.  However, since such anticipated expenses had previously
been provided for through the allowance for possible loan losses, the Company
reduced the provision and related allowance for possible loan losses in the
second quarter of 1995 by the amount of the expenses ($450,000) that were
                              - 24 -
<PAGE>
recognized as part of other operating expense.  During the third and fourth
quarters of 1995, an additional $126,000 was charged to other operating
expense.

NONINTEREST INCOME AND EXPENSE ANALYSIS
<TABLE>
<CAPTION>
                                                    Increase/(Decrease)
                                                -----------------------------
                                                   1995/1994      1994/1993
                                                --------------- -------------
                       1995     1994    1993     Amount    %     Amount   %
                     -------  -------  -------  ------- ------- ------- -----
                                         (Dollars in thousands)
<S>                  <C>      <C>      <C>      <C>     <C>     <C>     <C>
Noninterest income:
  Fiduciary fees     $ 9,749  $ 8,950  $ 8,060  $   799     8.9%$   890  11.0%
  Service charges on
   deposit accounts    4,705    4,561    3,674      144     3.2     887  24.1
   Other service
     charges           2,880    3,943    3,483   (1,063)  (27.0)    460  13.2
   Net securities
    gains                 87        5      402       82 1,640.0    (397)(98.8)
   Other income        2,178    1,652    3,243      526    31.8  (1,591)(49.1)
                     -------  -------  -------  ------- ------- ------- -----
Total Noninterest
 Income              $19,599  $19,111  $18,862  $   488     2.6 $   249   1.3
Noninterest expense:
  Salaries and wages $25,231  $23,829  $23,576  $ 1,402     5.9%$   253   1.1%
  Employee benefits    6,006    5,969    5,302       37     0.6     667  12.6
  Net occupancy
    expense            5,032    4,952    4,281       80     1.6     671  15.7
  Equipment expense    4,213    3,882    3,818      331     8.5      64   1.7
  FDIC assessment      1,939    3,649    3,617   (1,710)  (46.9)     32   0.9
  Other expense       16,656   15,156   16,031    1,500     9.9    (875) (5.5)
                     -------  -------  -------  ------- ------- ------- -----
Total Noninterest
 Expense             $59,077  $57,437  $56,625  $ 1,640    2.9  $   812   1.4
                     =======  =======  =======  ======= ======= ======= =====
</TABLE>
NONINTEREST INCOME AND EXPENSE.  A ratio often used to evaluate the
noninterest income and expense performance of banking organizations is the
efficiency ratio.  This ratio is calculated by dividing total noninterest
expense by the total of net interest income (on a fully taxable equivalent
basis) and noninterest income.  The lower the ratio, the  more efficient the
organization is at generating income in relation to the expenses incurred to
obtain that income.  The Company has historically outperformed its peers with
efficiency ratios of 56.1%, 55.1% and 54.9%, respectively in 1995, 1994 and
1993 compared to peer ratios of 62.5%, 64.9% and 68.1%, respectively for the
same periods.

During 1995, fiduciary fees increased 8.9% from 1994 following the 11.0%
increase in 1994 from 1993.  The Company's trust division is the largest in
<PAGE>                        - 25 -
northern Indiana and is continually increasing its customer base.  

Service charges on deposits grew 3.2% in 1995, consistent with the level of
growth in average deposits.  In 1994 service charges on deposits grew 24.1%
from 1993.  Slightly less than half of the 1994 increase can be attributed to
a deposit product software conversion at the lead bank in July 1993.  Prior to
the conversion, certain fee income had been classified as interest and fees on
loans.  Subsequent to the conversion, this same income was combined with
service charges on deposits.  In addition, during 1994 the Company expanded
its consumer deposit base.  The Company made great strides in developing a
concept referred to as "relationship banking."  Various advertising campaigns
stressed the relationship concept and generated a great deal of growth in both
consumer deposits and loans.  As indicated in our 1994 Annual Report to
Shareholders, 1994's level of increased service charges on deposits was not to
be expected in future years.  However, the Company continues to realize an
improvement in its collection of deposit fees and, through offering new and
improved deposit products to its customers, has been able to expand this
source of income. 

Other service charges decreased by $1.1 million in 1995 from 1994.  In 1995
the Company eliminated intracompany charges for data processing services.  As
a result, data processing fees for 1995 were $390,000 below 1994.  In
addition, the Company has seen a $340,000 reduction in the amount of income
generated from referrals on annuity prospects.

Other income reflected a $526,000 or 31.8% increase in 1995 from 1994
following the $1.6 million or 49.1% decrease in 1994 from 1993. In 1993 as a
result of declining mortgage loan interest rates, the Company's affiliate
banks saw heavy mortgage loan refinancing.  In an effort to meet customer
demand, yet not assume additional interest rate risk, the Company originated
these mortgages and sold many of the new fixed rate mortgages in the secondary
market.  Selling these mortgages generated gains in excess of $1 million in
1993.  However, as mortgage rates increased quickly in the first part of 1994,
the Company generated losses of $379,000 on the sale of mortgage loans. 
Mortgage refinancing and other new mortgage loan demand slowed significantly
during the later part of 1994 and into 1995.  The Company recognized net gains
of $101,000 in 1995 from the sale of loans.

Securities transactions amounted to a net gain of $87,000 in 1995 compared to
$5,000 in 1994 and $402,000 in 1993.  The slight gains for the Company in 1995
and 1994 were the result of certain issues being called and the sale of $6.7
million and $7.5 million of investments  prior to maturity in 1995 and 1994,
respectively.  During 1993, many bond issues were called  as a result of the
lower interest rates at which the bonds could be reissued or refinanced.  

Total noninterest expense increased 2.9% in 1995 over 1994 and 1.4% in 1994
over 1993.  The most significant change to noninterest expense for 1995
occurred in the FDIC insurance expense category which decreased by $1.7
million or 46.9%.  The FDIC insurance fund met its federally mandated level of
1.25% of insured deposits during the second quarter of 1995.  Therefore, the
Company's FDIC insurance expense was reduced from the prior rate of $.23 per
$100 of insured deposits to $.04 per $100 of insured deposits.  The FDIC has
                              - 26 -
<PAGE>
set a current rate of zero percent and assuming no further changes, the
Company expects to realize a decrease in FDIC insurance of approximately $1.9
million in 1996.

Salaries and wages reflected a $1.4 million or 5.9% increase in 1995 following
the $253,000 or 1.1% increase in 1994 over 1993.  Of the increase in salaries
and wages in 1995 over 1994, $220,000 was due to a decrease in the deferral of
salary expense allocated to generating new loans.  Statement 91 requires
entities to defer an estimated portion of salary expense for each new loan
that is made.  This expense is then amortized against the fees on these loans. 
In 1994, deferred salaries and wages exceeded the amount for 1993 by $200,000. 
In addition, staffing levels have increased moderately to support new products
and services and increased loan and deposit volumes.

Employee benefits reflected only a minor increase in 1995 from 1994 after
increasing by $667,000 or 12.6%  in 1994 over 1993.  Due to favorable claim
experience, the Company's health insurance premium rates were the same in 1995
as in 1994.  As mentioned in last year's discussion, the Company anticipated
an increase in employee benefit expense in 1994.  The use of a lower discount
rate in determining the funding cost of pensions in prior years had the effect
of increasing the obligation at the balance sheet date and increased the
interest cost in 1994 on that projected obligation by $130,000.  In addition,
the expense of the Company's Benefit Restoration Plan increased by $474,000 in
1994.  The Benefit Restoration Plan is a nonqualified plan that restores
certain benefits to employees whose benefits are limited by the Revenue
Reconciliation Act of 1993.  These employees would otherwise be entitled to
these benefits under the Company's qualified plans.

Net occupancy expense increased just $80,000 or 1.6% in 1995 following the
$671,000 or 15.7% increase in 1994 over 1993.  During 1993, the Company
renegotiated its long term lease on its main office facilities.  A cumulative
adjustment increasing expense by approximately $265,000 relating to the 1993
renegotiation was recorded in the second quarter of 1994.  Excluding this
adjustment, net occupancy expense would have increased by $345,000 or 7.4% in
1995 over 1994 as the Company has assumed additional space in its main office
headquarters to expand the loan and trust divisions.

Equipment expense increased by $331,000 or 8.5% in 1995 over 1994 and $64,000
or 1.7% in 1994 over 1993 as the Company continues to invest in computer
hardware and upgrade its software.

Other expense increased by $1.5 million or 9.9% in 1995 over 1994.  Of this
increase, $576,000 was the result of funding certain operating expenses
related to loan collateral for a charged-off loan as discussed under the
caption "Provision and Allowance for Possible Loan Losses" above.  In
addition, the Company incurred expenses totaling $222,000 to upgrade trust
management information software utilized by the trust departments of the
Company's affiliate banks and incurred start-up expenses related to a
conversion in processing services for the Company's credit card products. 
Other expense for 1994 reflected a decrease of $875,000 or 5.5% from 1993. 
During the third quarter of 1993, the Company incurred expenses totaling
$615,000 for the settlement of a pending claim.  During the fourth quarter of
                              - 27 -
<PAGE>
1993, a loss of approximately $550,000 was sustained on the disposal of other
real estate property acquired through a foreclosure.

INCOME TAXES.  The Company's effective tax rate for financial reporting
purposes  differs from the statutory marginal federal and state tax rates. 
This is attributable principally to the tax-exempt income that is earned on
various earning assets and the disallowance of a tax deduction on certain
recorded expenses.

The Company uses the liability method for recording income taxes.  Under this
method, deferred tax assets and liabilities are determined based on the
difference between financial reporting and tax bases of assets and
liabilities.  These differences are measured using enacted tax rates and laws
that will be in effect when the differences are expected to reverse.

Applicable income taxes for 1995 decreased $928,000 or 8.0% compared to 1994. 
This is the result of a decrease in the Company's taxable income along with a
change in estimate in connection with the calculation of the Company's overall
income tax accruals.

During 1995, the Company's ongoing state franchise tax dispute with the State
of Indiana was resolved.  In 1994, the State tax court rendered a decision
that was favorable to the Company.  That decision was appealed to the Indiana
Supreme Court which overruled the tax court's decision and ruled in favor of
the State of Indiana.  While the Company appealed the Indiana Supreme Court's
decision to the United States Supreme Court, the higher court declined to
review the decision.  This matter is now effectively closed and the Company
has made payment to the State of Indiana for all state franchise tax amounts
previously withheld. 


ANALYSIS OF FINANCIAL CONDITION
Although competition continued to be intense in the Company's marketplace, the
Company's outstanding loans increased by 4.6% and outstanding deposits
increased 8.3% at year-end 1995 compared to year-end 1994.  In addition, the
market share of total bank deposits outstanding in the Fort Wayne market for
the Company's lead bank has increased from an average of 32% in 1993 to 35% in
1994 and 36% in 1995.

LOANS.  All categories of lending with the exception of installment loans
increased during 1995.  Commercial lending increased by $44.5 million or 10.9%
to $453.2 million.  Real estate loans, including real estate construction,
increased by $22.6 million from year-end 1994 and totaled nearly $622 million.
Real estate lending continues to be the major component of the Company's loan
portfolio.  As can be seen in the Real Estate Loan Analysis table, the
majority of real estate holdings are 1-4 family residential loans which
account for 55% of total real estate holdings as of December 31, 1995.
The majority of the Company's real estate lending is concentrated in the
Company's trading area of northeastern Indiana.  Commercial and residential
real estate values in this area have not experienced the volatility which 
affected other markets in recent decades.   In addition, the Company's
underwriting policy for 1-4 family residential loans follows that of industry
                              - 28 -
<PAGE>
standards and meets the criteria for sale in the secondary market.  The growth
in real estate lending came even as the Company sold $11.7 million of
residential mortgages during 1995.


INVESTMENTS.  Total investment securities increased $63.2 million or 9.0% from
December 31, 1994.  On average during 1995, investment securities decreased
$12.8 million or 1.8%.  This follows a decrease of $22.6 million or 3.0% in
1994 from 1993.  The decrease in average securities is attributed to average
loans growing at a faster pace than total average funding sources.  Average
short-term investments, including federal funds sold and time deposits with
other banks, increased $15.2 million or 137.1% from 1994 after decreasing
$30.0 million or 73.0% in 1994.

At December 31, 1993, the Company's investment securities, except for
investments in marketable securities held by the parent company, were stated
at cost adjusted for amortization of premiums and accretion of discounts.  The
Company had no securities identified as being held for sale.  In  May 1993,
the Financial Accounting Standards Board issued Statement 115, "Accounting for
Certain Investments in Debt and Equity Securities."  Under the new rules, debt
securities that the Company has both the positive intent and ability to hold
to maturity are carried at amortized cost.  Debt securities that the Company
does not have the positive intent and ability to hold to maturity and all
marketable equity securities are classified as available for sale or trading
and carried at fair value.  Unrealized holding gains and losses on securities
classified as available for sale are carried as a separate component of
shareholders' equity, net of tax.  Unrealized holding gains and losses on
securities classified as trading are reported in earnings.

Because of Statement 115, the Company reevaluated its investment policies and,
as a result, classified all investment securities held as of December 31, 1993 
as available for sale as of January 1, 1994.  Application of the new rules
resulted in an increase of $16.2 million to shareholders' equity as of 
January 1, 1994, representing the recognition in shareholders' equity of
unrealized appreciation, net of taxes, for the Company's investment in debt
and equity securities determined to be available for sale that previously had
been carried at amortized cost or lower of cost or market.  In addition, all
investment securities purchased during 1994 and the majority of securities
purchased in 1995 were classified as available-for-sale.

The net unrealized holding gains and losses on securities designated as
available for sale fluctuate as market interest rates rise and fall.  The
adjustment to the carrying value of investment securities was a net unrealized
gain of $20.5 million at December 31, 1995 and a net unrealized loss of $15.1
million at December 31, 1994.  The result on shareholders' equity, net of
taxes, was an increase of $12.2 million and a decrease of $9.0 million at
December 31, 1995 and 1994, respectively.  The Federal Reserve Board and the
Office of the Comptroller of Currency, however, have determined that this
component of shareholders' equity will not be used in determining capital
adequacy or impact the calculations of FDIC premiums. 

During 1995, the Company purchased approximately $25 million of securities
                              - 29 -
<PAGE>
designated as trading and sold trading securities with a carrying value of
$5.2 million, realizing a gain of $255,000.  The carrying value of securities
held for trading purposes at December 31, 1995 was $21.3 million including a
recognized unrealized gain of $715,000.

The Company's investment portfolio continues to be of high quality as
evidenced by U.S. Government and other federal agencies representing
approximately two thirds of the total outstanding in each of the past three
years.  The Company's holdings of states and other political subdivisions has
also increased slightly to 26% of the total portfolio compared to 25% in 1994
and 23% in 1993.  Other investments represented 8% of the total portfolio at
December 31, 1995, consistent with the percentages for 1994 and 1993.

DEPOSITS.  The primary source of funds for the Company comes from the
acceptance of demand and time deposits generated at the affiliate banks.  The
Company was pleased to realize an improvement in its deposits this year as
many financial institutions were realizing decreasing deposit levels. 
Competition for deposits has been intense over the last several years as more
and more entities offered mutual funds, annuities, and other investment
alternatives for customers.  The pressure for individuals to move bank
deposits into these products has been great.  The Company began to realize
more significant growth in deposits in the later part of 1994 and into 1995 
as interest rates on bank deposits increased.  As more and more customers look
for a more stable and risk free investment, the Company hopes to again reflect
increased deposit levels.

Total deposits as of December 31, 1995 increased $135.2 million or 8.3% over
the totals achieved at the end of 1994.  As depicted in the Deposits table,
total average deposits increased by $36.0 million or 2.2%.  However, as was
realized in 1994 and 1993, the Company experienced a shift in the mix of the
different deposit categories.  In 1993 and much of 1994 depositors did not
perceive a sufficient premium to extend maturities during the comparatively
lower interest rate environment.  As a result, customers allowed maturing
deposits to roll into shorter-term instruments.  Average demand deposits,
including both interest-bearing and noninterest-bearing, increased  7.7% in
1994 over 1993.  Average savings deposits, which include traditional savings
and money market deposits, grew 8.6% in 1994 from 1993.  Much of this growth
came from other time deposits as this category decreased $49.5 million or 5.5%
in 1994 from 1993.  Late in 1994 and into 1995, however, the mix in the
Company's deposit portfolio began to shift back.  For 1995, average demand
deposits, including both interest-bearing and noninterest-bearing, decreased
by $1.6 million.  In addition, average savings deposits decreased $29.7
million or 8.7% in 1995.  These decreases were more than offset however, by
the $67.3 million or 8.0% increase in average time deposits which includes the
Company's  highly successful  AnydayEveryday account. The combination of a
greater percentage of average total deposits in the time deposits category
along with the higher rates being paid on those deposits has placed
significant pressure on the Company's net interest earnings and net interest
margin.
                              - 30 -
<PAGE>
SHORT-TERM BORROWINGS AND LONG-TERM DEBT.  Federal funds purchased and
securities sold under agreements to repurchase consist primarily of repurchase
arrangements the Company's affiliate banks' commercial customers utilize for
cash management services.  In 1995, average federal funds purchased and
securities sold under agreements to repurchase increased $24.6 million or
11.2%, considerably more than the $2.6 million or 1.2% growth realized in 1994
over 1993.

The other category of short-term funding available to the Company is notes
payable to the U.S. Treasury.  As indicated in the Short-term Borrowings
table, this category can fluctuate significantly during the year.  This is a
result of the timing of tax deposits made by customers and the call for these
funds made by the government.  This category, however, has been a relatively
small source of funds for the Company.

Long-term debt, which totaled $6.4 million at the end of 1995, decreased
$760,000 from 1994 as a result of scheduled principal payments.  The Company
issued no new debt during the past year, nor did it refinance any of its
existing obligations.  For a further discussion of the Company's long-term
debt obligations, maturities, and related dividend and other restrictions,
refer to Notes 10 and 12 in the Company's accompanying consolidated financial
statements.

CAPITAL RESOURCES.  Capital adequacy is one of the main measurements used by
bank regulators to determine the strength of a financial institution.  A
strong capital position will enable the Company to access capital markets
under more favorable terms.  In addition, a strong capital base encourages
depositor and investor confidence in the institution.  

The Federal Reserve Board governs the activities of bank holding companies and
requires the Company to maintain an amount of capital based on risk-adjusted
assets, so that categories of assets with potentially higher credit risk
require more capital backing than assets with lower risk.  Banks and bank
holding companies are also required to maintain capital to support, on a
risk-adjusted basis, certain off-balance-sheet activities such as loan
commitments.  Also,  Section 305 of the Federal Deposit Insurance Corporation
Improvement Act of 1991 requires bank holding companies to maintain additional
capital for interest-rate risk inherent in the balance sheet.

The Federal Reserve Board standards classify capital into two tiers, referred
to as Tier I and Tier II.  Tier I capital consists of common shareholders'
equity, noncumulative and cumulative perpetual preferred stock, and minority
interest less certain intangibles.  Tier II capital consists of the allowance
for loan losses, hybrid capital instruments, term subordinated debt, and
intermediate-term preferred stock.  The minimum required Tier I and Tier II
capital ratio is 8.0% with at least a 4.0% Tier I capital ratio.  The
Company's Tier I capital ratio at December 31, 1995 was 15.02% compared to
16.03% in 1994 and 15.07% in 1993.  Combined Tier I and Tier II capital of
16.27% at December 31, 1995 compared to 17.28% in 1994 and 16.32% in 1993. 
Both of these ratios are substantially in excess of the required 8% due to the
high degree of quality in the loan and investment portfolios.

                              - 31 -
<PAGE>
                               RISK-BASED CAPITAL

The following table summarizes the Company's risk-based capital calculations
for the periods indicated.
<TABLE>
<CAPTION>
                                              December 31
                        ------------------------------------------------------
                           1995       1994       1993       1992       1991
                        ---------- ---------- ---------- ---------- ----------
                                         (Dollars in thousands)
<S>                     <C>        <C>        <C>        <C>        <C>
Equity capital          $  233,711 $  198,996 $  191,080 $  175,709 $  161,309
Less: Net unrealized
 gain (loss) on
 available- for-sale
 securities                 12,171     (8,968)        --       --           --
 Disallowed intangibles      2,061      2,293      2,524      3,524      3,348
                        ---------- ---------- ---------- ---------- ----------
         Tier I Capital    219,479    205,671    188,556    172,185    157,961
Qualifying allowance
 for loan losses and
 other debt                 18,261     16,036     15,754     13,113     16,083
                        ---------- ---------- ---------- ---------- ----------
Total Tier I and
  Tier II Capital       $  237,740 $  221,707 $  204,310 $  185,298 $  174,044
                        ========== ========== ========== ========== ==========

Total assets            $2,296,107 $2,135,961 $2,094,425 $2,034,049 $1,972,433

Risk - weighted assets  $1,461,003 $1,283,057 $1,251,522 $1,210,325 $1,193,381

Tier I capital ratio        15.02%     16.03%     15.07%     14.23%     13.24%
Tier I and Tier II
 capital ratio              16.27%     17.28%     16.32%     15.31%     14.58%
Leverage ratio               9.57%      9.64%      9.01%      8.48%      8.02%
</TABLE>
Dividends declared totalled $10.8 million, an increase from $10.0 million in
1994.  This reflects the Company's trend of increasing dividends annually. 
The Company's current annual dividend is $.96, up from the $.88 declared in
1994.  The dividend payout ratio for 1995 was 40.3%,  an increase over the
38.0% for 1994.

On April 25, 1994, the Company's shareholders approved an increase from
10,000,000 to 20,000,000 in the total authorized shares of common stock,
enabling the Company to effect the three-for-two stock split that was declared
by the Board of Directors on January 18, 1994.  This split was paid on May 20,
1994 to shareholders of record on April 27, 1994.

In addition, during 1994 the Board of Directors approved the repurchase of up
to 600,000 shares of the Company's common stock.  During 1995, the Company
repurchased 105,000 shares at a total cost of $2.8 million.
                              - 32 -
<PAGE>
LIQUIDITY AND RATE SENSITIVITY MANAGEMENT

Management meets regularly through its Asset/Liability committee to review
both the liquidity and rate sensitivity position of the Company.  Effective
asset and liability management insures the Company's ability to monitor the
cash flow requirements of depositors along with the demands of borrowers. 
While maintaining sufficient liquidity to meet these needs, the Company also
attempts to maximize net interest income through sensitivity analysis of its
assets and liabilities.


LIQUIDITY.  The affiliate banks maintain a stable base of core deposits
provided by long-standing customer relationships with consumers and local
businesses.  These deposits are the principal source of liquidity for the
Company.  These sources are complemented with short-term borrowings through
correspondent bank relationships, in addition to other corporate customers,
through the use of repurchase agreements.  The Company closely monitors these
sources to avoid any unwarranted market or customer concentrations.

Liquidity is also provided through the sales and maturities of various assets,
including short-term investments, securities, and loans.  The greatest source
of asset liquidity lies in the Company's marketable securities.  The
investment portfolio is highly liquid and has no securities in default.  This
is evidenced by the fact that the taxable portfolio maintains a composite
rating of A or better on 98% of outstandings.  

In an effort to maintain an adequate liquidity position, the Company's
investment strategy calls for laddering the maturities of investments
purchased.  Scheduled maturities of investment securities within the next
twelve months amount to $143 million or 19% of the entire portfolio.  In
addition, with the adoption of Statement 115,  the entire portfolio has been
identified as available for sale or trading and could be liquidated should a
liquidity crisis occur.


















                              - 33 -
<PAGE>
INTEREST RATE SENSITIVITY ANALYSIS

The following table presents an analysis of the rate sensitivity of the
Company's earning assets and interest-bearing liabilities as of December 31,
1995.
<TABLE>
<CAPTION>
                                       Total               Over
                     0-3      3-12      One       1-5      Five 
                    Months   Months     Year     Years     Years      Total
                  --------- -------- ----------  -------- -------- -----------
                                  (Dollars in thousands)
<S>               <C>       <C>       <C>        <C>      <C>      <C>
Earning assets:
    Net loans     $ 617,033 $ 207,239 $  824,272 $272,122 $177,000 $1,273,394
    Investment
     securities      40,481   102,321    142,802  437,925  183,833    764,560
    Other earning
     assets          27,250        --     27,250      100       --     27,350
                  --------- --------- ---------- -------- -------- -----------
            Total $ 684,764 $ 309,560 $  994,324 $710,147 $360,833 $2,065,304
                                                                               
Interest-bearing
 liabilities:                                                              
  Interest-bearing
    deposits      $ 717,395 $ 251,254 $  968,649 $284,446 $230,432 $1,483,527
    Short-term
     borrowings     267,644        --    267,644       --       --    267,644
    Long-term
     notes               --       400        400    1,600     4,400     6,400
    Hedged
     interest-
     bearing
     liabilities    (91,000) (117,000)  (117,000)      --       --   (117,000)
                  --------- --------- ---------- -------- -------- -----------
            Total $ 894,039 $ 134,654 $1,119,693 $286,046 $234,832 $1,640,571
                  --------- --------- ---------- -------- -------- -----------
Periodic rate
 sensitivity gap  $(209,275)$ 174,906 $ (125,369)$424,101 $126,001 $  424,733
                  ========= ========= ========== ======== ======== ========== 
Cumulative rate
 sensitivity gap  $(209,275)$(125,369)$ (125,369)$298,732 $424,733
                  ========= ========= ========== ======== ======== 
Periodic rate
 sensitivity
 gap ratio              .77      2.30        .89     2.48     1.54
                  ========= ========= ========== ======== ======== 
Cumulative rate
 sensitivity
 gap ratio              .77       .89        .89     1.21     1.26
                  ========= ========= ========== ======== ========
</TABLE>
                              - 34 -
<PAGE>
INTEREST SENSITIVITY.  The degree by which net interest income may fluctuate
due to changes in interest rates is monitored through interest-sensitivity
management.  When the repricing opportunities of assets and liabilities are
not properly aligned, net interest income may be impacted when interest rates
change.  Forecasting various interest rate scenarios and measuring the results
of the possible outcomes determine the exposure of interest rate risk inherent
in the Company's balance sheet.

Management's goal through the Asset/Liability committee is to manage
imbalanced positions that arise when the total amount of assets maturing or
repricing in a given period differs from that of the supporting liabilities. 
The theory behind managing the difference between repricing assets and
liabilities is to have more liabilities reprice when interest rates are
declining and when interest rates are rising to have more assets reprice.  As
of December 31, 1995, the Company had a negative gap or a net liability
sensitive position of .89.  This indicates that the total amount of assets
repricing within one year represents 89% of the total amount of liabilities
repricing in the same time frame and compares to a net liability sensitive
position of .84 one year ago.

These figures represent one day's position, and changing market conditions may
create significant fluctuations.  However, there are certain tools available
to management to reduce or minimize these conditions.  Among them are specific
investment decisions, pricing structures of deposit funds, and financial
futures and options used to hedge specific asset or liability positions.  The
Company uses exchange traded financial instruments such as futures and options
to hedge against interest rate risk.  The Company has established policies,
guidelines and internal control procedures for the use of these instruments. 
For a further discussion of the Company's use of financial futures and
options, refer to Note 16 in the Company's accompanying consolidated financial
statements.

















                              - 35 -
<PAGE>
INFLATION AND CHANGING PRICES

Reported earnings are affected by inflation, indirectly through changing
interest rates, and directly by increased operating expenses.  However, the
effects of general price level inflation have not had a material effect on the
information presented herein.


INDUSTRY OUTLOOK AND REGULATORY CHANGES

In 1994, many industry observers predicted that 1995 would be a quiet year for
consumer regulation.  They were wrong.  The regulatory burden for most banks
has not been reduced significantly, although some regulations have been
simplified or improved through amendments.

Many of the changes made in 1995 become effective in 1996.  In addition,
regulators and legislators will be addressing other significant compliance
issues in 1996.  Some of the more significant changes enacted in 1995 that had
a direct impact on the Company included revisions to the Real Estate
Settlement Procedures Act (RESPA), the Home Mortgage Disclosure Act (HMDA) and
the Community Reinvestment Act (CRA).

RESPA was amended to include the Department of Housing and Urban Development's
final rule on escrow accounting procedures which establishes a nationwide
standard accounting method known as aggregate accounting.  This new procedure
is a change for the Company and will require an update to the loan accounting
software currently being used.

In February 1995, the Federal Reserve Board (the Fed) issued final rulings
amending the HMDA reporting requirements on refinanced loans to allow all
refinancings to be reported for HMDA purposes as long as the loan is secured
by a dwelling.  These changes will help simplify the reporting process for
these types of loans.  

In April 1995, the Fed approved the final version of the CRA regulation.  The
new version makes changes in the way examiners will evaluate a bank's CRA
performance and places more emphasis on rating a bank's CRA performance rather
than a bank's CRA process.  The Company and its subsidiary banks take the
Community Reinvestment Act seriously and are pleased to see that regulators
will be focusing on results rather than procedures.

Among the regulatory and compliance issues that are in the works for 1996 are
changes to the Bank Secrecy Act (BSA).  In an attempt to plug perceived holes
in BSA regulations, the Fed and the Financial Crimes Enforcement Network
issued a joint and final rule in January 1995 on new record keeping
requirements for certain wire transfers and transmittal orders by financial
institutions.  The new rules, which are effective in April of 1996, include
information gathering and retention procedures which differ for established
and non-established customers and set forth parameters on how banks must be
able to retrieve information about wire transfer payment orders.  The new
rules will certainly add to the record keeping burden.

                              - 36 -
<PAGE>
One of the biggest changes in 1996 will be the way banks are examined for
compliance with the BSA.  Banks will have to demonstrate to examiners that
they have an effective system for detecting and preventing money laundering. 
The Fed will require banks to establish sound know-your-customer policies and
procedures which must be able to detect changes in activity of established
customers and ensure that information on the general business of new customers
is obtained.  

Certainly regulations affecting the financial services industry will continue
to change.  In the past, the Company has demonstrated its ability to react to
change.  As part of the process of managing change, the Company has increased
its emphasis on strategic planning and its role in the financial services
industry.  We believe the strength of the Company lies in its organizational
structure of allowing all affiliate banks to manage their institutions
according to their own marketplace demands.  Providing the tools for the
affiliates to do this should come from a consolidation of "behind-the-scenes"
activities including accounting, data processing, and investments.  In
addition the Company is currently in the process of standardizing all of its
products to improve operating efficiency and marketing efforts.  During 1995,
the Company completed much of the groundwork for this consolidation.  All of
the Company's affiliate banks have already been converted to the same data
processing software for loans, deposits, and investments, and all of the
Company's affiliate banks are now using the same processor for their credit
card activities.  Consolidating these functions, and removing the burden of
the operations from the affiliate banks, permits our employees to further
develop customer relationships.  Developing these relationships will allow the
Company to increase deposits and loans, while enhancing shareholder returns.  

It has been several years since the Company was active in the merger and
acquisitions arena, instead concentrating on upgrading the internal
infrastructure of the Company.  The Company is now poised to move forward in
the marketplace and on November 6, 1995 the Company entered into an Agreement
and Plan of Merger with Valley Financial Services, Inc. (VFS).  Subject to
required approvals by regulators and the shareholders of VFS, consummation of
the merger is anticipated to occur during the second quarter of 1996.  Based
upon December 31, 1995 data, the Company's combined post-merger total assets
will exceed $3.1 billion, total loans will exceed $1.7 billion and total
deposits will exceed $2.3 billion.  The proposed acquisition is a strategic
move in the Company's goal to extend operations throughout northeastern and
north central Indiana.  Currently, the Company and VFS do not compete directly
and have no overlap in location of offices.

The Company is very excited about this merger as the newly combined operations
will span all of northeastern and north central Indiana and include three of
the state's top five personal-income counties and three of the top six
counties in population.  Management of the Company believes that this expanded
market area offers excellent opportunities for growth in the future in both
assets and earnings.  The proposed merger will also allow the Company to
spread its recent investments in technology over a larger base.

There continues to be a niche in the market for a well-managed, conservative
financial institution offering high quality products and services.  The
                              - 37 -
<PAGE>
Company excels in developing relationships with its customers which allows the
Company to remain strong and independent.  As our customer relationships
expand, so will our ability to enhance shareholder value while maintaining our
strong commitment to the communities we serve.



Item 8.   FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
<TABLE>
<CAPTION>
                                                                      Page
                                                                      ----
<S>                                                                   <C>
Responsibilities for Financial Statements......................        39
Report of Ernst & Young LLP, Independent Auditors..............        40
Consolidated Balance Sheet as of December 31, 1995 and 1994....        41
Consolidated Statement of Income for the years ended
  December 31, 1995, 1994, and 1993............................        43
Consolidated Statement of Cash Flows for the years ended
  December 31, 1995, 1994, and 1993............................        45
Consolidated Statement of Changes in Shareholders' Equity for
  the years ended December 31, 1995, 1994, and 1993............        47
Notes to Consolidated Financial Statements.....................        48
Quarterly Financial Information (Unaudited)....................        74
</TABLE>

















                              - 38 -
<PAGE>
Responsibilities for Financial Statements

The accompanying consolidated financial statements of Fort Wayne National
Corporation and subsidiaries were prepared by the management which is
responsible for their integrity and objectivity.  The statements have been
prepared in conformity with generally accepted accounting principals and, as
such, include amounts based on judgements of management.

The system of internal controls of Fort Wayne National Corporation and its
subsidiaries is designed to safeguard the assets, and to assure that the books
and records reflect the transactions of the companies and that its policies
and procedures are followed.  This system is augmented by a strong program of
internal audit and the careful selection and training of qualified personnel.

Ernst & Young LLP, independent auditors, are engaged to audit the consolidated
financial statements of Fort Wayne National Corporation and its subsidiaries
and issue reports thereon.  Their audit is conducted in accordance with
generally accepted auditing standards which include an understanding of the
Company's accounting and financial controls.  They conduct such tests and
related procedures as they deem necessary to arrive at an opinion on the
fairness of the financial statements.

The Board of Directors, through the Audit Committee of the Board, is
responsible for assuring that management fulfills its responsibilities in the
preparation of the financial  statements and for engaging independent
auditors, with whom the Committee reviews the scope of the audits conducted
and the accounting principles applied in financial reporting.  The Audit
Committee meets separately and jointly with the independent auditors,
representatives of management, and the internal auditors to review the
activities of each and to ensure that each is properly discharging its
responsibilities. To ensure complete independence, Ernst & Young LLP,
periodically meets with the Audit Committee, without management
representatives present, to discuss internal accounting control, auditing, and
financial reporting matters.

Fort Wayne National Corporation














                              - 39 -
<PAGE>
              Report of Ernst & Young LLP, Independent Auditors


Board of Directors
Fort Wayne National Corporation

We have audited the accompanying consolidated balance sheet of Fort Wayne
National Corporation and subsidiaries as of December 31, 1995 and 1994, and
the related consolidated statements of income, cash flows, and changes in
shareholders' equity for each of the three years in the period ended 
December 31, 1995.  These financial statements are the responsibility of the
Company's management.  Our responsibility is to express an opinion on these
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 financial statements referred to above present fairly, in
all material respects, the consolidated financial position of Fort Wayne
National Corporation and subsidiaries at December 31, 1995 and 1994, and the
consolidated results of their operations and their cash flows for each of the
three years in the period ended December 31, 1995, in conformity with
generally accepted accounting principles.

As discussed in Note 1 to the consolidated financial statements, the Company
changed its method of accounting for impaired loans effective January 1, 1995
and its method of accounting for certain investments in debt and equity
securities effective January 1, 1994.

                                                /s/ Ernst & Young LLP




January 16, 1996




                              - 40 -
<PAGE>
              FORT WAYNE NATIONAL CORPORATION AND SUBSIDIARIES    
                          CONSOLIDATED BALANCE SHEET  
<TABLE>
<CAPTION>
  
                                                As of December 31  
                                                 1995        1994   
                                              ___________ ___________  
                                                  (In thousands)  
<S>                                          <C>          <C>
ASSETS  
Cash and due from banks                      $  177,602   $  156,284  
Federal funds sold and securities  
  purchased under agreements to resell           27,150        1,900  
Interest-bearing deposits with banks                200          200  

Investment securities, at fair value            764,560      701,311  

Loans                                         1,276,567    1,219,976  
  Less:  Unearned income                         (3,173)      (2,758) 
         Allowance for possible
           loan losses                          (20,047)     (21,795) 
                                             __________   __________  
                                  NET LOANS   1,253,347    1,195,423  

Premises and equipment                           33,664       32,756  
Other assets                                     39,584       48,087  
                                             __________   __________  
                               TOTAL ASSETS  $2,296,107   $2,135,961  
                                             ==========   ==========  

</TABLE>
[FN]
See accompanying notes.















                              - 41 -
<PAGE>
<TABLE>
<CAPTION>
LIABILITIES AND SHAREHOLDERS' EQUITY
<S>                                          <C>          <C>
Deposits:     
  Noninterest-bearing                        $  284,003   $  259,451  
  Interest-bearing                            1,483,527    1,372,891  
                                             __________   __________  
                            TOTAL DEPOSITS    1,767,530    1,632,342  
  
Federal funds purchased and securities
  sold under agreements to repurchase           241,263      255,010  
Notes payable - U.S. Treasury and  
  other borrowings                               26,381       21,884  
Dividends payable                                 2,743        2,529  
Accrued liabilities                              16,852       16,547  
Subordinated and other long-term notes            6,400        7,160  
                                             __________   __________  
                        TOTAL LIABILITIES     2,061,169    1,935,472  

Deferred gain on sale of premises                 1,227        1,493  

Shareholders' equity:  
Preferred stock, without par value:  
  Class A Voting - 1,000,000 shares
    authorized but unissued  
  Class B Nonvoting - 1,000,000 shares
    authorized but unissued  
Common stock, without par value:  
  Authorized shares:  20,000,000  
  Issued and outstanding shares -  
    1995 - 11,428,717; 1994 - 11,493,968         19,048       19,157  
Capital surplus                                  31,502       31,618  
Retained earnings                               170,990      157,189  
Unrealized gain (loss) on securities  
  available-for-sale                             12,171       (8,968) 
                                             __________   __________  
                TOTAL SHAREHOLDERS' EQUITY      233,711      198,996  
                                             __________   __________  
                         TOTAL LIABILITIES  
                  AND SHAREHOLDERS' EQUITY   $2,296,107   $2,135,961  
                                             ==========   ==========  

</TABLE>
[FN]
See accompanying notes.




                              - 42 -
<PAGE>
             FORT WAYNE NATIONAL CORPORATION AND SUBSIDIARIES  
                      CONSOLIDATED STATEMENT OF INCOME  

<TABLE>
<CAPTION>
                                      For The Years Ended December 31
                                      ______________________________  
                                        1995       1994       1993 
                                      ________    ________   ________
                                   (In thousands, except per share data)
<S>                                   <C>         <C>        <C>
INTEREST INCOME
Interest and fees on loans:
  Taxable                             $112,241    $95,346    $88,536  
  Tax-exempt                             1,363      1,192      1,247
Interest and dividends on
  investment securities:  
    Taxable                             34,919     34,179     39,706  
    Tax-exempt                          10,479     10,402     10,159  
Interest on federal funds sold
  and securities purchased under
  agreements to resell                   1,322        431      1,127 
Interest on deposits with banks              8         24         72  
                                       _______    _______    _______  
               TOTAL INTEREST INCOME   160,332    141,574    140,847  

INTEREST EXPENSE
Interest on deposits                    65,414     52,165     54,398  
Interest on federal funds
  purchased and securities sold
  under agreements to repurchase        13,346      8,922      6,303  
Interest on notes payable - 
  U.S. Treasury and other 
  borrowings                             1,348        709        610  
Interest on subordinated and
  other long-term notes                    868        963      1,071  
                                       _______    _______    _______  
              TOTAL INTEREST EXPENSE    80,976     62,759     62,382  
                                       _______    _______    _______  
                 NET INTEREST INCOME
                BEFORE PROVISION FOR
                POSSIBLE LOAN LOSSES    79,356     78,815     78,465 
Provision for possible
  loan losses                            2,445      2,623      6,060  
                                       _______    _______    _______  
           NET INTEREST INCOME AFTER
              PROVISION FOR POSSIBLE
                         LOAN LOSSES    76,911     76,192     72,405  


                              - 43 -
<PAGE>
<S>                                   <C>         <C>        <C>
NONINTEREST INCOME
Fiduciary fees                           9,749      8,950      8,060  
Service charges on deposit
  accounts                               4,705      4,561      3,674  
Other service charges                    2,880      3,943      3,483  
Net securities gains                        87          5        402  
Other income                             2,178      1,652      3,243  
                                       _______    _______    _______  
            TOTAL NONINTEREST INCOME    19,599     19,111     18,862  

NONINTEREST EXPENSE
Salaries and wages                      25,231     23,829     23,576  
Employee benefits                        6,006      5,969      5,302  
Net occupancy expense                    5,032      4,952      4,281  
Equipment expense                        4,213      3,882      3,818  
FDIC assessment                          1,939      3,649      3,617  
Other expense                           16,656     15,156     16,031  
                                       _______    _______    _______ 
           TOTAL NONINTEREST EXPENSE    59,077     57,437     56,625  
                                       _______    _______    _______  
          INCOME BEFORE INCOME TAXES    37,433     37,866     34,642  
Applicable income taxes                 10,726     11,654     10,509  
                                       _______    _______    _______  
                          NET INCOME   $26,707    $26,212    $24,133  
                                       =======    =======    =======  
Net income per share                   $  2.33    $  2.28    $  2.11  
                                       =======    =======    =======
</TABLE>
[FN]
See accompanying notes.
















                              - 44 -
<PAGE>
             FORT WAYNE NATIONAL CORPORATION AND SUBSIDIARIES
                    CONSOLIDATED STATEMENT OF CASH FLOWS  
<TABLE>
<CAPTION>
                                      For the Years Ended December 31
                                         1995       1994      1993
                                       ________  ________  ________  
                                              (In thousands)  
<S>                                    <C>       <C>       <C>
OPERATING ACTIVITIES  
Net income                             $ 26,707  $ 26,212  $ 24,133  
Adjustments to reconcile net  
  income to net cash provided by   
  operating activities:  
    Provision for possible
      loan losses                         2,445     2,623     6,060  
    Net accretion and amortization
      of investment securities              210       411     1,692  
    Net accretion and amortization
      of loans                              (26)       (4)      (42) 
    Provision for depreciation and
      amortization of premises and
      equipment                           3,522     3,394     3,134  
    Deferred income taxes                 1,433      (305)   (1,986) 
    Amortization of deferred gain
      on sale of premises                  (266)     (266)     (265) 
    Gain on sale of investment
      securities                            (90)     (132)     (412) 
    Loss on sale of investment
      securities                              3       127        10  
    Loans originated for resale         (12,341)  (13,266)  (85,628) 
    Unrealized (gain)loss on loans
      held for sale                         (31)       31        --  
    Proceeds from sales of loans         11,732    29,985    82,923  
    Net (gain) loss on sale of loans       (101)      379    (1,079)
    Net (gain) loss on sale of
      premises and equipment                 21        10      (101) 
    (Increase)decrease in other
      assets                             (7,334)   (4,080)    4,934  
    Increase (decrease) in other
      liabilities                           305      (103)   (1,914) 
                                       ________  ________  ________
        NET CASH PROVIDED BY OPERATING  
                            ACTIVITIES   26,189    45,016    31,459

INVESTING ACTIVITIES  
Net (increase) decrease in
  federal funds sold and
  securities purchased under
  agreements to resell                  (25,250)   (1,900)   10,300 
Net decrease in interest-bearing
  deposits with banks                        --       400     2,500 
                              - 45 -
<PAGE>
<S>                                    <C>       <C>       <C>
Proceeds from sales of investment
  securities                              6,650     7,547       602  
Proceeds from maturities of 
  investment securities                 172,275   291,278   278,338  
Purchases of investment securities     (206,754) (245,245) (294,937) 
Net increase in loans                   (59,602)  (96,234)  (48,471) 
Proceeds from disposals of premises
  and equipment                              32        52       111  
Purchase of premises and equipment       (4,483)   (3,737)   (4,245) 
                                       ________  ________  ________
            NET CASH USED IN INVESTING
                            ACTIVITIES (117,132)  (47,839)  (55,802) 

FINANCING ACTIVITIES
Net increase in deposits                135,188    19,482     1,391 
Net increase (decrease)in
 short-term borrowings                   (9,250)   15,105    47,017  
Principal payment on long-term debt        (760)     (760)   (1,385) 
Cash dividends paid                     (10,544)   (9,790)   (9,141) 
Proceeds from exercise of stock
  options                                   453       624       540  
Repurchase of common stock               (2,826)       --        --  
                                       ________  ________  ________  
        NET CASH PROVIDED BY FINANCING  
                            ACTIVITIES  112,261    24,661    38,422  
                                       ________  ________  ________  
                  INCREASE IN CASH AND
                      CASH EQUIVALENTS   21,318    21,838    14,079

Cash and cash equivalents at
  beginning of period                   156,284   134,446   120,367  
                                       ________  ________  ________
             CASH AND CASH EQUIVALENTS
                      AT END OF PERIOD $177,602  $156,284  $134,446  
                                       ========  ========  ========

Supplemental disclosures of
  cash flow information:
    Interest paid                      $ 79,878  $ 62,982  $ 64,080
                                       ========  ========  ========
    Income taxes paid                  $  9,764  $ 11,423  $ 11,700
                                       ========  ========  ========
</TABLE>
[FN]
See accompanying notes.




                              - 46 -
<PAGE>
             FORT WAYNE NATIONAL CORPORATION AND SUBSIDIARIES  
         CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY
<TABLE>
<CAPTION>
 For The Years Ended December 31, 1993, 1994, and 1995
 (Dollars in thousands, except per share data)
                                                         Net
                                                      Unrealized
                                                      Gain (Loss)
                                                          On      Total
                                                      Securities  Share-
                             Common  Capital Retained Available-  holders'
                             Stock   Surplus Earnings For-Sale    Equity
                             _______ _______ ________ __________ ________
<S>                          <C>     <C>     <C>         <C>     <C>
Balance at January 1, 1993   $19,015 $30,596 $126,098    $    -- $175,709
Net Income                        --      --   24,133         --   24,133
Issuance of 47,317 shares
 of common stock                  78     462       --         --      540
Cash dividends - 
 $.81 per share                   --      --   (9,302)        --   (9,302)
                             _______ _______ ________ __________ ________
Balance at December 31, 1993  19,093  31,058  140,929         --  191,080 
Net Income                        --      --   26,212         --   26,212
Cumulative effect of
 accounting change                --      --       --     16,175   16,175 
Issuance of 37,904 shares
 of common stock                  64     560       --         --      624
Cash dividends - 
 $.87 per share                   --      --   (9,952)        --   (9,952)
Net unrealized loss
 on securities
 available-for-sale               --      --      --     (25,143) (25,143)
                             _______ _______ ________ __________ ________
Balance at December 31, 1994  19,157  31,618  157,189     (8,968) 198,996
Net Income                        --      --   26,707         --   26,707
Issuance of 39,749 shares
 of common stock                  66     387       --         --      453
Repurchase of 105,000 shares
 of common stock                (175)   (503)  (2,148)        --   (2,826)
Cash dividends - 
 $.94 per share                   --      --  (10,758)        --  (10,758)
Net unrealized gain
 on securities
 available-for-sale               --      --       --     21,139   21,139
                             _______ _______ ________ __________ ________
Balance at December 31, 1995 $19,048 $31,502 $170,990    $12,171 $233,711
                             ======= ======= ======== ========== ========
</TABLE>
[FN]
See accompanying notes.
                              - 47 -
<PAGE>
           Fort Wayne National Corporation and Subsidiaries
                                    
               Notes to Consolidated Financial Statements
                                    
                            December 31, 1995

1. Significant Accounting Policies

The accounting principles followed by the Company and the methods of applying
those principles conform with generally accepted accounting principles and
with general practice within the banking industry.  The principles which
materially affect the determination of financial position, results of
operations, or cash flows are summarized below. 


Organization

Fort Wayne National Corporation (the Company) and its subsidiaries engage in a
wide range of commercial and personal banking and trust activities primarily
in northeast Indiana.


Consolidation

The consolidated financial statements include the accounts of the Company and
its wholly owned subsidiaries, The Auburn State Bank (Auburn), Churubusco
State Bank (Churubusco), First National Bank of Huntington (Huntington), First
National Bank of Warsaw (Warsaw), Fort Wayne National Bank (FWNB), Fort Wayne
National Life Insurance Company, Inc. (FWNLIC), and Old-First National Bank in
Bluffton (Old-First). All significant intercompany accounts and transactions
have been eliminated.


Use of Estimates

The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions
that affect the amounts reported in the financial statements and accompanying
notes.  Actual results could differ from these estimates.


Cash Flow Information

For purposes of the statement of cash flows, the Company considers cash and
due from banks as cash and cash equivalents.


Investment Securities

Effective January 1, 1994, the Company adopted Financial Accounting Standards
Board Statement 115, "Accounting for Certain Investments in Debt and Equity

                              - 48 -
<PAGE>
Securities."  Under Statement 115, debt securities that the Company has both
the positive intent and ability to hold to maturity are carried at amortized
cost.  Debt securities that the Company does not have the positive intent and
ability to hold to maturity and all marketable equity securities are
classified as available-for-sale or trading and are carried at fair value, as
determined by the closing sales prices in an active market.  Unrealized
holding gains and losses on securities classified as available-for-sale are
carried as a separate component of shareholders' equity.  Unrealized holding
gains and losses on securities classified as trading are reported in earnings.

Under the method previously applied, the Company presented most debt
securities at amortized cost.  Securities held-for-sale were reported at the
lower of cost or market (LOCOM) and aggregate unrealized losses were reported
in earnings.  Securities classified as trading were carried at fair value and
unrealized holding gains and losses were reported in earnings.

Application of the new rules resulted in an increase of $16,175,000 to
shareholders' equity on January 1, 1994, representing the recognition in
shareholders' equity of unrealized appreciation, net of taxes, for the
Company's investment in debt and equity securities determined to be available-
for-sale, previously carried at amortized cost or LOCOM.

Gains or losses on the disposition of available-for-sale securities,
representing the difference between the selling price and the amortized cost
of the specific security, are recorded as realized and are disclosed
separately in the statement of income.


Loans

Interest on commercial, installment, and real estate mortgage loans is
accrued on a daily basis based on the principal outstanding.  Discounts on
installment and commercial loans are amortized and included in interest
income using the interest method.

Generally, a loan (including a loan impaired under Financial Accounting
Standards Board Statement 114,"Accounting by Creditors for Impairment of a
Loan") is classified as nonaccrual and the accrual of interest income is
generally discontinued when a loan becomes 90 days past due as to principal or
interest.  When interest accruals are discontinued, unpaid interest credited
to income in the current year is reversed, and interest accrued in the prior
year is charged to the allowance for possible loan losses.  Management may
elect to continue the accrual of interest when the estimated net realizable
value of collateral is sufficient to cover the principal and accrued interest,
and the loan is in the process of collection.

Allowance for Possible Loan Losses

The allowance for possible loan losses is established through a provision for
possible loan losses charged against income.  Loans deemed to be uncollectible
are charged against the allowance for possible loan losses, and subsequent
recoveries, if any, are credited to the allowance.
                              - 49 -
<PAGE>
Beginning in 1995, the Company adopted Statement 114.  Under the new standard,
the 1995 allowance for possible loan losses related to loans that are
identified for evaluation in accordance with Statement 114 is based on
discounted cash flows using the loan's initial effective interest rate or the
fair value of the collateral for certain collateral dependent loans.  Prior to
1995, the allowance for possible loan losses related to these loans was based
on undiscounted cash flows or the fair value of the collateral for collateral
dependent loans.  The effect of adopting this Statement was not material.

The allowance for possible loan losses is maintained at a level believed
adequate by management to absorb estimated probable loan losses.  Management's
periodic evaluation of the adequacy of the allowance is based on the Company's
past loan loss experience, known and inherent risks in the portfolio, adverse
situations that may affect the borrowers's ability to repay (including the
timing of future payments), the estimated value of any underlying collateral,
composition of the loan portfolio, current economic conditions, and other
relevant factors.  This evaluation is inherently subjective as it requires
material estimates including amount and timing of future cash flows expected
to be received on impaired loans that may be susceptible to significant
change.


Premises and Equipment

Premises and equipment are stated at cost less allowances for depreciation
and amortization. Provisions for depreciation are computed primarily by the
straight-line method based upon the estimated useful lives of the assets.
Leasehold improvements are amortized over the shorter of the estimated useful
lives of the assets or the terms of the underlying leases.


Intangible Assets

Goodwill of $2,061,000 and $2,293,000 at December 31, 1995 and 1994,
respectively is amortized using the straight-line method over 15 years.  The
carrying value of goodwill is reviewed regularly for indicators of impairment
of value.


Loan Origination Fees and Costs

Loan origination and commitment fees and certain direct loan origination
costs are deferred and amortized as a net adjustment to the related loan's
yield.  The Company is generally amortizing these amounts over the
contractual life of such loans.  Commitment fees based on a percentage of a
customer's unused line of credit and fees related to standby letters of
credit are recognized over the commitment period.


Income Taxes

The Company uses the liability method for recording income taxes.  Under this
                              - 50 -
<PAGE>
method, deferred tax assets and liabilities are determined based on
differences between financial reporting and tax bases of assets and
liabilities and are measured using enacted tax rates and laws that will be in
effect when the differences are expected to reverse.

The Company and its subsidiaries file a consolidated federal income tax
return.  Each subsidiary provides for income taxes on a separate return basis.


Interest Rate Futures and Options

The Company uses exchange traded interest rate futures and option contracts as
part of its overall interest rate risk management strategy.  Gains and losses
on futures contracts used to hedge identified positions are deferred and
amortized over the remaining lives of the hedged assets or liabilities as an
adjustment to interest income or expense.  Gains and losses (both realized and
unrealized) on futures and option contracts used to hedge trading activities
are included in interest and dividends on investment securities.  Futures and
option contracts used to hedge trading activities are carried at market value
and included in other assets.  Any deferred realized or unrealized gains or
losses of the interest rate futures or options are immediately recognized in
the statement of income if the specified criteria of a hedged position is not
met, a derivative designed as a hedge or matched to designated items is
terminated, the designated item matures or is liquidated, or if the
anticipated transaction is no longer likely to occur.


Stock Based Compensation

The Company grants stock options for a fixed number of shares to employees
with an exercise price equal to the fair value of shares at the date of grant. 
The Company accounts for stock option grants in accordance with Accounting
Principles Board Opinion No. 25, "Accounting for Stock Issued to Employees,"
(APB 25) and, accordingly, recognizes no compensation for the stock option
grants.


2. Pending Acquisition

On November 6, 1995 the Company entered into an Agreement and Plan of Merger
with Valley Financial Services, Inc. (VFS).  The terms of the agreement
provide that the Company will exchange approximately $53 million in cash, $20
million in common stock and $37 million in preferred stock for all outstanding
Valley Financial Services, Inc. common and preferred stock.

The acquisition is expected to be accounted for under the purchase method of
accounting.  Subject to required approvals by regulators and the shareholders
of VFS, consummation of the merger is anticipated to occur during the second
quarter of 1996.

Total assets of Valley Financial Services, Inc. as of December 31, 1995 were
approximately $818,618,000.
                              - 51 -
<PAGE>
3. Restrictions on Cash and Due From Bank Accounts

The Company's subsidiary banks are required by the Federal Reserve Bank to
maintain average reserve balances.  The amount of those required reserve
balances as of December 31, 1995 was approximately $20,975,000.


4. Investment Securities

A summary of available-for-sale investment securities is as follows:
<TABLE>
<CAPTION>                                 
                                         Gross        Gross     
                            Amortized  Unrealized  Unrealized      Fair
                               Cost      Gains        Losses       Value
                            ---------  ----------  -----------  ----------
                                           (In thousands)           
<S>                          <C>          <C>        <C>         <C>
December 31, 1995:                    
 U.S. Government
   and federal agencies      $476,848     $ 8,447    $  1,247    $484,048
States and political
   subdivisions               187,772      10,613         206     198,179
 Corporate securities          48,873       1,857          11      50,719
 Other                          9,344       1,019           8      10,355
                             --------     -------    --------    --------

                    Total    $722,837     $21,936    $  1,472    $743,301
                             ========     =======    ========    ========

  
December 31, 1994:
 U.S. Government
   and federal agencies       $480,167   $    632     $ 14,761    $466,038
 States and political
   subdivisions                178,599      3,530        4,709     177,420
 Corporate securities           50,078        533          678      49,933
 Other                           7,546        580          206       7,920
                              --------    -------     --------    --------

                    Total     $716,390    $ 5,275     $ 20,354    $701,311
                              ========    =======     ========    ========
</TABLE>




                              - 52 -
<PAGE>  
The amortized cost and fair value of available-for-sale investment securities
at December 31, 1995, by contractual maturity, are shown below.  Expected
maturities may differ from contractual maturities because borrowers may have
the right to call or prepay obligations with or without call or prepayment
penalties.
<TABLE>
<CAPTION> 
                                          
                                                 Amortized       Fair
                                                    Cost         Value
                                                 ----------    ---------
                                                      (In thousands)
  <S>                                              <C>          <C>
  Due in one year or less                          $121,293     $121,543
  Due after one year through five years             426,793      437,926
  Due after five years through ten years             99,940      104,718
  Due after ten years                                65,572       68,863
                                                  ---------    ---------
                           Total Debt Securities    713,598      733,050
  Investments in equity securities                    9,239       10,251
                                                  ---------    --------- 
                                          Total    $722,837     $743,301
                                                  =========    =========
</TABLE>
Investment securities with a carrying value of approximately $420,758,000 and
$358,474,000 at December 31, 1995 and 1994, respectively, were pledged as
collateral for public and trust deposits, securities sold under agreements to
repurchase, and for other purposes as required by law or contract.


The fair value of U. S. Treasury obligations held for trading purposes at
December 31, 1995 and 1994 was $21,364,000 and $334,000, respectively.  The
change in net unrealized holding gains on trading securities for the year
ended December 31, 1995 was $715,000.  Realized gains on trading activities
were $255,000, $3,000 and zero in 1995, 1994 and 1993, respectively.









                              - 53 -
<PAGE>
5. Loans
  
Loans by classification as of December 31 are as follows:
<TABLE>
<CAPTION>  
                                                  1995          1994
                                                ----------   ----------
                                                     (In thousands)
  <S>                                           <C>         <C>
  Commercial                                    $  453,208  $   408,706
  Real estate - construction                        31,312       23,686
  Real estate - mortgage                           590,599      575,648
  Installment                                      192,307      204,707
  Financing leases                                   9,141        7,229
                                                ----------   ---------- 
                                Gross Loans     $1,276,567   $1,219,976
                                                ==========   ==========
</TABLE>
At December 31, 1995, the recorded investment in loans that are considered to
be impaired under Statement 114 was $19,749,000, for which the related
allowance for possible loan losses is $5,450,000.  The average investment in
impaired loans during the year ended December 31, 1995 was approximately
$21,160,000.  For the year ended December 31, 1995, the Company recognized
interest income on those impaired loans of $1,141,000.

At December 31, 1994, the Company had nonaccrual loans of $11,282,000
(all of which would have been considered impaired under Statement 114) and
restructured loans of $8,750,000.  Gross interest income of $1,218,000, and
$1,513,000 would  have  been recorded in 1994 and 1993, respectively, for
nonaccrual and restructured loans, assuming these loans had been accruing
interest throughout the year in accordance with their original terms.  The
amount of interest actually recorded in 1994 and 1993 was $442,000, and
$155,000, respectively.

Certain directors and executive officers of the Company and its significant
subsidiaries, their families, and certain entities in which they have an
ownership interest were customers of the Company's subsidiary banks.  Loans
with these parties were made on substantially the same terms, including
interest rates and collateral, as those prevailing at the time for comparable
transactions with unrelated persons and do not involve more than normal risk
of collectibility.  The aggregate dollar amounts of these loans were
$9,820,000 and $7,878,000 at December 31, 1995 and 1994, respectively. 
During 1995, $8,256,000 of new loans were made and repayments and loan
reductions totaled $6,314,000.





                              - 54 -
<PAGE>
The fair value of loans consisted of the following at December 31:
<TABLE>
<CAPTION>  
                                                  1995          1994
                                               ----------   ----------
                                                    (In thousands)
  <S>                                          <C>          <C>
  Commercial                                   $  451,135   $  405,862
  Real estate - construction                       32,267       26,415
  Real estate - mortgage                          665,045      559,555
  Installment                                     189,742      195,970
  Financing leases                                  8,765        6,496
                                               ----------   ----------   
                                Gross Loans     1,346,954    1,194,298
  Unearned income                                  (3,173)      (2,758)
                                               ----------   ----------
                                  Net Loans    $1,343,781   $1,191,540
                                               ==========   ==========     
</TABLE>

6. Allowance for Possible Loan Losses
  
Changes in the allowance for possible loan losses for the years ended
December 31 are as follows: 
<TABLE>
<CAPTION>
                                         1995       1994       1993
                                        -------    -------    -------
                                               (In thousands)
  <S>                                   <C>        <C>        <C>
  Balance at beginning of year          $21,795    $21,876    $16,682
  Add (deduct):
   Provisions                             2,445      2,623      6,060  
   Recoveries                               763      1,284      1,593
   Loan charge-offs                      (4,956)    (3,988)    (2,459) 
                                        -------    -------    -------
            Balance At End Of Year      $20,047    $21,795    $21,876
                                        =======    =======    =======    
</TABLE>



                              - 55 -
<PAGE>
7. Premises and Equipment and Lease Agreements
  
Premises and equipment at December 31 consist of the following: 
<TABLE>
<CAPTION>
                                                     1995       1994
                                                    -------    -------
                                                      (In thousands)
  <S>                                               <C>        <C>
  Land                                              $ 3,881    $ 3,831
  Buildings                                          21,717     21,407
  Equipment                                          31,676     29,117
  Leasehold improvements                              8,688      8,015
                                                    -------    -------
                                      Total Cost     65,962     62,370
  Allowances for depreciation
    and amortization                                (32,298)   (29,614)
                                                    -------    -------
                       Net Premises And Equipment   $33,664    $32,756
                                                    =======    =======
</TABLE>
Total rental expense (principally buildings and equipment), net of sublease
income of $813,000 in 1995, $621,000 in 1994 and $621,000 in 1993 amounted to
$1,467,000, $1,817,000, and $1,387,000 in 1995, 1994 and 1993, respectively.

Future minimum rental commitments under noncancelable operating leases as of
December 31, 1995, net of future sublease rentals of approximately 26% of the
total in each period, are as follows (in thousands):
<TABLE>
               <S>                                              <C>  
               1996                                             $1,807
               1997                                              1,809
               1998                                              1,800
               1999                                              1,809
               2000                                              1,704
               thereafter                                        8,035
  </TABLE>
The Company's lease agreements on its main office facility have lease terms
through March 2008 with options to extend the lease term through 2069 and to
purchase the property beginning in 1997 at its then fair market value.  The
lease agreements also provide for rent escalations based upon the Company's
share of any increases in the operating expenses of the building.
  
Details of net occupancy expense for the years ended December 31 are as
follows:  
<TABLE>
<CAPTION>
                                                  1995      1994      1993  
                                                 ------    ------    ------  
                                                       (In thousands)
<S>                                              <C>       <C>       <C>
Gross occupancy expense                          $6,100    $5,834    $5,399 
Rental income                                    (1,068)     (882)   (1,118)
                                                 ------    ------    ------
                        Net Occupancy Expense    $5,032    $4,952    $4,281
                                                 ======    ======    ======
</TABLE>
                              - 56 -
<PAGE>
8. Deposits
  
Time certificates of deposit of $100,000 or more amounted to $196,889,000 at
December 31, 1995 and $168,354,000 at December 31, 1994.


9.  Income Taxes

Deferred tax assets and liabilities at December 31 are comprised of the
following:
<TABLE>
<CAPTION>
                                                  1995         1994
                                                -------      -------
                                                    (In thousands)
<S>                                             <C>          <C>
Deferred tax assets:
  Allowance for possible loan losses            $ 8,124      $ 8,833
  Net unrealized loss on securities
    available-for-sale                               --        6,110
  Deferred gain on sale of premises                 483          588
  Accrued pension liability                         416          609
  Other                                           1,762        1,405
                                                -------      -------
                  Total Deferred Tax Assets      10,785       17,545

Deferred tax liabilities:
  Net unrealized gain on securities
    available-for-sale                            8,293           --
  Tax over book depreciation                      1,213        1,108
  Direct financing leases                         1,037          398     
  Accreted discount on bonds                        518          463
  Other                                             549          565
                                                -------      -------
             Total Deferred Tax Liabilities      11,610        2,534
                                                -------      -------
      Net Deferred Tax Assets (Liabilities)     $  (825)     $15,011
                                                =======      =======
</TABLE>









                              - 57 -
<PAGE>
The components of income tax expense (credit) for the years ended December 31
are as follows:
<TABLE>
<CAPTION>
                                              1995      1994       1993
                                            -------    -------    ------- 
                                                   (In thousands)
<S>                                         <C>        <C>        <C>
Current:
  Federal                                   $ 6,534    $ 8,751    $ 9,128
  State                                       2,759      3,208      3,367
                                            -------    -------    ------- 
                     Total Current Taxes      9,293     11,959     12,495
  
Deferred:
  Federal                                     1,132      (241)      (635)
  State                                         301       (64)    (1,351)
                                            -------    -------    -------  
                    Total Deferred Taxes      1,433       (305)    (1,986)
                                            -------    -------    ------- 
                       Total Tax Expense    $10,726    $11,654    $10,509
                                            =======    =======    =======
</TABLE>
Included in income tax expense are applicable income taxes of $35,000,
$2,000, and $163,000 relating to investment securities gains for 1995, 1994,
and 1993, respectively. 
  
A reconciliation of income taxes computed at the statutory federal income tax
rate (35%) to income tax expense is as follows: 
<TABLE>
<CAPTION>  
                                              1995      1994        1993
                                            -------    -------     ------- 
                                                    (In thousands)
<S>                                         <C>         <C>         <C>
  Federal income tax                        $13,101     $13,253     $12,125 

  Add (deduct) tax effects of:
   Tax-exempt income                         (4,145)     (4,056)     (3,992)
   State income tax,  
     net of federal tax benefit               1,989       2,043       1,310
   Other - net                                 (219)        414       1,066
                                            -------     -------     ------- 
                                   Total    $10,726     $11,654     $10,509
                                            =======     =======     =======  
</TABLE>




                              - 58 -
<PAGE>
Deferred income taxes result from temporary differences in the recognition of
certain items of income and expense for financial reporting and income tax
purposes.  The tax effects of these differences for the years ended
December 31 are as follows: 
<TABLE>
<CAPTION>  
                                               1995       1994       1993
                                             -------     -------    ------- 
                                                     (In thousands)
  <S>                                        <C>         <C>        <C>
  Provision for possible loan losses         $   709     $   29     $(2,136)
  Other - net                                    724       (334)        150
                                             -------     -------     ------- 
                                  Total      $ 1,433     $ (305)    $(1,986)
                                             =======     =======     =======
</TABLE>
10.  Subordinated and Other Long-Term Notes
  
Subordinated and other long-term notes at December 31 consist of the
following:
<TABLE>
<CAPTION>                                                     1995      1994
                                                    ------    ------
                                                     (In thousands)
  <S>                                               <C>       <C>
  12.95% Series A Notes                             $6,400    $6,600  
  12.25% Series B Subordinated Notes                    --       560
                                                    ------    ------  
                                           Total    $6,400    $7,160
                                                    ======    ======  
</TABLE>
Principal maturities of long-term notes for the next five years are as follows
(in thousands):
<TABLE>
              <S>                                             <C>
              1996                                            $  400
              1997                                               400
              1998                                               400
              1999                                               400
              2000                                               400
              thereafter                                      $4,400
 </TABLE>
The holders of the Series A Notes have the right to declare the entire
principal amount outstanding to be due and payable in the event that:
l) a person or group of affiliated persons acquires beneficial ownership of
40% or more of the voting securities of the Company; or 2) the Company is in
noncompliance with any of its covenants. 
  
The Series A note agreement contains a number of covenants requiring the
Company to meet stipulated capital adequacy, indebtedness, and earnings to
fixed charges ratios, and contains restrictions with respect to funded debt,
leases, mergers, disposition of assets, and payment of dividends.  At
December 31, 1995, the Company was in compliance with all debt covenants and
restrictions. 
                              - 59 -
<PAGE>
11. Per Share Data

Net income per share data is based on weighted average number of shares
outstanding of 11,449,277; 11,480,372; and 11,432,624 in 1995, 1994, and
1993, respectively.  All share and per share data have been adjusted to
reflect the 3-for-2 stock split effected May 21, 1994.  Assumed exercise of
stock options would have no material effect on net income per share.


12. Restrictions on Dividends, Loans, or Advances

The payment of dividends by the Company to its shareholders is restricted by
provisions contained in the Series A note agreement described in Note 10.
Based upon the restrictions in the agreement, the Company could have
declared additional dividends of $8,016,000 to its shareholders in 1995. 

Payments of dividends and extensions of credit by the Company's subsidiary
banks to the Company are subject to certain restrictions under banking laws.
The Company's subsidiary banks could have declared additional dividends of
approximately $21,627,000 to the Company in 1995 without obtaining regulatory
approval.

The Federal Reserve Act limits the extensions of credit from a subsidiary
bank to any affiliate to 10% and to all affiliates to 20% of a subsidiary
bank's capital and surplus (net assets) as defined.


13.  Stock Incentive Plans

The Company maintains two stock incentive plans under which incentive and
nonqualified stock options may be or have been granted to employees. Under
these plans, options may be granted for periods of up to ten years and are
generally exercisable one year after the date of grant.  The option price is
equal to 100% of the fair value of the shares at the date of grant. In
addition, stock appreciation rights may be granted in tandem with options. 
All options vest annually on the anniversary date of the grant at the rate of
25% of the number of options granted.

The company currently follows the provisions of APB 25 which requires
compensation expense for the Company's options to be recognized only if the
market price of the underlying stock exceeds the exercise price on the date of
grant.  Accordingly, the company has not recognized compensation expense for
its options granted in 1993, 1994, or 1995.








                              - 60 -
<PAGE>
A summary of the Company's stock option activity, and related information, for
the years ended December 31 is as follows:
<TABLE>
<CAPTION>

                           1995                1994                1993
                    ------------------  ------------------  ------------------ 
                             Weighted            Weighted            Weighted
                             -Average            -Average            -Average
                             Exercise            Exercise            Exercise
                    Options    Price    Options    Price    Options    Price
                   --------- --------  --------- --------  --------- --------
<S>                <C>       <C>       <C>       <C>       <C>       <C>
Outstanding -
  beginning of
  year               448,741   $24.57    384,912   $22.76    257,220   $17.03
Options granted      103,100   $26.66    120,900   $27.58    189,745   $27.75
Options
  exercised          (55,199)  $15.97    (42,746)  $16.37    (58,304)  $13.99
Options
  forfeited             (875)  $27.68    (14,325)  $25.71     (3,749)  $18.54
                   ---------           ---------           ---------         
Outstanding -
  End Of Year        495,767   $25.96    448,741   $24.57    384,912   $22.76
                   =========           =========           =========         
Exercisable At
  End Of Year        181,057   $25.10    150,470   $20.28    102,617   $17.54
                   =========           =========           =========         
Weighted Average
  Fair Value Of
  Options Granted
  During The Year             $26.66              $27.58              $27.75
                              ======              ======              ======
</TABLE>
Exercise prices for options outstanding at December 31, 1995 range from $19.75
to $27.75.  During 1995, 1994, and 1993, employees surrendered 17,460; 8,023;
and 10,987 shares, respectively, for payment to the Company for the stock
options exercised.

The Company also maintains a Nonemployee Director Stock Incentive Plan
(Director Plan), approved by the Company's shareholders on April 25,1994,
which calls for a formula-based grant of stock to active nonemployee members
of the Company's Board of Directors.

The Director Plan calls for the award of a number of shares of the Company's
common stock which have an aggregate fair market value as of the date of the
award equal to 100% of the Nonemployee Director's annualized retainer fee then
in effect, exclusive of committee or other like fees.
  
There is no specific limit on the overall number of shares of the Company's

                              - 61 -
<PAGE>
common stock which might be issued under the Director Plan.  Practical limits
are imposed, however, by the number of Nonemployee Directors and the level of
the annualized retainer fee.  In no event may shares in excess of 1% of the
outstanding Common Stock of the Company at the beginning of any calendar year
be issued under the Director Plan in that year.

During 1995 and 1994, there were 2,010 and 3,400 shares of the Company's
Common Stock issued under the Director Plan, respectively.


14. Employee Benefit Plans  

The Company has a non-contributory trusteed defined benefit plan covering
substantially all of its full-time employees who are at least 21 years of age
and have completed one year of continuous service.  It is the Company's
policy to fund, at a minimum, pension contributions as required by the
Employee Retirement Income Security Act.  Benefits are based on years of
service and the employee's highest average of monthly earnings during any
five consecutive years of credited service.                      

The following table sets forth the funded status and amount recognized for
the Company's defined benefit pension plan in the consolidated balance sheet
at December 31 (in thousands):
<TABLE>
<CAPTION>  
                                                         1995        1994
                                                       --------    -------- 
 <S>                                                   <C>         <C>  
 Actuarial present value of accumulated benefit
   obligations, including vested benefits of
   $15,974 in 1995 and $12,309 in 1994                 $ 17,481    $ 13,630
                                                       ========    ========

 Actuarial present value of projected  
  benefit obligation for services rendered
  to date                                              $(22,818)   $(17,491)

 Plan assets at fair value, primarily investments
  in bond and equity funds in 1995 and listed
  stocks and U.S. bonds in 1994                          26,258      20,846
                                                       --------    --------
 Plan assets in excess of projected
  benefit obligation                                      3,440       3,355
 Unrecognized prior service cost                             17          18
 Unrecognized net gain                                   (4,231)     (4,370)
 Unrecognized net asset, net of amortization               (253)       (507)
                                                       --------    --------
                          Accrued Pension Liability    $ (1,027)   $ (1,504)
                                                       ========    ========
</TABLE>
At December 31, 1995 and 1994, plan assets include common stock of the
Company with a fair value of $2,520,000 and $2,629,000, respectively, and
investments in the FWNB Temporary Certificate of Deposit Fund of $851,000

                              - 62 -
<PAGE>
and $1,064,000, respectively.  At December 31, 1995, plan assets also included
investments in common trust funds administered by FWNB with a fair value of
$22,887,000.

Net pension cost of the Company's defined benefit pension plan included the
following components:
<TABLE>
<CAPTION>  
                                                 1995       1994       1993
                                               -------    -------    -------
                                                       (In thousands) 
  <S>                                          <C>        <C>        <C> 
  Service cost benefits earned
    during the period                          $   987    $ 1,076    $ 1,002
  Interest cost on projected  
    benefit obligation                           1,455      1,345      1,224
  Actual return on plan assets                  (5,229)      (641)    (1,067)
  Net amortization and deferral                  3,083     (1,305)      (859)
                                               -------    -------    ------- 
                        Net Pension Expense    $   296    $   475    $   300
                                               =======    =======    =======
</TABLE>
Assumptions used in determining the projected benefit obligations and net
periodic pension expense were:
<TABLE>
<CAPTION>
                                                  1995     1994     1993
                                                 ------   ------   ------
  <S>                                            <C>      <C>      <C>
  Discount rate                                   7.25%    8.50%    7.50%
  Rate of increase in future                   
     compensation levels                          5.50%    5.50%    5.50%  
  Expected long-term rate of return
     on plan assets                               8.00%    8.00%    8.00%
</TABLE>
The Company also sponsors an unfunded Benefits Restoration Plan, which is a
nonqualified plan that provides certain employees, as designated by the
Company's Board of Directors, defined pension benefits in excess of limits
imposed by federal tax law.





                              - 63 -
<PAGE>
The following table sets forth the amount recognized for the Company's
unfunded Benefits Restoration Plan in the consolidated balance sheet at
December 31 (in thousands):
<TABLE>
<CAPTION>  
                                                         1995         1994
                                                       -------      ------- 
 <S>                                                   <C>         <C>
 Actuarial present value of accumulated benefit
   obligations, including vested benefits of
   $1,268 in 1995 and $863 in 1994                     $ 1,346      $   898
                                                       =======      =======
 Actuarial present value of projected  
  benefit obligation for services rendered
  to date                                              $(1,496)     $(1,116)
 Unrecognized prior service cost                            79          119
 Unrecognized net loss                                     287           80
 Unrecognized net obligation                               274          411
                                                       -------      -------
        Accrued Benefits Restoration Plan Liability    $  (865)     $  (506)
                                                       =======      =======
  
</TABLE> 
Net cost of the Company's unfunded Benefits Restoration Plan included the
following components:
<TABLE>
<CAPTION>  
                                                 1995       1994       1993
                                                ------     ------     ------
                                                      (In thousands)
  <S>                                           <C>        <C>        <C>
  Service cost benefits earned
    during the period                           $   49     $   37     $     9
  Interest cost on projected  
    benefit obligation                             102         79          49
  Net amortization and deferral                    199        194         137
                                                ------     ------     ------- 
      Net Benefits Restoration Plan Expense     $  350     $  310     $   195
                                                ======     =======    =======
</TABLE>
Assumptions used in determining the projected benefit obligations and net
periodic expense were:
<TABLE>
<CAPTION>
                                                  1995     1994     1993
                                                 ------   ------   ------ 
  <S>                                            <C>      <C>      <C>
  Discount rate                                   7.25%    8.50%    7.50%
  Rate of increase in future                   
     compensation levels                          6.00%    6.00%    6.00%  
  Expected long-term rate of return
     on plan assets                               8.00%    8.00%    8.00%
</TABLE>
The Company has an employees' saving and profit sharing plan for all
full-time employees who have completed one year of continuous service.  The

<PAGE>                             - 64 -
Company's contribution to this plan has certain restrictions based on the
amount of capital accounts and earnings (as defined by the Plan) and on the
aggregate basic annual compensation of participating employees.  The amount
expensed for this plan amounted to $1,906,000, $1,825,000, and $1,762,000 in
1995, 1994, and 1993, respectively.

15. Concentration of Credit Risk and Loan Commitments
  
In the normal course of business, the Company's subsidiary banks originate
loans to customers and enter into various commitments and contingent
liabilities to extend credit which are not reflected in the consolidated
financial statements.  These customers are located primarily in northeast
Indiana.  The northeast Indiana area has a broad economic base and the loan
portfolio is diversified with no industry or service sector comprising
greater than 10% of total loans outstanding.  Collateral (e.g., securities,
receivables, inventory, equipment, and real estate) is obtained based on
management's credit assessment of the customer.

Loan commitments are made to accommodate the financial needs of the customers
of the Company's subsidiary banks.  Standby letters of credit commit the
Company's subsidiary banks to make payments on behalf of customers when
certain specified future events occur and are primarily issued to support
commercial paper, and medium and long-term notes and debentures, including
industrial revenue obligations.  Commercial letters of credit are issued to
facilitate customer trade transactions.  These various arrangements have
credit risk essentially the same as that involved in extending loans to
customers and are subject to the normal credit policies of the Company's
subsidiary banks. 

Loan commitments (unfunded loans and unused lines of credit) and standby
letters of credit outstanding amounted to $415,775,000 and $49,112,000,
respectively, at December 31, 1995.  Commitments under commercial letters of
credit were $2,393,000 and $1,008,000 at December 31, 1995 and 1994,
respectively.


16. Interest Rate Futures and Options

The Company uses exchange traded financial futures and option contracts as a
part of its overall interest rate risk management.  Financial futures
represent a standardized commitment to receive or pay interest calculated
based on the notional amount of the underlying contract.  Call options give
the Company the right, but not the obligation, to buy a specified instrument
at a specified price.  Put options give the Company the right to sell a
specified instrument at the strike or exercise price specified by the
contract. 

The  Company's objective in managing interest rate risk is to maintain a
balanced mix of assets and liabilities.  However, the extent of rate
sensitivity can vary within financial reporting periods depending on both
current business conditions and the amount of assets and liabilities subject

                              - 65 -
<PAGE>
to repricing.  Management's asset/liability management strategy is intended to
limit the impact of changes in interest rates on net interest income.  The
Company uses financial futures and options to limit the exposure from
repricing and maturity of various financial obligations by hedging.

Hedges are undertaken to adjust for differences in the maturities of specific
assets and liabilities.  Maturity differences create exposure to changes in
interest rates in net interest income.  The Company employs two different
strategies using futures and option contracts to manage this exposure.

Eurodollar futures contracts are used by the Company to hedge interest rate
exposure on specific short term liabilities.  Each contract represents an
obligation to pay changes in the interest expense on a notional $1,000,000
three month Eurodollar time deposit.  The Company's futures exposure increases
in the event that interest rates decrease, and at present is limited to
approximately $12,500 per contract.  This maximum exposure represents the
change in interest expense on a three month $1,000,000 time deposit which
would result if interest rates dropped from current levels of 5% to zero.  At
year end the Company had 653 Eurodollar contracts outstanding with a maximum
possible exposure of $8.2 million.

Deferred gains totaling $51,000 at December 31, 1995, resulting from
Eurodollar futures contracts, are included in interest-bearing liabilities and
will be amortized as a reduction of interest expense on the Company's
short-term obligations over various periods up to two years.

A reconciliation of the gross contract amounts of Eurodollar futures contracts
and the effect on net interest income recorded for the years ended December 31
are as follows:
<TABLE>
<CAPTION>
                                         1995       1994        1993
                                      ---------   ---------   ----------
                                           (Dollars in thousands)
<S>                                   <C>          <C>        <C>
Contracts at beginning of year              458         439          319  
New Contracts                               909         780        1,414    
Closed Contracts                           (714)       (761)      (1,294)
                                      ---------   ---------   -----------
          Contracts At End Of Year          653         458          439
                                      =========   =========   ===========
            Increase (Decrease) To
               Net Interest Income    $    (152)  $     281   $      (796)
                                      =========   =========   ===========
</TABLE>
Beginning September, 1995, U.S. Treasury note and bond futures and option
contracts have been used to hedge against price changes of specific U.S.
Treasury securities held in the Company's trading accounts.  These futures
contracts and options have a face value of $100,000.  The futures represent a
contractual obligation to buy a U.S. Treasury Security, while options
represent the right but not the obligation to buy (calls) or sell (puts) a
U.S. Treasury futures contract.  At year end, the Company had a total of 455
                              - 66 -
<PAGE>
U.S. Treasury futures and option contracts outstanding.  If all of these were
exercised after offsetting purchases and sales, the total net obligation would
be to sell $22.5 million of U.S. Treasury securities.  The securities owned by
the Company which were being hedged had a market value of $21.8 million at
year end.

A reconciliation of the gross contract amounts of U. S. Treasury note and
bond futures and option contracts for the year ended December 31, 1995 is as
follows:
<TABLE>
<CAPTION>
                                                Futures        Option
                                               Contracts      Contracts
                                               ---------      ---------
<S>                                             <C>           <C>
Contracts at beginning of year                        --             --
New contracts                                        338            588
Closed contracts                                    (203)          (268)
                                               ---------      ---------
          Contracts At End Of Year                   135            320
                                               =========      ========= 
</TABLE>
Net losses from trading these financial futures and option contracts totaled
$807,000 for the year ended December 31, 1995 and the U.S. Securities hedged
by these financial futures and options had recognized gains of $971,000 in
1995.  The average fair value of exchange traded futures and options used to
hedge the Company's trading activities was an unrealized loss of $115,000 for
the year ended December 31, 1995.  The aggregate fair value of these futures
and option contracts was an unrealized loss of $310,000 at December 31, 1995. 

17. Impact of Recently Adopted Accounting Standards

The Company will adopt Statement 121, "Accounting for the Impairment of Long-
Lived Assets and for Long-Lived Assets to Be Disposed Of," effective January
1, 1996.  Statement 121 requires impairment losses to be recorded on long-
lived assets used in operations when indicators of impairment are present and
the undiscounted cash flows estimated to be generated by those assets are less
than the assets' carrying amount.  Statement 121 also addresses the accounting
for long-lived assets that are expected to be disposed of.  Based on current
circumstances, the Company does not believe the effect of adoption will be 
material.
  
The Company will adopt Statement 122, "Accounting for Mortgage Servicing
Rights - An Amendment to Statement No. 65" effective January 1, 1996. As
a result of applying the new rules, the Company will be required to recognize
as separate assets rights to service mortgage loans for others.  Statement 122
requires a mortgage banking enterprise that acquires mortgage servicing rights
through either the purchase or origination of mortgage loans and sells or
securitizes those loans with servicing rights retained to allocate the total
cost of the mortgage loans to the mortgage servicing rights and the loans
(without the mortgage servicing rights) based on their relative fair values.
The Company does not expect the adoption of this statements to have a
material impact on the Company's financial position or results of operations.  
<PAGE>                        - 67 -

18.  Fair Values of Financial Instruments

Statement No. 107, "Disclosures about Fair Value of Financial Instruments,"
requires disclosure of fair value information about financial instruments,
whether or not recognized  in the balance sheet, for which it is practicable
to estimate that value.  In cases where quoted market prices are not
available, fair values are based on estimates using present value
or other valuation techniques.  Those techniques are significantly affected
by the assumptions used, including the discount rate and estimates of future
cash flows.  In that regard, the derived fair value estimates cannot be
substantiated by comparison to independent markets and, in many cases, could
not be realized in immediate settlement of the instrument.  Statement No. 107
excludes certain financial instruments and all nonfinancial instruments from
its disclosure requirements.  Accordingly, the aggregate fair value amounts
presented do not represent the underlying value of the Company.

The following methods and assumptions were used by the Company in estimating
its fair value disclosures for financial instruments:

Cash and short-term investments:  The carrying amounts reported in the
balance sheet for cash and short-term investments approximate those assets'
fair values.

Investment securities (including mortgage-backed securities):  Fair values
for investment securities are based on quoted market prices, where available.
If quoted market prices are not available, fair values are based on quoted
market prices of comparable instruments.

Trading account assets:  Fair values for the Company's trading account assets
are based on quoted market prices.
     
Loans receivable:  For variable-rate loans that reprice frequently and with
no significant change in credit risk, fair values are based on carrying
values.  The fair values for all other loans are estimated using discounted
cash flow analyses, using interest rates currently being offered for loans
with similar terms to borrowers of similar credit quality.  The carrying
amount of accrued interest approximates its fair value.

Deposit Liabilities:  The fair values disclosed for demand deposits,
including interest-bearing and noninterest-bearing accounts, savings deposits,
and certain types of money market accounts are, by definition, equal to the
amount payable on demand at the reporting date (i.e., their carrying amounts)
Fair values for fixed-rate certificates of deposit are estimated using a
discounted cash flow calculation that applies interest rates currently being
offered on certificates to a schedule of aggregated expected monthly
maturities on time deposits.

Short-term borrowings:  The carrying amounts of federal funds purchased,
borrowings under repurchase agreements, and other short-term borrowings
approximate their fair values.

                              - 68 -
<PAGE>
Long-term borrowings:  The fair values of the Company's long-term borrowings
(other than deposits) are estimated using discounted cash flow analyses,
based on current incremental borrowing rates for similar types of borrowing
arrangements.
       
Off-balance-sheet instruments:  Fair values of the Company's off-balance-sheet
instruments (futures, guarantees, and loan commitments), excluding instruments
in the trading portfolio which are carried at fair value, are based on quoted
market prices (futures) or fees currently charged to enter into similar
agreements, taking into account the remaining terms of the agreements and the
counterparties' credit standing (guarantees, loan commitments).







































                              - 69 -
<PAGE>
The estimated fair values of the Company's financial instruments at
December 31 are as follows (in thousands):
<TABLE>
<CAPTION>
                                     1995                      1994
                            ----------------------    ---------------------- 
                              Carrying     Fair        Carrying      Fair
                               Amount      Value         Amount      Value
                            ----------  ----------    ----------  ----------
<S>                         <C>         <C>           <C>         <C>
Financial Assets:
Cash and due 
 from banks                 $  177,602  $  177,602    $  156,284  $  156,284  
Federal funds sold and
 securities purchased under
 agreements to resell           27,150      27,150         1,900       1,900
Interest-bearing deposits
 with banks                        200         200           200         200
Investment securities          764,560     764,560       701,311     701,311
Net loans                    1,253,347   1,343,781     1,195,423   1,191,540


Financial Liabilities:
Deposits:
 Noninterest-bearing           284,003     284,003       259,451     259,451
 Interest-bearing            1,483,527   1,485,410     1,372,891   1,366,061
                            ----------  ----------    ----------  ----------
           Total Deposits    1,767,530   1,769,413     1,632,342   1,625,512

Federal funds purchased and 
 securities sold under
 agreements to repurchase      241,263     241,263       255,010     255,010
Notes payable-U.S. Treasury
 and other borrowings           26,381      26,381        21,884      21,884
Subordinated and other
 long-term notes                 6,400       8,057         7,160       8,344

Off-Balance-Sheet Instruments:
Loan commitments                    --        (520)           --        (186)
Standby and commercial    
 letters of credit                  --        (246)           --        (213)
Interest rate futures 
 contracts                          --         785            --       1,653

</TABLE>






                              - 70 -
<PAGE>
19. Fort Wayne National Corporation (Parent Company Only) Financial
Information
<TABLE>
<CAPTION>
Balance Sheet
                                                       1995       1994
                                                    --------    --------
                                                       (In thousands)  
<S>                                                  <C>         <C> 
Assets  
  Cash                                               $  2,743    $  2,529  
  Short-term investments                               42,046      36,859
  Investment in subsidiaries                          192,251     164,470  
  Other assets                                          5,931       4,936
                                                     --------    --------
                                    Total Assets     $242,971    $208,794  
                                                     ========    ========
     
Liabilities and Shareholders' Equity
  Dividends payable                                  $  2,743    $  2,529
  Other liabilities                                       117         109
  Subordinated and other long-term notes                6,400       7,160

  Shareholders' equity                           
     Common stock                                      19,048      19,157  
     Capital Surplus                                   31,502      31,618
     Retained Earnings                                170,990     157,189
     Net unrealized gain (loss) on available-
       for-sale securities                             12,171      (8,968)
                                                     --------    --------
                        Total Shareholders' Equity    233,711     198,996  
                                                     --------    --------
        Total Liabilities And Shareholders' Equity   $242,971    $208,794
                                                     ========    ======== 
</TABLE>














                              - 71 -
<PAGE>
<TABLE>
<CAPTION>
Statement of Income  
                                                       For the Years
                                                     ended December 31
                                                 1995       1994      1993
                                                -------   -------   -------
                                                       (In thousands)
<S>                                             <C>       <C>       <C>
Income
  Dividends from subsidiaries                   $18,897   $18,066   $16,817
  Interest and dividends on investments           2,581     1,584     1,118
  Other income                                       20        60       316
                                                -------   -------   -------
                                Total Income     21,498    19,710    18,251
  
Expenses
  Interest on subordinated and
    other long-term notes                           868       963     1,057
  Other expenses                                    593       195       315
                                                -------   -------   -------
                              Total Expenses      1,461     1,158     1,372
                                                -------   -------   -------
             Income Before Applicable Income
           Taxes And Equity In Undistributed
                  Net Income Of Subsidiaries     20,037    18,552    16,879
 Applicable income taxes (credit)                   350        43      (541)
                                                -------   -------   -------
       Income Before Equity In Undistributed
                  Net Income Of Subsidiaries     19,687    18,509    17,420
 Equity in undistributed
   net income of subsidiaries                     7,020     7,703     6,713
                                                -------   -------   -------
                                  Net Income    $26,707   $26,212   $24,133
                                                =======   =======   =======
</TABLE>
















                              - 72 -
<PAGE>
<TABLE>
<CAPTION>
Statement of Cash Flows
                                                       For the Years
                                                     ended December 31
                                                 1995       1994      1993
                                                -------   -------   -------
                                                       (In thousands)
<S>                                             <C>       <C>       <C>
Operating activities
Net income                                      $26,707   $26,212   $24,133 
Adjustments to reconcile net income to
  net cash provided by operating activities:  
    Equity in undistributed net income of
      subsidiaries                               (7,020)   (7,703)   (6,713) 
    Gain on sale of securities                       --       (13)     (252)
    Loss on sale of property                         --        --        12 
    Decrease in other assets                        386       385       590 
    Increase (decrease) in other liabilities          9        91      (652) 
                                                -------   -------   -------
   Net Cash Provided By Operating Activities     20,082    18,972    17,118

Investing activities
  Net increase in short-term investments         (5,187)   (9,373)   (7,854)
  Purchases of securities                        (1,004)     (625)     (500)
  Proceeds from sales of securities                  --     1,114       722
  Proceeds from sale of property                     --        --        36
                                                -------   -------   -------
       Net Cash Used In Investing Activities     (6,191)   (8,884)   (7,596)
  
Financing activities  
  Principal payments on long-term notes            (760)     (760)     (760)
  Cash dividends paid                           (10,544)   (9,790)   (9,141)
  Proceeds from exercise of stock options           453       624       540
  Repurchase of common stock                     (2,826)       --        --
                                                -------   -------   -------
      Net Cash Used In Financing Activities     (13,677)   (9,926)   (9,361)
                                                -------   -------   ------- 
                       Net Increase In Cash         214       162       161

Cash at beginning of year                         2,529     2,367     2,206
                                                -------   -------   -------
                         Cash At End Of Year    $ 2,743   $ 2,529   $ 2,367
                                                =======   =======   =======

</TABLE>






                              - 73 -
<PAGE>
                       QUARTERLY FINANCIAL DATA (UNAUDITED)                    
                                   
<TABLE>
<CAPTION>
                           First    Second     Third    Fourth
                          Quarter   Quarter   Quarter   Quarter    Total
                          --------  --------  --------  --------  --------
                                (In thousands except per share data)
<S>                       <C>       <C>       <C>       <C>       <C>
          1995            
- ------------------------
Total interest income     $ 38,159  $ 40,039  $ 40,851  $ 41,283  $160,332
Total interest expense      18,387    20,280    21,033    21,276    80,976
                          --------  --------  --------  --------  --------
Net Interest Income         19,772    19,759    19,818    20,007    79,356
Provision for possible
  loan losses                  735       260       715       735     2,445
                          --------  --------  --------  --------  --------
Net Interest Income 
  After Provision For
  Possible Loan Losses      19,037    19,499    19,103    19,272    76,911

Noninterest income
  Fiduciary fees             2,372     2,447     2,381     2,549     9,749
  Other                      2,346     2,529     2,378     2,510     9,763
  Net securities gains          11        --        58        18        87
                          --------  --------  --------  --------  --------
Total Noninterest Income     4,729     4,976     4,817     5,077    19,599

Noninterest expense
  Salaries and benefits      7,950     7,549     7,761     7,977    31,237
  Other                      7,322     7,806     6,394     6,318    27,840
                          --------  --------  --------  --------  --------
Total Noninterest Expense   15,272    15,355    14,155    14,295    59,077
Income  Before Income
  Taxes                      8,494     9,120     9,765    10,054    37,433
Applicable income taxes      2,273     2,498     2,910     3,045    10,726
                          --------  --------  --------  --------  --------
Net income                $  6,221  $  6,622  $  6,855  $  7,009  $ 26,707
                          ========  ========  ========  ========  ========

Per common share:
  Net income              $    .54  $    .58  $    .60  $    .61  $   2.33
                          ========  ========  ========  ========  ========
  Dividends declared      $    .22  $    .24  $    .24  $    .24  $    .94
                          ========  ========  ========  ========  ========


                              - 74 -
<PAGE>
<S>                       <C>       <C>       <C>       <C>       <C>
          1994            
- ------------------------

Total interest income     $ 33,653  $ 34,967  $ 35,471  $ 37,483  $141,574
Total interest expense      14,391    15,094    15,908    17,366    62,759
                          --------  --------- --------  --------  --------
Net Interest Income         19,262    19,873    19,563    20,117    78,815
Provision for possible
  loan losses                1,010       693       410       510     2,623
                          --------  --------- --------  --------  --------
Net Interest Income 
  After Provision For
  Possible Loan Losses      18,252    19,180    19,153    19,607    76,192

Noninterest income
  Fiduciary fees             2,183     2,264     2,189     2,314     8,950
  Other                      2,173     2,535     2,662     2,786    10,156
  Net securities gains
    (losses)                     1        (1)        1         4         5
                          --------  --------- --------  --------  --------
Total Noninterest Income     4,357     4,798     4,852     5,104    19,111

Noninterest expense
  Salaries and benefits      7,167     7,401     7,619     7,611    29,798
  Other                      6,818     6,997     6,876     6,948    27,639
                          --------  --------- --------  --------  --------
Total Noninterest Expense   13,985    14,398    14,495    14,559    57,437
Income  Before Income
  Taxes                      8,624     9,580     9,510    10,152    37,866
Applicable income taxes      2,560     2,972     2,951     3,171    11,654
                          --------  --------- --------  --------  --------
Net income                $  6,064  $  6,608  $  6,559  $  6,981  $ 26,212
                          ========  ========  ========  ========  ========

Per common share:
  Net income              $    .53  $    .57  $    .58  $    .60  $   2.28
                          ========  ========  ========  ========  ========
  Dividends declared      $    .21  $    .22  $    .22  $    .22  $    .87
                          ========  ========  ========  ========  ========
</TABLE>


Item 9.   CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
          FINANCIAL DISCLOSURE

There have been no disagreements with the Registrant's independent auditors
which resulted in the filing of a Form 8-K, and there has been no change in
independent auditors of the Registrant during the 24-month period prior to
December 31, 1995.

                              - 75 -
<PAGE>
Part III

Item 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

The information required under this item, with respect to directors, is
incorporated herein by reference from the March 15, 1996 Proxy Statement under
the caption "Election of Directors."

                   EXECUTIVE OFFICERS OF THE REGISTRANT

                            Executive Officers

    (All positions are for one year expiring at time of annual meeting)
<TABLE>
<CAPTION>
Name                          Age       Positions Held during the past 5 years
<S>                           <C>       <C>  
Jackson R. Lehman             64        Chairman of the Board and Chief
                                        Executive Officer of the Registrant
                                        and Fort Wayne National Bank (4
                                        years).  Formerly President and Chief
                                        Administrative Officer of the
                                        Registrant and Fort Wayne National
                                        Bank (6 years).


M. James Johnston             54        President and Chief Administrative
                                        Officer of the Registrant and Fort
                                        Wayne National Bank (4 years).
                                        Formerly Executive Vice President
                                        of the Registrant and Fort Wayne
                                        National Bank (1-1/2 years).


Stephen R. Gillig             48        Executive Vice President, Chief
                                        Financial Officer and Secretary of the
                                        Registrant and Fort Wayne National
                                        Bank (3 months).  Formerly Executive
                                        Vice President, Secretary and
                                        Treasurer of the Registrant and
                                        Executive Vice President of Fort Wayne
                                        National Bank (3 years, 9 months).
                                        Formerly Senior Vice President,
                                        Secretary and Treasurer of the
                                        Registrant and Senior Vice President
                                        and Cashier of Fort Wayne National
                                        Bank (4 years).



                              - 76 -
<PAGE>
<S>                           <C>       <C> 
Thomas L. Baumgartner         58        Executive Vice President and Chief
                                        Operations Officer of the Registrant
                                        and Executive Vice President and Chief
                                        Operations Officer of Fort Wayne
                                        National Bank (4 years).  Formerly
                                        Senior Vice President and Chief
                                        Operations Officer of the Registrant
                                        (2 years).


Michael J. Eikenberry         54        Executive Vice President of Loan
                                        Administration of the Registrant and
                                        Fort Wayne National Bank (2 years). 
                                        Formerly Senior Vice President of
                                        Loan Administration of the Registrant
                                        and Fort Wayne National Bank (2
                                        years).  Formerly Senior Vice
                                        President and Loan Officer of Fort
                                        Wayne National Bank (7 years).


Karen M. Kasper               40        Senior Vice President and Treasurer of
                                        the Registrant and Fort Wayne National
                                        Bank (3 months).  Formerly Senior Vice
                                        President and Controller of the
                                        Registrant and Senior Vice President
                                        and Controller of Fort Wayne National 
                                        Bank (3 years, 9 months).  Formerly
                                        Vice President and Controller of Fort
                                        Wayne National Bank (4 years).

Thomas E. Elyea               50        Senior Vice President of the
                                        Registrant (3 months) and Senior Vice
                                        President Corporate / Correspondent
                                        Banking of the Fort Wayne National
                                        Bank (8 months).  Formerly President
                                        and Chief Executive Officer of Firstar
                                        Bank Park Forest, Park Forest,
                                        Illinois (5 years).


</TABLE>

                              - 77 -
<PAGE>
                   Other Executive Officers of Affiliate Banks

      (All positions are for one year expiring at time of annual meeting)
<TABLE>
<CAPTION>
Name                          Age       Position Held during the past 5 years
<S>                           <C>       <C>  
Kim Thomas Stacey             51        Executive Vice President and Senior
                                        Trust Officer of Fort Wayne National  
                                        Bank (2 years). Formerly Senior Vice
                                        President and Senior Trust Officer of
                                        Fort Wayne National Bank (3-1/2
                                        years).


John D. Weissert              66        Senior Vice President, Marketing
                                        Division of Fort Wayne National Bank
                                        (3 years).


Thomas J. Brita               53        Senior Vice President, Banking Center
                                        Administration of Fort Wayne National
                                        Bank (3 years).  Formerly Vice
                                        President, Banking Center
                                        Administration of Fort Wayne National
                                        Bank (15 years).


Michael C. Haggarty           60        Chairman of the Board, Chief Executive
                                        Officer, and President of The Auburn
                                        State Bank (2 years).  Formerly Chief
                                        Executive Officer and President of The
                                        Auburn State Bank (21 years).


Willis E. Alt, Jr.            51        President and Chief Executive Officer
                                        of First National Bank of Warsaw (5
                                        years).


</TABLE>
There is no family relationship between any of the persons named above.








                              - 78 -
<PAGE>


Item 11.  EXECUTIVE COMPENSATION

Information required under this item, with respect to executive compensation,
is incorporated herein by reference from the March 15, 1996 Proxy Statement
under the caption "Executive Compensation."


Item 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

The information required under this item, with respect to security ownership
of certain beneficial owners and management, is incorporated herein by
reference from the March 15, 1996 Proxy Statement under the caption "Principal
Holders of Common Stock" and under the caption "Election of Directors." 


Item 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

The information required under this item, with  respect to certain
relationships and related transactions, is incorporated herein by reference
from the March 15, 1996 Proxy Statement under the caption "Indebtedness of
Management."






























                              - 79 -
<PAGE>
Part IV

Item 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K

    (a) (1)  The following consolidated financial statements and report of
             independent auditors of Fort Wayne National Corporation and
             subsidiaries are included in Part II, Item 8:

               Report of Ernst & Young LLP, Independent Auditors
               Consolidated Balance Sheet as of December 31, 1995 and 1994
               Consolidated Statement of Income for the years ended
                 December 31, 1995, 1994, and 1993
               Consolidated Statement of Cash Flows for the years ended
                 December 31, 1995, 1994, and 1993
               Consolidated Statement of Changes in Shareholders' Equity for
                 the years ended December 31, 1995, 1994, and 1993
               Notes to Consolidated Financial Statements 

         (2) Financial statement schedules required by Article 9 of Regulation
               S-X are  not required under the related instructions or are
               inapplicable, and therefore have been omitted.

         (3) Listing of Exhibits 

               Exhibit  2 -- Agreement and Plan of Merger
               Exhibit 11 -- Statement Re Computation of Earnings Per Share
               Exhibit 21 -- Subsidiaries of the Registrant
               Exhibit 23 -- Consent of Ernst and Young LLP
               Exhibit 27 -- Financial Data Schedule

     (b) Reports on Form 8-K

         No Form 8-K was filed during the fourth quarter of 1995.

     (c) Exhibits

         The response to this portion of Item 14 is submitted as a separate
           section of this report. See the Exhibit Index on page 81.

     (d) Financial Statement Schedules

         None
                              - 80 -
<PAGE>
                         FORT WAYNE NATIONAL CORPORATION

                                    FORM 10-K

                                  EXHIBIT INDEX

<TABLE>
<CAPTION>
Number assigned per                                       Sequential Numbering
Regulation S-K Item 601          Description                     Page Number 
<S>    <C>                                                               <C> 

  2    Agreement and Plan of Merger between Valley Financial
         Services, Inc. and Fort Wayne National Corporation............   86

  3a   Amended Articles of Incorporation...............................   82

  3b   Amended and Restated By-Laws....................................   82

  10a  Fort Wayne National Bank Capital Note Purchase Agreement........   82

  10b  Fort Wayne National Corporation Annual Management
         Incentive Compensation Plan...................................   82

  10c  Supplemental Lease No. 1 (Registrant and FWNB's principal office)  82

  10d  Purchase Agreement Covering Fort Wayne National Corporation
         12.95% Unsubordinated Note Due 2005 and 12.25% Subordinated
         Note Due 1995.................................................   82

  10e  Fort Wayne National Corporation 1985 Stock Incentive Plan
         (1989 Edition)................................................   82

  10f  Fort Wayne National Corporation Benefit Restoration Plan........   82

  10g  Fort Wayne National Corporation 1994 Stock Incentive Plan.......   82

  10h  Fort Wayne National Corporation 1994 Nonemployee Directors
         Stock Incentive Plan..........................................   82

  11   Statement Re Computation of Earnings Per Share..................  134

  21   Subsidiaries of the Registrant..................................  135

  23   Consent of Ernst & Young LLP....................................  136

  27   Financial Data Schedule.........................................  137  
</TABLE>
                              - 81 -
<PAGE>
                         FORT WAYNE NATIONAL CORPORATION

                                    FORM 10-K

                       EXHIBITS INCORPORATED BY REFERENCE

  3a   Amended Articles of Incorporation of Fort Wayne National Corporation.
         Incorporated by reference to Exhibit 3b contained in the Company's
         1994 Form 10-K, File No. 0-10869.
 
  3b   Amended and Restated By-Laws.  Incorporated by reference to Exhibit 3b
         contained in the Company's 1991 Form 10-K, File No. 0-10869.

  10a  Fort Wayne National Bank - Capital Note Purchase Agreement.
         Incorporated by reference to Exhibit 10.1 contained in Amendment
         No. 2 to the Company's Registrant Statement on Form S-14, File
         No. 2-75725.

  10b  Fort Wayne National Corporation Annual Management Incentive
         Compensation Plan.  Incorporated by reference to Exhibit 10b to the
         Company's 1987 Form 10-K, File 0-10869.

  10c  Fort Wayne National Bank - Supplemental Lease No. 1.  Incorporated by
         reference to Exhibit 10c contained in the Company's 1983 Form 10-K,   
         File 0-10869.
 
  10d  Purchase Agreement Covering Fort Wayne National Corporation 12.95%
         Unsubordinated Note due 2005 and 12.25 % Subordinated Note due 1995.
         Incorporated by reference to Exhibit 4 contained in the Company's 
         June 30, 1985, Form 10-Q, File No. 0-10869.

  10e  Fort Wayne National Corporation 1985 Stock Incentive Plan (1993
         Edition). Incorporated by reference to Amendment No. 1 to the
         Company's Registration on Form S-8, Registration No. 33-33123.

  10f  Fort Wayne National Corporation Benefit Restoration Plan.  Incorporated
         by reference to Exhibit 10f contained in the Company's 1992 Form
         10-K, File 0-10869.

  10g  Fort Wayne National Corporation 1994 Stock Incentive Plan. Incorporated
         by reference to Exhibit A contained in the Company's Proxy Statement
         dated March 22, 1994.

  10h  Fort Wayne National Corporation 1994 Nonemployee Directors Stock
         Incentive Plan.  Incorporated by reference to Exhibit B contained in
         the Company's Proxy Statement dated March 22, 1994.



                              - 82 -
<PAGE>
SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange
Act of 1934, the Registrant has duly caused this report to be a signed on its
behalf by the undersigned, thereunto duly authorized.


FORT WAYNE NATIONAL CORPORATION (Registrant)


By  /S/  Jackson R. Lehman                             February 20, 1996 
Jackson R. Lehman, Chairman of the Board                     (Date) 
  and Chief Executive Officer       


Principal Executive Officers

                                                                            
    /S/  Jackson R. Lehman                             February 20, 1996 
Jackson R. Lehman, Chairman of the Board                     (Date) 
  and Chief Executive Officer       


    /S/   M. James Johnston                            February 20, 1996 
M. James Johnston, President                                 (Date)
  and Chief Administrative Officer


Principal Financial and Accounting Officer


    /S/   Stephen R. Gillig                            February 20, 1996 
Stephen R. Gillig, Executive Vice President                  (Date)     
  Chief Financial Officer and Secretary

















                              - 83 -
<PAGE>
SIGNATURES

Pursuant to the requirements of Securities Exchange Act of 1934, this report
has been signed below by the following persons on behalf of the Registrant,
Fort Wayne National Corporation, and in the capacities indicated thereunto
duly authorized on the dates indicated. 


By  /S/   Walter S. Ainsworth                          February 20, 1996
    Walter S. Ainsworth, Director                           (Date)

                  
By  /S/   Willis E. Alt, Jr.                           February 20, 1996
    Willis E. Alt, Jr., Director                            (Date)


By  /S/   Robert A. Anker                              February 20, 1996
    Robert A. Anker, Director                               (Date)

                  
By  /S/   Stanley C. Craft                             February 20, 1996
    Stanley C. Craft, Director                              (Date)


By  /S/   Richard B. Doner                             February 20, 1996
    Richard B. Doner, Director                              (Date)

                  
By  /S/   Jon F. Fuller                                February 20, 1996
    Jon F. Fuller, Director                                 (Date)


By  /S/   Thomas C. Griffith                           February 20, 1996
    Thomas C. Griffith, Director                            (Date)
                  

By  /S/   Michael C. Haggarty                          February 20, 1996
    Michael C. Haggarty, Director                           (Date)


By  /S/   M. James Johnston                            February 20, 1996
    M. James Johnston, Director                             (Date)


By  /S/   Joanne B. Lantz                              February 20, 1996
    Joanne B. Lantz, Director                               (Date)
                   

By  /S/   Jackson R. Lehman                            February 20, 1996
    Jackson R. Lehman, Director                             (Date)


                              - 84 -
<PAGE>
By  /S/   Michael J, McClelland                        February 20, 1996
    Michael J, McClelland, Director                         (Date)


By  /S/   Richard C. Menge                             February 20, 1996
    Richard C. Menge, Director                              (Date)


By  /S/   Patrick G. Michaels                          February 20, 1996
    Patrick G. Michaels, Director                           (Date)


By  /S/   Patricia R. Miller                           February 20, 1996
    Patricia R. Miller, Director                            (Date)


By  /S/   James W. Rogers                              February 20, 1996
    James W. Rogers, Director                               (Date)


By  /S/   Paul E. Shaffer                              February 20, 1996
    Paul E. Shaffer, Director                              (Date)


By  /S/   Thomas M. Shoaff                             February 20, 1996
    Thomas M. Shoaff, Director                              (Date)


By  /S/   Jeff H. Towles                               February 20, 1996
    Jeff H. Towles, M.D., Director                          (Date)


By  /S/   Don A. Wolf                                  February 20, 1996
    Don A. Wolf, Director                                   (Date)










                              - 85 -
<PAGE>
                        FORT WAYNE NATIONAL CORPORATION                     

                                   EXHIBIT 2









                         AGREEMENT AND PLAN OF MERGER




                                    between





                        VALLEY FINANCIAL SERVICES, INC.
                            an Indiana corporation



                                      and


                        FORT WAYNE NATIONAL CORPORATION
                            an Indiana corporation







                         Dated as of November 6, 1995









                              - 86 -
<PAGE>
                         AGREEMENT AND PLAN OF MERGER


         AGREEMENT  AND PLAN OF MERGER (this "Agreement"), dated as of November
6, 1995,  between VALLEY  FINANCIAL  SERVICES,  INC.,  an  Indiana  corporation
("Valley"),  and  FORT  WAYNE  NATIONAL  CORPORATION,  an  Indiana  corporation
("FWNC").

      In consideration of the promises and the mutual terms and provisions  set
forth in this Agreement, the parties agree as follows.

                                  ARTICLE ONE

                          TERMS OF MERGER AND CLOSING

      SECTION  1.01.   MERGER.   Pursuant  to  the terms and provisions of this
Agreement  and  the  Indiana Business Corporation Law  (the  "Corporate  Law"),
Valley shall merge with and into FWNC (the "Merger").

      SECTION  1.02.   MERGING   CORPORATION.   Valley  shall  be  the  merging
corporation under the Merger and its corporate identity and existence, separate
and  apart  from  FWNC, shall cease  at  the  Effective  Time  (as  hereinafter
defined) of the Merger.

      SECTION  1.03.   SURVIVING  CORPORATION.   FWNC  shall  be  the surviving
corporation in the Merger and shall continue to be governed by the  laws of the
State  of  Indiana,  and the separate corporate existence of FWNC with all  its
rights, privileges, immunities, powers and franchises shall continue unaffected
by the Merger.  The Amended  Articles  of Incorporation and the By-Laws of FWNC
in effect at the Effective Time shall be  the Amended Articles of Incorporation
and the By-Laws of the surviving corporation,  until duly amended in accordance
with the terms thereof and the Corporate Law; and the directors and officers of
FWNC at the Effective Time shall, from and after  the  Effective  Time,  be the
directors  and officers, respectively, of the surviving corporation until their
successors have  been  duly  elected  or appointed and qualified or until their
earlier  death,  resignation  or  removal in  accordance  with  FWNC's  Amended
Articles of Incorporation and By-Laws.

      SECTION 1.04.   EFFECTS OF MERGER.   The  Merger  shall  have  all of the
effects provided by this Agreement and the Corporate Law.

      SECTION 1.05.  TOTAL VALLEY MERGER CONSIDERATION.

      (a)   The  total  consideration  payable  to  all of the shareholders  of
Valley (other than shareholders validly exercising dissenters'  rights pursuant
to Chapter 44 the Corporate Law ("Dissenting Shareholders")) in the Merger (the
"Valley  Merger Consideration") shall be (i) an aggregate amount in  cash  (the
"Cash  Component")   equal   to  (A)  $53,000,000,  MINUS  (B)  the  Dissenting
Shareholder Reserve (as hereinafter  defined),  and  MINUS  (C)  the  aggregate
amount  of  cash  to  be  paid to holders of shares of Valley Common and Valley
Preferred  (each as hereinafter  defined)  in  lieu  of  fractional  shares  as
hereinafter  provided;  (ii)  an aggregate number of shares of Common Stock, no
par  value  per share, of FWNC (the  "FWNC  Common"),  determined  by  dividing
$20,000,000 by  the  FWNC  Average  Price  (as  hereinafter defined) (the "FWNC
Common Component"); and (iii) an aggregate of 740,000  shares  of 6% Cumulative
Convertible  Class B Preferred Stock, Series 1, of FWNC (the "FWNC  Preferred")

                              - 87 -
<PAGE>
(the "FWNC Preferred  Component")  having  a  stated  value  of  Fifty  Dollars
($50.00) per share.  The Valley Merger Consideration shall be allocated to  the
holders  of Valley Common and Valley Preferred as provided in Sections 1.06 and
1.07 hereof, respectively.

      (b)   As  used  herein,  the  term  "FWNC  Average  Price" shall mean the
average of the per share closing prices of a share of FWNC  Common  as reported
on  the  Nasdaq Stock Market's National Market ("Nasdaq"), as reported  in  THE
WALL STREET  JOURNAL  (Midwest  Edition) during the twenty (20) trading day (as
defined below) period preceding  the  fifth  (5th)  calendar  day preceding the
Closing  Date  (as   hereinafter defined) (the "Adjustment Period").   As  used
herein, the term "trading  day"  shall mean any day on which Nasdaq is open for
regular trading.  If after the day  prior to the start of the Adjustment Period
there  occurs any Share Adjustment (as  hereinafter  defined),  then  the  FWNC
Average  Price  shall  be appropriately and proportionately adjusted to reflect
such Share Adjustment.

      (c)   As used herein,  the  term  "Dissenting  Shareholder Reserve" shall
mean an amount in cash equal to the sum of (i) the aggregate  number  of shares
of  Valley  Common  held  by  Dissenting  Shareholders  multiplied  by the cash
equivalent  of the Valley Common Merger Consideration (as hereinafter  defined)
per  share of  Valley  Common,  calculated  assuming  that  (A)  there  are  no
Dissenting Shareholders, (B) each share of the FWNC Common Component has a cash
equivalent value equal to the FWNC Average Price and (C) each share of the FWNC
Preferred Component has a cash equivalent value of $50 per share, PLUS (ii) the
aggregate  number of shares of Valley Preferred held by Dissenting Shareholders
multiplied  by  the  Valley  Preferred  Merger  Consideration  (as  hereinafter
defined) per share of Valley Preferred.

      SECTION  1.06.   CONVERSION OF VALLEY COMMON; ALLOCATION OF VALLEY COMMON
MERGER CONSIDERATION.

      (a)   The portion  of  the  Valley  Merger Consideration allocated to the
holders of Common Stock, of Valley (the "Valley  Common") is referred to herein
as  the  "Valley  Common  Merger  Consideration."   The  Valley  Common  Merger
Consideration shall equal the aggregate of (i) the difference  between the Cash
Component  and  the  Preferred  Cash  Component  (as hereinafter defined)  (the
"Common Cash Component"); and (ii) the FWNC Common  Component;  and  (iii)  the
FWNC Preferred Component.

      (b)   At  the  Effective  Time  (as  hereinafter  defined), each share of
Valley Common issued and outstanding immediately prior to  the  Effective  Time
(other  than  shares   held by Dissenting Shareholders) shall be converted into
the right to receive (i)  an amount of cash equal to the quotient of the Common
Cash Component divided by the aggregate number of shares of Valley Common to be
so converted; (ii) the number of shares of FWNC Common equal to the quotient of
the FWNC Common Component divided  by  the aggregate number of shares of Valley
Common to be so converted; and (iii) the  number  of  shares  of FWNC Preferred
equal to the quotient of the  FWNC Preferred Component divided by the aggregate
number  of  shares  of  Valley  Common  to  be  so converted.  The calculations
required  by  clause  (i)  above shall be made to the  nearest  cent,  and  the
calculations required by clauses  (ii)  and  (iii)  above  shall be made to the
nearest ten-thousandth (.0001) of a share.

      (c)   At  the  Effective  Time,  all of the shares of Valley  Common,  by
virtue of the Merger and without any action on the part of the holders thereof,
shall no longer be outstanding and shall  be  canceled  and  retired  and shall

                              - 88 -
<PAGE>
cease  to  exist,  and  each  holder  of  any certificate or certificates which
immediately  prior  to  the Effective Time represented  outstanding  shares  of
Valley Common (the "Common  Certificates")  shall  thereafter cease to have any
rights  with  respect  to  such shares, except the right  of  such  holders  to
receive, without interest, the  Valley  Common  Merger  Consideration per share
upon  the  surrender  of  such  Common  Certificate  or Common Certificates  in
accordance with Section 1.12 hereof.

      (d)   At the Effective Time, each share of Valley Common, if any, held in
the treasury of Valley or by any direct or indirect subsidiary of Valley (other
than  shares  held  in trust accounts for the benefit of  others  or  in  other
fiduciary, nominee or  similar  capacities)  immediately prior to the Effective
Time shall be canceled without payment of any consideration therefor.

      (e)   If any Dissenting Shareholder shall  be  entitled  to  be  paid the
"fair  value" of his or her shares of Valley Common, as provided in Chapter  44
of the Corporate Law, Valley shall give FWNC notice thereof and FWNC shall have
the right  to  participate  in all negotiations and proceedings with respect to
any such demands.  Valley shall  not,  except with the prior written consent of
FWNC, voluntarily make any payment with  respect  to,  or  settle  or  offer to
settle, any such demand for payment.  If any Dissenting Shareholder shall  fail
to  perfect  or  shall have effectively withdrawn or lost the right to dissent,
the shares held by  such  Dissenting  Shareholder shall thereupon be treated as
though  such  shares  had  been  converted  into   the   Valley  Common  Merger
Consideration pursuant to this Section 1.06.

                              - 89 -
<PAGE>
      SECTION  1.07.   CONVERSION  OF  VALLEY PREFERRED; ALLOCATION  OF  VALLEY
PREFERRED MERGER CONSIDERATION.

      (a)   The portion of the Valley Merger  Consideration  allocated  to  the
holders  of Preferred Stock, par value $12.00 per share, of Valley (the "Valley
Preferred")   is   referred   to   herein   as  the  "Valley  Preferred  Merger
Consideration."  The Valley Preferred Merger Consideration shall equal $767,955
in cash, or such other amount not exceeding $1,000,000  in  cash  as  shall  be
determined  by  the  Board  of  Directors  of  Valley  as set forth in a notice
delivered to FWNC by Valley not less than ten (10) days prior to the mailing of
the Proxy Statement/Prospectus (as hereinafter defined)  (the  "Preferred  Cash
Component").

      (b)   At  the  Effective  Time, each share of Valley Preferred issued and
outstanding immediately prior to  the Effective Time (other than shares held by
Dissenting Shareholders) shall be converted into the right to receive an amount
of cash equal to the quotient of the  Preferred  Cash  Component divided by the
aggregate  number  of  shares  of  Valley Preferred to be so  converted.    The
calculations required by subsection (b) shall be made to the nearest cent.

      (c)   At the Effective Time, all  of  the  shares of Valley Preferred, by
virtue of the Merger and without any action on the part of the holders thereof,
shall  no longer be outstanding and shall be canceled  and  retired  and  shall
cease to  exist,  and  each  holder  of  any  certificate or certificates which
immediately  prior  to  the Effective Time represented  outstanding  shares  of
Valley Preferred (the "Preferred Certificates"; the Common Certificates and the
Preferred  Certificates  are   referred   to   herein   collectively   as   the
"Certificates")  shall thereafter cease to have any rights with respect to such
shares, except the  right  of  such  holders  to receive, without interest, the
Valley Preferred Merger Consideration per share  upon  the  surrender  of  such
Preferred Certificate or Preferred Certificates in accordance with Section 1.12
hereof.

      (d)   At the Effective Time, each share of Valley Preferred, if any, held
in  the  treasury  of  Valley or by any direct or indirect subsidiary of Valley
(other than shares held in trust accounts for the benefit of others or in other
fiduciary, nominee or similar  capacities)  immediately  prior to the Effective
Time shall be canceled without payment of any consideration therefor.

      (e)   If  any Dissenting Shareholder shall be entitled  to  be  paid  the
"fair value" of his  or  her shares of Valley Preferred, as provided in Chapter
44 of the Corporate Law, Valley  shall  give FWNC notice thereof and FWNC shall
have the right to participate in all negotiations  and proceedings with respect
to any such demands.  Valley shall not, except with  the  prior written consent
of FWNC, voluntarily make any payment with respect to, or settle  or  offer  to
settle,  any such demand for payment.  If any Dissenting Shareholder shall fail
to perfect  or  shall  have effectively withdrawn or lost the right to dissent,
the shares held by such  Dissenting  Shareholder  shall thereupon be treated as
though  such  shares  had  been  converted  into  the Valley  Preferred  Merger
Consideration pursuant to this Section 1.07.

      SECTION 1.07A.  FWNC CAPITAL STOCK.  Each share  of capital stock of FWNC
issued  and outstanding immediately prior to the Effective  Time  shall  remain
issued and outstanding, unaffected by the Merger.

                              - 90 -
<PAGE>
      SECTION 1.08.  RESTRICTIONS ON FWNC PREFERRED.

      (a)   The  shares of FWNC Preferred to be issued to the holders of Valley
Common pursuant to  Section 1.06 hereof, and the shares of FWNC Common issuable
upon conversion of the  shares  of FWNC Preferred, may not be sold, assigned or
otherwise transferred by any holder  thereof  during  the  two  (2) year period
commencing on the Closing Date, except upon (i) the death of the holder of such
shares;  (ii)  the occurrence of a Change of Control of FWNC (as    hereinafter
defined); or (iii) the retirement (as such term is used in the FWNC Savings and
Profit Sharing Plan  (the  "SPSP")) of the holder of such shares, provided that
the exception described in this  subpart (iii) shall apply only to those shares
allocated to such retiring holder's  account  under  the   SPSP,  if  any.  The
certificates   evidencing  the  shares  of  FWNC  Preferred  to  be  issued  to
shareholders of Valley as provided in Section 1.12 hereof, and the certificates
evidencing shares of FWNC Common issuable upon the conversion of such shares of
FWNC Preferred,  shall  include  appropriate  legends reciting the restrictions
described in this Section 1.08(a).

      (b)   As used herein, the term "Change of Control of FWNC" shall mean (i)
the  acquisition,  other  than from FWNC, by any individual,  entity  or  group
(within the meaning of Section  13(d)(3) or 14(d)(2) of the Securities Exchange
Act of 1934, as amended (the "Exchange  Act"))  of beneficial ownership (within
the meaning of Rule 13d-3 promulgated under the Exchange Act) of 20% or more of
either the then outstanding shares of FWNC Common  or the combined voting power
of the then outstanding voting securities of FWNC entitled to vote generally in
the  election  of  directors,  but  excluding,  for  this  purpose,   any  such
acquisition  by  FWNC or any of its subsidiaries, or any employee benefit  plan
(or related trust) of FWNC or its subsidiaries, or any corporation with respect
to which, following  such acquisition, more than 65% of, respectively, the then
outstanding shares of  common stock of such corporation and the combined voting
power of the then outstanding voting securities of such corporation entitled to
vote  generally  in the election  of  directors  is  then  beneficially  owned,
directly or indirectly,  by  all  or  substantially  all of the individuals and
entities who were the beneficial owners, respectively,  of  the FWNC Common and
voting   securities   of   FWNC  immediately  prior  to  such  acquisition   in
substantially the same proportion as their ownership, immediately prior to such
acquisition, of the then outstanding  shares  of  FWNC  Common  of  FWNC or the
combined  voting  power  of  the  then  outstanding  voting  securities of FWNC
entitled to vote generally in the election of directors, as the case may be; or
(ii) individuals who, as of the date hereof, constitute the Board  of Directors
of FWNC (as of the date hereof the "Incumbent Board") cease for any  reason  to
constitute at least a majority of the Board of Directors of FWNC, provided that
any  individual  becoming  a  director  subsequent  to  the  date  hereof whose
election, or nomination for election by FWNC's shareholders, was approved  by a
vote  of  at  least  a  majority of the directors then comprising the Incumbent
Board shall be considered  as  though  such  individual  were  a  member of the
Incumbent  Board,  but  excluding, for this purpose, any such individual  whose
initial assumption of office  is  in  connection  with  an actual or threatened
election contest relating to the election of the directors  of  FWNC  (as  such
terms  are used in Rule 14a-11 of Regulation 14A promulgated under the Exchange
Act); or (iii) approval by the shareholders of FWNC of a reorganization, merger
or consolidation  of  FWNC,  in  each  case,  with  respect  to  which  all  or
substantially  all  of  the  individuals  and  entities who were the respective
beneficial owners of the FWNC Common and voting  securities of FWNC immediately
prior to such reorganization, merger or consolidation  do  not,  following such
reorganization,   merger  or  consolidation,  beneficially  own,  directly   or
indirectly, more than 65% of, respectively, the then outstanding shares of FWNC

                              - 91 -
<PAGE>
Common and the combined  voting power of the then outstanding voting securities
entitled to vote generally in the election of directors, as the case may be, of
the corporation resulting from such reorganization, merger or consolidation, or
a  complete liquidation or  dissolution  of  FWNC  or  of  the  sale  or  other
disposition of all or substantially all of the assets of FWNC.

      SECTION  1.09.  TERMS OF FWNC PREFERRED.  In addition to the restrictions
set forth in Section  1.08 hereof, the shares of FWNC Preferred to be issued to
the holders of Valley Common  pursuant  to  Section  1.06 hereof shall have the
preferences, rights, qualifications and limitations described  in  Exhibit 1.09
attached hereto.

      SECTION 1.10.  FRACTIONAL SHARES.

      (a)   No  fractional shares of FWNC Common shall be issued and,  in  lieu
thereof, holders  of shares of Valley Common who would otherwise be entitled to
a fractional share interest of FWNC Common after taking into account all shares
of Valley Common held  by such holder, shall be paid an amount in cash equal to
the product of such fractional share interest and the FWNC Average Price.

      (b)   No fractional shares of FWNC Preferred shall be issued and, in lieu
thereof holders of shares of Valley Common who would otherwise be entitled to a
fractional share interest  of  FWNC  Preferred,  after  taking into account all
shares of Valley Common held by such holder, shall be paid  an  amount  in cash
equal to the product of such fractional share interest and $50.

      SECTION 1.11.  CLOSING.  The closing of the Merger (the "Closing")  shall
take  place at a location mutually agreeable to the parties at 10:00 a.m., Fort
Wayne, Indiana time, on the Closing Date.

      SECTION 1.12.  EXCHANGE PROCEDURES; SURRENDER OF CERTIFICATES.

      (a)   Fort  Wayne National Bank shall act as Exchange Agent in the Merger
(the "Exchange Agent").

      (b)   As soon  as  reasonably  practicable  after the Effective Time, the
Exchange  Agent  shall  mail  to  each  record  holder of  any  Certificate  or
Certificates whose shares were converted into the  right  to receive the Valley
Merger  Consideration,  a  letter  of  transmittal  (which shall  specify  that
delivery  shall  be effected, and risk of loss and title  to  the  Certificates
shall pass, only upon proper delivery of the Certificates to the Exchange Agent
and shall be in such form and have such other provisions as FWNC may reasonably
specify) (each such  letter  shall  be  referred  to  as  the "Merger Letter of
Transmittal")  and  instructions  for  use  in effecting the surrender  of  the
Certificates in exchange for the Valley Merger  Consideration.   Upon surrender
to  the  Exchange  Agent  of  a  Certificate, together with a Merger Letter  of
Transmittal duly executed and any  other required documents, the holder of such
Certificate shall be entitled to receive in exchange therefor solely the Valley
Merger Consideration.  No interest on  the Valley Merger Consideration issuable
upon the surrender of the Certificates shall be paid or accrued for the benefit
of holders of Certificates.

      (c)   Notwithstanding  anything to  the  contrary  contained  herein,  no
Valley  Merger  Consideration  shall  be  delivered  to  a  person  who  is  an
"affiliate" (as such term is used in Section 4.04 hereof) of Valley unless such
"affiliate" shall have theretofore executed and delivered to FWNC the agreement
referred to in Section 4.04 hereof.

                              - 92 -
<PAGE>
      (d)   No dividends that are otherwise payable on shares of FWNC Common or
FWNC Preferred constituting the  Valley  Merger  Consideration shall be paid to
persons entitled to receive such shares of FWNC Common  or FWNC Preferred until
such persons validly surrender their Certificates.  Upon  such surrender, there
shall  be paid to the person in whose name the shares of FWNC  Common  or  FWNC
Preferred  shall  be  issued any dividends which shall have become payable with
respect to such shares  of  FWNC Common or FWNC Preferred (without interest and
less the amount of taxes, if any, which may have been imposed thereon), between
the Effective Time and the time of such surrender.

      (e)   In the event that  any  Certificate shall have been lost, stolen or
destroyed, upon the making of an affidavit  of that fact by the person claiming
such Certificate to be lost stolen or destroyed and, if required by FWNC in its
sole discretion, the posting by such person of  a  bond  in such amount as FWNC
may determine is reasonably necessary as indemnity against  any  claim that may
be made against it with respect to such Certificate, the Exchange  Agent  shall
issue  in  exchange  for  such lost, stolen or destroyed Certificate the Valley
Merger Consideration deliverable in respect thereof pursuant to this Agreement.

      SECTION 1.13.  CLOSING  DATE.   The Closing shall take place on the third
business day following satisfaction or  waiver  of  each  of  the conditions in
Sections 6.01 and 6.02 hereof or on such other date after such  satisfaction or
waiver as Valley and FWNC may agree (the "Closing Date").  The Merger  shall be
effective upon the filing of Articles of Merger with the Secretary of State  of
the  State of Indiana (the "Effective Time"), which the parties shall use their
best efforts to cause to occur on the Closing Date.

      SECTION 1.14.  CLOSING DELIVERIES.

      (a)   At the Closing, Valley shall deliver to FWNC :

            (i)   a  certificate  signed  by  an  appropriate officer of Valley
      stating that (A) each of the representations  and warranties contained in
      Article Two (including the Disclosure Schedule)  is  true  and correct in
      all material respects at the time of the Closing with the same  force and
      effect   as   if  such  representations  and  warranties  (including  the
      Disclosure Schedule)  had  been  made  at  Closing,  and  (B)  all of the
      conditions  set  forth  in  Section 6.01(b) and 6.01(h) hereof have  been
      satisfied or waived as provided therein;

            (ii)  a certified copy  of  the  resolutions  of  Valley's Board of
      Directors  and  shareholders,  as  required  for  valid approval  of  the
      execution of this Agreement and the consummation of  the  Merger  and the
      other transactions contemplated hereby;

            (iii)   a  certificate  of the Indiana Secretary of State, dated  a
      recent date, stating that Valley is validly existing;

            (iv)  a certificate from  the Federal Deposit Insurance Corporation
      (the  "FDIC"),  evidencing the fact  that  the  deposits  of  The  Valley
      American Bank and  Trust Company (the "Subsidiary Bank"), as in existence
      immediately prior to the Effective Time, are fully insured  to the extent
      permitted by law;

            (v)  Articles  of  Merger  executed by Valley, reflecting the terms
      and provisions of this Agreement and  in  proper form for filing with the
      Secretary of State of the State of Indiana  in  order to cause the Merger

                              - 93 -
<PAGE>
      to become effective pursuant to the Corporate Law; and

            (vi)  a legal opinion from Barnes & Thornburg,  counsel for Valley,
      in form reasonably acceptable to FWNC's counsel, opining  with respect to
      the matters listed on Exhibit 1.14(a) hereto.

      (b)   At the Closing, FWNC shall deliver to Valley:

            (i)  a certificate signed by an appropriate officer of FWNC stating
      that (A) each of the representations and warranties contained  in Article
      Three  is  true  and correct in all material respects at the time of  the
      Closing with the same  force  and  effect  as if such representations and
      warranties had been made at Closing, and (B)  all  of  the conditions set
      forth in Section 6.02(b) and 6.02(d) hereof (but excluding  the  approval
      of Valley's shareholders) have been satisfied;

            (ii)   a  certified  copy  of  the  resolutions  of FWNC's Board of
      Directors,  as  required  for  valid  approval of the execution  of  this
      Agreement and the consummation of the transactions  contemplated  hereby;
      and

            (iii)   a legal opinion from Baker & Daniels, counsel for FWNC,  in
      form reasonably  acceptable  to Valley's counsel, opining with respect to
      the matters listed on Exhibit 1.14(b) hereto.

                                  ARTICLE TWO

                           REPRESENTATIONS OF VALLEY

      Valley hereby makes the following representations and warranties:

      SECTION 2.01.  ORGANIZATION AND CAPITAL STOCK.

      (a)   Valley is a corporation  duly organized and validly  existing under
the laws of the State of Indiana and has  the corporate power to own all of its
property  and  assets  and to carry on its business  as  now  being  conducted.
Valley does not do business in any jurisdiction other than the State of Indiana
in  such  a  manner that would  require  qualification,  registration  or  good
standing in any  such jurisdiction or where the failure to qualify, register or
be in good standing  would have a material adverse effect on Valley.  Valley is
a bank holding company  registered  with  the Board of Governors of the Federal
Reserve System (the "Federal Reserve Board") under the Bank Holding Company Act
of 1956, as amended (the "BHCA").  True and  complete copies of the Articles of
Incorporation and By-Laws of Valley as in effect  on the date of this Agreement
have been provided to FWNC.

      (b)   The  authorized capital stock of Valley  consists  of  (i)  240,000
shares of Valley Common,  of  which,  as of the date hereof, 204,788 shares are
issued and outstanding; and (ii) 60,000  shares  of Valley Preferred, of which,
as of the date hereof, 51,197 shares are issued and  outstanding.   All  of the
issued  and  outstanding  shares of Valley Common and Valley Preferred are duly
and validly issued and outstanding  and are fully paid and nonassessable.  None
of the outstanding shares of Valley Common  or Valley Preferred has been issued
in violation of any preemptive rights of the  current  or  past shareholders of
Valley.  The shareholder list of Valley set forth in Section 2.01(b)(1) of that
certain confidential writing delivered by Valley to FWNC and executed by Valley
and  FWNC concurrently with the execution and delivery of this  Agreement  (the

                              - 94 -
<PAGE>
"Disclosure  Schedule")  is  true, complete and accurate as of the date of this
Agreement.

      (c)   Except as set forth  in  subsection  2.01(b)  above,  there  are no
shares of capital stock or other equity securities of Valley outstanding and no
outstanding  options,  warrants, rights to subscribe for, calls, or commitments
of any character whatsoever  relating  to,  or securities or rights convertible
into or exchangeable for, shares of Valley Common  or Valley Preferred or other
capital   stock   of  Valley  or  contracts,  commitments,  understandings   or
arrangements by which  Valley is or may be obligated to issue additional shares
of its capital stock or  options, warrants or rights to purchase or acquire any
additional shares of its capital stock.

      SECTION 2.02.  AUTHORIZATION;  NO  DEFAULTS.   Valley  has  the corporate
power  and authority to enter into this Agreement and, subject to the  approval
by its shareholders, to carry out its obligations hereunder.  Valley's Board of
Directors has, by all  necessary action, approved this Agreement and the Merger
and authorized  the  execution  hereof  on  its  behalf  by its duly authorized
officers and the performance by Valley of its obligations  hereunder.   Nothing
in  the  Articles  of  Incorporation  or  By-Laws of Valley, as amended, or any
agreement, instrument, decree, judgment, proceeding,  law or regulation (except
as  specifically referred to in or contemplated by this  Agreement)  by  or  to
which  it  or  any of its subsidiaries are bound or any of their properties are
subject would prohibit  or  inhibit Valley from consummating this Agreement and
the Merger on the terms and conditions  herein  contained.   This Agreement has
been duly and validly executed and delivered by Valley and, subject to approval
of this Agreement and the Merger by the shareholders of Valley, constitutes the
legal,  valid and binding obligation of Valley, enforceable against  Valley  in
accordance  with  its  terms,  subject to bankruptcy, insolvency, receivership,
moratorium or other laws relating  to  or affecting creditors' rights generally
and to general equity principles.  Valley  and  its subsidiaries are neither in
default  under  nor  in  violation  of  any  provision  of  their  articles  of
incorporation or association, as the case may be, or bylaws,  and there has not
occurred  any event that, with the lapse of time or giving of notice  or  both,
would constitute  such  a  default  or  violation.  Except for approval of this
Agreement and the Merger by the shareholders  of  Valley   the  filing  of  the
Articles of Merger with the Indiana Secretary of State in the matters described
in  Section  5.01  and  except  as  may  be  set  forth  on Section 2.02 of the
Disclosure  Schedule, no notice to, filing with, exemption  or  review  by,  or
authorization,  consent  or  approval  of, any public body or authority, or any
other party, is necessary for the consummation  by  Valley  of the transactions
contemplated by this Agreement.  The shareholder vote required  to approve this
Agreement  and  the  Merger  is  the affirmative vote of the holders of  (a)  a
majority of the outstanding shares  of  Valley Common and (b) a majority of the
outstanding shares of Valley Preferred, voting  as  a  separate  group, in each
case entitled to vote at a meeting called for such purpose.

      SECTION  2.03.  SUBSIDIARIES.  The Subsidiary Bank and each of   Valley's
other direct or  indirect  subsidiaries  (collectively including the Subsidiary
Bank, the "subsidiaries"), the name and jurisdiction  of incorporation of which
are disclosed in Section 2.03 of the Disclosure Schedule,  is  duly  organized,
validly existing and in good standing under the laws of the jurisdiction of its
incorporation and has the corporate power to own its respective properties  and
assets  and  to  carry  on its respective business as now being conducted.  The
number  of  issued  and outstanding  shares  of  capital  stock  of  each  such
subsidiary is set forth  in  Section  2.03  of  the Disclosure Schedule, all of
which  shares (except as may be otherwise specified  in  Section  2.03  of  the

                              - 95 -
<PAGE>
Disclosure  Schedule) are owned by Valley or Valley's subsidiaries, as the case
may be, free  and  clear  of  all liens, encumbrances, rights of first refusal,
options or other restrictions of  any  nature whatsoever and are fully paid and
non-assessable.   There  are  no options, warrants  or  rights  outstanding  to
acquire any capital stock of any  of  Valley's  subsidiaries  and  no person or
entity has any other right to purchase or acquire any unissued shares  of stock
of  any  of  Valley's  subsidiaries,  nor  does  any  such  subsidiary have any
obligation of any nature with respect to its unissued shares  of stock.  Except
as may be disclosed in Section 2.03 of the Disclosure Schedule,  neither Valley
nor any of Valley's subsidiaries is a party to any partnership or joint venture
or owns an equity interest in any other business or enterprise.

      SECTION 2.04.  FINANCIAL INFORMATION.  The consolidated balance sheets of
Valley and its subsidiaries as of December 31, 1992, 1993 and 1994  and related
consolidated  income  statements  and  statements  of  changes in shareholders'
equity  and of cash flows for each of the three (3) years  ended  December  31,
1992, 1993  and 1994, together with the notes thereto, and the report of Crowe,
Chizek and Company  thereon, and the unaudited balance sheets of Valley and its
subsidiaries as of March 31, 1995, June 30, 1995 and September 30, 1995 and the
related unaudited income  statements   for the three (3) months, six (6) months
and nine (9) months, respectively, then  ended,  copies  of  each  of which are
included  in  Section  2.04  of  the Disclosure Schedule, and the year-end  and
quarterly Reports of Condition and  Reports  of  Income of  the Subsidiary Bank
for December 31, 1994 and June 30, 1995, respectively,  as  currently  on  file
with  the   FDIC,  copies  of each of which are included in Section 2.04 of the
Disclosure Schedule (together,  the  "Valley  Financial Statements"), have been
prepared in accordance with generally accepted  accounting  principles ("GAAP")
applied  on a consistent basis (except as may be disclosed therein  and  except
for regulatory reporting differences required by the Subsidiary Bank's reports)
and fairly present in all material respects the consolidated financial position
and the consolidated results of operations, changes in shareholders' equity and
cash  flows   of   the   respective  entity  and  its  respective  consolidated
subsidiaries as of the dates and for the periods indicated (subject in the case
of interim financial statements, to normal recurring year-end adjustments which
will not be material in amount or effect).  As of September 30, 1995, except to
the extent reflected, disclosed  or  reserved  against  on the Valley Financial
Statements at such date, and subject to normal recurring  year end adjustments,
Valley has no material liabilities, whether absolute, accrued,  contingent,  or
otherwise, or due or to become due.

      SECTION  2.05.  ABSENCE OF CHANGES.  Since September 30, 1995, Valley has
not incurred any  obligation  or  liability  (absolute  or  contingent), except
normal trade or business obligations or liabilities incurred  in  the  ordinary
course  of business, and there has not been any material adverse change in  the
financial  condition,  the  results of operations or the business of Valley and
its  subsidiaries  taken  as  a whole,  nor  have  there  been  any  events  or
transactions having such a material adverse effect which should be disclosed in
order to make the Valley Financial  Statements  not misleading.  Since the date
of its most recent FDIC examination report, there  has been no material adverse
change in the financial condition, the results of operations or the business of
the Subsidiary Bank.

      SECTION  2.06.   REGULATORY  ENFORCEMENT  MATTERS.    Except  as  may  be
disclosed in Section 2.06 of the Disclosure Schedule, neither  Valley  nor  the
Subsidiary  Bank  or  any other of Valley's subsidiaries is subject or is party
to, or has received any  notice  or  advice that it may become subject or party
to, any cease-and-desist order, agreement,  consent  agreement,  memorandum  of

                              - 96 -
<PAGE>
understanding  or other regulatory enforcement action, proceeding or order with
or by, or is a party  to any commitment letter or similar undertaking to, or is
subject to any directive  by, or has been since January 1, 1992, a recipient of
any supervisory letter from,  or  since  January 1, 1992, has adopted any board
resolutions at the request of, any Regulatory  Agency (as defined below in this
Section  2.06)  that  currently restricts in any respect  the  conduct  of  its
business or that in any  manner  relates  to  its  capital adequacy, its credit
policies, its management or its business (each, a "Regulatory  Agreement"), nor
has Valley or any of its subsidiaries been advised since January  1,  1992,  by
any  Regulatory  Agency  that  it is considering issuing or requesting any such
Regulatory Agreement.  As used in  this Agreement, the term "Regulatory Agency"
means any federal or state agency charged with the supervision or regulation of
banks or bank holding companies, or  engaged in the insurance of bank deposits,
or any court administrative agency or  commission or other governmental agency,
authority or instrumentality having supervisory  or  regulatory  authority with
respect  to Valley or any of its subsidiaries.  The deposits of the  Subsidiary
Bank are insured by the BIF or the Savings Association Insurance Fund (SAIF) up
to applicable limits.

      SECTION 2.07.  TAX MATTERS.

      (a)   Each  of Valley and its subsidiaries has filed with the appropriate
governmental agencies  all  federal,  state  and local Tax (as defined below in
this Section 2.07) returns and reports required  to  be  filed  by it.  Neither
Valley  nor  its  subsidiaries are (i) delinquent in the payment of  any  Taxes
shown on such returns  or reports or on any assessments received by it for such
Taxes; (ii) subject to any  agreement  extending  the  period for assessment or
collection of any Tax; or (iii) a party to any action or  proceeding  with, nor
has  any  claim been asserted or, to the best of Valley's knowledge, threatened
against any of them by, any governmental authority for assessment or collection
of Taxes.   The  income  tax  returns  of Valley and its subsidiaries have been
examined by the Internal Revenue Service  (the  "IRS")  and  any liability with
respect  thereto  has  been satisfied for all years to and including  1991  and
either no material deficiencies  were  asserted as a result of such examination
for which Valley does not have adequate  reserves or all such deficiencies have
been satisfied.  The reserve for Taxes in  the  Valley Financial Statements, is
adequate  to  cover  all  of  the  liabilities  for Taxes  of  Valley  and  its
subsidiaries  that  may  become payable in future years  with  respect  to  any
transactions  consummated prior  to  September  30,  1995.   As  used  in  this
Agreement, the term "Taxes" means any federal, state, local, or foreign income,
gross  receipts,   license,  payroll,  employment,  excise,  severance,  stamp,
occupation, premium,  windfall  profits, environmental, customs duties, capital
stock,  franchise,  profits,  withholding,   social   security   (or  similar),
unemployment,  disability,  real  property,  personal  property,  sales,   use,
transfer,  registration,  value added, alternative or add on minimum, estimated
or  other  tax  of any kind whatsoever,  including  any  interest,  penalty  or
addition thereto, whether disputed or undisputed.

      (b)   Any amount  that  could be received (whether in cash or property or
the vesting of property) as a result of any of the transactions contemplated by
this Agreement by any employee,  officer  or  director  of Valley or any of its
affiliates  who  is  a "Disqualified Individual" (as such term  is  defined  in
proposed Treasury Regulation  Section  1.28OG-1) under any employment severance
or termination agreement other compensation arrangement or Valley Employee Plan
(as hereinafter defined) would not be characterized  as  an  "excess  parachute
payment" (as such term is defined in Section 28OG(b)(1) of the Internal Revenue
Code of 1986, as amended (the "Code")).

                              - 97 -
<PAGE>
      (c)   Valley  has  not  been  subject  to any disallowance of a deduction
under Section 162(m) of the Code nor does Valley reasonably believe that such a
disallowance is reasonably likely to be applicable  for  any  tax  year  of the
Valley ended on or before the Closing Date.

      SECTION 2.08.  LITIGATION.  Except as may be disclosed in Section 2.08 of
the Disclosure Schedule, there are no actions, suits or proceedings pending or,
to  the  best  knowledge  of  Valley,  threatened  against Valley or any of its
subsidiaries, and neither Valley nor any of its subsidiaries  is subject to any
order, judgment or decree, that, in the aggregate could reasonably  be expected
to  have  a  material  adverse  effect  on the financial condition, properties,
business or results of operations of Valley  and  its  subsidiaries  taken as a
whole.  Without limiting the generality of the foregoing, there are no actions,
suits  or  proceedings pending or threatened against Valley, any subsidiary  or
any of their  officers  or  directors by any shareholder of Valley or involving
claims under the Community Reinvestment  Act  of  1977  (the  "CRA"),  the Real
Estate  Settlement  Procedures  Act  of  1974  ("RESPA")  or  the Home Mortgage
Disclosure Act of 1975 ("HMDA").

      SECTION  2.09.   EMPLOYMENT  AGREEMENTS.   Except as may be disclosed  in
Section  2.09  of  the  Disclosure  Schedule, neither Valley  nor  any  of  its
subsidiaries is a party to or bound by  any  agreement, arrangement, commitment
or contract (whether written or oral) for the  employment,  election, retention
or  engagement,  or  with  respect to the severance, of any present  or  former
officer, employee, agent, consultant  or  other  person or entity which, by its
terms,  is  not terminable by Valley or such subsidiary  on  thirty  (30)  days
written notice  or  less  without  the  payment of any amount by reason of such
termination.  A true, accurate and complete copy of each such agreement and any
and all amendments or supplements thereto  (or  a  description  thereof if such
agreement  is  not  in  writing)  is included in Section 2.09 of the Disclosure
Schedule.

      SECTION 2.10.  REPORTS.  Valley  and  each  of its subsidiaries has filed
all reports and statements, together with any amendments  required  to  be made
with respect thereto, if any, that it was required to file with (i) the Federal
Reserve   Board;   (ii)  the  FDIC;  (iii)  any  state  banking  or  securities
authorities; and (iv) any other Regulatory Agency with jurisdiction over Valley
or any of its subsidiaries.  As of their respective dates, each of such reports
and documents, including  any  financial  statements,  exhibits  and  schedules
thereto,  complied  in all material respects with the relevant statutes,  rules
and regulations enforced  or  promulgated  by  the Regulatory Agency with which
they were filed, and did not contain any untrue statement of a material fact or
omit to state any material fact required to be stated  therein  or necessary in
order to make the statements therein, in light of the circumstances under which
they were made, not misleading.

      SECTION 2.11.  LOAN PORTFOLIO.

      (a)   All loans and discounts shown on the Valley Financial Statements or
which  were  entered  into  after  the  date  of the most recent balance  sheet
included  in the Valley Financial Statements were  and  will  be  made  in  all
material respects for good, valuable and adequate consideration in the ordinary
course of the  business  of  Valley  and its subsidiaries, in accordance in all
material respects with sound banking practices.

      (b)   The allowances for loan or  lease  losses  contained  in the Valley
Financial Statements were established in accordance with GAAP and the rules and

                              - 98 -
<PAGE>
regulations  of  the  applicable  Regulatory  Agency and the past practices  of
Valley.

      (c)   The sum of the aggregate amount of (i) all Nonperforming Assets (as
defined below), (ii) all troubled debt restructurings  (as  defined under GAAP)
("TDRs"), and (iii) excluding those TDRs that are at current  market rates that
meet current underwriting guidelines, that management does not consider to have
significant risk, and that have not been delinquent in the past  12  months, on
the  books of Valley does not exceed $3,500,000.  "Nonperforming Assets"  shall
mean (A)  accruing  loans  and  leases  delinquent  90 days or more, (B) assets
classified  as  other  real  estate  owned  and other assets  acquired  through
foreclosure, including in-substance foreclosed  real  estate, and (C) loans and
leases  that are on non-accrual status, in each case under  (A),  (B)  and  (C)
above, pursuant to the definitions applied by the Regulatory Agencies.

      SECTION   2.12.    INVESTMENT  PORTFOLIO.   All  United  States  Treasury
securities,  obligations  of   other  United  States  Government  agencies  and
corporations, obligations of States  and  political  subdivisions of the United
States and other investment securities held by Valley  or  its subsidiaries, as
reflected in the latest consolidated balance sheet of Valley  included  in  the
Valley  Financial Statements, are carried in the aggregate at no more than cost
adjusted  for amortization of premiums and accretion of discounts in accordance
with generally  accepted  accounting principles, specifically including but not
limited to FAS 115.

      SECTION 2.13.  INTEREST  RATE  RISK MANAGEMENT INSTRUMENTS.  All interest
rate  swaps,  caps, floors, option agreements  and  other  interest  rate  risk
management arrangements,  whether entered into for the account of Valley or its
subsidiaries  or for the account  of  a  customer  of  Valley  or  one  of  its
subsidiaries, were  entered  into  in  the  ordinary  course of business and in
accordance with prudent banking practice and applicable  rules, regulations and
policies and with counterparties believed to be financially  responsible at the
time.

      SECTION 2.14.  EMPLOYEE MATTERS AND ERISA.

      (a)   Neither  Valley  nor any of its subsidiaries has entered  into  any
collective bargaining agreement with any labor organization with respect to any
group of employees of Valley or any of its subsidiaries and to the knowledge of
Valley there is no present effort  nor existing proposal to attempt to unionize
any group of employees of Valley or any of its subsidiaries.

      (b)   Except as may be disclosed  in  Section  2.14(b)  of the Disclosure
Schedule,  (i)  Valley  and  its  subsidiaries  are  and have been in  material
compliance  with  all  applicable  laws  respecting employment  and  employment
practices, terms and conditions of employment  and wages and hours, and neither
Valley nor any of its subsidiaries is engaged in  any  unfair  labor  practice;
(ii) there is no material unfair labor practice complaint against Valley or any
subsidiary  pending  or,  to  the  knowledge  of  Valley, threatened before the
National  Labor  Relations  Board;  (iii)  there is no labor  dispute,  strike,
slowdown  or  stoppage  actually  pending  or,  to  the  knowledge  of  Valley,
threatened against or directly affecting Valley or  any  subsidiary;  and  (iv)
neither Valley nor any subsidiary has experienced any material work stoppage or
other material labor difficulty during the past five (5) years.

      (c)   Except  as  may  be  disclosed in Section 2.14(c) of the Disclosure
Schedule,  neither  Valley  nor any subsidiary  maintains,  contributes  to  or

                              - 99 -
<PAGE>
participates in or has any liability  under  any  employee  benefit  plans,  as
defined in Section 3(3) of the Employee Retirement Income Security Act of 1974,
as  amended  ("ERISA"),  or any nonqualified employee benefit plans or deferred
compensation, bonus, stock  or  incentive  plans,  or  other  employee benefit,
fringe,  medical  or  insurance benefit programs for the benefit of  former  or
current  employees or directors  of  Valley  or  any  subsidiary  (the  "Valley
Employee Plans").  To the knowledge of Valley, no present or former employee of
Valley or any subsidiary has been charged with breaching a fiduciary duty under
any of the  Valley  Employee Plans.  Neither Valley nor any of its subsidiaries
participates in, nor  has  it  any  present  or  future obligation or liability
under, any multiemployer plan (as defined at Section  3(37)  of ERISA).  Except
as  may be separately disclosed in Section 2.14(c) of the Disclosure  Schedule,
neither  Valley  nor  any subsidiary maintains, contributes to, or participates
in, any plan that provides  health, major medical, disability or life insurance
benefits to former employees  of  Valley  or  any subsidiary.  True and correct
copies  of all plans reflected in Section 2.14(c)  will  be  supplied  to  FWNC
within seven (7) days following date of execution of this Agreement.

      (d)   Neither  Valley  nor any of its subsidiaries maintain, nor have any
of them maintained for the past  ten years, any Employee Plans subject to Title
IV of ERISA or Section 412 of the  Code.   No  reportable  event (as defined in
Section 4043 of ERISA) has occurred with respect to any Employee  Plans  as  to
which  a notice would be required to be filed with the Pension Benefit Guaranty
Corporation.   No  claim  is pending, and Valley has not received notice of any
threatened or imminent claim  with  respect  to any Employee Plan (other than a
routine claim for benefits for which plan administrative review procedures have
not been exhausted) for which Valley or any of its subsidiaries would be liable
after  December  31,  1994,  except  as  reflected  on   the  Valley  Financial
Statements.  Valley and its subsidiaries do not have any liabilities for excise
taxes  under  Sections 4971, 4975, 4976, 4977, 4979 or 4980B  of  the  Internal
Revenue Code of  1986,  as amended (the "Code") or for a fine under Section 502
of ERISA with respect to  any  Employee  Plan.   All Employee Plans have in all
material respects been operated, administered and maintained in accordance with
the  terms thereof and in compliance with the requirements  of  all  applicable
laws, including, without limitation, ERISA, COBRA and the Code.

      (e)   Except  as  may  be  disclosed in Section 2.14(e) of the Disclosure
Schedule,  neither  the  execution and  delivery  of  this  Agreement  nor  the
consummation of the transactions  contemplated hereby (either alone or upon the
occurrence of any additional acts or  events)  will (i) result in any   payment
(including,  without limitation, severance, unemployment  compensation,  golden
parachute or otherwise)  becoming  due  to any director, officer or employee of
Valley or any of its affiliates from Valley  or any of its affiliates under any
Valley Employee Plan or otherwise; (ii) increase any benefits otherwise payable
under any Valley Employee Plan; or (iii) result in any acceleration of the time
of payment or vesting of any such benefits or  constitute a payment which fails
to be deductible for federal income tax under 280G.

      SECTION  2.15.   TITLE  TO  PROPERTIES;  INSURANCE.   Except  as  may  be
disclosed  in  Section  2.15 of the Disclosure Schedule,  (i)  Valley  and  its
subsidiaries have marketable title, insurable at standard rates, free and clear
of all liens, charges and  encumbrances  (except taxes which are a lien but not
yet  payable  and  liens,  charges  or encumbrances  reflected  in  the  Valley
Financial Statements and easements, rights-of-way, and other restrictions which
are not material and further excepting  in  the case of Other Real Estate Owned
("O.R.E.O."), as such real estate is internally  classified  on  the  books  of
Valley  or  its subsidiaries, rights of redemption under applicable law) to all

                              - 100 -
<PAGE>
of their real  properties;  (ii)  all leasehold interests for real property and
any material personal property used  by  Valley  and  its subsidiaries in their
businesses are held pursuant to lease agreements which to the best knowledge of
Valley are valid and enforceable in accordance with their terms; (iii) all such
properties  comply  in  all  material  respects  with  all  applicable  private
agreements,  zoning  requirements  and other governmental laws and  regulations
relating thereto and there are no condemnation  proceedings  pending or, to the
knowledge of Valley, threatened with respect to such properties;  (iv) all such
properties  are free of liens and encumbrances; and (v) all material  insurable
properties owned  or held by Valley and its subsidiaries are adequately insured
by financially sound  and  reputable  insurers in such amounts and against fire
and  other  risks insured against by extended  coverage  and  public  liability
insurance, as is customary with bank holding companies of similar size.

      SECTION 2.16.  ENVIRONMENTAL MATTERS.

      (a)   As  used  in  this Agreement, "Environmental Laws" means all local,
state and federal environmental,  health and safety laws and regulations in all
jurisdictions in which Valley and its subsidiaries have done business or owned,
leased  or  operated  property,  including,  without  limitation,  the  Federal
Resource Conservation and Recovery Act, the Federal Comprehensive Environmental
Response, Compensation and Liability  Act,  the  Federal  Clean  Water Act, the
Federal Clean Air Act, and the Federal Occupational Safety and Health Act.

      (b)   Except  as  may  be  disclosed  in  Section  2.16 of the Disclosure
Schedule, neither the conduct nor operation of Valley or its  subsidiaries  nor
any condition of any property presently or previously owned, leased or operated
by  any of them violates or violated Environmental Laws in any respect material
to the  business of Valley and its subsidiaries and no condition has existed or
event has  occurred with respect to any of them or any such property that, with
notice or the  passage  of time, or both, would constitute a violation material
to  the business of Valley  and  its  subsidiaries  of  Environmental  Laws  or
obligate  (or  potentially  obligate)  Valley  or  its  subsidiaries to remedy,
stabilize,  neutralize or otherwise alter the environmental  condition  of  any
such property  where  the  aggregate  cost of such actions would be material to
Valley and its subsidiaries.   Neither  Valley  nor any of its subsidiaries has
received any notice from any person or entity that  Valley  or its subsidiaries
or the operation or condition of any property ever owned, leased or operated by
any of them are or were in violation of any Environmental Laws  or  that any of
them  are  responsible  (or  potentially responsible) for the cleanup or  other
remediation of any pollutants,  contaminants,  or  hazardous  or  toxic wastes,
substances or materials at, on or beneath any such property.

      SECTION 2.17.  COMPLIANCE WITH LAW.

      (a)   Valley  and  its subsidiaries have all material permits,  licenses,
authorizations,  orders  and   approvals   of,   and  have  made  all  filings,
applications and registrations with, all Regulatory  Agencies that are required
in  order to permit them to own or lease their properties  and  assets  and  to
carry  on  their businesses as presently conducted; all such permits, licenses,
authorizations,  orders  and  approvals  are  in  full  force and effect and no
suspension or cancellation of any of them is threatened;  and all such filings,
applications and registrations are current.

      (b)   Valley and each of its subsidiaries has complied  in  all  material
respects  with  all  laws, regulations and orders (including without limitation
zoning ordinances, building codes, ERISA, securities, tax, environmental, civil

                              - 101 -
<PAGE>
rights and occupational  health and safety laws and regulations, and including,
without limitation, all statutes,  rules,  regulations  and  policy  statements
pertaining  to  the  conduct  of  a banking, deposit-taking, lending or related
business,  or  to  the  exercise of trust  powers)  and  governing  instruments
applicable to it and to the conduct of its business.  Without limitation of the
foregoing, Valley and the  Subsidiary  Bank are in material compliance with the
applicable provisions of the CRA and the  regulations  promulgated  thereunder,
and currently have a CRA rating of satisfactory or better.  There is no fact or
circumstance or set of facts or circumstances which would cause Valley  and the
Subsidiary  Bank to fail to comply with such provisions or cause the CRA rating
of Valley and the Subsidiary Bank to fall below satisfactory.

      SECTION 2.18.  BROKERAGE.  Except may be disclosed in Section 2.18 of the
Disclosure Schedule,  there  are no existing claims or agreements for brokerage
commissions, finders' fees, or  similar  compensation  in  connection  with the
transactions   contemplated   by  this  Agreement  payable  by  Valley  or  its
subsidiaries.

      SECTION 2.19.  INTERIM EVENTS.    Except  as disclosed in Section 2.19 of
the  Disclosure  Schedule, since September 30, 1995,  neither  Valley  nor  its
subsidiaries has paid  or  declared  any  dividend (other than dividends on the
Valley  Preferred  Stock, payable in the amount  of  thirty  cents  ($.30)  per
quarter per share) or  made any other distribution to shareholders or taken any
action which if taken after  the date of this Agreement would require the prior
written consent of FWNC pursuant to Section 4.01(b) hereof.

      SECTION 2.20.  NON-BANKING  ACTIVITIES.   Except  as disclosed in Section
2.20  of  the Disclosure Schedule, neither Valley nor any of  its  subsidiaries
engages in  or controls, directly or indirectly, any business or activity which
is not listed at 12 C.F.R. Section 225.25.

      SECTION  2.21.  PROPERTIES; CONTRACTS AND OTHER AGREEMENTS.  Section 2.21
of the Disclosure Schedule lists or describes or attaches the following:

      (i)   Each  parcel  of  real property owned by Valley or its subsidiaries
and the principal buildings and structures located thereon;

      (ii)  Each lease of real  property to which Valley or its subsidiaries is
a party, identifying the parties  thereto,  the annual rental payable, the term
and expiration date thereof and a brief description of the property covered;

      (iii)   Each  loan  and  credit agreement,  conditional  sales  contract,
indenture or other title retention  agreement or security agreement relating to
money borrowed by Valley or its subsidiaries  (excluding  repurchase agreements
and Federal Home Loan Bank borrowings in the ordinary course of business);

      (iv)   Each  guaranty  by  Valley  or  any  of  its subsidiaries  of  any
obligation for the borrowing of money or otherwise (excluding  any endorsements
and guarantees in the ordinary course of business and letters of  credit issued
by the Subsidiary Bank in the ordinary course of its business) or any  warranty
or indemnification agreement;

      (v)  Each loan or guaranty of a loan in an amount in excess of $50,000 to
any  director, executive officer or five percent (5%) shareholder of Valley  or
any spouse,  parent, grandparent, child, grandchild or sibling of any director,
executive officer  or  five percent (5%) shareholder of Valley (each, a "Valley
Affiliate"); and

                              - 102 -
<PAGE>
      (vi)  Each agreement  of  Valley  or  its  subsidiaries  not  referred to
elsewhere  in  this  Section  2.21  which  involves  payment  by  Valley or its
subsidiaries (other than as disbursement of loan proceeds to customers) of more
than $50,000.

      SECTION  2.22.   STATEMENTS  TRUE  AND  CORRECT.  None of the information
supplied by Valley or its subsidiaries about Valley  or its subsidiaries herein
or in the Disclosure Statement, or which is supplied for  inclusion  in (i) the
Registration    Statement    (as   hereinafter   defined);   (ii)   the   Proxy
Statement/Prospectus; and (iii)  any  other  documents  to  be  filed  with any
Regulatory Agency in connection with the transactions contemplated hereby  does
now or will, at the respective times such documents are filed, and, in the case
of the Registration Statement, when it becomes effective, and, with respect  to
the Proxy Statement/Prospectus, when first mailed to the shareholders of Valley
and  at  the  time of the Valley Shareholder Meeting (as  hereinafter defined),
contain any untrue  statement  of a material fact or omit to state any material
fact necessary in order to make  the  statements  made therein, in light of the
circumstances under which they are made, not misleading.

                                 ARTICLE THREE

                           REPRESENTATIONS OF FWNC

      FWNC hereby makes the following representations and warranties to Valley:

      SECTION 3.01.  ORGANIZATION AND CAPITAL STOCK.

      (a)   FWNC is a corporation duly incorporated  and validly existing under
the  laws of the State of Indiana with full corporate power  and  authority  to
carry  on  its  business  as it is now being conducted.  FWNC is a bank holding
company registered with the Federal Reserve Board under the BHCA.

      (b)   The authorized  capital  stock  of  FWNC consists of (i) 20,000,000
shares of FWNC Common, of which 11,424,073 shares  are  issued and outstanding;
and (ii) 2,000,000 shares of preferred stock consisting of  1,000,000 shares of
Class  A  Voting  Preferred  Stock and 1,000,000 shares of Class  B  Non-voting
Preferred Stock, of which none  are  issued and outstanding.  All of the issued
and  outstanding  shares  of  FWNC Common  are  duly  and  validly  issued  and
outstanding and are fully paid  and  non-assessable.   The  terms  of  the FWNC
Preferred  to  be  issued  in  the  Merger  may  be established by the board of
directors of FWNC, without shareholder approval, as contemplated by Chapter 25,
Section 2 of the Corporation Law.

      (c)   None of the shares referred to in Sections  3.01(b)  above has been
issued in violation of any preemptive rights and, except as provided  below  in
this  subsection  (c),  there  are  no outstanding options, warrants, rights to
subscribe for, calls, or commitments  of  any character whatsoever relating to,
or securities or rights convertible into or  exchangeable  for,  such shares or
contracts, commitments, understandings or arrangements by which FWNC  is or may
be  obligated  to issue additional shares of capital stock or options, warrants
or rights to purchase or acquire any additional shares of capital stock.  There
are outstanding  options  to purchase 503,736 shares of FWNC Common pursuant to
the Fort Wayne National Corporation  1985  Stock  Incentive Plan and Fort Wayne
National Corporation 1994 Stock Incentive Plan, of  which  161,586  shares  are
currently exercisable by the holders.

      (d)   The  shares  of FWNC Common and FWNC Preferred to be issued as part

                              -103 -
<PAGE>
of the Valley Common Merger  Consideration  shall, when issued and delivered in
accordance  with  the  terms  of  this Agreement   and  the  Merger  Letter  of
Transmittal, be duly authorized, validly  issued,  fully paid and nonassessable
without violation of any preemptive or similar right of any person.

      SECTION 3.02.  AUTHORIZATION.  The Board of Directors of FWNC has, by all
necessary  action, approved this Agreement and the Merger  and  authorized  the
execution hereof  on  its  behalf  by  its  duly  authorized  officers  and the
performance  by  FWNC  of its obligations hereunder.  Subject to the filing  of
Articles of Amendment of  FWNC's Amended Articles of Incorporation to authorize
the FWNC Preferred (the "Articles  of  Amendment")  and  to the receipt of such
approvals  of  the  Regulatory  Authorities as may be required  by  statute  or
regulation to consummate the transactions  contemplated  hereby, nothing in the
Amended  Articles  of  Incorporation  or  By-Laws of FWNC, as amended,  or  any
agreement, instrument, decree, proceeding,  law  or  regulation, by or to which
FWNC or any of its subsidiaries are bound or subject will  or would prohibit or
inhibit FWNC from entering into and consummating this Agreement  and the Merger
on the terms and conditions herein contained.  This Agreement has been duly and
validly  executed  and  delivered  by  FWNC and, subject to the filing  of  the
Articles of Amendment and to the receipt  of  such  approvals of the Regulatory
Agencies as may be required by statute or regulation in order to consummate the
transactions  contemplated  hereby,  this  Agreement  is a  valid  and  binding
obligation  of FWNC, enforceable against FWNC  in accordance  with  its  terms,
subject to bankruptcy,  insolvency,  receivership,  moratorium  or  other  laws
relating  to  or  affecting  creditors'  rights generally and to general equity
principles.   Other  than the filings of the  Articles  of  Amendment  and  the
Articles of Merger with  the Indiana Secretary of State under the Corporate Law
and the filings, consents,  reviews,  authorizations,  approvals  or exemptions
required  under  the  BHCA  and  the  Indiana   Financial Institutions Act,  as
amended, or as may be required by the Securities  Act, the Exchange Act and the
securities or blue sky laws of the various states,  no  notice to, filing with,
exemption or review by, or authorization, consent or approval  of,  any  public
body or authority, or any other party, is required for the consummation by FWNC
of the transactions contemplated by this Agreement.

      SECTION 3.03.  SUBSIDIARIES.  Each of FWNC's significant subsidiaries (as
such  term  is  defined  under  regulations  of  the  Securities  and  Exchange
Commission  (the  "SEC"))  is  duly  organized,  validly  existing  and in good
standing   (if   applicable)   under  the  laws  of  the  jurisdiction  of  its
incorporation and has the corporate  power to own its respective properties and
assets and to carry on its respective business as now being conducted.

      SECTION 3.04.  FINANCIAL INFORMATION.  The consolidated balance sheets of
FWNC  and  its  subsidiaries as of December  31,  1993  and  1994  and  related
consolidated statements  of  income,  changes  in stockholders' equity and cash
flows for the three (3) years ended December 31,  1994, together with the notes
thereto, included in FWNC's Form 10-K for the year  ended December 31, 1994, as
currently on file with the SEC, and the unaudited consolidated  balance  sheets
of  FWNC  and  its  subsidiaries as of March 31, 1995 and June 30, 1995 and the
related unaudited consolidated  income  statements and statements of changes in
stockholders'  equity and cash flows for the  three  (3)  months  and  six  (6)
months, respectively,  then  ended included in FWNC's Quarterly Reports on Form
10-Q for the quarters then ended,  as currently on file with the SEC (together,
the "FWNC Financial Statements"), have  been  prepared  in accordance with GAAP
applied on a consistent basis (except as may be disclosed  therein)  and fairly
present  in  all material respects the consolidated financial position and  the
consolidated results  of  operations,  changes in stockholders' equity and cash

                              - 104 -
<PAGE>
flows of FWNC and its consolidated subsidiaries  as  of  the  dates and for the
periods  indicated  (subject,  in the case of interim financial statements,  to
normal recurring year-end adjustments,  none of which will be material).  As of
June  30,  1995,  except  as  reflected  or disclosed  in  the  FWNC  Financial
Statements, FWNC had no liabilities, whether  absolute, accrued, contingent, or
otherwise, or due or to become due.

      SECTION 3.05.  ABSENCE OF CHANGES.  Since  June  30,  1995,  FWNC has not
incurred  any  obligation or liability (absolute or contingent), except  normal
trade or business obligations or liabilities incurred in the ordinary course of
business, and there  has  not been any material adverse change in the financial
condition,  the  results  of  operations  or  the  business  of  FWNC  and  its
subsidiaries taken as a whole,  nor  have there been any events or transactions
having such a material adverse effect  which  should  be  disclosed in order to
make the FWNC Financial Statements not misleading.

      SECTION  3.06.   LITIGATION.  Except as disclosed in the  FWNC  Financial
Statements, there are no  actions, suits or proceedings pending or, to the best
knowledge of FWNC, threatened  against  FWNC  or  any  of its subsidiaries, and
neither FWNC nor any of its subsidiaries is subject to any  order,  judgment or
decree, that, in the aggregate could reasonably be expected to have a  material
adverse  effect on the financial condition, properties, business or results  of
operations of FWNC and its subsidiaries taken as a whole.

      SECTION  3.07.   REPORTS.   FWNC and each of its significant subsidiaries
has filed all material reports and  statements,  together  with  any amendments
required to be made with respect thereto, that it was required to file with (i)
the   SEC, (ii) the Federal Reserve Board, (iii) the Office of the  Comptroller
of the  Currency;  (iv)  the  FDIC;  (v) any state securities authorities; (vi)
Nasdaq; and (vii) any other Regulatory  Agency  with  jurisdiction over FWNC or
any  of its significant subsidiaries.  As of their respective  dates,  each  of
such reports  and  documents,  as  amended, including the financial statements,
exhibits and schedules thereto, complied  in  all  material  respects  with the
relevant  statutes,  rules  and  regulations  enforced  or  promulgated  by the
Regulatory  Agency  with  which they were filed, and did not contain any untrue
statement of a material fact  or omit to state any material fact required to be
stated therein or necessary in  order  to make the statements therein, in light
of the circumstances under which they were made, not misleading.

      SECTION  3.08.   COMPLIANCE  WITH  LAW.    FWNC   and   its   significant
subsidiaries  have  all  licenses,  franchises,  permits and other governmental
authorizations  that  are  legally required to enable  them  to  conduct  their
respective businesses in all  material  respects  and  are in compliance in all
material respects with all applicable laws and regulations.

      SECTION  3.09.   STATEMENTS TRUE AND CORRECT.  None  of  the  information
supplied by FWNC about FWNC  or  its  subsidiaries herein, or to be supplied by
FWNC  for  inclusion  in  (i)  the  Registration   Statement   (ii)  the  Proxy
Statement/Prospectus  and  (iii)  any  other  documents  to  be filed with  any
Regulatory Agency in connection with the transactions contemplated  hereby does
now or will, at the respective times such documents are filed, and, in the case
of  the Registration Statement, when it becomes effective, and with respect  to
the Proxy Statement/Prospectus, when first mailed to the shareholders of Valley
and at the time of the Valley Shareholder Meeting, contain any untrue statement
of a  material  fact,  or omit to state any material fact necessary in order to
make the statements made  therein,  in  light  of the circumstances under which
they are made, not misleading.

                              -105 -
<PAGE>
                                 ARTICLE FOUR

                             AGREEMENTS OF VALLEY

      SECTION 4.01.  BUSINESS IN ORDINARY COURSE.

      (a)   Valley shall not declare or pay any  dividend  or  make  any  other
distribution  to  shareholders, whether in cash, stock or other property, after
the date of this Agreement,  except for quarterly dividends in amounts that are
not greater than $.30 per share on the Valley Preferred.

      (b)   Valley shall, and shall cause each of its subsidiaries to, continue
to carry on after the date hereof  its  respective  business only in the usual,
regular and ordinary course of business, as heretofore conducted, and by way of
amplification and not limitation, Valley and each of its subsidiaries will not,
without  the  prior written consent of FWNC (which shall  not  be  unreasonably
withheld):

            (i)   issue or agree to issue any Valley Common or Valley Preferred
      or other capital  stock  or  any  options,  warrants,  or other rights to
      subscribe for or purchase Valley Common or Valley Preferred  or any other
      capital stock or any securities convertible into or exchangeable  for any
      capital stock of Valley or any of its subsidiaries; or

            (ii)  redeem or commit to redeem, purchase or otherwise acquire any
      Valley Common or Valley Preferred or any other capital stock of Valley or
      its subsidiaries; or

            (iii)    effect   a  reclassification,  recapitalization,  splitup,
      exchange of shares, readjustment  or  other  similar  change in or to any
      capital stock or otherwise reorganize or recapitalize; or

            (iv)   change  its  certificate  or  articles  of incorporation  or
      association, as the case may be, or bylaws; or

            (v)  grant any unusual increase in the compensation  payable  or to
      become payable to officers or salaried employees (other than the year end
      1995  bonuses  payable  to  certain             officers  in  the amounts
      described  in  Section 4.01(b)(v) of the Disclosure Schedule), grant  any
      stock options or,  except as required by law, adopt or make any change in
      any bonus, insurance,  pension,  or other Valley Employee Plan, agreement
      or arrangement made to, for or with any of such officers or employees; or

            (vi)  borrow or agree to borrow any amount of funds, or directly or
      indirectly guarantee or agree to guarantee  any  obligations  of  others,
      except in the ordinary course of business; or

            (vii)   make or commit to make any new loan or letter of credit  or
      any new or additional  discretionary  advance  under any existing line of
      credit in a manner inconsistent with its written underwriting policies in
      effect on the date of this Agreement; or

            (viii)  enter into any material agreement,  contract  or commitment
      out of the ordinary course of business; or

            (ix)  except in the ordinary course of business, place  on  any  of
      its  assets  or  properties  any mortgage, pledge, lien, charge, or other

                              - 106 -
<PAGE>
      encumbrance; or

            (x)  sell or otherwise dispose of any real property or any material
      amount  of  any  tangible  or intangible  personal  property  other  than
      properties  acquired  in  foreclosure   or   otherwise  in  the  ordinary
      collection of indebtedness to Valley and its subsidiaries; or

            (xi)   commit  any act or fail to do any act  which  will  cause  a
      breach of any material  agreement,  contract or commitment and which will
      have  a  material  adverse  effect  on  Valley's  and  its  subsidiaries'
      business, financial condition, or earnings; or

            (xii)  take any action which would  adversely  effect  or delay the
      ability of either FWNC or Valley to obtain any necessary approvals of any
      Regulatory  Agency  or  other  governmental  authority  required for  the
      transactions  contemplated  hereby  or  to  perform  its  covenants   and
      agreements under this Agreement.

      (c)   Valley  shall  promptly notify FWNC in writing of the occurrence of
any matter or event known to  and  directly  involving  Valley, which would not
include any changes in conditions that affect the banking  industry  generally,
that is materially adverse to the business, operations, properties, assets,  or
condition  (financial  or  otherwise) of Valley and its subsidiaries taken as a
whole.

      (d)   Valley shall not,  on  or before the earlier of the Closing Date or
the date of termination of this Agreement, solicit or encourage, or, subject to
the fiduciary duties of its directors  as  advised  in writing by counsel, hold
discussions or negotiations with or provide any information  to,  any person in
connection with, any proposal from any person for the acquisition of all or any
substantial portion of the business, assets, shares of Valley Common  or Valley
Preferred  or  other  securities  of Valley and its subsidiaries.  Valley shall
promptly (which for this purpose shall  mean  within  two  (2)  business  days)
advise  FWNC  of  its  receipt  of  any such proposal or inquiry concerning any
possible such proposal, the substance  of  such  proposal  or  inquiry, and the
identity of such person.

      SECTION 4.02.  SUBMISSION TO SHAREHOLDERS.  Valley shall cause to be duly
called and held a special meeting of  the holders of Valley Common  and  Valley
Preferred  (the "Valley Shareholders Meeting") for submission of this Agreement
and the Merger  for  approval  of  such  Valley shareholders as required by the
Corporate Law.  In connection with the Valley Shareholders' Meeting, (i) Valley
shall  cooperate  and  assist  FWNC  in preparing  and  filing  a  Registration
Statement on Form S-4 covering the shares  of FWNC Common and FWNC Preferred to
be  issued  in  the  Merger, and any amendments  or  supplements  thereto  (the
"Registration Statement"),  including  a Proxy Statement/Prospectus (the "Proxy
Statement/Prospectus")   with  the   SEC  and   applicable   state   securities
authorities,  and Valley shall  mail  the  Proxy  Statement/Prospectus  to  its
shareholders; (ii)  Valley shall furnish FWNC all information concerning itself
that   FWNC   may  reasonably   request   in   connection   with   such   Proxy
Statement/Prospectus;  and  (iii)  the Board of Directors of Valley (subject to
compliance with its fiduciary duties  as  advised  in writing by counsel) shall
recommend  to its shareholders the approval of this Agreement  and  the  Merger
contemplated  hereby  and  use  its  best  efforts  to  obtain such shareholder
approval.

      SECTION  4.03.   CONSUMMATION OF AGREEMENT.  Valley shall  use  its  best

                              - 107 -
<PAGE>
efforts to perform and fulfill all conditions and obligations on its part to be
performed or fulfilled under  this  Agreement  and  to  effect  the  Merger  in
accordance  with  the terms and provisions hereof, Valley shall furnish to FWNC
in a timely manner  all  information,  data  and documents in the possession of
Valley requested by FWNC as may be required to  obtain any necessary regulatory
or  other  approvals of the Merger or to file the Registration  Statement,  and
shall otherwise  cooperate  fully with FWNC to carry out the purpose and intent
of this Agreement.

      SECTION 4.04.  RESTRICTION  ON  RESALES.  Valley shall obtain and deliver
to FWNC, at least thirty-one (31) days  prior  to  the Closing Date, the signed
agreement,  in  the  form  of  Exhibit  4.04  hereto, of each  person  who  may
reasonably be deemed an "affiliate" of Valley within  the  meaning of such term
as  used  in  Rule  145  under  the  Securities  Act  of 1933, as amended  (the
"Securities Act"), regarding compliance with the provisions of such Rule 145.

      SECTION  4.05.   ACCESS  TO  INFORMATION.   Valley  shall   permit   FWNC
reasonable access in a manner which will avoid undue disruption or interference
with  Valley's  normal  operations to its properties and staff and shall permit
FWNC to consult and confer  with  Valley's  independent  accountants  and shall
disclose  and  make  available to FWNC all books, documents, papers and records
relating to its assets,  stock  ownership,  properties, operations, obligations
and liabilities, including, but not limited to, all books of account (including
the general ledger), tax records, minute books  of directors' and shareholders'
meetings,  organizational documents, material contracts  and  agreements,  loan
files, filings  with  any  regulatory  authority,  accountants'  workpapers (if
available  and  subject  to  the  respective independent accountants' consent),
litigation files (but only to the extent that such review would not result in a
material waiver of the attorney-client  or  attorney  work  product  privileges
under the rules of evidence), plans affecting employees, and any other business
activities  or  prospects  in  which  FWNC may have a reasonable and legitimate
interest in furtherance of the transactions  contemplated  by  this  Agreement.
Valley shall make available for review to FWNC copies of all regulatory reports
of  the nature described in Section 2.10 above, as and when they are filed,  as
well  as  all  financial  and  other  information  furnished  to  its  Board of
Directors, executive committee, loan committee (provided, that a summary may be
supplied in lieu of a loan file) or trust committee of Valley or the Subsidiary
Bank,  or  to shareholders of Valley, as and when they are so furnished.   FWNC
will hold any  such  information which is nonpublic in confidence in accordance
with the provisions of Section 8.01 hereof.

                                 ARTICLE FIVE

                              AGREEMENTS OF FWNC

      SECTION 5.01.  REGULATORY APPROVALS AND REGISTRATION STATEMENT.

      (a)   FWNC will  cause the Articles of Amendment to be properly approved,
filed and effective on or prior to the Closing Date.

      (b)   FWNC shall file  all  regulatory  applications required in order to
consummate the Merger, including but not limited  to the necessary applications
for the prior approval of the Federal Reserve Board  and the Indiana Department
of Financial Institutions.  FWNC shall keep Valley reasonably  informed  as  to
the  status  of such applications and make available to Valley, upon reasonable
request by Valley  from  time  to  time,  copies  of  such applications and any
supplementally filed materials.

                              - 108 -
<PAGE>
      (c)   FWNC shall file with the SEC the Registration Statement relating to
the shares of FWNC Common and FWNC Preferred to be issued  to  the shareholders
of Valley pursuant to this Agreement, and shall use its best efforts  to  cause
the  Registration  Statement to become effective.  At the time the Registration
Statement becomes effective,  the  Registration  Statement  shall comply in all
material respects with the provisions of the Securities Act and  the  published
rules and regulations thereunder, and shall not contain any untrue statement of
a material fact or omit to state a material fact required to be stated  therein
or necessary to make the statements therein not false or misleading, and at the
time  of  mailing  thereof  to  the  shareholders of Valley, at the time of the
Valley   Shareholders   Meeting   and  at  the   Effective   Time   the   Proxy
Statement/Prospectus included as part of the Registration Statement, as amended
or supplemented by any amendment or  supplement,  shall  not contain any untrue
statement of a material fact or omit to state any material  fact  necessary  to
make  the  statements  therein not false or misleading.  FWNC shall timely file
all documents required to  obtain  all necessary Blue Sky permits and approvals
required to carry out the transactions  contemplated  by  this Agreement, shall
pay,  all  expenses  incident thereto and shall use its reasonable  efforts  to
obtain such permits and  approvals  on  a timely basis; provided, however, that
FWNC  shall  not be required to obtain any  such  permit  or  approval  in  any
jurisdiction in  which  holders of less than 5% of the Valley Common and Valley
Preferred reside if, in FWNC's  judgment,  obtaining  such  permit  or approval
would involve unreasonable expense or delay in consummation of the Merger.

      SECTION  5.02.   CONSUMMATION  OF  AGREEMENT.   FWNC  shall  use its best
efforts to perform and fulfill all conditions and obligations on its part to be
performed  or  fulfilled  under  this  Agreement  and  to effect the Merger  in
accordance with the terms and conditions of this Agreement.

      SECTION   5.03.   DIRECTORS'  AND  OFFICERS'  LIABILITY   INSURANCE   AND
INDEMNIFICATION.

      (a)   Following  the  Effective Time, FWNC will provide the directors and
officers of Valley and its subsidiaries  with the same directors' and officers'
liability insurance coverage that FWNC provides  to  directors  and officers of
its  other  banking  subsidiaries  generally.  FWNC shall use its best  efforts
(which shall not be deemed to require,  however,  the  payment  of  any special
premium  or other charge or expense) to obtain an endorsement to its directors'
and officers'  liability  insurance  policy  to cover acts and omissions of the
directors and officers of Valley and its subsidiaries  occurring  or failing to
occur prior to the Closing Date; provided, however, that if FWNC is  unable  to
obtain  such  endorsement,  then  Valley  may  purchase tail coverage under its
existing  directors'  and   officers' liability insurance  on  such  terms  and
provisions as Valley deems appropriate  provided  that  the  total cost thereof
shall not exceed $100,000.

      (b)   For  six (6) years after the Effective Time, FWNC shall  indemnify,
defend and hold harmless  the present and former officers, directors, employees
and agents of Valley and its  subsidiaries  and  the  trustees  of the Employee
Stock  Ownership  Plan  sponsored  by  Valley  ("KSOP")  (each, an "Indemnified
Party") against all losses, expenses, claims, damages, or  liabilities  arising
out  of  actions  or  omissions  in  such  capacities or in any other "official
capacity" (as such term is defined in Section 9.05F.(3) of Valley's Articles of
Incorporation as in effect on the date hereof)  occurring  on  or  prior to the
Effective Time (including, without limitation, the transactions contemplated by
this Agreement) to the full  extent then permitted under the Corporate  Law and
by  Valley's  Articles  of  Incorporation  as  in  effect  on  the date hereof,

                              - 109 -
<PAGE>
including provisions relating to advances of expenses incurred in  the  defense
of any action or suit.

      (c)   If,  after  the  Effective  Time,  FWNC or any of its successors or
assigns  (i)  shall consolidate with or merge into  any  other  corporation  or
entity and shall  not  be  the continuing or surviving corporation or entity of
such consolidation or merger;  or  (ii) shall transfer all or substantially all
of its properties and assets to any  individual,  corporation  or other entity,
then  and  in  each  such  case,  proper  provision  shall be made so that  the
successors and assigns of FWNC shall assume any remaining obligations set forth
in this Section 5.03.

      SECTION 5.04.  EMPLOYEE BENEFITS.

      (a)   FWNC  shall,  with  respect  to  each employee  of  Valley  or  its
subsidiaries  who  becomes an employee of FWNC or  its  subsidiaries  upon  the
Merger (each a "Continued  Employee"),  provide  the benefits described in this
Section 5.04.  Subject to the right of subsequent  amendment,  modification  or
termination  in  FWNC's  sole  discretion,  each  Continued  Employee  shall be
entitled, as a new employee of FWNC or its subsidiaries, to participate in such
employee   benefit  plans,  as  defined  in  Section  3(3)  of  ERISA,  or  any
non-qualified  employee  benefit  plans or deferred compensation, stock option,
bonus or incentive plans, or other  employee benefit or fringe benefit programs
that may be in effect generally for employees of FWNC and its subsidiaries (the
"FWNC Plans"), and as a Continued Employee  shall be eligible and, if required,
selected  for  participation  therein  under  the   terms  thereof.   Continued
Employees  shall  be  eligible to participate on the same  basis  as  similarly
situated employees of FWNC  and its subsidiaries.  All such participation shall
be subject to such terms of such  plans  as  may be in effect from time to time
and this Section 5.04 is not intended to give Continued Employees any rights or
privileges superior to those of other employees  of  FWNC  or its subsidiaries.
FWNC  may  terminate  or  modify  all Valley Employee Plans except  insofar  as
benefits thereunder shall have vested one hundred percent (100%) and regardless
of years of service on the Closing  Date  and  cannot  be  modified  and FWNC's
obligation  under this Section 5.04 shall not be deemed or construed so  as  to
provide duplication  of  similar  benefits  but, subject to that qualification,
FWNC  shall,  for  purposes  of  vesting  and  any age  or  period  of  service
requirements for commencement of participation with  respect  to any FWNC Plans
in  which  Continued Employees may participate, credit each Continued  Employee
with his or  her  term  of  service  and any other eligibility requirement with
Valley and its subsidiaries.

      (b)   Between the date of this Agreement and the Closing Date, FWNC shall
make every effort to merge one hundred  percent  (100%)  of  Valley's Plan into
FWNC Plans and fully cooperate with Valley to determine the actions to be taken
with respect to the Employee Stock Ownership Plan ("KSOP") sponsored  by Valley
in a manner that is mutually satisfactory  to  FWNC  and  Valley and  that will
provide (i) one hundred percent (100%) full  vesting  and nonforfeitability  of
participants' interest in their  accounts transferred from the KSOP, regardless
of  years  of  service,  and (ii) continued  administration  of  existing  KSOP
participant loans within the limitations of 26 USC Section 72(p).

      SECTION 5.05.  BOARD  COMPOSITION.   FWNC's Board of Directors shall take
all  requisite  action  to  elect Dennis J. Schwartz  as  a  director  of  FWNC
effective as of the first meeting  of  FWNC's  Board of Directors following the
Effective Time.

                              - 110 -
<PAGE>
      SECTION  5.06.   ACCESS  TO  INFORMATION.   FWNC   shall   permit  Valley
reasonable access in a manner which will avoid undue disruption or interference
with  FWNC's  normal operations to its properties and shall disclose  and  make
available to Valley  all  books,  documents, papers and records relating to its
assets, stock ownership, properties,  operations,  obligations and liabilities,
including,  but  not limited to, all books of account  (including  the  general
ledger), tax records,  minute  books  of directors' and shareholders' meetings,
organizational  documents,  material  contracts  and  agreements,  loan  files,
filings with any regulatory authority,  accountants'  workpapers  (if available
and  subject  to  the  respective independent accountants' consent), litigation
files (but only to the extent  that  such review would not result in a material
waiver of the attorney-client or attorney  work  product  privileges  under the
rules   of  evidence),  plans  affecting  employees,  and  any  other  business
activities  or  prospects  in which Valley may have a reasonable and legitimate
interest in furtherance of the  transactions  contemplated  by  this Agreement.
Valley  will  hold  any  such  information which is nonpublic in confidence  in
accordance with the provisions of Section 8.01 hereof.

      SECTION 5.07.  NO NAME CHANGE.   FWNC  will  not  allow  the  name of the
Subsidiary  Bank,  "Valley American Bank and Trust Company," to be changed  for
two (2) years after the Effective Time without the written consent of Darwin L.
Wiekamp or Dennis J. Schwartz.

      SECTION 5.08.    VALUE OF FWNC PREFERRED STOCK.  FWNC agrees that it will
record on its financial  records  that the value of the FWNC Preferred Stock at
the Effective Time is $50.00 per share.

                                  ARTICLE SIX

                        CONDITIONS PRECEDENT TO MERGER

      SECTION 6.01.  CONDITIONS TO  FWNC'S  OBLIGATIONS.  FWNC's  obligation to
effect  the Merger shall be subject to the satisfaction  (or  waiver  by  FWNC)
prior to or on the Closing Date of the following conditions:

      (a)   The representations and warranties made by Valley in this Agreement
and in the Disclosure Schedule shall be true in all material respects on and as
of the Closing  Date  with  the  same effect as though such representations and
warranties had been made or given on and as of the Closing Date;

      (b)   Valley shall have performed  and  complied in all material respects
with all of its obligations and agreements required to be performed on or prior
to the Closing Date under this Agreement;

      (c)   No temporary restraining order, preliminary or permanent injunction
or other order issued by any court of competent  jurisdiction  or  other  legal
restraint  or  prohibition (an "Injunction") preventing the consummation of the
Merger shall be  in  effect,  nor  shall  any proceeding by any bank regulatory
authority or other person seeking any of the  foregoing  be  pending; and there
shall  not  be  any  action  taken, or any statute, rule, regulation  or  order
enacted, entered, enforced or  deemed  applicable to the Merger which makes the
consummation  of the Merger illegal or which,  in  the  reasonable  opinion  of
counsel for FWNC,  after  an  independent review of readily available facts and
applicable law, poses a risk of  resulting  in the divestiture of Valley or the
Subsidiary Bank, or any portion of FWNC's or  Valley's  consolidated assets, or
the  assessment  of  material damages against FWNC or its subsidiaries  if  the
Merger is consummated;

                              - 111 -
<PAGE>
      (d)   All necessary  regulatory  approvals,  consents, authorizations and
other approvals, including the requisite approval of  this  Agreement  and  the
Merger  by  the shareholders of Valley, required by law for consummation of the
Merger shall  have  been obtained and all waiting periods required by law shall
have expired;

      (e)   FWNC shall  have  received  all  certificates,  opinions  and other
documents required by this Agreement to be received from Valley on or prior  to
the Closing Date, all in form and substance reasonably satisfactory to FWNC;

      (f)   The  Registration Statement shall be effective under the Securities
Act  and  no  stop order  suspending  the  effectiveness  of  the  Registration
Statement shall  be in effect or proceedings for such purpose pending before or
threatened by the  SEC or any state securities agency;

      (g)   That  certain   Agreement   (the  "Designated  Valley  Shareholders
Agreement"), of even date herewith, among  FWNC,  Dennis  J. Schwartz, James T.
Schwartz, Mary Lou Schwartz, Darwin L. Wiekamp, Dorothy J.  Wiekamp,  Donald  L
Zimmerman,   Mary  E.  Zimmerman  and  MARDOT,  Ltd.  (the  "Designated  Valley
Shareholders"),   shall  not  have  been  breached  by  any  Designated  Valley
Shareholder (or by  the  estate  of any Designated Valley Shareholder who shall
have died between the date hereof  and  the  Closing  Date) and shall remain in
full force and effect as of the Closing Date enforceable by the parties thereto
in accordance with its terms; and

      (h)   Since September 30, 1995, there shall have been no material adverse
change in the business, results of operations, assets,  liabilities, contingent
liabilities, obligations, working capital, reserves or financial  condition  of
Valley  and  its  subsidiaries taken as a whole, whether or not in the ordinary
course of business.   Neither  Valley  nor  any of its subsidiaries, nor any of
their respective properties or assets shall be (i) a party to or subject to any
pending  or  threatened claim, action, suit, investigation  or  proceeding,  or
subject to any  order,  judgment  or  decree  or  (ii) subject to any notice of
violation or have violated or be in violation of any  law, statute, regulation,
rule, license, judgment, decree, order, agreement or other instrument, which in
case  of  any  matter described in a(i) or (ii) would individually  or  in  the
aggregate, have  or  could  reasonably  be  expected to have a material adverse
effect on the business, results of operations,  assets, liabilities, contingent
liabilities,  obligations, working capital, prospects,  reserves  or  financial
condition of Valley and its subsidiaries taken as a whole; and

      (i)   The FWNC Average Price shall not be less than $26.00, provided, if,
between the date hereof and the Effective Time, a share of FWNC Common shall be
changed into a  different  number of shares of FWNC Common or a different class
of shares by reason of reclassification, recapitalization, splitup, exchange of
shares or readjustment or if  a  stock dividend thereon shall be declared after
the date hereof (a "Share Adjustment"),  then  the  $26.00  amount used in this
Section 6.01(i), shall be appropriately and proportionately adjusted to reflect
such Share Adjustment.

      SECTION  6.02.  CONDITIONS TO VALLEY'S OBLIGATIONS.  Valley's  obligation
to effect the Merger shall be subject to the satisfaction (or waiver by Valley)
prior to or on the Closing Date of the following conditions:

      (a)   The  representations  and warranties made by FWNC in this Agreement
shall be true in all material respects  on  and as of the Closing Date with the
same effect as though such representations and  warranties  had  been  made  or

                              - 112 -
<PAGE>
given on the Closing Date;

      (b)   FWNC  shall  have  performed  and complied in all material respects
with all of its obligations and agreements  hereunder  required to be performed
on or prior to the Closing Date under this Agreement;

      (c)   No Injunction preventing the consummation of the Merger shall be in
effect,  nor  shall any proceeding by any bank regulatory  authority  or  other
governmental agency  seeking  any of the foregoing be pending.  There shall not
be  any  action  taken, or any statute,  rule,  regulation  or  order  enacted,
entered,  enforced   or  deemed  applicable  to  the  Merger  which  makes  the
consummation of the Merger illegal;

      (d)   All necessary  regulatory  approvals,  consents, authorizations and
other approvals, including the requisite approval of  this  Agreement  and  the
Merger  by  the shareholders of Valley, required by law for consummation of the
Merger shall  have  been obtained and all waiting periods required by law shall
have expired;

      (e)   Valley shall  have  received  all  certificates, opinions and other
documents required by this Agreement to be received  from  FWNC  on or prior to
the Closing Date, all in form and substance reasonably satisfactory to Valley;

      (f)   The Registration Statement shall be effective under the  Securities
Act  and  no  stop  order  suspending  the  effectiveness  of  the Registration
Statement shall be in effect or proceedings for such purpose pending  before or
threatened by the  SEC or any state securities agency;

      (g)   Valley  shall  have  received  an opinion of its counsel, Barnes  &
Thornburg, to the effect that, if the Merger  is consummated in accordance with
the  terms  set  forth  in  this  Agreement,  the  Merger   will  constitute  a
reorganization within the meaning of Section 368(a)(1)(A) of the Code; and that
opinion  will  further  conclude  that  the Cash Component received  by  Valley
Shareholders will not, under Section 356  of  the  Code,  have  the effect of a
distribution of a dividend, that the FWNC Preferred will not be 306 stock under
Section  306 of the Code, and that Valley Shareholders shall not be  deemed  to
have received a distribution under Section 305 of the Code; and

      (h)   The FWNC Average Price shall not be less than $26.00, provided, if,
between the date hereof and the Effective Time, a share of FWNC Common shall be
changed into  a  different number of shares of FWNC Common or a different class
of shares by reason of reclassification, recapitalization, splitup, exchange of
shares or readjustment  or a stock dividend thereon shall be declared after the
date hereof (a "Share Adjustment"), then the $26.00 amount used in this Section
6.02(h), shall be appropriately  and  proportionately  adjusted to reflect such
Share Adjustment; and

      (i)   The Trustees of Valley's KSOP shall have received  the  opinion  of
Southard  Financial, dated as of the date of the Proxy Statement, to the effect
that the consideration  to be received in the Merger by the KSOP is fair from a
financial point of view,  and such opinion shall not have been withdrawn at the
time of the Closing Date.

     (j)    The directors of Valley shall have received  the opinion  of  Keefe
Bruyette  &  Woods  that  the fair  market  value of  the FWNC preferred at the
Effective Time is not less than $45.00 per share.

                              - 113 -
<PAGE>

                                ARTICLE SEVEN

                          TERMINATION OR ABANDONMENT

      SECTION 7.01.  MUTUAL AGREEMENT.  This Agreement may be terminated by the
mutual written agreement of  FWNC  and  Valley at any time prior to the Closing
Date, regardless of whether approval of this  Agreement  and  the Merger by the
shareholders of Valley shall have been previously obtained.

      SECTION  7.02.   BREACH  OF  AGREEMENTS.   In the event that there  is  a
material breach in any of the representations and  warranties  or agreements of
FWNC or Valley, which breach is not cured within thirty (30) days  after notice
to cure such breach is given to the breaching party by the non-breaching party,
then  the  non-breaching  party, regardless of whether shareholder approval  of
this  Agreement  and  the Merger  shall  have  been  previously  obtained,  may
terminate and cancel this  Agreement by providing written notice of such action
to the other party hereto.

      SECTION 7.03.  FAILURE OF CONDITIONS.  In the event any of the conditions
to the obligations of either  party  are not satisfied or waived on or prior to
the Closing Date, and if any applicable  cure  period  provided in Section 7.02
hereof has lapsed, then such party may, regardless of whether  approval of this
Agreement  and  the  Merger  by  the  shareholders  of  Valley shall have  been
previously obtained, terminate and cancel this Agreement by delivery of written
notice of such action to the other party on such date.

      SECTION 7.04.  REGULATORY APPROVAL DENIAL. If any regulatory  application
filed   pursuant  to  Section  5.01(a)  hereof  should  be  finally  denied  or
disapproved  by  the  respective  regulatory  authority,  then  this  Agreement
thereupon  shall  be deemed terminated and canceled; provided, however, that  a
request for additional  information  or undertaking by FWNC, as a condition for
approval, shall not be deemed to be a  denial  or  disapproval  so long as FWNC
diligently provides the requested information or undertaking.  In  the event an
application  is denied pending an appeal, petition for review, or similar  such
act on the part  of  FWNC  (hereinafter  referred  to as the "appeal") then the
application will be deemed denied unless FWNC prepares  and  timely  files such
appeal  and  continues  the  appellate  process  for  purposes of obtaining the
necessary approval.

      SECTION  7.05.  SHAREHOLDER APPROVAL DENIAL.  If this  Agreement  or  the
relevant transactions  contemplated  hereby  are  not approved by the requisite
vote  of  the shareholders of Valley at the Valley Shareholders  Meeting,  then
either party may terminate this Agreement.

      SECTION  7.06.   TERMINATION DATE.  If the Closing Date does not occur on
or prior to September 1,  1996, then this Agreement may be terminated by either
party by giving written notice  thereof  to  the other, provided that the party
seeking to terminate has not breached any of its  representations,  warranties,
covenants or agreements contained herein.

      SECTION 7.07.  TERMINATION FEE.

      (a)   Upon the occurrence of one or more Triggering Events (as defined in
Section 7.07(b) hereof, Valley shall pay to FWNC the sum of $2,000,000:

                              - 114 -
<PAGE>
      (b)   As  used  herein,  the  term  "Triggering  Event"  shall  mean  the
occurrence of the following after the date hereof:

            (i)(A)  termination  of  this  Agreement by either party due to the
      failure  of  Valley's  shareholders to approve  this  Agreement  and  the
      transactions  contemplated   hereby   at   a   meeting  called  for  such
      purpose(provided FWNC is not then in material breach  of this Agreement),
      (B) a majority of the board of directors of Valley shall  have determined
      to recommend a Competing Transaction to Valley's shareholders, (C) Valley
      shall  enter  into  a  definitive  agreement  with respect to a Competing
      Transaction, or (D) the board of directors of Valley shall have withdrawn
      or modified in any manner adverse to FWNC its approval  or recommendation
      of  the  Merger  or  this  Agreement, and (ii) within twelve (12)  months
      thereafter, a Competing Transaction shall occur, which in the case of (B)
      and (C) of clause (i) involves a party to whom the event described in (B)
      or (C) relates.

      For purposes of this Section 7.07, the term "Competing Transaction" means
any  of  the  following,  other  than  the  transactions  contemplated  by  the
Agreement: (i) any person or group of persons  (other  than FWNC) shall acquire
after the date hereof beneficial ownership of twenty-five percent (25%) or more
of the Valley Common or Valley Preferred, exclusive of shares  of Valley Common
or  Valley  Preferred  sold directly or indirectly to such person or  group  of
persons by FWNC; or (ii)  a  merger,  consolidation,  share  exchange, business
combination,  or  similar  transaction  involving  Valley  or Valley's  banking
subsidiary  shall  occur; or (iii) a sale, lease, exchange, transfer  or  other
disposition of twenty-five percent (25%) or more of the assets of Valley or its
banking subsidiary shall occur.

      (c)   As used  in  this  Agreement,  the  terms  "person"  and  "group of
persons"  shall  have  the  meanings conferred thereon by Sections 3(a)(9)  and
13(d)(3) of the Exchange Act and the regulations promulgated thereunder and the
term "beneficial ownership" shall have the meaning conferred thereon by Section
13(d) of the Exchange Act and the regulations promulgated thereunder.

                                 ARTICLE EIGHT

                                    GENERAL

      SECTION 8.01.  CONFIDENTIAL  INFORMATION.   The  parties  acknowledge the
confidential and proprietary nature of the "Information" (as herein  described)
which has heretofore been exchanged and which will be received from each  other
hereunder  and  agree to hold and keep the same confidential.  Such Information
will include any  and all financial, technical, commercial, marketing, customer
or other information concerning the business, operations and affairs of a party
that  may  be  provided   to  the  other,  irrespective  of  the  form  of  the
communications, by such party's  employees  or  agents.  Such Information shall
not include information which is or becomes generally  available  to the public
other  than  as  a result of a disclosure by a party or its representatives  in
violation of this  Agreement.   The  parties agree that the Information will be
used solely for the purposes contemplated  by  this  Agreement  and  that  such
Information will not be disclosed to any person other than employees and agents
of  a  party  who  are  directly  involved  in evaluating the transaction.  The
Information shall not be used in any way detrimental  to a party, including use
directly  or  indirectly in the conduct of the other party's  business  or  any
business or enterprise  in which such party may have an interest, now or in the
future, and whether or not now in competition with such other party.

                              - 115 -
<PAGE>
      SECTION 8.02.  PUBLICITY.   FWNC  and  Valley  shall  cooperate with each
other in the development and distribution of all news releases and other public
disclosures concerning this Agreement and the Merger and shall  not  issue  any
news  release  or make any other public disclosure without the prior consent of
the other party, unless it reasonably believes such is required by law upon the
advice of counsel  or is in response to published newspaper or other mass media
reports regarding the  transaction  contemplated  hereby,  in which such latter
event the parties shall give reasonable notice, and to the extent  practicable,
consult with each other regarding such responsive public disclosure.

      SECTION  8.03.  RETURN OF DOCUMENTS.  Upon termination of this  Agreement
without the Merger  becoming  effective,  each  party  (i) shall deliver to the
other originals and all copies of all Information made available to such party;
(ii) will not retain any copies, extracts or other reproductions in whole or in
part of such Information; and (iii) will destroy all memoranda, notes and other
writings prepared by any party based on the Information.

      SECTION 8.04.  NOTICES.  Any notice or other communication  shall  be  in
writing and shall be deemed to have been given or made on the date of delivery,
in  the  case of hand delivery, or three (3) business days after deposit in the
United States  Registered Mail, postage prepaid, or upon receipt if transmitted
by facsimile telecopy or any other means, addressed (in any case) as follows:

      (a)  if to FWNC :

                  Fort Wayne National Corporation
                  110 West Berry Street
                  Fort Wayne, Indiana 46802
                  Attention:  Jackson R. Lehman, Chairman

            with a copy to:

                  Baker & Daniels
                  111 East Wayne Street, Suite 800
                  Fort Wayne, Indiana 46802
                  Attention:  Steven H. Hazelrigg, Esq.

and

      (b)  if to Valley:

                  Valley Financial Services, Inc.
                  P.O. Box 328
                  South Bend, Indiana 46624-0328
                  Attention:  Darwin L. Wiekamp
                         Chairman of the Board
                  Facsimile: 219-256-6014

            with a copy to:

                  Barnes & Thornburg
                  600 1st Source Bank Center
                  100 North Michigan
                  South Bend, Indiana 46601-1632
                  Attention: John A. Burgess, Esq.
                  Facsimile: (219) 237-1125

                              - 116 -
<PAGE>
or to such other address as any party may from time to time designate by notice
to the others.

      SECTION 8.05.   LIABILITIES.   Except as provided in Section 7.07 hereof,
in the event that this Agreement is terminated  pursuant  to  the  provision of
Article  Seven  hereof,  no party hereto shall have any liability to any  other
party for costs, expenses,  damages  or  otherwise;  provided,  however,  that,
notwithstanding  the  foregoing, in the event that this Agreement is terminated
pursuant to Section 7.02  hereof  on  account of a willful breach of any of the
representations and warranties set forth  herein  or  any  breach of any of the
agreements set forth herein, then the non-breaching party shall  be entitled to
recover appropriate damages from the breaching party.

      SECTION 8.06.  NONSURVIVAL OF REPRESENTATIONS, WARRANTIES AND AGREEMENTS.
Except for, and as provided in, this Section 8.06, no representation,  warranty
or  agreement  contained in this Agreement shall survive the Effective Time  or
the earlier termination  of  this  Agreement;  provided,  however, that no such
representation,  warranty  or  covenant  shall  be deemed to be  terminated  or
extinguished  so  as to deprive FWNC or Valley (or  any  director,  officer  or
controlling person  thereof)  of  any  defense in law or equity which otherwise
would  be  available  against  the claims of  any  person  (including,  without
limitation, any shareholder or former  shareholder  of  either FWNC or Valley),
the   aforesaid  representations,  warranties  and  covenants  being   material
inducements  to  the  consummation  by  FWNC  and  Valley  of  the transactions
contemplated  herein.  The agreements set forth in Sections 1.08,  5.03,  5.04,
5.05 and 5.07 hereof  shall  survive  the Effective Time and the agreements set
forth in Sections 7.07, 8.01, 8.02, 8.03  and  8.05  hereof  shall  survive the
Effective Time or the earlier termination of this Agreement.

      SECTION   8.07.    ENTIRE   AGREEMENT.   This  Agreement  (including  the
Disclosure Schedule and the exhibits  hereto)  constitutes the entire agreement
between the parties and  supersedes and  cancels any and all prior discussions,
negotiations, undertakings, agreements in principle or other agreements between
the parties relating to the subject matter hereof.

      SECTION  8.08.   HEADINGS AND CAPTIONS.  The  captions  of  Articles  and
Sections hereof are for  convenience  only  and shall not control or affect the
meaning or construction of any of the provisions of this Agreement.

      SECTION 8.09.  WAIVER, AMENDMENT OR MODIFICATION.  The conditions of this
Agreement which may be waived may only be waived  by  notice to the other party
waiving  such  condition.  The failure of any party at any  time  or  times  to
require performance of any provision hereof shall in no manner affect the right
at a later time to enforce the same.  This Agreement may be amended or modified
by the parties hereto,  at any time before or after shareholder approval of the
Agreement; provided, however, that after any such approval no such amendment or
modification shall alter  the  amount  or  change the form of the Valley Merger
Consideration contemplated by this Agreement  to be received by shareholders of
Valley.   This Agreement may not be amended or modified  except  by  a  written
document duly executed by the parties hereto.

      SECTION  8.10.   RULES  OF  CONSTRUCTIONS.   Unless the context otherwise
requires, (i) a term has the meaning assigned to it;  (ii)  an  accounting term
not otherwise defined has the meaning assigned to it in accordance  with  GAAP;
and  (iii)  words  in  the  singular  may  include the plural and in the plural
include the singular.

                              - 117 -
<PAGE>

      SECTION 8.11.  COUNTERPARTS.  This Agreement  may  be  executed in two or
more counterparts, each of which shall be deemed an original and  all  of which
shall  be  deemed one and the same instrument.  For purposes of executing  this
Agreement, a  document  (or  signature  page thereto) signed and transmitted by
facsimile machine or telecopier is to be  treated as an original document.  The
signature of any party thereon, for purposes  hereof, is to be considered as an
original signature, and the document transmitted  is  to  be considered to have
the same binding effect as an original signature on an original  document.   At
the  request  of  any  party,  any  facsimile  or  telecopy  document  shall be
re-executed  in  original  form  by  the  parties who executed the facsimile or
telecopy  document.  No party may raise the  use  of  a  facsimile  machine  or
telecopier  or the fact that any signature was transmitted through the use of a
facsimile or  telecopier  machine  as  a  defense  to  the  enforcement of this
Agreement or any amendment or other document executed in compliance  with  this
Section 8.11.

      SECTION  8.12.   SUCCESSORS AND ASSIGNS.  This Agreement shall be binding
upon and inure to the benefit  of  the  parties  hereto  and  their  respective
successors  and  assigns.   There shall be no third party beneficiaries hereof,
except for and to the extent  of  persons  with  a demonstrable interest in the
provisions of Sections 5.03 and 5.04 hereof.

      SECTION 8.13.  SEVERABILITY.  In the event that  any  provisions  of this
Agreement or any portion thereof shall be finally determined to be unlawful  or
unenforceable,  such provision or portion thereof shall be deemed to be severed
from this Agreement, and every other provision, and any portion of a provision,
that is not invalidated  by  such determination, shall remain in full force and
effect.  To the extent that a  provision  is  deemed unenforceable by virtue of
its  scope but may be made enforceable by limitation  thereof,  such  provision
shall  be enforceable to the fullest extent permitted under the laws and public
policies  of  the  State whose laws are deemed to govern enforceability.  It is
declared to be the intention  of  the parties that they would have executed the
remaining provisions without including any that may be declared unenforceable.

      SECTION  8.14.   GOVERNING LAW;  ASSIGNMENT.   This  Agreement  shall  be
governed by the laws of  the  State  of Indiana and applicable federal laws and
regulations.  This Agreement may not be  assigned  by  either  of  the  parties
hereto.

















                              - 118 -
<PAGE>
      IN  WITNESS WHEREOF, the parties hereto have duly executed this Agreement
as of the day and year first above written.


                              VALLEY FINANCIAL SERVICES, INC.


                              By: /s/ Darwin L. Wiekamp
                                  ___________________________________
                                    Darwin L. Wiekamp
                                    Chairman of the Board


                              FORT WAYNE NATIONAL CORPORATION


                              By:  /s/ Jackson R. Lehman
                                   ___________________________________
                                    Jackson R. Lehman, Chairman of the
                                    Board of Directors and Chief
                                    Executive Officer














                              - 119 -

<PAGE>
                                                                  EXHIBIT 1.09


      SUBDIVISION C.  CLASS B PREFERRED STOCK, SERIES 1.

      SUBSECTION   5.03.7.   DESIGNATION  AND  OTHER  TERMS  OF  6%  CUMULATIVE
CONVERTIBLE CLASS B PREFERRED STOCK, SERIES 1.

            (a)   DESIGNATION AND RANK.

                  (i)   The  designation  of  this  series of Class B Preferred
            Stock  is the 6% Cumulative Convertible Class  B  Preferred  Stock,
            Series 1 (hereinafter referred to as the "Series 1 Stock"), and the
            number of shares constituting such series shall be 740,000.  Series
            I stock  shall  be  without  value but shall have a stated value of
            fifty dollars per share ($50.00).

                  (ii)  The Series 1 Stock  shall,  with  respect  to  dividend
            rights,  rights  upon  liquidation, winding up or dissolution,  and
            redemption rights, rank  (A) junior to any other class or series of
            Class A Preferred Stock or  Class  B Preferred Stock hereafter duly
            established by the Board of Directors of the Corporation, the terms
            of which shall specifically provide  that  such  series  shall rank
            prior  to  the  Series  1 Stock as to the payment of dividends  and
            distribution  of assets upon  liquidation  (the  "Senior  Preferred
            Stock") (B) PARI  PASSU  with  any other class of series of Class A
            Preferred  Stock  or  Class  B  Preferred   Stock   hereafter  duly
            established by the Board of Directors of the Corporation, the terms
            of which shall specifically provide that such class or series shall
            rank  PARI  PASSU  with  the  Series  1 Stock as to the payment  of
            dividends and distribution of assets upon  liquidation (the "Parity
            Preferred Stock") and (C) prior to any other  class  or  series  of
            capital  stock  of  or  other  equity interests in the Corporation,
            including, without limitation, the Common Stock of the Corporation,
            whether now existing or hereafter  created  (all of such classes or
            series  of  capital  stock  and  other  equity  interests   of  the
            Corporation, including, without limitation, the Common Stock of the
            Corporation  are  collectively  referred  to  herein as the "Junior
            Securities").

            (b)   DIVIDEND RIGHTS.

                  (i)   The  holders  of  shares  of  Series 1 Stock  shall  be
            entitled  to  receive,  when  and  as  declared  by  the  Board  of
            Directors, out of funds legally available therefor, cash dividends,
            accruing from the date of initial issuance (the "Issue  Date"),  at
            the  annual  rate  of 6.00% per annum, and no more, computed on the
            stated value of $50.00 for each share.  Dividends shall be payable,
            when and as declared  by the Board of Directors, quarterly on April
            1, July 1, October 1, and  January  1  of each year (each quarterly
            period ending on any such date being hereinafter  referred  to as a
            "dividend  period"), commencing July 11, 1996.  Each dividend  will
            be payable to  holders  of record as they appear on the stock books
            of the Corporation on such  record  dates  as shall be fixed by the
            Board of Directors of the Corporation.  Dividends  payable  on  the

<PAGE>                        - 120 -
            Series 1 Stock (A) for any period other than a full dividend period
            shall  be  computed based upon the actual number of days elapsed up
            to but not including  the dividend payment date divided by 365, and
            (B) for each full dividend period shall be computed by dividing the
            annual dividend rate by four.

                  (ii)  Holders of  shares  of  the Series 1 Stock shall not be
            entitled  to any dividend, whether payable  in  cash,  property  or
            stock, in excess  of  full cumulative dividends on such shares.  No
            interest or sum of money  in  lieu  of interest shall be payable in
            respect  of  any  dividend  payment or payments  which  may  be  in
            arrears.

                  (iii)  Unless full cumulative  dividends  on  all outstanding
            shares of the Series 1 Stock shall have been paid or  declared  and
            set  aside  for  payment for all past dividend periods, no dividend
            (other than a dividend in Common Stock or in any Junior Securities)
            shall be declared  upon the Junior Securities, nor shall any Junior
            Securities be redeemed,  purchased  or  otherwise  acquired for any
            consideration  (or  any moneys be paid to or made available  for  a
            sinking fund for the  redemption  of  any shares of any such Junior
            Securities) by the Corporation except for  any redemption, purchase
            or  acquisition relating to a conversion of or  exchange  for  such
            Junior Securities.

            (c)   LIQUIDATION PREFERENCES.

                  (i)   In the event of any liquidation, dissolution or winding
            up  of  the  affairs  of  the  Corporation,  whether  voluntary  or
            involuntary, the  holders  of  Series  1 Stock shall be entitled to
            receive  out  of  the  assets  of  the  Corporation  available  for
            distribution to shareholders an amount equal  to  $50.00  per share
            plus an amount equal to any accrued and unpaid dividends thereon to
            and  including  the  date of such distribution, and no more, before
            any distribution shall  be  made  to  the  holders  of  any  Junior
            Securities.   After payment of such liquidating distributions,  the
            holders of shares  of  Series  1 Stock shall not be entitled to any
            further  participation  in  any  distribution   of  assets  by  the
            Corporation.

                  (ii)   In  the event the assets of the Corporation  available
            for distribution to  shareholders upon any liquidation, dissolution
            or winding up of the affairs  of the Corporation, whether voluntary
            or involuntary, shall be insufficient  to  pay  in full the amounts
            payable  with  respect to the Series 1 Stock and any  other  Parity
            Preferred Stock,  the  holders of Series 1 Stock and the holders of
            such Parity Preferred Stock shall share ratably in any distribution
            of assets of the Corporation  in  proportion to the full respective
            amounts to which they are entitled.

                  (iii)  The merger or consolidation of the Corporation into or
            with  any other corporation, the merger  or  consolidation  of  any
            other corporation  into  or with the Corporation or the sale of the
            assets of the Corporation substantially as an entirety shall not be
            deemed a liquidation, dissolution  or  winding up of the affairs of
            the Corporation within the meaning of this subsection (c).

                              - 121     -
<PAGE>
            (d)   REDEMPTION.

                  (i)   Subject to obtaining the prior approval of the Board of
            Governors  of  the  Federal  Reserve  System,   if  necessary,  the
            Corporation, at its option, may redeem any or all  shares of Series
            1  Stock,  at any time or from time to time, on or after  April  1,
            2002 at a redemption  price  of  $50.00  per  share, plus an amount
            equal to accrued and unpaid dividends thereon to  but not including
            the date of redemption (the "Redemption Price").

                  (ii)   If less than all the outstanding shares  of  Series  1
            Stock are to be  redeemed,  the  shares  to  be  redeemed  shall be
            selected pro rata as nearly as practicable.

                  (iii)  Notice of any redemption shall be given by first class
            mail,  postage  prepaid,  mailed not less than 30 nor more than  60
            days prior to the date fixed  for  redemption  to  the  holders  of
            record  of  the  shares  of Series 1 Stock to be redeemed, at their
            respective addresses appearing  on  the  books  of the Corporation.
            Notice so mailed shall be conclusively presumed to  have  been duly
            given  whether  or not actually received.  Such notice shall  state
            (A) the date fixed  for  redemption;  (B) the Redemption Price; (C)
            that the holder has the right to convert  such  shares  into Common
            Stock  until  the close of business on the tenth day preceding  the
            redemption date;  (D)  the  then  effective  Conversion  Ratio  (as
            defined  in section (e) below) and the place where certificates for
            such shares  may  be  surrendered for conversion; (E) the number of
            shares of Series 1 Stock  to  be  redeemed and if less than all the
            shares held by such holder are to be  redeemed,  the number of such
            shares  to  be  so redeemed from such holder; (F) the  place  where
            certificates for  such  shares are to be surrendered for payment of
            the Redemption Price; and  (G)  that  after  such  date  fixed  for
            redemption  the  shares  to be redeemed shall not accrue dividends.
            If such notice is mailed as aforesaid, and if on or before the date
            fixed for redemption funds  sufficient  to redeem the shares called
            for redemption are set aside by the Corporation  in  trust  for the
            account   of   the   holders   of   the   shares  to  be  redeemed,
            notwithstanding the fact that any certificate for shares called for
            redemption shall not have been surrendered for cancellation, on and
            after the redemption date the shares represented  thereby so called
            for  redemption  shall  be  deemed  to  be  no  longer outstanding,
            dividends  thereon  shall  cease  to accrue and all rights  of  the
            holders of such shares as shareholders  of  the  Corporation  shall
            cease  (except  the  right to receive the Redemption Price, without
            interest,  upon surrender  of  the  certificate  representing  such
            shares).  Upon surrender in accordance with the aforesaid notice of
            the certificate  for  any  shares  so  redeemed  (duly  endorsed or
            accompanied by appropriate instruments of transfer, if so  required
            by  the Corporation in such notice), the holders of record of  such
            shares  shall  be entitled to receive the Redemption Price, without
            interest.  Notwithstanding  the  foregoing,  however, as and to the
            extent  that  the  Corporation is required or permitted  under  the
            abandoned  property  laws   of  any  jurisdiction  to  escheat  any
            redemption funds held in trust  for  the benefit of any holder, the
            Corporation  shall  be  absolved  of  any  further   obligation  or
            liability  to such holder to the full extent provided by  any  such
            law.  In case  fewer  than  all  the shares represented by any such
                              - 122 -
<PAGE>
            certificate  are  redeemed,  a  new  certificate  shall  be  issued
            representing  the  unredeemed shares without  cost  to  the  holder
            thereof.

                  (iv)   At  the  option  of  the  Corporation,  if  notice  of
            redemption is mailed as  aforesaid,  and if prior to the date fixed
            for redemption funds sufficient to pay in full the Redemption Price
            are  deposited in trust, for the account  of  the  holders  of  the
            shares  to  be redeemed, with a bank or trust company named in such
            notice doing  business  in  the  State of Indiana or the Borough of
            Manhattan, The City of New York, State  of  New  York,  and  having
            capital  and  surplus  of at least $50 million (which bank or trust
            company also may be the  transfer agent and/or paying agent for the
            Series 1 Stock) notwithstanding  the  fact  that any certificate(s)
            for  shares called for redemption shall not have  been  surrendered
            for cancellation,  on  and  after  such  date of deposit the shares
            represented thereby so called for redemption  shall be deemed to be
            no longer outstanding, and all rights of the holders of such shares
            as shareholders of the Corporation shall cease, except the right of
            the holders thereof to convert such shares in accordance  with  the
            provisions  of  section (e) below at any time prior to the close of
            business on the tenth  day  preceding  the  redemption date and the
            right  of  the  holders  thereof  to receive out of  the  funds  so
            deposited  in trust the Redemption Price,  without  interest,  upon
            surrender of  the  certificate(s)  representing  such  shares.  Any
            funds  so  deposited with such bank or trust company in respect  of
            shares of Series  1 Stock converted before the close of business on
            the tenth day preceding  the  redemption  date shall be returned to
            the Corporation upon such conversion.  Unless otherwise required by
            law, any funds so deposited with such bank  or  trust company which
            shall  remain  unclaimed  by  the  holders  of  shares  called  for
            redemption at the end of two years after the redemption date  shall
            be  repaid to the Corporation, on demand, and thereafter the holder
            of any  such  shares  shall  look  only  to the Corporation for the
            payment,    without    interest,    of   the   Redemption    Price.
            Notwithstanding the foregoing, however,  as  and to the extent that
            the  Corporation  is  required  or  permitted under  the  abandoned
            property laws of any jurisdiction to  escheat  any redemption funds
            held in trust for the benefit of any holder, the  Corporation shall
            be absolved of any further obligation or liability  to  such holder
            to the full extent provided by any such laws.

                  (v)   Any  provision  of  this  section  (d)  to the contrary
            notwithstanding,  in  the event that any dividends payable  on  the
            Series 1 Stock shall be  in arrears and until all such dividends in
            arrears shall have been paid  or declared and set apart for payment
            the Corporation shall not redeem  any  shares  of  Series  1  Stock
            unless  all outstanding shares of Series 1 Stock are simultaneously
            redeemed  and shall not purchase or otherwise acquire any shares of
            Series 1 Stock  except  in  accordance  with a purchase or exchange
            offer made on the same terms to all holders  of  record of Series 1
            Stock for the purchase of all outstanding shares thereof.

            (e)   CONVERSION RIGHTS.  The holders of shares of  Series  1 Stock
      shall have the right, at their option, to convert such shares into shares
      of Common Stock on the following terms and conditions:

                              - 123 -
<PAGE>
                  (i)  Each Share of Series 1 Stock shall be convertible at any
            time into fully paid and nonassessable shares of Common Stock  at a
            conversion  ratio  (the "Conversion Ratio") equal to $50 divided by
            120% of the average  of  the per share closing prices of a share of
            Common Stock as reported on  the  Nasdaq  Stock  Market's  National
            Market  as  reported  in  the WALL STREET JOURNAL (Midwest Edition)
            during the twenty (20) trading day period preceding the fifth (5th)
            calendar day preceding the  Issue Date.  The Conversion Ratio shall
            be subject to adjustment from time to time as hereinafter provided.
            No payment or adjustment shall  be  made  on account of any accrued
            and unpaid dividends on shares of Series 1  Stock  surrendered  for
            conversion  prior  to  the  record  date  for  the determination of
            shareholders  entitled  to  such  dividends  or on account  of  any
            dividends on the shares of Common Stock issued upon such conversion
            subsequent to the record date for the determination of shareholders
            entitled to such dividends.  If any shares of  Series 1 Stock shall
            be  called  for  redemption,  the  right  to  convert  the   shares
            designated  for redemption shall terminate at the close of business
            on the tenth  day  preceding  the  date fixed for redemption unless
            default is made in the payment of the  Redemption  Price.   In  the
            event  of default in the payment of the Redemption Price, the right
            to convert  the shares designated for redemption shall terminate at
            the close of business on the business day immediately preceding the
            date that such default is cured.

                  (ii)  In  order  to  convert  shares  of  Series 1 Stock into
            Common Stock, the holder thereof shall surrender  the  certificates
            therefor,  duly  endorsed  if the Corporation shall so require,  or
            accompanied by appropriate instruments  of transfer satisfactory to
            the Corporation, at the office of the transfer agent for the Series
            1  Stock,  or  at  such other office as may be  designated  by  the
            Corporation,  together   with   written  notice  that  such  holder
            irrevocably elects to convert such  shares.  Such notice shall also
            state  the  name  and  address  in  which such  holder  wishes  the
            certificate for the shares of Common Stock issuable upon conversion
            to  be  issued.   As  soon  as practicable  after  receipt  of  the
            certificates representing the  shares  of  Series  1  Stock  to  be
            converted  and  the  notice  of  election  to convert the same, the
            Corporation shall issue and deliver at said  office  a  certificate
            for  the  number  of  whole  shares  of  Common Stock issuable upon
            conversion  of  the  shares  of  Series  1  Stock  surrendered  for
            conversion, together with a cash payment in lieu of any fraction of
            a share, as hereinafter provided, to the person entitled to receive
            the same.  If more than one stock certificate  for  Series  1 Stock
            shall be surrendered for conversion at one time by the same holder,
            the  number of full shares of Common Stock issuable upon conversion
            thereof  shall  be computed on the basis of the aggregate number of
            shares represented  by all the certificates so surrendered.  Shares
            of  Series  1  Stock  shall   be  deemed  to  have  been  converted
            immediately prior to the close  of business on the date such shares
            are surrendered for conversion and  notice  of  election to convert
            the  same  is  received by the Corporation in accordance  with  the
            foregoing provision,  and the person entitled to receive the Common
            Stock  issuable  upon such  conversion  shall  be  deemed  for  all
            purposes as the record holder of such Common Stock as of such date.

                  (iii)  In the  case  of  any share of Series 1 Stock which is

                              - 124 -
<PAGE>
            converted after any record date  with  respect  to the payment of a
            dividend on the Series 1 Stock and on or prior to the date on which
            such  dividend  is  payable by the Corporation (the  "Dividend  Due
            Date"), the dividend due on such Dividend Due Date shall be payable
            on such Dividend Due Date to the holder of record of such shares as
            of  such preceding record  date  notwithstanding  such  conversion.
            Shares  of  Series  1  Stock  surrendered for conversion during the
            period from the close of business  on  any record date with respect
            to the payment of a dividend on the Series  1  Stock next preceding
            any Dividend Due Date to the opening of business  on  such Dividend
            Due  Date  shall  (except in the case of shares of Series  1  Stock
            which have been called  for  redemption on a redemption date within
            such period) be accompanied by  payment  of  an amount equal to the
            dividend payable on such Dividend Due Date on  the shares of Series
            1  Stock  being  surrendered  for  conversion.   The dividend  with
            respect  to  a share of Series 1 Stock called for redemption  on  a
            redemption date during the period from the close of business on any
            record date with respect to the payment of a dividend on the Series
            1 Stock next preceding  any  Dividend  Due  Date  to the opening of
            business  on  such  Dividend  Due  Date  shall be payable  on  such
            Dividend Due Date to the holder of record  of  such  share  on such
            dividend record date, notwithstanding the conversion of such  share
            of Series 1 Stock after such record date and prior to such Dividend
            Due  Date,  and  the holder converting such share of Series 1 Stock
            called for redemption  need  not include a payment of such dividend
            amount  upon  surrender  of  such  share  of  Series  1  Stock  for
            conversion.   Except  as provided  in  this  subsection  (iii),  no
            payment or adjustment shall  be made upon any conversion on account
            of any dividends accrued on shares  of  Series  1 Stock surrendered
            for  conversion  or on account of any dividends on  the  shares  of
            Common Stock issued upon conversion.

                  (iv)  No fractional  shares  of  Common Stock shall be issued
            upon conversion of any shares of Series 1 Stock.  If the conversion
            of any shares of Series 1 Stock results  in  a  fractional share of
            Common Stock, the Corporation shall pay cash in lieu  thereof in an
            amount  equal  to  such  fraction multiplied by the Current  Market
            Price of the Common Stock  (as defined below), on the date on which
            the shares of Series 1 Stock  were duly surrendered for conversion,
            or  if such date is not a trading  date,  on  the  next  succeeding
            trading date.

                  (v)  The Conversion Ratio shall be adjusted from time to time
            after the Issue Date, as follows:

                        (A)   In  case  the  Corporation  shall  pay  or make a
                  dividend  or other distribution on shares of Common Stock  in
                  Common Stock,  the  Conversion Ratio in effect at the opening
                  of business on the date  following  the  date  fixed  for the
                  determination   of  shareholders  entitled  to  receive  such
                  dividend or other distribution shall be increased by dividing
                  such Conversion Ratio  by  a  fraction of which the numerator

                              - 125 -
<PAGE>

                  shall be the number of shares of  Common Stock outstanding at
                  the   close   of  business  on  the  date  fixed   for   such
                  determination and  the  denominator  shall be the sum of such
                  number of shares and the total number  of shares constituting
                  such dividend or other distribution, such  increase to become
                  effective  immediately after the opening of business  on  the
                  day following the date fixed for such determination.

                        (B)  In  case  the  Corporation  shall issue additional
                  rights  or  warrants  to  all  holders  of its  Common  Stock
                  entitling them to subscribe for or purchase  shares of Common
                  Stock at a price per share less than the Current Market Price
                  of  the Common Stock on the date fixed for the  determination
                  of shareholders  entitled  to receive such rights or warrants
                  (other than pursuant to a dividend  reinvestment  plan),  the
                  Conversion  Ratio in effect at the opening of business on the
                  day following  the date fixed for such determination shall be
                  increased by dividing  such Conversion Ratio by a fraction of
                  which the numerator shall  be  the number of shares of Common
                  Stock outstanding at the close of  business on the date fixed
                  for such determination plus the number  of  shares  of Common
                  Stock which the aggregate of the offering price of the  total
                  number  of shares of Common Stock so offered for subscription
                  or purchase would purchase at the Current Market Price of the
                  Common Stock  and  the  denominator  shall  be  the number of
                  shares  of Common Stock outstanding at the close of  business
                  on the date  fixed  for such determination plus the number of
                  shares  of  Common  Stock  so  offered  for  subscription  or
                  purchase, such increase to become effective immediately after
                  the opening of business  on  the day following the date fixed
                  for such determination.

                        (C)  In case outstanding  shares  of Common Stock shall
                  be  subdivided  into  a  greater number of shares  of  Common
                  Stock, the Conversion Ratio  in  effect  at  the  opening  of
                  business  on  the  day  following  the  day  upon  which such
                  subdivision   becomes   effective  shall  be  proportionately
                  increased, and, conversely,  in  case  outstanding  shares of
                  Common  Stock  shall  be  combined  into a smaller number  of
                  shares of Common Stock, the Conversion Ratio in effect at the
                  opening of business on the day following  the  day upon which
                  such  combination  becomes effective shall be proportionately
                  reduced, such reduction  or  increase, as the case may be, to
                  become effective immediately after the opening of business on
                  the  day following the day upon  which  such  subdivision  or
                  combination becomes effective.

                        (D)   In  case  the  Corporation  shall, by dividend or
                  otherwise,  distribute  to  all holders of its  Common  Stock
                  evidences   of   its  indebtedness   or   assets   (including
                  securities, but excluding (1) any rights or warrants referred
                  to in clause (B) above, (2) any dividend or distribution paid
                  in cash out of the  retained earnings of the Corporation, and
                  (3) any dividend or distribution  referred  to  in clause (A)
                  above),  the Conversion Ratio shall be adjusted so  that  the
                  same shall  equal  the  ratio  determined  by multiplying the
                  Conversion Ratio in effect immediately prior  to the close of
                  business   on  the  date  fixed  for  the  determination   of
                  shareholders  entitled  to  receive  such  distribution  by a
                  fraction  of  which the numerator shall be the Current Market
                  Price  of  the Common  Stock  on  the  date  fixed  for  such
                  determination  less the then fair market value (as determined

                              - 126 -
<PAGE>
                  by  the Board of  Directors,  whose  determination  shall  be
                  conclusive  and  shall be described in a statement filed with
                  the transfer agent  for the Series 1 Stock) of the portion of
                  the  evidences  of  indebtedness  or  assets  so  distributed
                  applicable to one share  of  Common Stock and the denominator
                  shall be the Current Market Price  of  the Common Stock, such
                  adjustment  to  become  effective immediately  prior  to  the
                  opening of business on the  day  following the date fixed for
                  the determination of shareholders  entitled  to  receive such
                  distribution.

                        (E)    For  the  purposes  of  this  section  (e),  the
                  reclassification  of  Common  Stock into securities including
                  securities   other  than  Common  Stock   (other   than   any
                  reclassification  upon  a  consolidation  or  merger to which
                  subsection (vi) below applies) shall be deemed to involve (1)
                  a distribution of such securities other than Common  Stock to
                  all  holders of Common Stock (and the effective date of  such
                  reclassification  shall  be  deemed to be "the date fixed for
                  the determination of shareholders  entitled  to  receive such
                  distribution"  and  the  "date  fixed for such determination"
                  within  the  meaning  of  clause  (D)   above),   and  (2)  a
                  subdivision or combination, as the case may be, of the number
                  of  shares  of Common Stock outstanding immediately prior  to
                  such reclassification  into  the  number  of shares of Common
                  Stock outstanding immediately thereafter (and  the  effective
                  date of such reclassification shall be deemed to be "the  day
                  upon  which  such  subdivision  became effective" or "the day
                  upon which such combination becomes  effective"  as  the case
                  may   be,  and  "the  day  upon  which  such  subdivision  or
                  combination  becomes  effective" within the meaning of clause
                  (C) above).

                        (F)   For purposes  of  this  section  (e), (other than
                  subsection e(i)) the Current Market Price of the Common Stock
                  on  any  day shall be deemed to be the average of  the  daily
                  closing prices for the 30 consecutive trading days commencing
                  45 trading  days  before  the  day  in question.  The closing
                  price for each day shall be the reported  last sale price or,
                  in case no such reported sale takes place on  such  day,  the
                  average  of  the  reported  closing bid and asking prices, in
                  either  case  on the Nasdaq Stock  Market's  National  Market
                  ("Nasdaq") or,  if  the  Common Stock is no longer quoted for
                  trading on such system, on  the principal national securities
                  exchange on which the Common Stock is then listed or admitted
                  to trading or, if the Common Stock is not quoted on Nasdaq or
                  listed  or admitted to trading  on  any  national  securities
                  exchange,  the average of the closing bid and asked prices in
                  the over-the-counter  market  as  furnished  by  any New York
                  Stock Exchange member firm selected from time to time  by the
                  Board of Directors for that purpose.

                        (G)   Notwithstanding  the foregoing, no adjustment  in
                  the Conversion Ratio for the Series 1 Stock shall be required
                  unless such adjustment would require  an increase or decrease
                  of  at least 1% in such ratio; PROVIDED,  HOWEVER,  that  any
                  adjustments  which  are  not  required  to  be  made shall be

                              - 127 -

<PAGE>
                  carried  forward  and  taken  into  account in any subsequent
                  adjustment.  All calculations under this section (e) shall be
                  made to the nearest cent or to the nearest one-ten thousandth
                  of a share (0.0001), as the case may be.

                  (vi)  Whenever  the  Conversion Ratio shall  be  adjusted  as
            herein provided (A) the Corporation  shall forthwith make available
            at  the  office of the transfer agent for  the  Series  1  Stock  a
            statement describing in reasonable detail the adjustment, the facts
            requiring  such  adjustment and the method of calculation used; and
            (B) the Corporation  shall  cause to be mailed by first class mail,
            postage prepaid, as soon as practicable to each holder of record of
            shares of Series 1 Stock a notice stating that the Conversion Ratio
            has been adjusted and setting forth the adjusted Conversion Ratio.

                  (vii)  In the event of  any  consolidation of the Corporation
            with or merger of the Corporation into any other corporation (other
            than  a  merger  in  which  the  Corporation   is   the   surviving
            corporation)  or  a sale, lease or conveyance of the assets of  the
            Corporation as an entirety  or substantially as an entirety, or any
            statutory  exchange of securities  with  another  corporation,  the
            holder of each  share of Series 1 Stock shall have the right, after
            such consolidation,  merger, sale or exchange to convert such share
            into the number and kind of shares of stock or other securities and
            the amount and kind of  property  which such holder would have been
            entitled  to  receive  upon  such consolidation,  merger,  sale  or
            exchange of the number of shares  of  Common  Stock that would have
            been issued to such holder had such shares of Series  1  Stock been
            converted immediately prior to such consolidation, merger  or sale.
            The  provisions  of this subsection (vii) shall similarly apply  to
            successive consolidations, mergers, sales or exchanges.

                  (viii)  The  Corporation  shall  pay  any  taxes  that may be
            payable  in respect of the issuance of shares of Common Stock  upon
            conversion  of  shares of Series 1 Stock, but the Corporation shall
            not be required to pay any taxes which may be payable in respect of
            any transfer involved  in the issuance of shares of Common Stock in
            the name other than that  in  which the shares of Series 1 Stock so
            converted are registered, and the Corporation shall not be required
            to issue or deliver any such shares  unless  and  until  the person
            requesting  such  issuance  shall have paid to the Corporation  the
            amount  of  any  such  taxes, or  shall  have  established  to  the
            satisfaction of the Corporation that such taxes have been paid.

                  (ix)  The Corporation may (but shall not be required to) make
            such increases and reductions  in the Conversion Ratio, in addition
            to those required by clauses (A)  through  (D)  of  subsection  (v)
            above,  as  it  considers  to  be advisable in order that any event
            treated for federal income tax purposes  as  a dividend of stock or
            stock rights shall not be taxable to the recipients.

                  (x)   The  Corporation shall at all times  reserve  and  keep
            available out of its  authorized but unissued Common Stock the full
            number of shares of Common  Stock  issuable  upon the conversion of
            all shares of Series 1 Stock then outstanding.

                  (xi)  In the event that:

                              - 128 -
<PAGE>
                        (A)  the Corporation shall declare  a  dividend  or any
                  other  distribution  on  its  Common Stock, payable otherwise
                  than in cash out of retained earnings; or

                        (B)  the Corporation shall  authorize  the  granting to
                  the holders of its Common Stock of rights to subscribe for or
                  purchase any shares of capital stock of any class or  of  any
                  other rights; or

                        (C)   any  capital  reorganization  of the Corporation,
                  reclassification  of  the  capital stock of the  Corporation,
                  consolidation  or  merger of the  Corporation  with  or  into
                  another  corporation  (other  than  a  merger  in  which  the
                  Corporation  is the surviving corporation), or sale, lease or
                  conveyance of the assets of the Corporation as an entirety or
                  substantially  as  an entirety to another corporation occurs;
                  or

                        (D)    the  voluntary   or   involuntary   dissolution,
                  liquidation or  winding  up  of  the  Corporation occurs, the
                  Corporation shall cause to be mailed to the holders of record
                  of Series 1 Stock at least 15 days prior  to  the  applicable
                  date hereinafter specified a notice stating (x) the  date  on
                  which  a  record  is  to  be  taken  for  the purpose of such
                  dividend, distribution of rights or, if a record is not to be
                  taken, the date as of which the holders of  Common  Stock  of
                  record  to  be  entitled  to  such  dividend, distribution or
                  rights are to be determined, or (y) the  date  on  which such
                  reorganization,   reclassification,   consolidation,  merger,
                  sale, lease, conveyance, dissolution, liquidation  or winding
                  up is expected to take place, and the date, ff any is  to  be
                  fixed, as of which holders of Common Stock of record shall be
                  entitled  to  exchange  their  shares  of  Common  Stock  for
                  securities   or   other   property   deliverable   upon  such
                  reorganization,   reclassification,   consolidation,  merger,
                  sale, lease, conveyance, dissolution, liquidation  or winding
                  up.   Failure  to  give  such  notice, or any defect therein,
                  shall not affect the legality or  validity  of such dividend,
                  distribution,        reorganization,        reclassification,
                  consolidation, merger, sale, lease, conveyance,  dissolution,
                  liquidation or winding up.

                  (f)  VOTING RIGHTS.  Other than as required by applicable law
            or  as expressly provided in subsection 5.03.3 of the Corporation's
            Amended  Articles  of  Incorporation, the holders of Series 1 Stock
            shall not have any voting rights.

                  (g)  REACQUIRED SHARES.   Shares of Series 1 Stock converted,
            redeemed, or otherwise purchased  or  acquired  by  the Corporation
            shall  be restored to the status of authorized but unissued  shares
            of Class B Preferred Stock without designation as to series and may
            thereafter be issued, but not as Series 1 Stock.

                  (h)   NO  SINKING  FUND.   Shares  of  Series 1 Stock are not
            subject to the operation of a sinking fund or  other  obligation of
            the Corporation to redeem or retire the Series 1 Stock.

                              - 129 -
<PAGE>
                                                               EXHIBIT 1.14(a)

                         OPINION OF COUNSEL FOR VALLEY

      Capitalized terms used herein have the meanings assigned to them  in  the
Agreement:

      1.  Valley is a corporation duly organized and validly existing under the
laws  of  the  State  of  Indiana and has the corporate power to own all of its
property and assets and to  carry  on  its  business  as  now  being conducted.
Valley does not do business in any jurisdiction other than the State of Indiana
in  such  a  manner  that  would  require qualification, registration  or  good
standing in any such jurisdiction.

      2.  The authorized capital stock of Valley consists of (i) 240,000 shares
of Valley Common, of which, as of the  date  hereof,  204,788 shares are issued
and outstanding; and (ii) 60,000 shares of Valley Preferred,  of  which,  as of
the date hereof, 51,197 shares are issued and outstanding.  To the best of such
counsel's knowledge, there are no other shares of capital stock or other equity
securities  of  Valley outstanding and no outstanding options, warrants, rights
to subscribe for,  calls,  or  commitments of any character whatsoever relating
to, or securities or rights convertible  into  or  exchangeable  for, shares of
Valley  Common  or  Valley  Preferred  or  other  capital  stock  of Valley  or
contracts,  commitments, understandings or arrangements by which Valley  is  or
may be obligated  to  issue  additional shares of its capital stock or options,
warrants or rights to purchase  or acquire any additional shares of its capital
stock.  All of the issued and outstanding  shares  of  Valley Common and Valley
Preferred are duly and validly issued and outstanding and  are  fully  paid and
nonassessable.   None  of  the  outstanding  shares  of Valley Common or Valley
Preferred has been issued in violation of any preemptive  rights of the current
or past shareholders of Valley.

      3.   Valley  has  the  corporate  power and authority to enter  into  the
Agreement and to carry out its obligations  thereunder.  The Board of Directors
of Valley has, by all necessary action, approved  the  Agreement and the Merger
and authorized the execution of the Agreement on behalf  of  Valley by its duly
authorized officers and the performance by Valley of its obligations hereunder.
The  holders  of  Valley  Common  and  Valley Preferred have duly approved  the
Agreement and the Merger in accordance with  the  Corporate  Law  and  Valley's
Articles  of Incorporation and By-Laws.  No other corporate proceedings on  the
part of Valley  are  required in order for Valley to enter into and perform its
obligations under the  Agreement.   The  Agreement  has  been duly executed and
delivered  by  Valley  and  is  a  valid  and  binding  obligation  of  Valley,
enforceable against Valley in accordance with its terms, subject to bankruptcy,
insolvency,  receivership, moratorium or other laws relating  to  or  affecting
creditors' rights generally and to general equity principles.

      4.  Nothing  in  the  Articles  of Incorporation or By-Laws of Valley, as
amended, or any agreement, instrument,  decree  or  proceeding  known  to  such
counsel, or any law or regulation of the State of Indiana or the United States,
by  or  to  which  Valley  or  any  of  its  subsidiaries are bound or subject,
prohibits  Valley from entering into and consummating  the  Agreement  and  the
Merger on the terms and conditions contained in the Agreement.

      5.  Other  than  the  filing  of  the Articles of Merger with the Indiana
Secretary  of  State  under  the Corporate Law,  no  notice  to,  filing  with,


                              - 130 -
<PAGE>
exemption  or  review  by,  or  authorization,  consent  or  approval  of,  any
Regulatory Agency is required under  the laws of the United States or the State
of Indiana for the consummation by Valley  of  the transactions contemplated by
the Agreement.

      6.  To the best knowledge of such counsel, except as disclosed in Section
2.08  of the Disclosure Schedule, there are no actions,  suits  or  proceedings
pending  or  threatened  against Valley or any of its subsidiaries, and neither
Valley nor any of its subsidiaries is subject to any order, judgment or decree,
that, in the aggregate could  reasonably be expected to have a material adverse
effect  on  the  financial  condition,   properties,  business  or  results  of
operations of Valley and its subsidiaries taken as a whole.
































                              - 131 -

<PAGE>
                                                               EXHIBIT 1.14(b)

                         OPINION OF COUNSEL FOR FWNC

      Capitalized terms used herein have the meanings assigned to them  in  the
Agreement:

      1.  FWNC is a corporation duly  incorporated and  validly  existing under
the laws of the State  of  Indiana  with  full  corporate power  and  authority
to carry on its business as it is now being conducted.


      2.  The Board of Directors of FWNC has, by all necessary action, approved
the  Agreement and the Merger  and authorized the execution of the Agreement on
behalf of FWNC by its duly  authorized officers  and the performance by FWNC of
its obligations hereunder.  The Agreement  has been duly executed and delivered
by FWNC and is a valid and binding obligation of FWNC, enforceable against FWNC
in accordance with its terms,  subject to bankruptcy, insolvency, receivership,
moratorium or other  laws related to  or affecting  creditors' rights generally
and to general equity principles.

      3.  Nothing  in  the  Amended Articles  of  Incorporation  or By-Laws  of
FWNC, as amended, or any  agreement, instrument,  decree  or  proceeding  known
to  such counsel, or  any  law  or  regulation of the  State  of Indiana or the
United States, by or  to which  FWNC  or any  of its  subsidiaries are bound or
subject, prohibits  FWNC from entering into and consummating the  Agreement and
the Merger on the terms and conditions contained in the Agreement.

      4.  The Registration Statement has become effective under the  Securities
Act  and,  to  the  knowledge  of  such  counsel,  no stop order suspending the
effectiveness of the Registration Statement has been issued and no  proceedings
for that purpose have been instituted or are pending or threatened.

      5.  Other  than   the  filings and  approvals required under the BHCA and
the Indiana  Financial  Institutions  Act,  as  amended, all of which have been
made or obtained, or as  may be required  by the securities or blue shy laws of
the various states  (as to which such counsel  shall express  no opinion),  and
other than the filing  of the Articles  of Merger with the Indiana Secretary of
State under the Corporate Law, no notice  to, filing with,  exemption or review
by, or  authorization,  consent  or  approval  of,  any  Regulatory  Agency  is
required  under  the laws of the United States  or the State of Indiana for the
consummation by FWNC of  the transactions contemplated by the Agreement.

      6.  The shares of FWNC  Common and  Preferred to be issued as part of the
Valley Merger Consideration shall, when issued and delivered in accordance with
the terms of the Agreement and the Merger Letter of Transmittal, be authorized,
validly issued, fully paid and nonassessable.


                              - 132 -
<PAGE>
                                                                11/06/95

     All matters listed, disclosed or attached to any Section of this 
Disclosure Schedule shall be deemed to be disclosed in any Section of this
Disclosure Schedule where it could be interpreted that disclosure of said
matter in that Section was also required.  Stated otherwise, disclosure of a
matter in one Section of this Disclosure Schedule is Disclosure in each
Section of the Disclosure Schedule where such disclosure may be required.

     IN WITNESS WHEREOF, the parties hereto have duly executed this Disclosure
Schedule as of the 6 day of Nov, 1995.


                                    VALLEY FINANCIAL SERVICES, INC.
                                     By: /s/  Darwin L. Wiekamp
                                        ----------------------
                                        Darwin L. Wiekamp
                                        Chairman of the Board


                                    FORT WAYNE NATIONAL CORPORATION

                                    By: /s/  Jackson R. Lehman
                                        ----------------------
                                        Chairman and Chief Executive Officer























                              - 133 -

<PAGE>
                        FORT WAYNE NATIONAL CORPORATION                     

                                   EXHIBIT 11

                   STATEMENT RE COMPUTATION OF EARNINGS PER SHARE
<TABLE>
<CAPTION>
                                              Year Ended December 31
                                            1995       1994       1993
                                          --------   --------   -------- 
                                           (Amounts in thousands, except
                                                   per share data)
<S>                                        <C>        <C>        <C>
PRIMARY
  Average shares outstanding                11,449     11,480     11,433
  Net effect of dilutive stock options --
    based on the treasury stock method
    using average market price                  55         42         77
                                           -------    -------    ------- 
                                    TOTAL   11,504     11,522     11,510
                                           =======    =======    =======

  Net Income                               $26,707    $26,212    $24,133
                                           =======    =======    =======      

  Earnings per Share                         $2.32      $2.27      $2.10
                                           =======    =======    =======      


FULLY DILUTED
  Average shares outstanding                11,449     11,480     11,433
  Net effect of dilutive stock options --
    based on the treasury stock method
    using the higher of the end of the
    period market price or average
    market price                                87         42         77
                                           -------    -------    ------- 
                                    TOTAL   11,536     11,522     11,510
                                           =======    =======    =======
 
  Net Income                               $26,707    $26,212    $24,133
                                           =======    =======    ======= 

  Earnings per Share                         $2.32      $2.27      $2.10
                                           =======    =======    =======      
</TABLE>
[FN]
NOTE -- Average shares outstanding were used for the earnings per share
          calculation included in the Company's financial statements since
          the dilutive effect of stock options granted were less than 3%.

                              - 134 -

<PAGE>
                        FORT WAYNE NATIONAL CORPORATION
  
                                   EXHIBIT 21
  
                         SUBSIDIARIES OF THE REGISTRANT
 
The following are wholly owned subsidiaries of the Registrant:

Fort Wayne National Bank, Fort Wayne, Indiana, a national banking
  association formed under the laws of the United State.

The Auburn State Bank, Auburn, Indiana, chartered by the State of Indiana.

Churubusco State Bank, Churubusco, Indiana, chartered by the State of Indiana.

Old-First National Bank in Bluffton, Bluffton, Indiana, a national banking
  association formed under the laws of the United States.

First National Bank of Warsaw, Warsaw, Indiana, a national banking association
  formed under the laws of the United States.

First National Bank of Huntington, Huntington, Indiana,  a national banking
  association formed under the laws of the United States.

Fort Wayne National Life Insurance Company, Phoenix, Arizona, chartered by
  the State of Arizona.

























                              - 135 -

<PAGE>
                        FORT WAYNE NATIONAL CORPORATION
  
                                   EXHIBIT 23


                CONSENT OF ERNST & YOUNG LLP, INDEPENDENT AUDITORS


We consent to the incorporation by reference in the Registration Statement
(Form S-8 No. 33-33123) pertaining to the Fort Wayne National Corporation 1994
Stock Incentive Plan of Fort Wayne National Corporation and in the related
Prospectus of our report dated January 16, 1996, with respect to the
consolidated financial statements of Fort Wayne National Corporation included
in the Annual Report (Form 10-K) for the year ended December 31, 1995.


                                                   /s/ Ernst & Young LLP

Fort Wayne, Indiana
February 27, 1996






















                               - 136 -

<PAGE>
WARNING: THE EDGAR SYSTEM ENCOUNTERED ERROR(S) WHILE PROCESSING THIS SCHEDULE.

<TABLE> <S> <C>

<ARTICLE>    9
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-END>                               DEC-31-1995
<CASH>                                         177,602
<INT-BEARING-DEPOSITS>                             200
<FED-FUNDS-SOLD>                                27,150
<TRADING-ASSETS>                                21,364
<INVESTMENTS-HELD-FOR-SALE>                    743,301
<INVESTMENTS-CARRYING>                         722,837
<INVESTMENTS-MARKET>                           743,301
<LOANS>                                      1,273,394
<ALLOWANCE>                                     20,047
<TOTAL-ASSETS>                               2,296,107
<DEPOSITS>                                   1,767,530
<SHORT-TERM>                                   267,644
<LIABILITIES-OTHER>                             20,822
<LONG-TERM>                                      6,400
                                0
                                          0
<COMMON>                                        19,048
<OTHER-SE>                                     214,663
<TOTAL-LIABILITIES-AND-EQUITY>               2,296,107
<INTEREST-LOAN>                                113,604
<INTEREST-INVEST>                               45,398
<INTEREST-OTHER>                                 1,330
<INTEREST-TOTAL>                               160,332
<INTEREST-DEPOSIT>                              65,414
<INTEREST-EXPENSE>                              80,976
<INTEREST-INCOME-NET>                           79,356
<LOAN-LOSSES>                                    2,445
<SECURITIES-GAINS>                                  87
<EXPENSE-OTHER>                                 59,077
<INCOME-PRETAX>                                 37,433
<INCOME-PRE-EXTRAORDINARY>                      37,433
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    26,707
<EPS-PRIMARY>                                     2.33
<EPS-DILUTED>                                        0
<YIELD-ACTUAL>                                    4.30
<LOANS-NON>                                     18,450
<LOANS-PAST>                                     1,467
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                  1,193
<ALLOWANCE-OPEN>                                21,795
<CHARGE-OFFS>                                    4,956
<RECOVERIES>                                       763
<ALLOWANCE-CLOSE>                               20,047
<ALLOWANCE-DOMESTIC>                            20,047
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                         20,047
        


</TABLE>


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