FIRST BANK SYSTEM INC
10-Q, 1995-05-12
NATIONAL COMMERCIAL BANKS
Previous: MAGNA GROUP INC, 10-Q, 1995-05-12
Next: TRUSTMARK CORP, 10-Q, 1995-05-12





                                UNITED STATES 
                      SECURITIES AND EXCHANGE COMMISSION 
                            WASHINGTON, D.C. 20549 
                                  FORM 10-Q 
[X] 
           QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE 
                       SECURITIES EXCHANGE ACT OF 1934 
                FOR THE QUARTERLY PERIOD ENDED MARCH 31, 1995 
                                      OR 
[ ] 
           TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE 
                       SECURITIES EXCHANGE ACT OF 1934 
               FOR THE TRANSITION PERIOD FROM (NOT APPLICABLE) 
                        COMMISSION FILE NUMBER 1-6880 
                           FIRST BANK SYSTEM, INC. 
            (Exact name of registrant as specified in its charter) 
                                   DELAWARE 
                       (State or other jurisdiction of 
                        incorporation or organization) 
                                  41-0255900 
                               (I.R.S. Employer 
                             Identification No.) 
                              FIRST BANK PLACE, 
                           601 SECOND AVENUE SOUTH, 
                      MINNEAPOLIS, MINNESOTA 55402-4302 
            (Address of principal executive offices and Zip Code) 
                                 612-973-1111 
             (Registrant's telephone number, including area code) 
                               (NOT APPLICABLE) 
             (Former name, former address and former fiscal year, 
                        if changed since last report). 

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 twelve months and (2) has been subject to such 
filing requirements for the past 90 days. 

                              YES   X    NO 

Indicate the number of shares outstanding of each of the Registrant's classes 
of common stock, as of the latest practicable date. 

               Class                       Outstanding as of April 30, 1995 
  Common Stock, $1.25 Par Value                    135,567,431 shares 

Total # of pages: 27 
Exhibit Index appears on page 1. 


                              FINANCIAL SUMMARY 

<TABLE>
<CAPTION>
                                                                 MARCH 31     MARCH 31 
(DOLLARS in millions, except per share amounts)                      1995         1994 
THREE MONTHS ENDED 
<S>                                                                <C>          <C>
Income from continuing operations                                  $133.8       $111.9 
Discontinued operations                                                --         (1.2)
Net income                                                         $133.8       $110.7 
PER COMMON SHARE 
Income from continuing operations                                    $.97         $.80 
Discontinued operations                                                --         (.01)
Net income                                                           $.97         $.79 
Dividends paid                                                     $.3625         $.29 
Common shareholders' equity                                         19.58        19.49 
RETURN ON AVERAGE ASSETS 
Income from continuing operations                                    1.66 %       1.41 % 
Discontinued operations                                                --         (.01)
Return on average assets                                             1.66%        1.40% 
RETURN ON AVERAGE COMMON EQUITY 
Income from continuing operations                                    21.1%        17.2 % 
Discontinued operations                                                --          (.2)
Return on average common equity                                      21.1%        17.0 % 

Net interest margin (taxable-equivalent basis)                       5.05%        4.75% 
Efficiency ratio                                                     55.7         58.5 
</TABLE>

<TABLE>
<CAPTION>
                                               MARCH 31     DECEMBER 31 
                                                   1995            1994 
PERIOD END 
<S>                                             <C>             <C>
Loans                                           $25,215         $24,556 
Allowance for credit losses                         470             475 
Assets                                           32,712          34,128 
Total shareholders' equity                        2,757           2,612 
Common equity to total assets                       8.1%            7.3% 
Tier 1 capital ratio                                7.7             7.3 
</TABLE>

TABLE OF CONTENTS AND FORM 10-Q CROSS-REFERENCE INDEX 

<TABLE>
<CAPTION>
<S>                                                                                               <C>
PART I -- FINANCIAL INFORMATION 
Management's Discussion and Analysis of Financial Condition and Results of Operations (Item 2)     2 
Financial Statements (Item 1): 
 Consolidated Balance Sheet                                                                       13 
 Consolidated Statement of Income                                                                 14 
 Consolidated Statement of Shareholders' Equity                                                   15 
 Consolidated Statement of Cash Flows                                                             16 
 Notes to Consolidated Financial Statements                                                       17 
Selected Statistical Information: 
 Consolidated Daily Average Balance Sheet and Related Yields and Rates                            23 
PART II -- OTHER INFORMATION 
Submission of Matters to a Vote of Security Holders (Item 4)                                      24 
Exhibits and Reports on Form 8-K (Item 6)                                                         24 
Signature                                                                                         25 
Exhibit 11 -- Computation of Primary and Fully Diluted Net Income Per Common Share                26 
Exhibit 12 -- Computation of Ratio of Earnings to Fixed Charges                                   27 
</TABLE>

                     MANAGEMENT'S DISCUSSION AND ANALYSIS 

Earnings Summary

First Bank System, Inc. (the "Company") reported first quarter 1995 operating 
earnings of $133.8 million, an increase of $21.9 million, or 19.6 percent, 
from the first quarter of 1994. On a per share basis, operating earnings were 
$.97 in the first quarter of 1995, compared with $.80 in the first quarter of 
1994, an increase of 21.3 percent. Reported net income for the first quarters 
of 1995 and 1994 was $133.8 million and $110.7 million, or $.97 and $.79 per 
share, respectively. 

Return on average assets and return on average common equity in the first 
quarter of 1995 were 1.66 percent and 21.1 percent, respectively, compared 
with returns of 1.41 percent and 17.2 percent from continuing operations in 
the first quarter of 1994. The net interest margin on a taxable-equivalent 
basis increased 30 basis points from the first quarter of 1994, to 5.05 
percent. The efficiency ratio, the ratio of expenses to revenues, was 55.7 
percent, an improvement of 282 basis points from 58.5 percent in the first 
quarter of 1994. 

The strong quarterly improvement in net income resulted from loan and fee 
income growth, ongoing expense control, continued improvement in credit 
quality and effective capital management. During the first quarter of 1995, 
net interest income on a taxable-equivalent basis increased $27.3 million, or 
8.0 percent, and noninterest income increased $18.2 million, or 11.3 percent, 
as compared with the first quarter of 1994. The provision for credit losses 
was essentially unchanged from that of the first quarter of 1994. Noninterest 
expense for the quarter increased only 3.8 percent over last year, despite 
the addition of expenses associated with several acquisitions. These included 
Boulevard Bancorp, Inc. ("Boulevard") and Rocky Mountain Financial 
Corporation ("Rocky Mountain"), which were both acquired on March 25, 1994, 
and the corporate trust business of J.P. Morgan, acquired on September 2, 
1994. All were accounted for as purchases. Compared with noninterest expense 
for the first quarter of 1994, adjusted to include the operations of 
Boulevard, Rocky Mountain and the acquired corporate trust business, on a pro 
forma basis, noninterest expense for the current quarter declined by $20.4 
million, or 6.3 percent. 

Nonperforming assets declined $16.6 million, or 7.1 percent, from December 
31, 1994, to a level of $215.7 million at March 31, 1995. The ratio of the 
allowance for credit losses to nonperforming loans at quarter-end was 318 
percent compared with 283 percent at the end of 1994. 

ACQUISITIONS

On January 24, 1995, the Company issued approximately 21.7 million shares to 
complete its merger with Metropolitan Financial Corporation ("MFC"). At 
December 31, 1994, MFC had $7.9 billion in assets, $5.5 billion in deposits,
and 211 offices, principally in North Dakota, Minnesota, Nebraska, Iowa, 
Kansas, South Dakota, Wisconsin, and Wyoming. Results for 1994 have been 
restated to reflect this pooling of interests. Because of regulatory 
restrictions on nonbanking activities, the Company expects to sell Edina 
Realty, Inc., MFC's real estate brokerage subsidiary, within two years. 
Accordingly, the operations of Edina Realty are accounted for as discontinued 
operations in the accompanying financial statements. 
 

TABLE 1. Summary of Consolidated Income 

<TABLE>
<CAPTION>
                                                                         THREE MONTHS ENDED 
(Taxable-equivalent basis;                                              MARCH 31     MARCH 31 
Dollars in millions, except per share data)                                 1995         1994 
<S>                                                                     <C>            <C>
Interest income                                                           $629.1       $518.3 
Interest expense                                                           262.3        178.8 
 Net interest income                                                       366.8        339.5 
Provision for credit losses                                                 26.0         26.6 
 Net interest income after provision for credit losses                     340.8        312.9 
Noninterest income                                                         179.6        161.4 
Noninterest expense                                                        304.3        293.1 
 Income from continuing operations before income taxes                     216.1        181.2 
Taxable-equivalent adjustment                                                3.5          3.7 
Income taxes                                                                78.8         65.6 
 Income from continuing operations                                         133.8        111.9 
Loss from discontinued operations                                             --         (1.2)
 Net income                                                               $133.8       $110.7 
Return on average assets                                                    1.66%        1.40%
Return on average common equity                                             21.1         17.0 
Net interest margin                                                         5.05         4.75 
Efficiency ratio                                                            55.7         58.5 
Per share: 
Income from continuing operations                                          $0.97        $0.80 
Loss from discontinued operations                                             --        (0.01)
 Net income                                                                $0.97        $0.79 
Common dividends paid                                                    $0.3625        $0.29 
</TABLE>


TABLE 2. Line of Business Financial Performance 

<TABLE>
<CAPTION>
                                                                                            TRUST AND 
                           RETAIL & COMMUNITY                          COMMERCIAL           INVESTMENT          CONSOLIDATED 
                                 BANKING          PAYMENT SYSTEMS        BANKING              GROUP                COMPANY 
                                                           THREE MONTHS ENDED MARCH 31, 
(Dollars in Millions)        1995       1994      1995       1994     1995      1994      1995      1994       1995      1994 
<S>                        <C>         <C>       <C>       <C>      <C>      <C>         <C>        <C>       <C>       <C>
CONDENSED INCOME STATEMENT:
Net interest income
 (taxable-equivalent basis) $259.7     $232.7     $41.1     $46.6     $57.7     $54.3     $ 8.3     $ 5.9     $366.8     $339.5
Provision for credit
 losses                        3.3        9.6      20.3      14.5       2.4       2.5        --        --       26.0       26.6
Noninterest income            53.8       62.1      58.4      41.2      18.0      15.3      49.4      42.8      179.6      161.4
Noninterest expense          192.2      194.9      47.8      40.5      24.1      23.3      40.2      34.4      304.3      293.1
Income taxes and
 taxable-equivalent
 adjustment                   44.9       34.4      12.0      12.6      18.7      16.8       6.7       5.5       82.3       69.3
Income from continuing
 operations                 $ 73.1     $ 55.9     $19.4     $20.2     $30.5     $27.0     $10.8     $ 8.8      133.8      111.9
Loss from discontinued 
 operations                                                                                                       --       (1.2)
 Net income                                                                                                   $133.8     $110.7

AVERAGE BALANCE SHEET DATA:
Commercial loans            $5,584     $4,932     $ 643     $ 391    $4,794    $5,141     $  --     $  --    $11,021    $10,464
Consumer loans              11,277     10,856     2,294     1,736        --        --        --        --     13,571     12,592
Assets                      22,141     22,369     3,661     2,671     6,055     6,391       845       728     32,702     32,159
Deposits                    20,854     21,199        32        22     1,768     2,729       921       961     23,575     24,911
Common equity                1,524      1,604       340       288       424       463       243       142      2,531      2,497
Return on average assets*     1.34%      1.01%     2.15%     3.07%     2.04%     1.71%       **        **       1.66%      1.41%
Return on average common
 equity*                      19.5       14.1      23.1      28.4      29.2      23.7      18.0%     25.1%      21.1       17.2
Efficiency ratio              61.3       66.1      48.0      46.1      31.8      33.5      69.7      70.6       55.7       58.5
</TABLE>
* From continuing operations 
**Not meaningful 
Note: Preferred dividends are not allocated to the business lines. 


In February 1995, the Company entered into agreements to sell deposits of 
approximately $960 million and incidental assets associated with 63 former 
MFC branch locations. These dispositions are expected to close in the second 
and third quarters of 1995. This portion of MFC's branch network was not part 
of MFC's core business and was used primarily as a funding source. In 1994, 
the 63 branches contributed approximately 2 percent of total loans originated 
and 2.5 percent of noninterest income generated by MFC. The incidental 
assets, consisting primarily of deposit-related loans and premises and 
equipment, represent less than 1 percent of MFC's total assets. The 
operations of these branches were not material to MFC in 1994. The $960 
million of deposits will be replaced with other sources of funding. 

On March 16, 1995, the Company completed the acquisition of First Western 
Corporation ("FWC"), a $317 million bank holding company based in Sioux 
Falls, South Dakota. FWC owned Western Bank, which had nine branches in and 
around Sioux Falls, South Dakota. The transaction was accounted for as a 
purchase. 

Line of Business Financial Review

Each of the Company's four business lines--Retail and Community Banking, 
Payment Systems, Commercial Banking, and the Trust and Investment 
Group--contributed to the strong financial performance in the first quarter 
of 1995. 

Business line results are derived from the Company's business unit 
profitability reporting system. Designations, assignments, and allocations 
may change from time to time as management accounting systems are enhanced or 
product lines change. During 1995 certain methodologies changed and 1994 
results are presented on a consistent basis. 

RETAIL AND COMMUNITY BANKING - Retail and Community Banking, which includes
consumer, small business and middle market banking services and residential
mortgage lending, achieved strong revenue growth while containing costs. Net
income increased 30.8 percent to $73.1 million in the first quarter of 1995
compared with the first quarter of 1994. Return on assets increased to 1.34
percent from 1.01 percent, and return on equity increased to 19.5 percent from
14.1 percent.

The increase in net interest income is attributable to strong home equity loan
growth and aggressive small- and middle-market business lending. Noninterest
income was down over the prior year quarter primarily due to reduced residential
mortgage activity resulting from higher market interest rates. The decrease in
the provision for credit losses reflects continuing improvement in credit
quality. Noninterest expense improved slightly despite the acquisition of
Boulevard and Rocky Mountain on March 25, 1994, reflecting the benefits of
integrating recent business combinations including MFC which was integrated
within one month of completing the transaction. The efficiency ratio improved to
61.3 percent in the first quarter of 1995 compared with 66.1 percent in the
first quarter of 1994.

PAYMENT SYSTEMS - Payment Systems includes consumer credit card, corporate and
purchasing card services, card-accessed secured and unsecured lines of credit,
ATM processing, and merchant processing. This business line reported net
earnings of $19.4 million in the first quarter of 1995, down slightly from first
quarter of 1994. Return on assets was 2.15 percent compared with 3.07 percent in
the first quarter of 1994. Return on equity was 23.1 percent compared with 28.4
percent for the same quarter in the previous year.

Net interest income decreased due to lower interest rates earned on retail
credit cards, consistent with recent rate competitiveness in the industry, and
increased Corporate Card activity. The increase in fee-based noninterest income
is attributable to growth in the sales volume of the Corporate Card, the
Purchasing Card, the Northwest Airlines WorldPerks credit card, and merchant
processing. The increase in the provision for credit losses reflects growth in
the loan portfolio and a significant increase in sales volume. Noninterest
expense increased due to the initial investment expenses associated with the
expanded automated teller machines ("ATM") network. Net earnings from this
business line are expected to be stronger in the remaining quarters of 1995 as
the ATM network's transaction volume increases and the seasonal retail credit
card activity increases. Payment Systems continues to be cost effective as
measured by its efficiency ratios of 48.0 percent in the first quarter of 1995
and 46.1 percent in the first quarter of 1994. Excluding initial investment
expenses incurred with the ATM network the efficiency ratio was essentially flat
year over year.

COMMERCIAL BANKING - Commercial Banking, which provides lending, treasury
management, and other financial services to middle market, large corporate and
mortgage banking companies, contributed net earnings of $30.5 million in the
first quarter of 1995, a 13.0 percent increase over the first quarter of 1994.
Return on assets rose to 2.04 percent in the first quarter of 1995 from 1.71
percent in the same quarter a year ago.

The earnings increase reflects continuing strong performance in both net
interest income and noninterest income as well as ongoing credit quality and
expense control. Commercial Banking's average loans, excluding loans to mortgage
banking companies, increased $655 million, or 18.2 percent, from the first
quarter of 1994. The decline in deposits relates to less activity in the
mortgage banking sector. The efficiency ratio improved to 31.8 percent in the
first quarter of 1995 compared with 33.5 percent in the first quarter of 1994.

TRUST AND INVESTMENT GROUP - The Trust and Investment Group, which includes
personal, institutional and corporate trust services, investment management
services, and a full-service brokerage company, reported an earnings increase of
22.7 percent in the first quarter of 1995 compared with the first quarter of
1994. The return on average common equity was 18.0 percent in the first quarter
of 1995 and 25.1 percent in the first quarter of the prior year.

The current quarter's net earnings increased over the first quarter of 1994
primarily due to recent acquisitions, including J.P. Morgan and Boulevard.
Stronger noninterest income is due to growth in Corporate Trust and investment
sales and management fees as well as recent acquisitions. Although the recent
acquisitions have improved net earnings, the return on equity reflects increased
investment in recent acquisitions. The efficiency ratio was 69.7 percent in the
first quarter compared with 70.6 percent in the first quarter of 1994,
reflecting the effective integration of acquisitions and revenue growth.



TABLE 3. Analysis of Net Interest Income 

<TABLE>
<CAPTION>
                                                                                       THREE MONTHS ENDED 
                                                                                       MARCH 31     MARCH 31 
(Dollars in millions)                                                                      1995         1994 
<S>                                                                                    <C>          <C>
Net interest income (taxable-equivalent basis)                                           $366.8       $339.5 
Average balances of earning assets supported by: 
 Interest-bearing liabilities                                                           $23,534      $21,897 
 Noninterest-bearing liabilities                                                          5,932        7,073 
Total earning assets                                                                    $29,466      $28,970 
Average yields and weighted average rates (taxable-equivalent basis): 
 Earning assets yield                                                                      8.66%        7.26% 
 Rate paid on interest-bearing liabilities                                                 4.52         3.31 
Gross interest margin                                                                      4.14%        3.95% 
Net interest margin                                                                        5.05%        4.75% 
Net interest margin without taxable-equivalent increments                                  5.00%        4.70% 
</TABLE>

Income Statement Analysis

NET INTEREST INCOME - Net interest income on a taxable-equivalent basis was
$366.8 million in the first quarter of 1995, an increase of $27.3 million, or
8.0 percent, from the first quarter of 1994. The improvement in net interest
income reflects increases in average loan yields and average loan balances. The
average yield on loans in the first quarter was 9.06 percent, or 139 basis
points higher than the yield of 7.67 percent in the first quarter of last year,
reflecting increases in the Company's average reference rate during 1994 and the
increasing proportion of higher-yielding consumer loans. The effect of the
increase in average yields on loans more than offset the impact of higher rates
paid on interest-bearing liabilities; the average of these rates was 4.52
percent in the first quarter, or 121 basis points higher than for the same
period of 1994. Average loans totaled $24.6 billion in the first quarter of
1995, an increase of $1.5 billion, or 6.7 percent, reflecting growth in both
nonmortgage consumer and commercial loans (including loans acquired with
Boulevard and Rocky Mountain) partially offset by decreases in the balance of
loans to mortgage bankers and residential mortgage loans. Excluding these
mortgage-related balances and the effect of Boulevard and Rocky Mountain loans,
average loans for the quarter increased $2.3 billion, or 14.4 percent, over the
same quarter in 1994, reflecting strong growth in small business and middle
market loans, credit cards, and home equity loans. The decline in nonperforming
assets also contributed to the growth in net interest income.

The net interest margin on a taxable-equivalent basis was 5.05 percent in the
first quarter of 1995, an increase of 30 basis points from 4.75 percent in the
first quarter of 1994. The increase in the net interest margin from a year ago
results from both a shift in the mix of earning assets from lower margin
securities and residential mortgage-related loan balances to higher yielding
consumer and commercial loans, and a widening of the spread between earning
assets and interest-bearing liabilities that repriced during the period.

PROVISION FOR CREDIT LOSSES - The provision for credit losses was $26.0 million
in the first quarter of 1995, essentially unchanged from the level in the first
quarter of 1994. Total net charge-offs of $32.1 million also were essentially
unchanged from the total of $31.3 million for the same quarter a year ago. The
allowance for credit losses was $470.4 million at March 31, 1995, down slightly
from $474.7 million at December 31, 1994. Reserve coverage remains strong as the
ratio of the allowance for credit losses to nonperforming loans increased to 318
percent at quarter-end compared with 283 percent at the end of 1994.

NONINTEREST INCOME - Noninterest income in the first quarter of 1995 was $179.6
million, an increase of $18.2 million, or 11.3 percent, from the first quarter
last year, reflecting growth in credit card and trust fees. Credit card fees
increased $15.6 million, or 43.3 percent, from the prior year quarter,
reflecting higher sales volumes for Corporate Card, Purchasing Card, and the
Northwest Airlines WorldPerks credit card. Trust fees were up over the first
quarter of 1994 by $3.2 million, or 8.3 percent, reflecting growth in corporate
trust fees, including fees attributable to the September 1994 J.P. Morgan
corporate trust unit acquisition. Insurance commissions were higher this quarter
because of increased commission income on annuity sales.

NONINTEREST EXPENSE - Noninterest expense was $304.3 million in the first
quarter of 1995, an increase of $11.2 million, or 3.8 percent, from first
quarter of 1994. The increase reflects the addition of Boulevard, Rocky Mountain
and the J.P. Morgan corporate trust acquisition. Compared with noninterest
expense for the first quarter of 1994, adjusted to include the expenses of these
acquisitions on a pro forma basis, noninterest expense for the first quarter of
1995 declined by $20.4 million, or 6.3 percent. This decline reflects the
benefits of integrating recent business combinations, including MFC which was
integrated within one month of closing the transaction. The Company's efficiency
ratio, the measure of expenses to revenues, improved to 55.7 percent for the
quarter from 58.5 percent for the same quarter a year ago.

TABLE 4. Noninterest Income 

<TABLE>
<CAPTION>
                                                         THREE MONTHS ENDED 
                                                         MARCH 31     MARCH 31 
(Dollars in millions)                                        1995         1994 
<S>                                                      <C>          <C>
Credit card fees                                            $51.6        $36.0 
Trust fees                                                   41.7         38.5 
Service charges on deposit accounts                          32.1         32.2 
Insurance commissions                                         6.3          5.8 
Trading account profits and commissions                       3.2          2.7 
Other                                                        44.7         46.2 
 Total noninterest income                                  $179.6       $161.4 
</TABLE>

TABLE 5. Noninterest Expense 

<TABLE>
<CAPTION>
                                                                              THREE MONTHS ENDED 
                                                                              MARCH 31     MARCH 31 
(Dollars in millions, except per employee data)                                   1995         1994 
<S>                                                                           <C>          <C>
Salaries                                                                        $112.1       $106.5 
Employee benefits                                                                 28.5         27.3 
 Total personnel expense                                                         140.6        133.8 
Net occupancy                                                                     25.7         25.5 
Furniture and equipment                                                           23.5         21.4 
Amortization of goodwill and other intangible assets                              14.1         10.7 
FDIC insurance                                                                    13.6         14.6 
Advertising                                                                        6.3          9.5 
Other personnel costs                                                              7.6          8.6 
Professional services                                                              6.6          7.5 
Data processing                                                                    4.3          4.9 
Printing, stationery and supplies                                                  4.8          5.7 
Postage                                                                            5.9          5.8 
Telephone                                                                          5.8          6.2 
Other real estate                                                                   --          0.9 
Other                                                                             45.5         38.0 
 Total noninterest expense                                                      $304.3       $293.1 
Efficiency ratio*                                                                 55.7%        58.5% 
Quarterly average number of employees (full-time equivalents)                   13,874       14,406 
Annualized personnel expense per employee                                      $40,536      $37,151 
</TABLE>
*Computed as noninterest expense divided by the sum of net interest income on 
 a taxable-equivalent basis and noninterest income net of securities gains and 
 losses. 

Total salaries and benefits expense for the first quarter of 1995 increased $6.8
million, or 5.1 percent, from the first quarter of 1994, primarily due to
acquisitions in 1994. Average full-time equivalent employees decreased by 10.3
percent, to 13,874 in the first quarter of 1995, compared with 15,459 (including
the employees of Boulevard, Rocky Mountain and the J.P Morgan trust business, on
a pro forma basis) for the first quarter of 1994. The increase in net occupancy
and furniture and equipment expense for the current quarter, compared with the
first quarter of 1994, also was the result of acquisitions. Advertising expense
decreased $3.2 million, or 33.7 percent, over the 1994 level, reflecting
efficiencies realized from the overlap of MFC's and the Company's geographic
markets. Compared with the same period of 1994, amortization of goodwill and
intangibles expense for the first quarter increased by $3.4 million, or 31.8
percent, due to recent acquisitions.

PROVISION FOR INCOME TAXES - The provision for income taxes was $78.8 million in
the first quarter of 1995, compared with $65.6 million in the first quarter of
1994. The increase primarily results from a higher level of taxable income.

At March 31, 1995, the Company's net deferred tax asset was $312.8 million,
compared with $363.0 million at December 31, 1994. For further information
regarding income taxes, refer to Note H on page 20.

Balance Sheet Analysis

LOANS - On an aggregate basis, the Company's loan portfolio increased $659
million, or 2.7 percent, to $25.2 billion at March 31, 1995, from $24.6 billion
at December 31, 1994. An increase of $942 million primarily in the commercial,
automobile, and home equity and second mortgage portfolios was offset by a $283
million decrease in loans to mortgage bankers and residential mortgages.

Commercial. The Company's portfolio of commercial loans totaled $7.8 billion at
March 31, 1995, up $828 million from December 31, 1994. The increase over prior
quarter reflects growth in small business and middle-market business lending and
in the Payment Systems balances associated with corporate and purchasing cards.

Financial Institutions. The portfolio of loans to financial institutions totaled
$.6 billion at March 31, 1995, a decrease of $228 million from the $.8 billion
balance at December 31, 1994. The decrease from December 31, 1994, is
attributable to cyclical activity in the Company's secured loans to mortgage
banking firms. The mortgage banking firms' loan volume decreased due to a
decline in refinancing activity in response to a rise in market interest rates.

Commercial Real Estate. The Company's portfolio of commercial real estate
mortgages and construction loans grew approximately $51 million during the first
quarter of 1995, to $2.8 billion at March 31, 1995. The Company is seeing
increased activity in commercial real estate loans as market prices stabilize
and vacant space declines, allowing more projects to meet the Company's
stringent credit standards.

Highly Leveraged Transactions. The Company's exposure to commercial loans
involving the buyout, recapitalization or acquisition of an existing business,
called highly leveraged transactions ("HLTs"), remains at relatively low levels.
At March 31, 1995, the Company had HLT outstandings totaling $348 million and
was committed under definitive agreements to lend an additional amount of
approximately $202 million. This exposure increased from December 31, 1994, when
outstandings were $283 million and additional commitments were $179 million. The
increase in HLT originations is consistent with industry and economic trends.
The Company continues to have vigorous underwriting criteria and monitoring
procedures for HLT lending.

Consumer. Total consumer loan outstandings were $13.6 billion at March 31, 1995,
essentially unchanged from December 31, 1994. A $159 million increase, primarily
in home equity and second mortgages and automobile loans, was offset by a $216
million decrease in residential mortgage loans, residential mortgage loans held
for sale, and credit card loans. Home equity and second mortgages increased
primarily due to successful promotions, and automobile loans increased due to
growth in indirect auto loans. The reduction in residential mortgage loans is
the result of management's decision to focus on other consumer loan products.
Residential mortgage loans held for sale declined primarily due to fewer housing
starts and refinancings as a result of rising market interest rates. The
decrease in credit cards reflects seasonal fluctuations.

ALLOWANCE FOR CREDIT LOSSES - At March 31, 1995, the allowance for credit losses
was $470.4 million, compared with an allowance of $474.7 million at December 31,
1994. The ratio of the allowance for credit losses to nonperforming loans
increased to 318 percent at March 31, 1995, from 283 percent at December 31,
1994. For further information on the allowance for credit losses, refer to
"Credit Management" on page 9.

SECURITIES - At March 31, 1995, securities were $3.5 billion compared with $5.2
billion at December 31, 1994, reflecting the sale of $1.56 billion of securities
in connection with the Company's interest rate risk management process.

Trading and other short-term earning assets were $344 million at March 31, 1995,
compared with $576 million at December 31, 1994. The decrease is primarily the
result of the decline in federal funds sold and resale agreements to $253
million at March 31, 1995, from $471 million at December 31, 1994.

DEPOSITS - Noninterest-bearing deposits were $5.3 billion at March 31, 1995,
down $.6 billion from December 31, 1994. The decrease in noninterest-bearing
deposits results from reduced loan production at mortgage banking firm customers
which generate noninterest-bearing deposits.

Interest-bearing deposits include certificates of deposit, savings certificates,
money market accounts, other savings accounts, and interest checking products.
These deposits were $18.1 billion at March 31, 1995, essentially unchanged from
December 31, 1994.

TABLE 6. Summary of Allowance for Credit Losses 

<TABLE>
<CAPTION>
                                                                   THREE MONTHS ENDED 
                                                                   MARCH 31     MARCH 31 
(Dollars in millions)                                                  1995         1994 
<S>                                                                <C>          <C>
Balance at beginning of period                                       $474.7       $466.1 
CHARGE-OFFS: 
 Commercial: 
  Commercial                                                            4.6         11.4 
  Financial institutions                                                 --           -- 
  Real estate: 
   Commercial mortgage                                                  7.5          9.8 
   Construction                                                          --           -- 
  HLTs                                                                   --          3.1 
    Total commercial                                                   12.1         24.3 
 Consumer: 
  Residential mortgage                                                  1.1          1.2 
  Credit card                                                          23.0         16.7 
  Other                                                                15.5         12.1 
    Total consumer                                                     39.6         30.0 
    Total                                                              51.7         54.3 
RECOVERIES: 
 Commercial: 
  Commercial                                                            7.8          9.6 
  Financial institutions                                                0.1          0.1 
  Real estate: 
   Commercial mortgage                                                  2.3          3.5 
   Construction                                                          --          0.2 
  HLTs                                                                  2.4          4.0 
    Total commercial                                                   12.6         17.4 
 Consumer: 
  Residential mortgage                                                  0.3          0.1 
  Credit card                                                           2.7          2.2 
  Other                                                                 4.0          3.3 
    Total consumer                                                      7.0          5.6 
    Total                                                              19.6         23.0 
NET CHARGE-OFFS: 
 Commercial: 
  Commercial                                                           (3.2)         1.8 
  Financial institutions                                               (0.1)        (0.1) 
  Real estate: 
   Commercial mortgage                                                  5.2          6.3 
   Construction                                                          --         (0.2) 
  HLTs                                                                 (2.4)        (0.9) 
    Total commercial                                                   (0.5)         6.9 
 Consumer: 
  Residential mortgage                                                  0.8          1.1 
  Credit card                                                          20.3         14.5 
  Other                                                                11.5          8.8 
    Total consumer                                                     32.6         24.4 
    Total                                                              32.1         31.3 
Provision charged to operating expense                                 26.0         26.6 
Additions related to acquisitions                                       1.8         23.9 
Balance at end of period                                             $470.4       $485.3 
Allowance as a percentage of period-end loans                          1.87%        2.04% 
Allowance as a percentage of nonperforming loans                        318          238 
Allowance as a percentage of nonperforming assets                       218          153 
</TABLE>

BORROWINGS - Short-term borrowings, which include federal funds purchased,
securities sold under agreements to repurchase and other short-term borrowings,
were $2.9 billion at March 31, 1995, down from $3.5 billion at the end of 1994.
The decrease is primarily due to repayment of approximately $400 million of
securities sold under agreements to repurchase. Intermediate- and long-term debt
declined to $2.5 billion at March 31, 1995, from $2.7 billion at December 31,
1994 due to maturities.


TABLE 7. Nonperforming Assets 

<TABLE>
<CAPTION>
                                                                           MARCH 31     DECEMBER 31 
(Dollars in millions)                                                          1995            1994 
<S>                                                                          <C>             <C>
Nonaccrual loans                                                             $148.0          $167.8 
Restructured loans                                                              0.1             0.1 
 Nonperforming loans                                                          148.1           167.9 
Other real estate                                                              63.7            64.0 
Other nonperforming assets                                                      3.9             0.4 
 Nonperforming assets                                                        $215.7          $232.3 
Accruing loans 90 days or more past due                                       $34.4           $26.0 
Nonperforming loans to total loans                                             0.59 %          0.68 % 
Nonperforming assets to total loans plus other real estate                     0.85            0.94 
</TABLE>

Credit Management

The Company's credit management process includes central credit policy and 
administration functions and standard underwriting criteria for specialized 
lending categories, such as mortgage banking, real estate construction, and 
consumer credit. The Company's credit management process is supported by 
regular examinations conducted by the credit administration function. 
Quarterly, management reviews large loans and all loans experiencing 
deterioration of credit quality. A standard credit scoring system is used to 
assess consumer credit risks and to price consumer products relative to their 
assigned risk rating. 

In evaluating credit risk, the Company takes into consideration the 
composition of its loan portfolio; its level of allowance coverage; 
macroeconomic concerns, such as the level of debt outstanding in the public 
and private sectors, the effects of domestic and international economic 
conditions, and regional economic conditions; and other issues. The Company's 
primary operating region includes Minnesota, Colorado, Montana, North Dakota, 
South Dakota, Wisconsin, Iowa, Kansas, Nebraska, Wyoming, and Illinois. 
Approximately 80 percent of the loan portfolio consists of extensions of 
credit to customers in the Company's primary operating region. 

ANALYSIS OF NET LOAN CHARGE-OFFS - Net loan charge-offs totaled $32.1 million in
the first quarter of 1995, essentially unchanged from the first quarter of 1994.
Commercial loan net recoveries for the quarter were $.5 million, compared with
net charge-offs of $6.9 million in the first quarter of 1994, reflecting
continued improvement in the credit quality of this portfolio. Consumer loan net
charge-offs increased $8.2 million, or 33.6 percent, from the first quarter of
1994, commensurate with the growth in the balance of nonmortgage consumer loans
and sales volume activity in credit card products over the past year.

ANALYSIS OF NONPERFORMING ASSETS - Nonperforming assets include all nonaccrual,
impaired, and restructured loans, other real estate and other nonperforming
assets owned by the Company. At March 31, 1995, nonperforming assets totaled
$215.7 million, down $16.6 million, or 7.1 percent, from December 31, 1994. The
ratio of nonperforming assets to loans and other real estate improved to .85
percent at March 31, 1995, from .94 percent at December 31, 1994. Significant
decreases occurred in the categories of nonperforming HLT and commercial loans,
primarily as the result of loan repayments.

TABLE 8. Nonperforming Assets by Industry 

<TABLE>
<CAPTION>
                                              MARCH 31     DECEMBER 31 
(Dollars in millions)                             1995            1994 
<S>                                             <C>             <C>
COMMERCIAL: 
 Commercial                                      $19.9           $26.6 
 Real estate: 
  Commercial mortgage                             69.1            71.0 
  Construction                                     2.5             1.6 
 HLTs                                              1.8             9.9 
  Total commercial                                93.3           109.1 
CONSUMER: 
 Residential mortgage                             41.9            43.5 
 Credit card                                      10.2             9.9 
 Other                                             2.7             5.4 
  Total consumer                                  54.8            58.8 
  Total nonperforming loans                      148.1           167.9 
OTHER REAL ESTATE                                 63.7            64.0 
OTHER NONPERFORMING ASSETS                         3.9             0.4 
  Total nonperforming assets                    $215.7          $232.3 
</TABLE>


TABLE 9. Interest Rate Swap Hedging Portfolio Notional Balances and Yields by 
         Maturity Date 

<TABLE>
<CAPTION>
At March 31, 1995 (Dollars in millions) 
                                                                            WEIGHTED          WEIGHTED 
                                                                             AVERAGE           AVERAGE 
Receive Fixed Swaps*                                      NOTIONAL     INTEREST RATE     INTEREST RATE 
Maturity Date                                               AMOUNT          RECEIVED              PAID 
<S>                                                       <C>                <C>               <C>
1995 (remaining nine months)                                  $345              7.79%             6.27% 
1996                                                           433              7.96              6.13 
1997                                                           275              6.42              6.15 
1998                                                           406              5.93              6.18 
1999                                                           575              6.88              6.27 
After 1999**                                                   675              6.89              6.23 
Total                                                       $2,709              6.98%             6.21% 
</TABLE>
* At March 31, 1995, the Company does not have any swaps in its portfolio 
  which requires it to pay fixed-rate interest. 
**At March 31, 1995, all swaps with a maturity after 1999 hedge fixed-rate 
  subordinated notes. 

Interest Rate Risk Management

The Company's principal objective for interest rate risk management is to 
control the exposure of net interest income to risks associated with interest 
rate movements. The Company uses derivative financial instruments 
("derivatives") to hedge on-balance sheet items and, to a lesser extent, in 
connection with intermediated transactions for customers. The market risk on 
intermediated transactions is limited by entering into generally matching or 
offsetting positions. The Company does not enter into derivative contracts 
for speculative purposes. 

Interest rate risk is measured and reported to the Company's Asset and 
Liability Management Committee ("ALCO") through the use of traditional gap 
analysis which measures the difference between assets and liabilities that 
reprice in a given time period, simulation modeling which produces 
projections of net interest income under various interest rate scenarios and 
balance sheet strategies, and valuation modeling which measures the economic 
value of various components of the balance sheet under various interest rate 
scenarios. The significant assumptions used in these analyses include rate 
sensitivities, prepayment risks, and the timing of changes in prime and 
deposit rates compared with changes in money market rates. 

Including the effect of interest rate swaps, futures, options and other 
hedging instruments, the Company had a cumulative positive repricing gap 
position at one year of $102 million at March 31, 1995, indicating that more 
assets than liabilities reprice within that period. While this analysis is 
useful as a point-in-time measurement of interest rate risk, there are 
certain risks that the repricing gap position does not capture, such as basis 
risk, prepayment risk, and other option risks. Due to these limitations, 
management places a greater reliance on simulation and valuation modeling to 
measure and manage interest rate risk. 

The Company's policy is to maintain a low interest rate risk position by 
limiting the amount of forecasted net interest income at risk over a 12-month 
period assuming an immediate and sustained 100-basis point change in interest 
rates. The Company invests in fixed rate assets or receives the fixed rate 
payment on interest rate swaps as a hedge to maintain acceptable interest 
rate risk levels. 

The derivatives the Company uses to achieve its hedging objectives are 
primarily interest rate swaps, caps, and floors. As of March 31, 1995, the 
Company received payments on $2.7 billion notional amount of interest rate 
swap agreements, based on fixed interest rates, and made payments based on 
variable interest rates. These swaps had an average fixed rate of 6.98 
percent and an average variable rate, which is tied to various LIBOR rates, 
of 6.21 percent. The maturity of these agreements ranged from one month to 
9.6 years with an average remaining maturity of 3.9 years. 

Swaps contributed to the Company's net interest margin by reducing interest 
expense $4.5 million and $25.6 million for the quarters ended March 31, 1995, 
and 1994, respectively. 

Interest rate caps and floors are used similarly by the Company to minimize the
impact of fluctuating interest rates on earnings. The total notional amount of
cap agreements purchased as of March 31, 1995, was $200 million with a strike
level of 3-month LIBOR at 6.00 percent. The premium on caps is amortized over
the life of the cap. The impact of caps on interest income was not material for
the quarters ended March 31, 1995, or March 31, 1994. The total notional amount
of floor agreements purchased as of March 31, 1995, was $950 million with an
average strike level of 3-month LIBOR at 3.50 percent and an average remaining
maturity of 2.7 years. Floors did not materially affect interest income for the
quarters ended March 31, 1995, or March 31, 1994.


TABLE 10. Capital Ratios 

<TABLE>
<CAPTION>
                                                       MARCH 31     DECEMBER 31 
(Dollars in millions)                                      1995            1994 
<S>                                                      <C>             <C>
Common equity                                            $2,651          $2,494 
 As a percent of assets                                     8.1%            7.3% 
Tangible common equity*                                  $2,225          $2,082 
 As a percent of assets                                     6.9%            6.2% 
Total shareholders' equity                               $2,757          $2,612 
 As a percent of assets                                     8.4%            7.7% 
Tier 1 capital                                           $2,219          $2,052 
 As a percent of risk-adjusted assets                       7.7%            7.3% 
Total risk-based capital                                 $3,405          $3,227 
 As a percent of risk-adjusted assets                      11.8%           11.4% 
Leverage ratio                                              6.9             6.2 
</TABLE>
*Defined as common equity less goodwill 


Forward contracts, totaling $200 million at March 31, 1995, hedged the 
interest rate risk of the fixed rate mortgage loans originated and held for 
sale by the Company's mortgage subsidiary. The Company enters into foreign 
currency commitments primarily as an intermediary for customers. The Company 
manages its credit risk on derivative contracts through counterparty and 
credit limit approvals and monitoring credit concentration risks. Refer to 
Note I on page 21 for further information on interest rate swaps and options. 

Liquidity Management

The objective of liquidity management is to ensure the continuous 
availability of funds to meet the demands of depositors, investors and 
borrowers. ALCO is responsible for managing these needs while achieving the 
Company's financial objectives. ALCO meets regularly to review funding 
capacity, current and forecasted loan demand and investment opportunities. 
With this information, ALCO supervises funding needs, excess funding 
positions and maintenance of contingent funding sources to achieve a balance 
sheet structure that provides sufficient liquidity. 

Capital Management

The ratio of common equity to assets increased 80 basis points from December 
31, 1994, to 8.1 percent at March 31, 1995. Common equity per share was 
$19.58 at March 31, 1995, compared with $18.63 at December 31, 1994. Total 
equity to assets was 8.4 percent at March 31, 1995, up from 7.7 percent at 
December 31, 1994. The increases are primarily due to earnings retention and 
improvement in the market value of available-for-sale securities. 

Tier 1 and total risk-based capital ratios were 7.7 percent and 11.8 percent 
on March 31, 1995, compared with 7.3 percent and 11.4 percent at December 31, 
1994, respectively. The leverage ratio, the measure of Tier 1 capital to 
total quarterly average assets, also increased to 6.9 percent from 6.2 
percent at the end of 1994. 

On January 18, 1995, and February 15, 1995, the Board of Directors authorized 
repurchase programs of two million and 14 million shares of common stock, 
respectively. The two million share authorization is intended to provide 
shares for stock purchase and option plans and for the purchase acquisition 
of First Western Corporation. One million shares were repurchased and 
subsequently reissued in the first quarter for these purposes. The 14 million 
share authorization is intended to allow the Company to buy back shares in 
connection with the future excess capital retention expected over the next 
two years and is predicated upon such excess capital, as well as for stock 
purchase and option plans. No shares have been repurchased under this 
authorization at March 31, 1995. 

Accounting Changes

Effective January 1, 1995, the Company adopted Statement of Financial Accounting
Standards No. ("SFAS") 114, "Accounting by Creditors for Impairment of a Loan."
This Statement requires creditors to establish a valuation allowance when it is
probable that all the principal and interest due under the contractual terms of
a loan will not be collected. The impairment is measured based on the present
value of expected future cash flows based on the effective interest rate of the
loan, or the observable market price or the fair value of a collateral dependent
loan. This differs from the Company's prior policy in that it requires the
establishment of a valuation allowance for uncollectible interest in addition to
the principal amounts of impaired loans. The Statement also requires the
reclassification of in-substance foreclosures from other real estate to
nonperforming loans for all periods if the Company has not taken possession of
the collateral. The adoption of SFAS 114 did not have a material effect on the
Company.

The Financial Accounting Standards Board recently issued SFAS 121, 
"Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets 
to Be Disposed Of," which requires that long-lived assets and certain 
identifiable intangibles be reviewed for impairment whenever events or 
changes in circumstances indicate that the carrying amount of an asset may 
not be recoverable. The impairment is measured based on the present value of 
expected future cash flows from the use of the asset and its eventual 
disposition. If the expected future cash flows are less than the carrying 
amount of the asset, an impairment loss is recognized based on current fair 
values. The Statement is effective for fiscal years ending after December 15, 
1995. The adoption of SFAS 121 is not expected to have a material effect on 
the Company. 

                          CONSOLIDATED BALANCE SHEET 

<TABLE>
<CAPTION>
                                                                                     MARCH 31 DECEMBER 31 
(In millions, except shares)                                                             1995        1994 
<S>                                                                                 <C>             <C>
ASSETS
Cash and due from banks                                                              $  1,598    $  1,707
Federal funds sold                                                                         26         135
Securities purchased under agreements to resell                                           227         336
Trading account securities                                                                 90          77
Available-for-sale securities                                                           3,535       5,185
Loans                                                                                  25,215      24,556
 Less allowance for credit losses                                                         470         475
 Net loans                                                                             24,745      24,081
Bank premises and equipment                                                               475         479
Interest receivable                                                                       185         198
Customers' liability on acceptances                                                       189         178
Other assets                                                                            1,642       1,752
  Total assets                                                                       $ 32,712    $ 34,128
LIABILITIES AND SHAREHOLDERS' EQUITY
Deposits:
 Noninterest-bearing                                                                 $  5,346    $  5,933
 Interest-bearing                                                                      18,131      18,323
  Total deposits                                                                       23,477      24,256
Federal funds purchased                                                                 1,839       1,630
Securities sold under agreements to repurchase                                            440         938
Other short-term funds borrowed                                                           650         955
Long-term debt                                                                          2,542       2,684
Acceptances outstanding                                                                   189         178
Other liabilities                                                                         818         875
  Total liabilities                                                                    29,955      31,516
Shareholders' equity:
 Preferred stock                                                                          106         118
 Common stock, par value $1.25 a share-authorized 200,000,000 shares; issued:
  3/31/95 - 135,424,331 shares; 12/31/94 - 134,599,409 shares                             169         168
 Capital surplus                                                                          868         866
 Retained earnings                                                                      1,671       1,593
 Unrealized loss on securities, net of tax                                                (57)       (106)
 Less cost of common stock in treasury: 3/31/95 - 2,976 shares; 12/31/94 - 767,000
   shares                                                                                  --         (27)
  Total shareholders' equity                                                            2,757       2,612
  Total liabilities and shareholders' equity                                         $ 32,712    $ 34,128
</TABLE>

                       CONSOLIDATED STATEMENT OF INCOME 


<TABLE>
<CAPTION>
                                                                            THREE MONTHS ENDED 
                                                                           MARCH 31        MARCH 31 
(In millions, except per share data)                                           1995            1994 
<S>                                                                     <C>                <C>
INTEREST INCOME 
Loans                                                                        $547.2          $433.7 
Securities: 
 Taxable                                                                       66.5            71.2 
 Exempt from federal income taxes                                               2.8             3.0 
Other interest income                                                           9.1             6.7 
  Total interest income                                                       625.6           514.6 
INTEREST EXPENSE 
Deposits                                                                      178.4           136.9 
Federal funds purchased and repurchase agreements                              30.9             9.7 
Other short-term funds borrowed                                                10.1             6.3 
Long-term debt                                                                 42.9            25.9 
  Total interest expense                                                      262.3           178.8 
Net interest income                                                           363.3           335.8 
Provision for credit losses                                                    26.0            26.6 
Net interest income after provision for credit losses                         337.3           309.2 
NONINTEREST INCOME 
Credit card fees                                                               51.6            36.0 
Trust fees                                                                     41.7            38.5 
Service charges on deposit accounts                                            32.1            32.2 
Insurance commissions                                                           6.3             5.8 
Other                                                                          47.9            48.9 
  Total noninterest income                                                    179.6           161.4 
NONINTEREST EXPENSE 
Salaries                                                                      112.1           106.5 
Employee benefits                                                              28.5            27.3 
Net occupancy                                                                  25.7            25.5 
Furniture and equipment                                                        23.5            21.4 
Amortization of goodwill and other intangible assets                           14.1            10.7 
FDIC insurance                                                                 13.6            14.6 
Advertising                                                                     6.3             9.5 
Other personnel costs                                                           7.6             8.6 
Professional services                                                           6.6             7.5 
Data processing                                                                 4.3             4.9 
Other real estate                                                                --             0.9 
Other                                                                          62.0            55.7 
  Total noninterest expense                                                   304.3           293.1 
Income from continuing operations before income taxes                         212.6           177.5 
Applicable income taxes                                                        78.8            65.6 
Income from continuing operations                                             133.8           111.9 
Loss from discontinued operations                                                --            (1.2)
Net income                                                                   $133.8          $110.7 
Net income applicable to common equity                                       $131.9          $104.8 
EARNINGS PER COMMON SHARE 
Average common and common equivalent shares                             135,545,733     132,349,979 
Income from continuing operations                                              $.97            $.80 
Loss from discontinued operations                                                --           $(.01) 
Net income                                                                     $.97            $.79 
</TABLE>

                CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY 


<TABLE>
<CAPTION>
                                                                                            UNREALIZED 
                                                                                          GAINS/(LOSSES) 
                                       COMMON                                                  ON 
                                       SHARES     PREFERRED  COMMON    CAPITAL   RETAINED  SECURITIES,  TREASURY 
(In millions, except shares)         OUTSTANDING*   STOCK    STOCK     SURPLUS   EARNINGS  NET OF TAXES STOCK**    TOTAL 
<S>                                  <C>           <C>       <C>       <C>       <C>         <C>        <C>       <C>
BALANCE DECEMBER 31, 1993            130,408,480   $278.1    $169.8    $852.2    $1,575.4    $  38.0   $(169.4)   $2,744.1
Net Income                                                                          110.7                            110.7
Dividends declared:
 Preferred                                                                           (5.9)                            (5.9)
 Common                                                                             (38.1)                           (38.1)
Purchase of treasury  stock             (860,812)              (0.5)     (8.6)                           (14.8)      (23.9)
Acquisition of Boulevard Bancorp,
 Inc. for common stock, warrants,
 and stock options                     6,227,649                1.9      54.9                            149.4       206.2
Other business acquisitions              526,000                                     (8.1)                16.2         8.1
Issuance of common stock:
 Dividend reinvestment                    51,070                                                           1.6         1.6
 Stock option and stock purchase
  plans                                  283,692                0.1       2.7        (3.1)                 3.8         3.5
 Stock warrants exercised                 23,437                          0.1                                          0.1
Redemption of preferred stock                      (160.0)                           (7.0)                          (167.0)
Change in unrealized
 gains/(losses)                                                                                (57.4)                (57.4)
BALANCE MARCH 31, 1994               136,659,516    118.1     171.3     901.3     1,623.9      (19.4)    (13.2)    2,782.0
BALANCE DECEMBER 31, 1994            133,832,409   $118.1    $168.3    $865.8    $1,592.8    $(106.4)   $(26.7)   $2,611.9
Net Income                                                                          133.8                            133.8
Dividends declared:
 Preferred                                                                           (1.9)                            (1.9)
 Common                                                                             (48.6)                           (48.6)
Purchase of treasury stock            (1,040,475)                                                        (39.7)      (39.7)
Business acquisitions                  1,619,998                0.3       4.3                             52.4        57.0
Issuance of common stock:
 Dividend reinvestment                    57,142                          0.1                              2.1         2.2
 Stock option and stock purchase
  plans                                  926,355                0.7      (2.0)       (3.7)                10.9         5.9
 Stock warrants exercised                 25,926                                     (0.7)                 0.9         0.2
Redemption of preferred stock                       (12.2)                           (1.0)                           (13.2)
Change in unrealized
 gains/(losses)                                                                                 49.8                  49.8
BALANCE MARCH 31, 1995               135,421,355   $105.9    $169.3    $868.2    $1,670.7    $ (56.6)   $ (0.1)   $2,757.4
</TABLE>
* Defined as total common shares less common stock held in treasury. 
**Ending treasury shares were 2,976 at March 31, 1995; 767,000 at December 
  31, 1994; 398,337 at March 31, 1994; and 5,391,883 at December 31, 1993. 

                     CONSOLIDATED STATEMENT OF CASH FLOWS 


<TABLE>
<CAPTION>
                                                                                                     THREE MONTHS ENDED 
                                                                                                     MARCH 31     MARCH 31 
(In millions)                                                                                            1995         1994 
<S>                                                                                                  <C>          <C>
OPERATING ACTIVITIES 
Net income                                                                                             $133.8       $110.7 
Adjustments to reconcile net income to net cash provided by operating activities: 
 Provision for credit losses                                                                             26.0         26.6 
 Depreciation and amortization of bank premises and equipment                                            19.6         17.8 
 Provision for deferred income taxes                                                                     22.3         14.7 
 Amortization of goodwill and other intangible assets                                                    14.1         10.7 
 Amortization and write-downs of loan servicing related intangibles                                       3.4          9.3 
 Write-downs of other real estate                                                                         0.3          0.6 
 Changes in operating assets and liabilities, excluding the effects of purchase 
  acquisitions: 
   Increase in trading account securities                                                               (13.0)        (5.2) 
   (Increase) decrease in loans held for sale                                                           (24.2)       598.9 
   Decrease (increase) in accrued receivables                                                            25.2        (30.3) 
   Decrease in accrued liabilities                                                                      (10.3)       (58.9) 
 Other - net                                                                                              0.7        (16.0) 
   Net cash provided by operating activities                                                            197.9        678.9 
INVESTING ACTIVITIES 
Net cash provided (used) by: 
 Interest-bearing deposits with banks                                                                    28.9         31.7 
 Loans outstanding                                                                                     (445.6)       394.5 
 Securities purchased under agreements to resell                                                        109.6         37.9 
Available-for-sale securities: 
 Sales                                                                                                1,739.7        318.5 
 Maturities                                                                                             172.0        539.5 
 Purchases                                                                                             (138.5)      (722.1) 
Investment securities: 
 Maturities                                                                                                --        113.4 
 Purchases                                                                                                 --       (233.4) 
Proceeds from sales/repayments of other real estate                                                      10.5         22.2 
Proceeds from sales of bank premises and equipment                                                        1.8          2.1 
Purchases of bank premises and equipment                                                                (16.3)       (13.2) 
Purchases of loans                                                                                       (1.0)      (467.0) 
Cash and cash equivalents of acquired subsidiaries                                                       16.3         72.8 
Business acquisitions, net of cash received                                                                --        (49.8) 
Other - net                                                                                               1.0          8.4 
  Net cash provided by investing activities                                                           1,478.4         55.5 
FINANCING ACTIVITIES 
Net cash provided (used) by: 
 Deposits                                                                                            (1,042.5)    (1,600.1) 
 Federal funds purchased and securities sold under agreements to repurchase                            (288.7)         1.1 
 Short-term borrowings                                                                                 (442.3)       (63.8) 
Purchases of deposits                                                                                      --         11.1 
Long-term debt transactions: 
 Proceeds                                                                                                  --        532.0 
 Principal payments                                                                                     (25.4)      (196.8) 
Redemption of preferred stock                                                                           (13.2)        (0.9) 
Proceeds from dividend reinvestment, stock option, and stock purchase plans                               8.1          5.1 
Purchase of treasury stock                                                                              (39.7)       (23.9) 
Stock warrants exercised                                                                                  0.2          0.1 
Cash dividends                                                                                          (50.5)       (44.0) 
  Net cash used by financing activities                                                              (1,894.0)    (1,380.1) 
  Change in cash and cash equivalents                                                                  (217.7)      (645.7) 
Cash and cash equivalents at beginning of period                                                      1,841.9      2,798.6 
  Cash and cash equivalents at end of period                                                         $1,624.2     $2,152.9 
</TABLE>

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 

NOTE A. Basis of Presentation 

The accompanying consolidated financial statements have been prepared in 
accordance with the instructions to Form 10-Q and, therefore, do not include 
all information and footnotes necessary for a complete presentation of 
financial position, results of operations, and cash flow activity required 
under generally accepted accounting principles. In the opinion of management 
of the Company, all adjustments (consisting only of normal recurring 
accruals) necessary for a fair presentation of results have been made and the 
Company believes such presentation is adequate to make the information 
presented not misleading. For further information, refer to the Company's 
Current Report on Form 8-K filed March 3, 1995, which includes a copy of the 
Company's restated consolidated financial statements and footnotes for the 
year ended December 31, 1994, which give effect to the acquisition of 
Metropolitan Financial Corporation, as discussed in Note C below. Certain 
amounts in prior periods have been reclassified to conform to the current 
presentation. 

NOTE B. Accounting Changes 

ACCOUNTING BY CREDITORS FOR  IMPAIRMENT OF A LOAN - In January 1995, the Company
adopted   Statement  of  Financial   Accounting   Standards  No.  ("SFAS")  114,
"Accounting  by  Creditors  for  Impairment  of a Loan."  The  adoption  of this
Statement,  which  did not  have a  material  effect  on the  Company,  requires
creditors to establish a valuation  allowance  when it is probable  that all the
principal  and  interest due under the  contractual  terms of a loan will not be
collected.  The  impairment  is measured  based on the present value of expected
future cash flows based on the loan's effective interest rate, or the observable
market price or the fair value of a collateral dependent loan. Accordingly,  the
Company established a valuation allowance for uncollectible interest in addition
to  the  principal   amounts  of  impaired  loans.  In  addition,   in-substance
foreclosures, where the Company has not taken possession of the collateral, were
reclassified from other real estate to nonperforming loans for all periods.

ACCOUNTING FOR THE IMPAIRMENT OF LONG-LIVED  ASSETS AND FOR LONG-LIVED ASSETS TO
BE DISPOSED OF - The Financial  Accounting  Standards Board recently issued SFAS
121,  "Accounting  for the  Impairment of Long-Lived  Assets and for  Long-Lived
Assets to Be Disposed  Of," which  requires that  long-lived  assets and certain
identifiable  intangibles be reviewed for impairment  whenever events or changes
in  circumstances  indicate  that the  carrying  amount  of an asset  may not be
recoverable.  The  impairment is measured based on the present value of expected
future cash flows from the use of the asset and its eventual disposition. If the
expected  future cash flows are less than the carrying  amount of the asset,  an
impairment  loss is  recognized  based on current fair values.  The Statement is
effective for fiscal years ending after  December 15, 1995. The adoption of SFAS
121 is not expected to have a material effect on the Company.

NOTE C. Business Combinations and Discontinued Operations 

METROPOLITAN  FINANCIAL  CORPORATION - Effective  December 23, 1994, the Company
received  all  regulatory  approvals  on the  previously  announced  merger with
Metropolitan  Financial  Corporation  ("MFC"),  a  regional  financial  services
holding company  headquartered in Minneapolis,  Minnesota.  On January 24, 1995,
the  Company   issued   approximately   21.7  million  shares  to  complete  the
transaction.  As of December 31,  1994,  MFC had  approximately  $7.9 billion in
assets,  $5.5 billion in deposits and 211 offices  principally  in North Dakota,
Minnesota,  Nebraska,  Iowa, Kansas, South Dakota,  Wisconsin,  and Wyoming. The
Company  used the pooling of  interests  method to account for the  transaction.
Accordingly,  the  Company's  financial  statements  have been  restated for all
periods  prior to the merger to include the accounts and  operations of MFC. The
operations of Edina Realty,  Inc., MFC's real estate brokerage  subsidiary,  are
accounted for as discontinued operations because the Company expects to sell the
subsidiary within two years to comply with regulations which restrict nonbanking
activities.

Operating  results of the Company and MFC for the three  months  ended March 31,
1994, prior to restatement are:

<TABLE>
<CAPTION>
                                                          THREE MONTHS ENDED 
(In millions)                                                 MARCH 31, 1994 
<S>                                                                  <C>
The Company 
 Net interest income                                                  $281.3 
 Net income                                                             98.5 
MFC 
 Net interest income                                                    54.5 
 Loss from discontinued operations                                      (1.2)
 Net income                                                             12.2 
Combined 
 Net interest income                                                   335.8 
 Loss from discontinued operations                                      (1.2)
 Net income                                                            110.7 
</TABLE>

BOULEVARD  BANCORP,  INC.  - On  March  25,  1994,  the  Company  completed  the
acquisition of Boulevard Bancorp, Inc. ("Boulevard"),  a $1.6 billion commercial
bank holding company headquartered in Chicago, Illinois, which was accounted for
as a purchase.  Under the terms of the purchase agreement, 6.2 million shares of
the Company's common stock were issued and Boulevard's outstanding stock options
and warrants  were  converted  into stock options and warrants for the Company's
common stock,  at the same  conversion  rate.  The Company  bought back existing
shares of its common stock approximately equal to the number of shares issued at
the time of closing of the Boulevard  acquisition.  The results of operations of
Boulevard are included in the Company's  Consolidated  Statement of Income since
the date of acquisition.

The  following  pro forma  operating  results  of the  Company  assume  that the
Boulevard  acquisition had occurred on January 1, 1994. In addition to combining
the historical results of operations of the two companies, the pro forma results
include  adjustments  for the  estimated  effect of purchase  accounting  on the
Company's results, principally amortization of intangibles.

<TABLE>
<CAPTION>
                                                              THREE MONTHS ENDED 
(In millions, except per-share amounts)                           MARCH 31, 1994 
<S>                                                                       <C>
Net interest income                                                       $347.8 
Loss from discontinued operations                                           (1.2)
Net income                                                                  94.6 
Net income per share                                                         .64 
</TABLE>

The pro forma  information  may not be  indicative  of the results that actually
would have occurred if the combination had been in effect on the dates indicated
or which may be obtained in the future.

OTHER ACQUISITIONS - On March 16, 1995, the Company completed the acquisition of
First Western Corporation,  parent company of Western Bank, with $317 million in
assets and nine branches in and around Sioux Falls,  South Dakota.  On March 25,
1994,  the  Company  completed  the  acquisition  of  Rocky  Mountain  Financial
Corporation,  a $537 million  savings bank holding  company located in Cheyenne,
Wyoming. Both of these acquisitions were accounted for as purchases.

NOTE D. Securities 

The detail of the amortized cost and fair value of available-for-sale 
securities consisted of the following: 

<TABLE>
<CAPTION>
                                   MARCH 31, 1995         DECEMBER 31, 1994 
                                  AMORTIZED      FAIR     AMORTIZED      FAIR 
(In millions)                          COST     VALUE          COST     VALUE 
<S>                                <C>         <C>        <C>          <C>
U.S. Treasury                        $1,004      $971        $1,177    $1,113 
Mortgage-backed 
securities                            1,945     1,877         3,400     3,297 
Other U.S. agencies                     236       230           333       323 
State and political                     178       183           178       181 
Other                                   263       274           269       271 
 Total                               $3,626    $3,535        $5,357    $5,185 
</TABLE>

NOTE E. Loans 

The composition of the loan portfolio was as follows: 


<TABLE>
<CAPTION>
                                                   MARCH 31     DECEMBER 31 
(In millions)                                          1995            1994 
<S>                                                 <C>             <C>
COMMERCIAL: 
 Commercial                                          $7,830          $7,002 
 Financial institutions                                 559             787 
 Real estate: 
  Commercial mortgage                                 2,461           2,454 
  Construction                                          374             330 
 HLTs                                                   348             283 
   Total commercial loans                            11,572          10,856 
CONSUMER: 
 Residential mortgage                                 5,060           5,098 
 Residential mortgage held for sale                     180             197 
 Home equity and second mortgage                      2,505           2,453 
 Credit card                                          2,248           2,409 
 Automobile                                           1,837           1,770 
 Revolving credit                                       737             725 
 Installment                                            699             712 
 Student loans held for sale                            377             336 
   Total consumer loans                              13,643          13,700 
   Total loans                                      $25,215         $24,556 
</TABLE>

At March 31, 1995, the recorded investment in loans considered impaired under 
SFAS 114 was $93 million, which was included in nonaccrual loans. Of this 
amount, $3 million was measured using the present value of expected future 
cash flows, $82 million using the fair value of the loans' collateral, and $8 
million was below the Company's threshold for valuing individual loans. The 
carrying value of the impaired loans was greater than or equal to the present 
value of expected future cash flows and, accordingly, no allowance for credit 
losses was specifically allocated to impaired loans. For the quarter ended 
March 31, 1995, the average recorded investment in impaired loans was 
approximately $101 million. No interest income was recognized on these 
impaired loans during the quarter. 

NOTE F. Long-Term Debt 

Long-term debt (debt with original maturities of more than one year) 
consisted of the following: 

<TABLE>
<CAPTION>
                                                                       MARCH 31    DECEMBER 31 
(In millions)                                                              1995           1994 
<S>                                                                      <C>            <C>
Floating-rate subordinated capital notes - due November 29, 1996           $150           $150 
Fixed-rate 8.25% subordinated notes - due October 1, 1999                    86             86 
Fixed-rate 6.625% subordinated notes - due May 15, 2003                     100            100 
Fixed-rate 6.00% subordinated notes - due October 15, 2003                  100            100 
Fixed-rate 7.55% subordinated notes - due June 15, 2004                     100            100 
Fixed-rate 8.00% subordinated notes - due July 2, 2004                      125            125 
Fixed-rate 8.35% subordinated notes - due November 1, 2004                  100            100 
Step-up subordinated notes - due August 15, 2005                            100            100 
Floating-rate subordinated notes - due November 30, 2010                    107            107 
Federal Home Loan Bank advances                                             971          1,088 
Medium-term notes (6.125% to 9.89%) - maturities to November 1997           492            514 
Other                                                                       111            114 
  Total                                                                  $2,542         $2,684 
</TABLE>

NOTE G. Shareholders' Equity 

On January 18, 1995, and February 15, 1995, the Board of Directors authorized 
repurchase programs of two million and 14 million shares of common stock, 
respectively. The two million share authorization is intended to provide 
shares for stock purchase and option plans and for the purchase acquisition 
of First Western Corporation. One million shares were repurchased and 
subsequently reissued in the first quarter for these purposes. The 14 million 
share authorization is intended to allow the Company to buy back shares in 
connection with the future excess capital retention expected over the next 
two years and is predicated upon such excess capital, as well as for stock 
purchase and option plans. No shares have been repurchased under this 
authorization at March 31, 1995. 

On January 19, 1994, the Board of Directors authorized the redemption of the 
1989A and 1989B series of preferred stock. This redemption is reflected in 
the March 31, 1994, capital ratios. 

NOTE H. Income Taxes 

The components of income tax expense were: 

<TABLE>
<CAPTION>
                                            THREE MONTHS ENDED 
                                          MARCH 31    MARCH 31 
(In millions)                                 1995        1994 
<S>                                         <C>         <C>
FEDERAL: 
 Current tax                                 $52.8       $41.6 
 Deferred tax provision                       18.3        13.9 
  Federal income tax                          71.1        55.5 
STATE: 
 Current tax                                   3.7         9.3 
 Deferred tax provision                        4.0         0.8 
  State income tax                             7.7        10.1 
Total income tax provision                   $78.8       $65.6 
</TABLE>

The reconciliation between income tax expense and the amount computed by 
applying the statutory federal income tax rate was as follows: 

<TABLE>
<CAPTION>
                                                              THREE MONTHS ENDED 
                                                            MARCH 31    MARCH 31 
(In millions)                                                   1995        1994 
<S>                                                           <C>          <C>
Tax at statutory rate (35%)                                    $74.4       $62.1 
State income tax, net of federal tax benefit                     5.0         6.5 
Tax effect of: 
 Tax-exempt interest: 
  Loans                                                         (1.3)       (1.4) 
  Securities                                                    (1.0)       (1.0) 
 Amortization of goodwill                                        3.4         1.9 
 Other items                                                    (1.7)       (2.5) 
Applicable income taxes                                        $78.8       $65.6 
</TABLE>

At March 31, 1995, the Company's net deferred tax asset was $312.8 million, 
compared with $363.0 million at December 31, 1994. 

NOTE I. Commitments, Contingent Liabilities and Off-Balance Sheet Financial 
        Instruments 

The Company uses various financial instruments that have off-balance sheet 
risk in the normal course of business to meet the financing needs of its 
customers and to manage its interest rate risk. The contract or notional 
amounts of these financial instruments were as follows: 

<TABLE>
<CAPTION>
                                                                   MARCH 31    DECEMBER 31 
(In millions)                                                          1995           1994 
<S>                                                                  <C>            <C>
Commitments to extend credit: 
 Commercial                                                          $6,507         $7,006 
 Corporate and purchasing cards                                       3,740          3,210 
 Consumer credit card                                                 8,609          7,875 
 Other consumer                                                       2,736          2,628 
Letters of Credit: 
 Standby                                                              1,325          1,321 
 Commercial                                                             164            175 
Interest rate swap contracts: 
 Hedge                                                                2,709          2,674 
 Intermediated                                                          127            127 
Interest rate options contracts: 
 Hedge interest rate floors purchased                                   950            950 
 Hedge interest rate caps purchased                                     200            250 
 Intermediated interest rate caps and floors purchased                  121            127 
 Intermediated interest rate caps and floors written                    121            127 
Liquidity support guarantees and forward and option contracts           353            338 
Foreign currency commitments: 
 Commitments to purchase                                              1,062            941 
 Commitments to sell                                                  1,062            941 
Mortgages sold with recourse                                            306            312 
Commitment to sell loans                                                780            935 
</TABLE>

The Company enters into interest rate swap contracts to hedge its balance 
sheet for risks caused by fluctuations in interest rates and as an 
intermediary for customers. Activity for the three months ending March 31, 
1995, with respect to interest rate swaps which the Company uses to hedge 
medium-term notes, subordinated debt, deposit notes, long-term certificates 
of deposit, deposit accounts, and savings certificates was as follows: 

<TABLE>
<CAPTION>
(In millions) 
<S>                                                            <C>
Notional amount outstanding at December 31, 1994               $2,674 
Additions                                                         150 
Maturities                                                        115 
 Notional amount outstanding at March 31, 1995                 $2,709 
</TABLE>

For interest rate swaps designated as hedges, the weighted average interest 
rates to be paid were 6.21 percent and 6.09 percent at March 31, 1995, and 
December 31, 1994, respectively. At these same dates, the weighted average 
interest rates to be received were 6.98 percent and 6.91 percent. The Company 
is a receiver of fixed and payer of floating on all hedges as of March 31, 
1995. The amortization of deferred gains and losses increased net interest 
income by $.4 million in the first quarter of 1995 and decreased net interest 
income by $.3 million in the first quarter of 1994. Net unamortized deferred 
gains and losses were $6.0 million at March 31, 1995. The Company will 
amortize these gains and losses through the year 2000. Interest rate floors 
totaling $950 million with an average remaining maturity of 2.7 years at 
March 31, 1995, and 3.0 years at December 31, 1994, hedged floating rate 
commercial loans. For interest rate floors designated as hedges, the strike 
rate ranged from 3.25 to 4.0 at March 31, 1995, and December 31, 1994. At 
March 31, 1995, the total notional amount of caps purchased was $200 million 
with a strike level of 3-month LIBOR at 6.00 percent. The total notional 
amount of caps purchased at December 31, 1994, was $250 million with an 
average strike level of 3-month LIBOR at 6.10 percent. 

NOTE J. Supplemental Information to the Consolidated Financial Statements 

CONSOLIDATED  BALANCE SHEET - Time  certificates of deposit in  denominations of
$100,000 or more totaled  $1,240  million and $1,318  million at March 31, 1995,
and December 31, 1994, respectively.

CONSOLIDATED STATEMENT OF CASH FLOWS - Listed below are supplemental disclosures
to the Consolidated Statement of Cash Flows.

<TABLE>
<CAPTION>
                                                                    THREE MONTHS ENDED 
                                                                         MARCH 31 
(In millions)                                                        1995         1994 
<S>                                                               <C>       <C>
Income taxes paid                                                 $  36.9    $    10.7
Interest paid                                                       244.0        185.0
Net noncash transfers to foreclosed property                          8.8          8.8
Noncash transfer to other liabilities resulting
 from notification to shareholders of preferred stock redemption       --        166.1
Change in unrealized gain (loss) on available-for-sale
 securities, net of taxes of $30.8 in 1995 and $32.6 in 1994         49.8        (57.4)
Cash acquisitions of businesses:
 Fair value of noncash assets acquired                            $    --    $   529.0
 Liabilities assumed                                                   --       (479.2)
  Net                                                             $    --    $    49.8
Stock acquisitions of businesses:
 Fair value of noncash assets acquired                            $ 329.3    $ 1,674.0
 Net cash acquired                                                   16.3         72.8
 Liabilities assumed                                               (288.6)    (1,540.6)
  Net value of common stock issued                                $  57.0    $   206.2
</TABLE>

    CONSOLIDATED DAILY AVERAGE BALANCE SHEET AND RELATED YIELDS AND RATES 

<TABLE>
<CAPTION>

                                                              1995                                 1994

                                                                                                                           % CHANGE
                                                                           INTEREST                         INTEREST        AVERAGE
                                                                             YIELDS                           YIELDS        BALANCE
For the three months ended March 31                                             AND                              AND       INCREASE
(In millions)                                    BALANCE     INTEREST         RATES     BALANCE  INTEREST      RATES     (DECREASE)
ASSETS 
<S>                                               <C>           <C>            <C>       <C>        <C>         <C>          <C>  
Securities: 
 U.S. Treasury                                   $ 1,065       $ 16.2          6.17%    $ 1,676    $ 21.8       5.28%        (36.5)%
 Mortgage-backed securities                        2,464         41.6          6.85       2,759      41.9       6.16         (10.7) 
 State & political subdivisions                      175          4.6         10.66         193       5.0      10.51          (9.3) 
 U.S. agencies and other                             551          8.3          6.11         430       5.8       5.47          28.1 
  Total securities                                 4,255         70.7          6.74       5,058      74.5       5.97         (15.9) 
  Unrealized gain/(loss) on 
    available-for-sale securities                   (138)                                    51
   Net securities                                  4,117                                  5,109 
Trading account securities                            82          1.1          5.44          64        .6       3.80          28.1 
Federal funds sold and resale agreements             311          4.6          6.00         547       4.3       3.19         (43.1) 
Loans: 
 Commercial: 
  Commercial                                       7,496        165.1          8.93       6,253     105.6       6.85          19.9 
  Financial institutions                             724          6.9          3.87       1,715      11.7       2.77         (57.8) 
  Real estate: 
   Commercial mortgage                             2,444         51.5          8.55       2,262      45.7       8.19           8.0 
   Construction                                      357          8.2          9.32         234       4.2       7.28          52.6 
   Total commercial                               11,021        231.7          8.53      10,464     167.2       6.48           5.3 
 Consumer: 
  Residential mortgage                             5,069         96.1          7.69       5,312      98.5       7.52          (4.6) 
  Residential mortgage held for sale                 174          3.5          8.16         680      11.2       6.68         (74.4) 
  Home equity and second mortgage                  2,445         56.7          9.40       1,954      38.8       8.05          25.1 
  Credit card                                      2,294         71.5         12.64       1,736      56.2      13.13          32.1 
  Other                                            3,589         89.7         10.14       2,910      64.0       8.92          23.3 
   Total consumer                                 13,571        317.5          9.49      12,592     268.7       8.65           7.8 
   Total loans                                    24,592        549.2          9.06      23,056     435.9       7.67           6.7 
 Allowance for credit losses                         478                                    480                                (.4) 
  Net loans                                       24,114                                 22,576                                6.8 
Other earning assets                                 226          3.5          6.28         245       3.0       4.97          (7.8) 
   Total earning assets*                          29,466        629.1          8.66      28,970     518.3       7.26           1.7 
Cash and due from banks                            1,677                                  1,718                               (2.4) 
Other assets                                       2,175                                  1,900                               14.5 
   Total assets                                  $32,702                                $32,159                                1.7% 
LIABILITIES AND SHAREHOLDERS' EQUITY 
 Noninterest-bearing deposits                     $5,511                                 $6,669                              (17.4)%
 Interest-bearing deposits: 
  Interest checking                                2,967         12.4          1.69       3,087      10.4       1.37          (3.9) 
  Money market accounts                            3,739         34.3          3.72       4,161      25.1       2.45         (10.1) 
  Other savings accounts                           1,933         12.2          2.56       1,937      10.9       2.28           (.2) 
  Savings certificates                             8,347        102.3          4.97       7,638      71.0       3.77           9.3 
  Certificates over $100,000                       1,078         17.2          6.47       1,419      19.5       5.57         (24.0) 
   Total interest-bearing deposits                18,064        178.4          4.01      18,242     136.9       3.04          (1.0) 
Short-term borrowings                              2,801         41.0          5.94       1,682      16.0       3.86          66.5 
Long-term debt                                     2,669         42.9          6.52       1,973      25.9       5.32          35.3 
   Total interest-bearing liabilities             23,534        262.3          4.52      21,897     178.8       3.31           7.5 
Other liabilities                                  1,020                                    875                               16.6 
Preferred equity                                     106                                    221                              (52.0) 
Common equity                                      2,623                                  2,467                                6.3 
Unrealized gain/(loss) on available-for-sale 
 securities, net of taxes                            (92)                                    30                             (406.7) 
   Total liabilities and shareholders' equity    $32,702                                $32,159                                1.7% 
Net interest income                                            $366.8                              $339.5 
Gross interest margin                                                          4.14%                            3.95% 
Gross interest margin without taxable- 
 equivalent increments                                                         4.09%                            3,89% 
Net interest margin                                                            5.05%                            4.75% 
Net interest margin without taxable- 
 equivalent increments                                                         5.00%                            4.70% 
</TABLE>




Interest and rates are presented on a fully taxable-equivalent basis under a 
tax rate of 35 percent. 

Interest income and rates on loans include loan fees. Nonaccrual loans are 
included in average loan balances. 

* Before deducting the allowance for credit losses and excluding the 
  unrealized gain/(loss) on available-for-sale securities. 

PART II -- OTHER INFORMATION

ITEM 4.  SUBMISSION  OF MATTERS TO A VOTE OF SECURITY  HOLDERS - The 66th Annual
Meeting of Shareholders of First Bank System, Inc. was held on Wednesday,  April
26, 1995, at the Minneapolis  Convention Center.  John F. Grundhofer,  Chairman,
President and Chief Executive Officer, presided.

The holders of 115,834,705 shares of common stock, 87 percent of the 133,374,350
outstanding  shares entitled to vote, were  represented at the meeting in person
or by proxy.  The candidates  for election as Class III Directors  listed in the
proxy  statement  were elected to serve  three-year  terms  expiring at the 1998
annual  shareholders'  meeting.  The  tabulation  for each nominee for office is
listed in the table below.

The  proposal to ratify the  appointment  of Ernst & Young LLP as the  Company's
independent  auditors for the year ending  December 31, 1995, was approved.  The
proposal  to amend the  Company's  1991 Stock  Incentive  Plan to provide for an
increase  in the number of stock  options  automatically  granted at the date of
each  Annual  Meeting of  Stockholders  and to provide  for the grant of certain
"reload"  options to  nonemployee  directors  was approved.  The 1995  Executive
Incentive Plan was approved.

SUMMARY OF MATTERS VOTED UPON BY SHAREHOLDERS

<TABLE>
<CAPTION>
<S>                                                     <C>                       <C>           <C>        <C>
                                                                                 NUMBER OF SHARES 

                                                           IN FAVOR                 WITHHELD 
Election of Class III Directors: 
    John F. Grundhofer                                  115,329,085                  505,620 
    Delbert W. Johnson                                  115,344,781                  489,924 
    John H. Kareken                                     115,321,271                  513,434 
    Kenneth A. Macke                                    115,289,206                  545,499 

                                                           IN FAVOR                  AGAINST    ABSTAINED  NON VOTE 
Other Matters: 
 Ratification of appointment of Ernst & Young LLP 
   as independent auditors                              115,232,026                  328,008      274,671       -- 
 Amendments to 1991 Stock Incentive Plan                 94,668,524               19,965,192    1,200,989       -- 
 Approval of 1995 Executive Incentive Plan              107,074,303                7,622,647    1,137,755       -- 
</TABLE>

For a copy of the meeting minutes, please write to the Office of the Secretary,
         First Bank System, P.O. Box 522, Minneapolis, Minnesota 55480.

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K
(a) EXHIBITS

10A First Bank System, Inc. 1991 Stock Incentive Plan, as amended* 
10B First Bank System, Inc. 1995 Executive Incentive Plan* 
10C First Bank System, Inc. Nonqualified Supplemental Executive Retirement 
    Plan, as amended* 
11 Computation of Primary and Fully Diluted Net Income Per Common Share 
12 Computation of Ratio of Earnings to Fixed Charges 
27 Article 9 Financial Data Schedule* 

(b) REPORTS ON FORM 8-K

During the three months ended March 31, 1995, the Company filed the following 
reports on Form 8-K: 

     Form 8-K/A filed  February 13, 1995,  amending the Form 8-K filed on August
     5, 1994, to include revised pro forma financial information.

     Form 8-K  filed  March 3,  1995,  which  includes  the  Company's  restated
     consolidated financial statements and Management's  Discussion and Analysis
     of  Financial  Condition  and  Results  of  Operations  for the year  ended
     December  31,  1994,  to give  effect to the  acquisition  of  Metropolitan
     Financial Corporation.

     Form 8-K/A filed on March 7, 1995,  amending the Form 8-K filed on March 3,
     1995, which was originally filed with a technical EDGAR error.

*Copies of this exhibit will be furnished upon request and payment of the 
 Company's reasonable expenses in furnishing the exhibit. 

                                  SIGNATURE 

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

FIRST BANK SYSTEM, INC. 
/s/ DAVID J. PARRIN 
By: David J. Parrin 
Senior Vice President & Controller 
(Chief Accounting Officer and Duly Authorized Officer) 

May 12, 1995 

First Bank System 
P.O. BOX 522 
MINNEAPOLIS, MINNESOTA 
55480 
First Class 
U.S. Postage 
PAID 
Permit No. 2440 
Minneapolis, MN 

                            SHAREHOLDER INQUIRIES 

STOCK AND DIVIDEND INFORMATION 
FOR MATTERS RELATED SPECIFICALLY TO FIRST BANK SYSTEM STOCK RECORDS OR 
DIVIDEND PAYMENTS, CONTACT THE OFFICE OF THE CORPORATE SECRETARY, (612) 
973-0334. 

DIVIDEND REINVESTMENT 

FOR INFORMATION REGARDING FIRST BANK SYSTEM'S DIVIDEND REINVESTMENT PLAN, 
CONTACT FIRST CHICAGO TRUST COMPANY OF NEW YORK, P.O. BOX 13531, NEWARK, NEW 
JERSEY 07188-0001, (800) 446-2617. 

FINANCIAL INFORMATION 

FOR FURTHER INFORMATION CONTACT JOHN DANIELSON, SENIOR VICE PRESIDENT, (612) 
973-2261, OR KARIN GLASGOW, ASSISTANT VICE PRESIDENT, (612) 973-2264. 






                            FIRST BANK SYSTEM, INC.
                           1991 STOCK INCENTIVE PLAN
                (Including Amendments Effective April 21, 1993,
               Amendments Effective April 28, 1994 and Amendments
                           Effective April 26, 1995)


SECTION 1.  PURPOSE; EFFECT ON PRIOR PLANS.

                  (a) Purpose. The purpose of the First Bank System, Inc. 1991
Stock Incentive Plan (the "Plan") is to aid in attracting and retaining
management personnel and members of the Board of Directors who are not also
employees ("Non-Employee Directors") of First Bank System, Inc. (the "Company")
capable of assuring the future success of the Company, to offer such personnel
and Non-Employee Directors incentives to put forth maximum efforts for the
success of the Company's business and to afford such personnel and Non-Employee
Directors an opportunity to acquire a proprietary interest in the Company.

                  (b) Effect on Prior Plans. From and after the effective date
of the Plan, no stock options or restricted stock awards shall be granted under
the Company's 1987 Stock Option Plan and Special Performance and Retention Plan.
All outstanding stock options and restricted stock awards previously granted
under the 1987 Stock Option Plan and Special Performance and Retention Plan
shall remain outstanding in accordance with the terms thereof.

SECTION 2.  DEFINITIONS.

                  As used in the Plan, the following terms shall have the
meanings set forth below:

                  (a) "Affiliate" shall mean (i) any entity that, directly or
indirectly through one or more intermediaries, is controlled by the Company and
(ii) any entity in which the Company has a significant equity interest, as
determined by the Committee.

                  (b) "Award" shall mean any Option, Stock Appreciation Right,
Restricted Stock, Restricted Stock Unit, Performance Award, Dividend Equivalent
or other Stock-Based Award granted under the Plan.

                  (c) "Award Agreement" shall mean any written agreement,
contract or other instrument or document evidencing any Award granted under the
Plan.

                  (d) "Code" shall mean the Internal Revenue Code of 1986, as
amended from time to time, and any regulations promulgated thereunder.

                  (e) "Committee" shall mean a committee of the Board of
Directors of the Company designated by such Board to administer the Plan and
composed of not less than three directors, each of whom is a "disinterested
person" within the meaning of Rule 16b-3. Each member of the Committee shall be
an "outside director" within the meaning of Section 162(m) of the Code.

                  (f) "Dividend Equivalent" shall mean any right granted under
Section 6(e) of the Plan.

                  (g) "Eligible Person" shall mean any employee, officer,
consultant or independent contractor providing services to the Company or any
Affiliate who the Committee determines to be an Eligible Person. Eligible Person
shall not include any Non-Employee Director, who shall receive Awards only
pursuant to Section 6(h) of the Plan.

                  (h) "Fair Market Value" shall mean, with respect to any
property (including, without limitation, any Shares or other securities), the
fair market value of such property determined by such methods or procedures as
shall be established from time to time by the Committee or, in the case of
grants pursuant to Section 6(h), the Board of Directors. Notwithstanding the
foregoing, for purposes of the Plan, the Fair Market Value of Shares on a given
date shall be the closing price of the Shares as reported on the New York Stock
Exchange on such date, if the Shares are then quoted on the New York Stock
Exchange.

                  (i) "Incentive Stock Option" shall mean an option granted
under Section 6(a) of the Plan that is intended to meet the requirements of
Section 422 of the Code or any successor provision.

                  (j) "Non-Qualified Stock Option" shall mean an option granted
under Section 6(a) of the Plan, or Section 6(h) of the Plan in the case of
grants to Non-Employee Directors, that is not intended to be an Incentive Stock
Option.

                  (k) "Option" shall mean an Incentive Stock Option or a
Non-Qualified Stock Option.

                  (l) "Other Stock-Based Award" shall mean any right granted
under Section 6(f) of the Plan.

                  (m) "Participant" shall mean an Eligible Person designated to
be granted an Award under the Plan.

                  (n)  "Performance Award" shall mean any right granted under
Section 6(d) of the Plan.

                  (o) "Person" shall mean any individual, corporation,
partnership, association or trust.

                  (p) "Restricted Stock" shall mean any Share granted under
Section 6(c) of the Plan.

                  (q) "Restricted Stock Unit" shall mean any unit granted under
Section 6(c) of the Plan evidencing the right to receive a Share (or a cash
payment equal to the Fair Market Value of a Share) at some future date.

                  (r) "Rule 16b-3" shall mean Rule 16b-3 promulgated by the
Securities and Exchange Commission under the Securities Exchange Act of 1934.

                  (s) "Shares" shall mean shares of Common Stock, $1.25 par
value, of the Company or such other securities or property as may become subject
to Awards pursuant to an adjustment made under Section 4(c) of the Plan.

                  (t) "Stock Appreciation Right" shall mean any right granted
under Section 6(b) of the Plan.

SECTION 3.  ADMINISTRATION.

                  (a) Power and Authority of the Committee. The Plan shall be
administered by the Committee; provided, however, that Section 6(h) of the Plan
shall not be administered by the Committee but rather by the Board of Directors
subject to the provisions and restrictions of such Section 6(h). Subject to the
terms of the Plan and applicable law, and except with respect to Section 6(h) of
the Plan, the Committee shall have full power and authority to: (i) designate
Participants; (ii) determine the type or types of Awards to be granted to each
Participant under the Plan; (iii) determine the number of Shares to be covered
by (or with respect to which payments, rights or other matters are to be
calculated in connection with) each Award; (iv) determine the terms and
conditions of any Award or Award Agreement; (v) amend the terms and conditions
of any Award or Award Agreement and accelerate the exercisability of Options or
the lapse of restrictions relating to Restricted Stock or Restricted Stock
Units; (vi) determine whether, to what extent and under what circumstances
Awards may be exercised in cash, Shares, other securities, other Awards or other
property, or canceled, forfeited or suspended; (vii) determine whether, to what
extent and under what circumstances cash, Shares, other securities, other
Awards, other property and other amounts payable with respect to an Award under
the Plan shall be deferred either automatically or at the election of the holder
thereof or the Committee; (viii) interpret and administer the Plan and any
instrument or agreement relating to, or Award made under, the Plan; (ix)
establish, amend, suspend or waive such rules and regulations and appoint such
agents as it shall deem appropriate for the proper administration of the Plan;
and (x) make any other determination and take any other action that the
Committee deems necessary or desirable for the administration of the Plan.
Unless otherwise expressly provided in the Plan, all designations,
determinations, interpretations and other decisions under or with respect to the
Plan or any Award shall be within the sole discretion of the Committee, may be
made at any time and shall be final, conclusive and binding upon any
Participant, any holder or beneficiary of any Award and any employee of the
Company or any Affiliate.

                  (b) Meetings of the Committee. The Committee shall select one
of its members as its chairman and shall hold its meetings at such times and
places as the Committee may determine. A majority of the Committee's members
shall constitute a quorum. All determinations of the Committee shall be made by
not less than a majority of its members. Any decision or determination reduced
to writing and signed by all of the members of the Committee shall be fully
effective as if it had been made by a majority vote at a meeting duly called and
held. The Committee may appoint a secretary and may make such rules and
regulations for the conduct of its business as it shall deem advisable.

SECTION 4.  SHARES AVAILABLE FOR AWARDS.

                  (a) Shares Available. Subject to adjustment as provided in
Section 4(c), the number of Shares available for granting Awards under the Plan
shall be 5,000,000. If any Shares covered by an Award or to which an Award
relates are not purchased or are forfeited, or if an Award otherwise terminates
without delivery of any Shares, then the number of Shares counted against the
aggregate number of Shares available under the Plan with respect to such Award,
to the extent of any such forfeiture or termination, shall again be available
for granting Awards under the Plan. In addition, any Shares that are used by a
Participant as full or partial payment to the Company of the purchase price
relating to an Award, or in connection with satisfaction of tax obligations
relating to an Award in accordance with the provisions of Section 8(a) of the
Plan, shall again be available for granting Awards to Eligible Persons who are
not officers or directors of the Company for purposes of Section 16 of the
Securities Exchange Act of 1934, as amended.

                  (b) Accounting for Awards. For purposes of this Section 4, if
an Award entitles the holder thereof to receive or purchase Shares, the number
of Shares covered by such Award or to which such Award relates shall be counted
on the date of grant of such Award against the aggregate number of Shares
available for granting Awards under the Plan.

                  (c) Adjustments. In the event that the Committee (or, in the
case of grants under Section 6(h) of the Plan, the Board of Directors) shall
determine that any dividend or other distribution (whether in the form of cash,
Shares, other securities or other property), recapitalization, stock split,
reverse stock split, reorganization, merger, consolidation, split-up, spin-off,
combination, repurchase or exchange of Shares or other securities of the
Company, issuance of warrants or other rights to purchase Shares or other
securities of the Company or other similar corporate transaction or event
affects the Shares such that an adjustment is determined by the Committee (or,
in the case of grants under Section 6(h) of the Plan, the Board of Directors) to
be appropriate in order to prevent dilution or enlargement of the benefits or
potential benefits intended to be made available under the Plan, then the
Committee (or, in the case of grants under Section 6(h) of the Plan, the Board
of Directors) shall, in such manner as it may deem equitable, adjust any or all
of (i) the number and type of Shares (or other securities or other property)
which thereafter may be made the subject of Awards, (ii) the number and type of
Shares (or other securities or other property) subject to outstanding Awards and
(iii) the purchase or exercise price with respect to any Award; provided,
however, that the number of Shares covered by any Award or to which such Award
relates shall always be a whole number.

                  (d) Incentive Stock Options. Notwithstanding the foregoing,
the number of Shares available for granting Incentive Stock Options under the
Plan shall not exceed 3,000,000, subject to adjustment as provided in the Plan
and Section 422 or 424 of the Code or any successor provisions.

                  (e) Award Limitations Under the Plan. No Eligible Person may
be granted any Award or Awards, the value of which Awards are based solely on an
increase in the value of the Shares after the date of grant of such Awards, for
more than 500,000 Shares, in the aggregate, in any three calendar year period
beginning with the period commencing January 1, 1994 and ending December 31,
1996; provided, however, that such limitation shall apply only to Shares
available for granting Awards under the Plan pursuant to amendments to the Plan
submitted for stockholder approval at the Company's 1994 annual meeting of
stockholders and amendments adopted thereafter. The foregoing limitation
specifically includes the grant of any "performance-based" Awards within the
meaning of ss.162(m) of the Code.

SECTION 5.  ELIGIBILITY.

                  Any Eligible Person, including any Eligible Person who is an
officer or director of the Company or any Affiliate, shall be eligible to be
designated a Participant; provided, however, that an Incentive Stock Option may
only be granted to full or part-time employees (which term as used herein
includes, without limitation, officers and directors who are also employees) and
an Incentive Stock Option shall not be granted to an employee of an Affiliate
unless such Affiliate is also a "subsidiary corporation" of the Company within
the meaning of Section 424(f) of the Code or any successor provision.
Non-Employee Directors shall receive Awards of Non-Qualified Stock Options as
provided in Section 6(h) of the Plan.

SECTION 6.  AWARDS.

                  (a) Options. The Committee is hereby authorized to grant
Options to Participants with the following terms and conditions and with such
additional terms and conditions not inconsistent with the provisions of the Plan
as the Committee shall determine:

                   (i) Exercise Price. The purchase price per Share purchasable
         under an Option shall be determined by the Committee; provided,
         however, that such purchase price shall not be less than 100% of the
         Fair Market Value of a Share on the date of grant of such Option.

                   (ii) Option Term. The term of each Option shall be fixed by
         the Committee.

                   (iii) Time and Method of Exercise. The Committee shall
         determine the time or times at which an Option may be exercised in
         whole or in part and the method or methods by which, and the form or
         forms (including, without limitation, cash, Shares, other securities,
         other Awards or other property, or any combination thereof, having a
         Fair Market Value on the exercise date equal to the relevant exercise
         price) in which, payment of the exercise price with respect thereto may
         be made or deemed to have been made.

                   (iv) Reload Options. The Committee may grant "reload"
         options, separately or together with another Option, pursuant to which,
         subject to the terms and conditions established by the Committee and
         any applicable requirements of Rule 16b-3 or any other applicable law,
         the Participant would be granted a new Option when the payment of the
         exercise price of a previously granted option is made by the delivery
         of shares of the Company's Common Stock owned by the Participant
         pursuant to Section 6(a)(iii) hereof or the relevant provisions of
         another plan of the Company, and/or when shares of the Company's Common
         Stock are tendered or forfeited as payment of the amount to be withheld
         under applicable income tax laws in connection with the exercise of an
         option, which new Option would be an option to purchase the number of
         Shares not exceeding the sum of (A) the number of shares of the
         Company's Common Stock provided as consideration upon the exercise of
         the previously granted option to which such "reload" option relates and
         (B) the number of shares of the Company's Common Stock tendered or
         forfeited as payment of the amount to be withheld under applicable
         income tax laws in connection with the exercise of the option to which
         such "reload" option relates. "Reload" options may be granted with
         respect to options previously granted under this Plan, the First Bank
         System 1987 Stock Option Plan or any other stock option plan of the
         Company, and may be granted in connection with any Option granted under
         this Plan at the time of such grant. Such "reload" options shall have a
         per share exercise price equal to the Fair Market Value as of the date
         of grant of the new Option.

                  (b) Stock Appreciation Rights. The Committee is hereby
authorized to grant Stock Appreciation Rights to Participants subject to the
terms of the Plan and any applicable Award Agreement. A Stock Appreciation Right
granted under the Plan shall confer on the holder thereof a right to receive
upon exercise thereof the excess of (i) the Fair Market Value of one Share on
the date of exercise (or, if the Committee shall so determine, at any time
during a specified period before or after the date of exercise) over (ii) the
grant price of the Stock Appreciation Right as specified by the Committee, which
price shall not be less than 100% of the Fair Market Value of one Share on the
date of grant of the Stock Appreciation Right. Subject to the terms of the Plan
and any applicable Award Agreement, the grant price, term, methods of exercise,
dates of exercise, methods of settlement and any other terms and conditions of
any Stock Appreciation Right shall be as determined by the Committee. The
Committee may impose such conditions or restrictions on the exercise of any
Stock Appreciation Right as it may deem appropriate.

                  (c) Restricted Stock and Restricted Stock Units. The Committee
is hereby authorized to grant Awards of Restricted Stock and Restricted Stock
Units to Participants with the following terms and conditions and with such
additional terms and conditions not inconsistent with the provisions of the Plan
as the Committee shall determine:

                   (i) Restrictions. Shares of Restricted Stock and Restricted
         Stock Units shall be subject to such restrictions as the Committee may
         impose (including, without limitation, any limitation on the right to
         vote a Share of Restricted Stock or the right to receive any dividend
         or other right or property with respect thereto), which restrictions
         may lapse separately or in combination at such time or times, in such
         installments or otherwise as the Committee may deem appropriate.

                  (ii) Stock Certificates. Any Restricted Stock granted under
         the Plan shall be evidenced by issuance of a stock certificate or
         certificates, which certificate or certificates shall be held by the
         Company. Such certificate or certificates shall be registered in the
         name of the Participant and shall bear an appropriate legend referring
         to the terms, conditions and restrictions applicable to such Restricted
         Stock.  In the case of Restricted Stock Units, no Shares shall be 
         issued at the time such Awards are granted.

                   (iii) Forfeiture; Delivery of Shares. Except as otherwise
         determined by the Committee, upon termination of employment (as
         determined under criteria established by the Committee) during the
         applicable restriction period, all Shares of Restricted Stock and all
         Restricted Stock Units at such time subject to restriction shall be
         forfeited and reacquired by the Company; provided, however, that the
         Committee may, when it finds that a waiver would be in the best
         interest of the Company, waive in whole or in part any or all remaining
         restrictions with respect to Shares of Restricted Stock or Restricted
         Stock Units. Shares representing Restricted Stock that is no longer
         subject to restrictions shall be delivered to the holder thereof
         promptly after the applicable restrictions lapse or are waived. Upon
         the lapse or waiver of restrictions and the restricted period relating
         to Restricted Stock Units evidencing the right to receive Shares, such
         Shares shall be issued and delivered to the holders of the Restricted
         Stock Units.

                  (d) Performance Awards. The Committee is hereby authorized to
grant Performance Awards to Participants subject to the terms of the Plan and
any applicable Award Agreement. A Performance Award granted under the Plan (i)
may be denominated or payable in cash, Shares (including, without limitation,
Restricted Stock), other securities, other Awards or other property and (ii)
shall confer on the holder thereof the right to receive payments, in whole or in
part, upon the achievement of such performance goals during such performance
periods as the Committee shall establish. Subject to the terms of the Plan and
any applicable Award Agreement, the performance goals to be achieved during any
performance period, the length of any performance period, the amount of any
Performance Award granted and the amount of any payment or transfer to be made
pursuant to any Performance Award shall be determined by the Committee.

                  (e) Dividend Equivalents. The Committee is hereby authorized
to grant to Participants Dividend Equivalents under which such Participants
shall be entitled to receive payments (in cash, Shares, other securities, other
Awards or other property as determined in the discretion of the Committee)
equivalent to the amount of cash dividends paid by the Company to holders of
Shares with respect to a number of Shares determined by the Committee. Subject
to the terms of the Plan and any applicable Award Agreement, such Dividend
Equivalents may have such terms and conditions as the Committee shall determine.

                  (f) Other Stock-Based Awards. The Committee is hereby
authorized to grant to Participants such other Awards that are denominated or
payable in, valued in whole or in part by reference to, or otherwise based on or
related to, Shares (including, without limitation, securities convertible into
Shares), as are deemed by the Committee to be consistent with the purpose of the
Plan; provided, however, that such grants must comply with Rule 16b-3 and
applicable law. Subject to the terms of the Plan and any applicable Award
Agreement, the Committee shall determine the terms and conditions of such
Awards. Shares or other securities delivered pursuant to a purchase right
granted under this Section 6(f) shall be purchased for such consideration, which
may be paid by such method or methods and in such form or forms (including
without limitation, cash, Shares, other securities, other Awards or other
property or any combination thereof), as the Committee shall determine, the
value of which consideration, as established by the Committee, shall not be less
than 100% of the Fair Market Value of such Shares or other securities as of the
date such purchase right is granted.

                  (g) General. Except as otherwise specified with respect to
Awards to Non-Employee Directors pursuant to Section 6(h) of the Plan:

                  (i) No Cash Consideration for Awards. Awards shall be granted
for no cash consideration or for such minimal cash consideration as may be
required by applicable law.

                 (ii) Awards May Be Granted Separately or Together. Awards
         may, in the discretion of the Committee, be granted either alone or in
         addition to, in tandem with or in substitution for any other Award or
         any award granted under any plan of the Company or any Affiliate other
         than the Plan. Awards granted in addition to or in tandem with other
         Awards or in addition to or in tandem with awards granted under any
         such other plan of the Company or any Affiliate may be granted either
         at the same time as or at a different time from the grant of such other
         Awards or awards.

                (iii) Forms of Payment under Awards. Subject to the terms of
         the Plan and of any applicable Award Agreement, payments or transfers
         to be made by the Company or an Affiliate upon the grant, exercise or
         payment of an Award may be made in such form or forms as the Committee
         shall determine (including, without limitation, cash, Shares, other
         securities, other Awards or other property or any combination thereof),
         and may be made in a single payment or transfer, in installments or on
         a deferred basis, in each case in accordance with rules and procedures
         established by the Committee. Such rules and procedures may include,
         without limitation, provisions for the payment or crediting of
         reasonable interest on installment or deferred payments or the grant or
         crediting of Dividend Equivalents with respect to installment or
         deferred payments.

                   (iv) Limits on Transfer of Awards. No Award and no right
         under any such Award shall be transferable by a Participant otherwise
         than by will or by the laws of descent and distribution; provided,
         however, that, if so determined by the Committee, a Participant may, in
         the manner established by the Committee, designate a beneficiary or
         beneficiaries to exercise the rights of the Participant and receive any
         property distributable with respect to any Award upon the death of the
         Participant. Each Award or right under any Award shall be exercisable
         during the Participant's lifetime only by the Participant or, if
         permissible under applicable law, by the Participant's guardian or
         legal representative. No Award or right under any such Award may be
         pledged, alienated, attached or otherwise encumbered, and any purported
         pledge, alienation, attachment or encumbrance thereof shall be void and
         unenforceable against the Company or any Affiliate.

                   (v) Term of Awards. The term of each Award shall be for such
         period as may be determined by the Committee.

                   (vi) Restrictions; Securities Exchange Listing. All
         certificates for Shares or other securities delivered under the Plan
         pursuant to any Award or the exercise thereof shall be subject to such
         stop transfer orders and other restrictions as the Committee (or, in
         the case of grants under Section 6(h) of the Plan, the Board of
         Directors) may deem advisable under the Plan or the rules, regulations
         and other requirements of the Securities and Exchange Commission and
         any applicable federal or state securities laws, and the Committee (or,
         in the case of grants under Section 6(h) of the Plan, the Board of
         Directors) may cause a legend or legends to be placed on any such
         certificates to make appropriate reference to such restrictions. If the
         Shares or other securities are traded on a securities exchange, the
         Company shall not be required to deliver any Shares or other securities
         covered by an Award unless and until such Shares or other securities
         have been admitted for trading on such securities exchange.

                  (h) Non-Qualified Stock Options to Non-Employee Directors. The
Board of Directors shall issue Non-Qualified Stock Options to Non-Employee
Directors in accordance with this Section 6(h).

                  Each Non-Employee Director serving on the Company's Board of
Directors immediately following the 1993 Annual Meeting of Stockholders of the
Company shall be granted, as of the date of such meeting, a Non-Qualified Stock
Option to purchase 2,500 Shares (subject to adjustment pursuant to Section 4(c)
of the Plan). Each Non-Employee Director first elected or appointed to the
Company's Board of Directors after the 1993 Annual Meeting of Stockholders and
during the term of the Plan shall be granted, as of the date of such Director's
first election or appointment to the Board of Directors, a Non-Qualified Stock
Option to purchase 2,500 Shares (subject to adjustment pursuant to Section 4(c)
of the Plan). After the initial grant to each Non-Employee Director as set forth
above in this Section 6(h), each such Director shall be granted during the term
of the Plan, as of the date of each Annual Meeting of Stockholders of the
Company, if such Director's term of office continues after such date, a
Non-Qualified Stock Option to purchase 1,000 Shares (subject to adjustment
pursuant to Section 4(c) of the Plan); provided that such number of shares shall
be increased from 1,000 Shares to 1,500 Shares (subject to adjustment pursuant
to Section 4(c) of the Plan) for any such grants occurring on or after the date
of the Company's 1995 Annual Meeting of Stockholders.

                  Each Non-Qualified Stock Option granted to a Non-Employee
Director pursuant to this Section 6(h) shall be exercisable in full as of the
date of grant, shall have an exercise price equal to the Fair Market Value of a
Share on the date of grant and shall expire on the tenth anniversary of the date
of grant, except as provided below. This Section 6(h) shall not be amended more
than once every six months other than to comport with changes in the Code, the
Employee Retirement Income Security Act or the rules and regulations thereunder.

                  Subject to the last sentence of this paragraph, and except as
hereinafter provided, each Option granted pursuant to this Section 6(h) on or
after the date of the Company's 1995 Annual Meeting of Stockholders shall
include, and all outstanding Options on the date of the Company's 1995 Annual
Meeting of Stockholders granted pursuant to this Section 6(h) shall be deemed
amended to include, a provision entitling the optionee to a further
Non-Qualified Stock Option (a "Non-Employee Director Reload Option") in the
event the optionee exercises such an Option, in whole or in part, by
surrendering other Shares in accordance with this Section 6(h) and the terms of
the Option. Any such Non-Employee Director Reload Option (i) shall be for a
number of Shares equal to the number of Shares surrendered as part or all of the
exercise price of the Option to which it relates; (ii) shall have an expiration
date which is the same as the expiration date of the Option to which it relates;
(iii) shall have an exercise price equal to the Fair Market Value of a Share on
the date of exercise of the Option to which it relates; and (iv) shall be
exercisable in full as of the date of grant. A Non-Employee Director Reload
Option may be reloaded under the same terms, provided that the original Option
to which such series of Non-Employee Director Reload Options relates may be
reloaded a maximum of three times. Non-Employee Director Reload Options shall
only be granted to a Director during such Director's term as a Non-Employee
Director. Any such Non-Employee Director Reload Option shall be subject to
availability of sufficient shares for grant under the Plan. Shares surrendered
as part or all of the exercise price of the Option to which it relates that have
been owned by the optionee less than six months will not be counted for purposes
of determining the number of Shares that may be purchased pursuant to a
Non-Employee Director Reload Option. The provisions of this paragraph shall not
become effective and shall be void unless and until receipt by the Company of an
interpretive letter from the Securities and Exchange Commission or an opinion of
counsel reasonably acceptable to the Company to the effect that the grant of
such reload options will not cause any such Non-Employee Director to lose his or
her status as a "disinterested person" under Rule 16b-3 of the Securities
Exchange Act of 1934, as amended.

                  All grants of Non-Qualified Stock Options pursuant to this
Section 6(h) shall be automatic and non-discretionary and shall be made strictly
in accordance with the foregoing terms and the following additional provisions:

                   (i) Non-Qualified Stock Options granted to a Non-Employee
         Director hereunder shall terminate and may no longer be exercised if
         such Director ceases to be a Non-Employee Director of the Company,
         except that:

                    (A) If such Director's term shall be terminated for any
               reason other than gross and willful misconduct, death,
               disability, or retirement, such Director may at any time within a
               period of three months after such termination, but not after the
               termination date of the Option, exercise the Option.

                                                                               
                    (B) If such Director's term shall be terminated by reason of
               gross and willful misconduct during the course of the term,
               including but not limited to, wrongful appropriation of funds of
               the Company or the commission of a gross misdemeanor or felony,
               the Option shall be terminated as of the date of the misconduct.

                                                                              
                    (C) If such Director's term shall be terminated by reason of
               disability or retirement, such Director may exercise the Option
               in accordance with the terms thereof as though such termination
               had never occurred. If such Director shall die following any such
               termination, the Option may be exercised in accordance with its
               terms by the personal representatives or administrators of such
               Director or by any person or persons to whom the Option has been
               transferred by will or the applicable laws of descent and
               distribution.

                                                                          
                    (D) If such Director shall die while a Director of the
               Company or within three months after termination of such
               Director's term for any reason other than disability or
               retirement or gross and willful misconduct, the Option may be
               exercised in accordance with its terms by the personal
               representatives or administrators of such Director or by any
               person or persons to whom the Option has been transferred by will
               or the applicable laws of descent and distribution.

                  (ii) Non-Qualified Stock Options granted to Non-Employee
         Directors may be exercised in whole or in part from time to time by
         serving written notice of exercise on the Company at its principal
         executive offices, to the attention of the Company's Secretary. The
         notice shall state the number of shares as to which the Option is being
         exercised and be accompanied by payment of the purchase price. A
         Non-Employee Director may, at such Director's election, pay the
         purchase price by check payable to the Company, by promissory note, or
         in shares of the Company's Common Stock, or in any combination thereof
         having a Fair Market Value on the exercise date equal to the applicable
         exercise price. If payment or partial payment is made by promissory
         note, such note shall (A) be secured by the Shares to be delivered upon
         exercise of such Option (other than those withheld in payment of taxes
         as set forth below), (B) be limited in principal amount to the maximum
         amount permitted under applicable laws, rules and regulations, (C) be
         for a term of six years and (D) bear interest at the applicable federal
         rate (as determined in accordance with Section 1274(d) of the Code),
         compounded semi-annually.

                  (iii) In order to comply with all applicable federal or state
         income tax laws or regulations, the Company may take such action as it
         deems appropriate to ensure that all applicable federal or state
         payroll, withholding, income or other taxes, which are the sole and
         absolute responsibility of a Non-Employee Director, are withheld or
         collected from such Director. At any time when a Non-Employee Director
         is required to pay the Company an amount required to be withheld under
         applicable income tax laws in connection with an Option granted
         pursuant to this Section 6(h), such Director may (A) elect to have the
         Company withhold a portion of the Shares otherwise to be delivered upon
         exercise of such Option with a Fair Market Value equal to the amount of
         such taxes (an "Election") or (B) deliver to the Company Shares other
         than Shares issuable upon exercise of such Option with a Fair Market
         Value equal to the amount of such taxes. An Election, if any, must be
         made on or before the date that the amount of tax to be withheld is
         determined. The Board of Directors may disapprove of any Election, may
         suspend or terminate the right to make Elections, may limit the amount
         of any Election, and may make rules concerning the required information
         to be included in any Election. Non-Employee Directors may only make an
         Election in compliance with the Rules established by the Company to
         comply with Section 16(b) of the Securities Exchange Act of 1934, as
         amended, and the rules and regulations promulgated thereunder.

SECTION 7. AMENDMENT AND TERMINATION; ADJUSTMENTS.

                  Except to the extent prohibited by applicable law and unless
otherwise expressly provided in an Award Agreement or in the Plan:

                  (a) Amendments to the Plan. The Board of Directors of the
Company may amend, alter, suspend, discontinue or terminate the Plan; provided,
however, that, notwithstanding any other provision of the Plan or any Award
Agreement, without the approval of the stockholders of the Company, no such
amendment, alteration, suspension, discontinuation or termination shall be made
that, absent such approval:

                     (i) would cause Rule 16b-3 to become unavailable with 
         respect to the Plan;

                    (ii) would violate the rules or regulations of the New York
         Stock Exchange, any other securities exchange or the National
         Association of Securities Dealers, Inc. that are applicable to the
         Company; or

                   (iii) would cause the Company to be unable, under the Code,
         to grant Incentive Stock Options under the Plan.

                   (b) Amendments to Awards. Except with respect to Awards
         granted pursuant to Section 6(h) of the Plan, the Committee may waive
         any conditions of or rights of the Company under any outstanding Award,
         prospectively or retroactively. The Committee may not amend, alter,
         suspend, discontinue or terminate any outstanding Award, prospectively
         or retroactively, without the consent of the Participant or holder or
         beneficiary thereof, except as otherwise herein provided.

                   (c) Correction of Defects, Omissions and Inconsistencies. The
         Committee (or, in the case of grants under Section 6(h) of the Plan,
         the Board of Directors) may correct any defect, supply any omission or
         reconcile any inconsistency in the Plan or any Award in the manner and
         to the extent it shall deem desirable to carry the Plan into effect.

SECTION 8. INCOME TAX WITHHOLDING; TAX BONUSES.

                  (a) Withholding. In order to comply with all applicable
federal or state income tax laws or regulations, the Company may take such
action as it deems appropriate to ensure that all applicable federal or state
payroll, withholding, income or other taxes, which are the sole and absolute
responsibility of a Participant, are withheld or collected from such
Participant. In order to assist a Participant in paying all federal and state
taxes to be withheld or collected upon exercise or receipt of (or the lapse of
restrictions relating to) an Award, the Committee, in its discretion and subject
to such additional terms and conditions as it may adopt, may permit the
Participant to satisfy such tax obligation by (i) electing to have the Company
withhold a portion of the Shares otherwise to be delivered upon exercise or
receipt of (or the lapse of restrictions relating to) such Award with a Fair
Market Value equal to the amount of such taxes or (ii) delivering to the Company
Shares other than Shares issuable upon exercise or receipt of (or the lapse of
restrictions relating to) such Award with a Fair Market Value equal to the
amount of such taxes. The election, if any, must be made on or before the date
that the amount of tax to be withheld is determined.

                  (b) Tax Bonuses. The Committee, in its discretion, shall have
the authority, at the time of grant of any Award under this Plan or at any time
thereafter, to approve cash bonuses to designated Participants to be paid upon
their exercise or receipt of (or the lapse of restrictions relating to) Awards
in order to provide funds to pay all or a portion of federal and state taxes due
as a result of such exercise or receipt (or the lapse of such restrictions). The
Committee shall have full authority in its discretion to determine the amount of
any such tax bonus.

SECTION 9. GENERAL PROVISIONS.

                  (a) No Rights to Awards. Except as otherwise provided in
Section 6(h) of the Plan, no Eligible Person, Participant or other Person shall
have any claim to be granted any Award under the Plan, and there is no
obligation for uniformity of treatment of Eligible Persons, Participants or
holders or beneficiaries of Awards under the Plan. The terms and conditions of
Awards need not be the same with respect to different Participants.

                  (b) Delegation. The Committee may delegate to one or more
officers of the Company or any Affiliate or a committee of such officers the
authority, subject to such terms and limitations as the Committee shall
determine, to grant Awards to Eligible Persons who are not officers or directors
of the Company for purposes of Section 16 of the Securities Exchange Act of
1934, as amended.

                  (c) Award Agreements. No Participant will have rights under an
Award granted to such Participant unless and until an Award Agreement shall have
been duly executed on behalf of the Company.

                  (d) No Limit on Other Compensation Arrangements. Nothing
contained in the Plan shall prevent the Company or any Affiliate from adopting
or continuing in effect other or additional compensation arrangements, and such
arrangements may be either generally applicable or applicable only in specific
cases.

                  (e) No Right to Employment, Etc. The grant of an Award shall
not be construed as giving a Participant the right to be retained in the employ,
or as giving a Non-Employee Director the right to continue as a Director, of the
Company or any Affiliate. In addition, the Company or an Affiliate may at any
time dismiss a Participant from employment, or terminate the term of a
Non-Employee Director, free from any liability or any claim under the Plan,
unless otherwise expressly provided in the Plan or in any Award Agreement.

                  (f) Governing Law. The validity, construction and effect of
the Plan and any rules and regulations relating to the Plan shall be determined
in accordance with the laws of the State of Minnesota.

                  (g) Severability. If any provision of the Plan or any Award is
or becomes or is deemed to be invalid, illegal or unenforceable in any
jurisdiction or would disqualify the Plan or any Award under any law deemed
applicable by the Committee (or, in the case of grants under Section 6(h) of the
Plan, the Board of Directors), such provision shall be construed or deemed
amended to conform to applicable laws, or if it cannot be so construed or deemed
amended without, in the determination of the Committee (or, in the case of
grants under Section 6(h) of the Plan, the Board of Directors), materially
altering the purpose or intent of the Plan or the Award, such provision shall be
stricken as to such jurisdiction or Award, and the remainder of the Plan or any
such Award shall remain in full force and effect.

                  (h) No Trust or Fund Created. Neither the Plan nor any Award
shall create or be construed to create a trust or separate fund of any kind or a
fiduciary relationship between the Company or any Affiliate and a Participant or
any other Person. To the extent that any Person acquires a right to receive
payments from the Company or any Affiliate pursuant to an Award, such right
shall be no greater than the right of any unsecured general creditor of the
Company or any Affiliate.

                  (i) No Franctional Shares. No fractional Shares shall be
issued or delivered pursuant to the Plan or any Award, and the Committee (or, in
the case of grants under Section 6(h) of the Plan, the Board of Directors) shall
determine whether cash shall be paid in lieu of any fractional Shares or whether
such fractional Shares or any rights thereto shall be canceled, terminated or
otherwise eliminated.

                  (j) Headings. Headings are given to the Sections and
subsections of the Plan solely as a convenience to facilitate reference. Such
headings shall not be deemed in any way material or relevant to the construction
or interpretation of the Plan or any provision thereof.

SECTION 10. EFFECTIVE DATE OF THE PLAN.

                  The Plan shall be effective as of the date of its approval by
the stockholders of the Company.

SECTION 11. TERM OF THE PLAN.

                  Awards shall only be granted under the Plan during a 10-year
period beginning on the effective date of the Plan. However, unless otherwise
expressly provided in the Plan or in an applicable Award Agreement, any Award
theretofore granted may extend beyond the end of such 10-year period, and the
authority of the Committee provided for hereunder with respect to the Plan and
any Awards, and the authority of the Board of Directors of the Company to amend
the Plan, shall extend beyond the end of such period.






                            FIRST BANK SYSTEM, INC.
                                      1995
                            EXECUTIVE INCENTIVE PLAN


1. ESTABLISHMENT. On February 15, 1995, the Board of Directors of FIRST BANK
SYSTEM, INC., upon recommendation by the Compensation and Human Resources
Committee of the Board of Directors, approved a 1995 executive incentive plan
for executives as described herein, which plan shall be known as the "FIRST BANK
SYSTEM, INC. 1995 EXECUTIVE INCENTIVE PLAN." This Plan shall be submitted for
approval by the stockholders of First Bank System, Inc. at the 1995 Annual
Meeting of Stockholders. This Plan shall be effective as of January 1, 1995,
subject to its approval by the stockholders, and no benefits shall be issued
pursuant thereto until after this Plan has been approved by the stockholders.

2. PURPOSE. The purpose of this Plan is to advance the interests of First Bank
System, Inc. and its stockholders by attracting and retaining key employees, and
by stimulating the efforts of such employees to contribute to the continued
success and growth of the business of the Company.

3. DEFINITIONS. When the following terms are used herein with initial capital
letters, they shall have the following meanings:

     3.1. BASE SALARY - a Participant's annualized base salary, as determined by
     the Committee, as of the last day of a Performance Period.

     3.2. CODE - the Internal Revenue Code of 1986, as it may be amended from
     time to time, and any proposed, temporary or final Treasury Regulations
     promulgated thereunder.

     3.3. COMMITTEE - the Compensation and Human Resources Committee of the
     Board of Directors of the Company designated by such Board to administer
     the Plan which shall consist of members appointed from time to time by the
     Board of Directors. Each member of the Committee shall be a "disinterested
     person" within the meaning of Rule 16b-3 promulgated by the Securities and
     Exchange Commission under the Securities Exchange Act of 1934 and,
     following the 1996 Annual Meeting of Stockholders of the Company, an
     "outside director" within the meaning of Section 162(m) of the Code.

     3.4. COMPANY - First Bank System, Inc. a Delaware corporation, and any of
     its subsidiaries or affiliates, whether now or hereafter established.

     3.5. MAXIMUM AWARD PERCENTAGE - a percentage, which may be greater or less
     than 100%, as determined by the Committee with respect to each Performance 
     Period and with respect to each Performance Threshold.

     3.6. PARTICIPANT - any executive officer of the Company who is also an
     "officer" within the meaning of Section 16(a) of the Securities Exchange
     Act of 1934 and who is designated by the Committee, as provided for herein,
     to participate with respect to a Performance Period as a Participant in
     this Plan. Directors of the Company who are not also employees of the
     Company are not eligible to participate in the Plan.

     3.7. PERFORMANCE THRESHOLD - the preestablished, objective performance
     goals selected by the Committee with respect to each Performance Period and
     which shall be based solely on ROA .

     3.8. PERFORMANCE PERIOD - each consecutive twelve-month period commencing
     on January 1 of each year during the term of this Plan and coinciding with
     the Company's fiscal year.

     3.9. PLAN - this FIRST BANK SYSTEM, INC., 1995 EXECUTIVE INCENTIVE PLAN.

     3.10. RETURN ON ASSETS OR ROA - a percentage computed as the Company's
     consolidated net income for its fiscal year divided by the Company's
     consolidated total average assets for such fiscal year. The Company's
     Return on Assets shall be computed in accordance with generally accepted
     accounting principles, as in effect from time to time, as applied by the
     Company in the preparation of its financial statements included as part of
     its Form 10-K, as filed with the Securities and Exchange Commission. The
     Company's Return on Assets computed in accordance with the foregoing for a
     fiscal year shall be adjusted to eliminate the effect of (1) changes in
     generally accepted accounting principles; (2) merger related charges; and
     (3) extraordinary items.

     3.11. TARGET AWARD - a percentage, which may be greater or less than 100%,
     as determined by the Committee with respect to each Performance Period.

4. ADMINISTRATION.

   4.1. POWER AND AUTHORITY OF COMMITTEE. The Plan shall be administered by the
Committee. The Committee shall have full power and authority, subject to all the
applicable provisions of the Plan and applicable law, to (a) establish, amend,
suspend or waive such rules and regulations and appoint such agents as it deems
necessary or advisable for the proper administration of the Plan, (b) construe,
interpret and administer the Plan and any instrument or agreement relating to
the Plan, and (c) make all other determinations and take all other actions
necessary or advisable for the administration of the Plan. Unless otherwise
expressly provided in the Plan, each determination made and each action taken by
the Committee pursuant to the Plan or any instrument or agreement relating to
the Plan (x) shall be within the sole discretion of the Committee, (y) may be
made at any time and (z) shall be final, binding and conclusive for all purposes
on all persons, including, but not limited to, Participants and their legal
representatives and beneficiaries, and employees of the Company.

   4.2. DETERMINATIONS MADE PRIOR TO EACH PERFORMANCE PERIOD. At any time ending
on or before the 90th day of each Performance Period, the Committee shall:

     (a) designate all Participants and their Target Awards for such Performance
     Period; and

     (b) With respect to each Participant, establish one or more objective
     Performance Thresholds (including a minimum level of achievement), based
     solely on ROA, and a corresponding Maximum Award Percentage for each
     Performance Threshold;

   4.3. CERTIFICATION. Following the close of each Performance Period and prior
to payment of any amount to any Participant under the Plan, the Committee must
certify in writing the Company's ROA for that Performance Period (and the
corresponding Performance Thresholds) and certify as to the attainment of all
other factors upon which any payments to a Participant for that Performance
Period are to be based.

   4.4. STOCKHOLDER APPROVAL. The material terms of this Plan shall be disclosed
to and approved by stockholders of the Company in accordance with Section 162(m)
of the Code. No amount shall be paid to any Participant under this Plan unless
such stockholder approval has been obtained.

5. INCENTIVE PAYMENT.

   5.1. FORMULA. Each Participant shall receive a bonus payment for each
Performance Period in an amount not greater than:

     (a) the Participant's Base Pay for the Performance Period, multiplied by

     (b) the Participant's Target Award for the Performance Period, multiplied
     by
                                                                              
     (c) the Participant's Maximum Award Percentage for the Performance Period
     that corresponds to the Performance Threshold achieved by the Company
     for that Performance Period.


   5.2. LIMITATIONS.

                                        
     (a) MINIMUM ROA ACHIEVEMENT. In no event shall any Participant receive any
     payment hereunder unless the Company's ROA for a Performance Period is at
     least equal to a minimum percentage as determined by the Committee for that
     Performance Period.

     (b) DISCRETIONARY REDUCTION. The Committee shall retain sole and full
     discretion to reduce by any amount the incentive payment otherwise payable
     to any Participant under this Plan.

     (c) CONTINUED EMPLOYMENT. Except as otherwise provided by the Committee, no
     incentive payment under this Plan with respect to a Performance Period
     shall be paid or owed to a Participant whose employment terminates prior to
     the last day of such Performance Period.

     (d) MAXIMUM PAYMENTS. No Participant shall receive a payment under this 
     Plan for any Performance Period in excess of $1.5 million.

6. BENEFIT PAYMENTS.

   6.1. TIME AND FORM OF PAYMENTS. Subject to any deferred compensation election
pursuant to any such plans of the Company applicable hereto, benefits shall be
paid to the Participant in a single lump sum cash payment as soon as
administratively feasible after the Committee has certified that the Company
Performance Threshold has been attained.

   6.2. NONTRANSFERABILITY. Participants and beneficiaries shall not have the
right to assign, encumber or otherwise anticipate the payments to be made under
this Plan, and the benefits provided hereunder shall not be subject to seizure
for payment of any debts or judgments against any Participant or any
beneficiary.

   6.3.  TAX  WITHHOLDING.  In order to comply with all  applicable  federal or
state  income,  social  security,  payroll,  withholding  or  other  tax laws or
regulations,  the Committee  may  establish  such policy or policies as it deems
appropriate  with  respect  to such  laws  and  regulations,  including  without
limitation,  the establishment of policies to ensure that all applicable federal
or state income, social security, payroll, withholding or other taxes, which are
the sole  and  absolute  responsibility  of the  Participant,  are  withheld  or
collected from such Participant.

7. AMENDMENT AND TERMINATION; ADJUSTMENTS. Except to the extent prohibited by
applicable law and unless otherwise expressly provided in the Plan:

     (a) AMENDMENTS TO THE PLAN. The Committee may amend this Plan prospectively
     at any time and for any reason deemed sufficient by it without notice to
     any person affected by this Plan and may likewise terminate or curtail the
     benefits of this Plan both with regard to persons expecting to receive
     benefits hereunder in the future and persons already receiving benefits at
     the time of such action.

     (b) CORRECTION OF DEFECTS, OMISSIONS AND INCONSISTENCIES. The Committee may
     correct any defect, supply any omission or reconcile any inconsistency in
     the Plan in the manner and to the extent it shall deem desirable to carry
     the Plan into effect.

8. MISCELLANEOUS.

   8.1. EFFECTIVE DATE. This Plan shall be deemed effective, subject to
stockholder approval, as of January 1, 1995.

   8.2. HEADINGS. Headings are given to the Sections and subsections of the
Plan solely as a convenience to facilitate reference. Such headings shall not be
deemed in any way material or relevant to the construction or interpretation of
the Plan or any provision thereof.

   8.3. APPLICABILITY TO SUCCESSORS. This Plan shall be binding upon and inure
to the benefit of the Company and each Participant, the successors and assigns
of the Company, and the beneficiaries, personal representatives and heirs of
each Participant. If the Company becomes a party to any merger, consolidation or
reorganization, this Plan shall remain in full force and effect as an obligation
of the Company or its successors in interest.

   8.4. EMPLOYMENT RIGHTS AND OTHER BENEFIT PROGRAMS. The provisions of this
Plan shall not give any Participant any right to be retained in the employment
of the Company. In the absence of any specific agreement to the contrary, this
Plan shall not affect any right of the Company, or of any affiliate of the
Company, to terminate, with or without cause, any Participant's employment at
any time. This Plan shall not replace any contract of employment, whether oral
or written, between the Company and any Participant, but shall be considered a
supplement thereto. This Plan is in addition to, and not in lieu of, any other
employee benefit plan or program in which any Participant may be or become
eligible to participate by reason of employment with the Company. No
compensation or benefit awarded to or realized by any Participant under the Plan
shall be included for the purpose of computing such Participant's compensation
under any compensation-based retirement, disability, or similar plan of the
Company unless required by law or otherwise provided by such other plan.

   8.5. NO TRUST OR FUND CREATED. This Plan shall not create or be construed to
create a trust or separate fund of any kind or a fiduciary relationship between
the Company or any affiliate and a Participant or any other person. To the
extent that any person acquires a right to receive payments from the Company or
any affiliate pursuant to this Plan, such right shall be no greater than the
right of any unsecured general creditor of the Company or of any affiliate.

   8.6. GOVERNING LAW. The validity, construction and effect of the Plan or any
incentive payment payable under the Plan shall be determined in accordance with
the laws of the State of Minnesota.

   8.7. SEVERABILITY. If any provision of the Plan is or becomes or is deemed to
be invalid, illegal or unenforceable in any jurisdiction, such provision shall
be construed or deemed amended to conform to applicable laws, or if it cannot be
so construed or deemed amended without, in the determination of the Committee,
materially altering the purpose or intent of the Plan, such provision shall be
stricken as to such jurisdiction, and the remainder of the Plan shall remain in
full force and effect.

   8.8. QUALIFIED PERFORMANCE-BASED COMPENSATION. All of the terms and
conditions of the Plan shall be interpreted in such a fashion as to qualify all
compensation paid hereunder as "qualified performance-based compensation" within
the meaning of Section 162(m) of the Code.






                            FIRST BANK SYSTEM, INC.
                           NONQUALIFIED SUPPLEMENTAL
                           EXECUTIVE RETIREMENT PLAN


                           Effective January 1, 1992


                                      And

                                 As Amended By

                  The FIRST AMENDMENT Adopted October 21, 1991
                         But Effective January 1, 1992

                 The SECOND AMENDMENT Adopted January 20, 1993
                         But Effective January 1, 1992

                  The THIRD AMENDMENT Adopted January 18, 1995
               But Effective January 1, 1992 and January 1, 1995


                            FIRST BANK SYSTEM, INC.
                           NONQUALIFIED SUPPLEMENTAL
                           EXECUTIVE RETIREMENT PLAN

                           Effective January 1, 1992

                               TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                                                                 Page
<S>                   <C>                                                                                        <C> 

SECTION 1.            INTRODUCTION ............................................................................   1

                      1.1.          History
                      1.2.          Definitions
                                    1.2.1.         Accrual Percentage
                                    1.2.2.         Accrued SERP Benefit
                                    1.2.3.         Actuarial Equivalent
                                    1.2.4.         Affiliate
                                    1.2.5.         Average Compensation
                                    1.2.6.         Beneficiary
                                    1.2.7.         CAP
                                    1.2.8.         Change in Control
                                    1.2.9.         Compensation
                                    1.2.10.        Effective Date
                                    1.2.11.        Employer
                                    1.2.12.        FBS
                                    1.2.13.        Normal Retirement Age
                                    1.2.14.        Organization Committee
                                    1.2.15.        Participant
                                    1.2.16.        Plan
                                    1.2.17.        Plan Statement
                                    1.2.18.        PRA
                                    1.2.19.        Principal Sponsor
                                    1.2.20.        Prior Plans' Offset
                                    1.2.21.        Projected Average Compensation
                                    1.2.22.        Projected Compensation
                                    1.2.23.        Projected PIA
                                    1.2.24.        Projected PRA Account
                                    1.2.25.        Projected PRA Annuity
                                    1.2.26.        SERP Benefit
                                    1.2.27.        Service
                                    1.2.28.        Social Security Benefit
                                    1.2.29.        Survivor Benefit
                                    1.2.30.        Termination of Employment
                      1.3.          Rules of Interpretation

SECTION 2.            ELIGIBILITY AND PARTICIPATION ...........................................................   8

                      2.1.          General Eligibility Rule
                      2.2.          Specific Exclusion

SECTION 3.            PARTICIPANT'S BENEFIT ...................................................................   9

                      3.1.          SERP Benefit
                      3.2.          Suspension of Benefits
                      3.3.          Change in Control Distributions
                                    3.3.1.         Accelerated Determination of Participant Status
                                    3.3.2.         Accelerated Payment Upon Request
                                    3.3.3.         Forfeitures
                      3.4.          Other Accelerated Distributions
                                    3.4.1.         When Available
                                    3.4.2.         Amount
                                    3.4.3.         Forfeitures
                      3.5.          Effect on Service

SECTION 4.            FORM OF PAYMENT .........................................................................  12

                      4.1.          Optional Forms of Payment
                      4.2.          Payments in Case of Incompetency or Disability
                      4.3.          Small Benefits

SECTION 5.            DEATH BENEFITS ..........................................................................  13

                      5.1.          Death Benefits
                                    5.1.1.         Death Before SERP Benefit Commencement
                                    5.1.2.         Death After SERP Benefit Commencement
                      5.2.          Designation of Beneficiaries
                                    5.2.1.         Right to Designate
                                    5.2.2.         Failure of Designation
                                    5.2.3.         Disclaimers by Beneficiaries
                                    5.2.4.         Definitions
                                    5.2.5.         Special Rules
                                    5.2.6.         No Spousal Rights
                      5.3.          Death Prior to Full Distribution

SECTION 6.            FUNDING OF PLAN .........................................................................  16

                      6.1.          Unfunded Agreement
                      6.2.          Spendthrift Provision

SECTION 7.            AMENDMENT AND TERMINATION ...............................................................  17

SECTION 8.            DETERMINATIONS - RULES AND REGULATIONS ..................................................  18

                      8.1.          Determinations
                      8.2.          Rules and Regulations
                      8.3.          Method of Executing Instruments
                      8.4.          Claims Procedure
                                    8.4.1.         Original Claim
                                    8.4.2.         Claims Review Procedure
                                    8.4.3.         General Rules
                      8.5.          Information Furnished by Participants

SECTION 9.            PLAN ADMINISTRATION .....................................................................  20

                      9.1.          Principal Sponsor
                                    9.1.1.         Officers
                                    9.1.2.         Chief Executive Officer
                                    9.1.3.         Board of Directors
                      9.2.          Conflict of Interest
                      9.3.          Administrator
                      9.4.          Service of Process
                      9.5.          IRC and ERISA Status

SECTION 10.           DISCLAIMERS .............................................................................  22

                      10.1.         Term of Employment
                      10.2.         Source of Payment
                      10.3.         Delegation

SCHEDULE I..................................................................................................... SI-1

SCHEDULE II.................................................................................................... SII-1

APPENDIX A - ACTUARIALLY EQUIVALENT BENEFITS .................................................................. A-1


</TABLE>


                            FIRST BANK SYSTEM, INC.
                           NONQUALIFIED SUPPLEMENTAL
                           EXECUTIVE RETIREMENT PLAN


                                   SECTION 1

                                  INTRODUCTION

1.1.  HISTORY.  First Bank  System,  Inc., a Delaware  corporation  (hereinafter
"Principal  Sponsor") and certain  subsidiaries  of the  Principal  Sponsor have
heretofore adopted and currently maintain a tax qualified defined benefit ("cash
balance") pension plan known as the "First Bank System, Inc. Personal Retirement
Account"  (hereinafter  "PRA") and a tax qualified defined  contribution  profit
sharing plan  (including  a qualified  cash or deferred  arrangement,  sometimes
called a  ss.401(k)  feature)  known as the  First  Bank  System,  Inc.  Capital
Accumulation Plan (hereinafter  "CAP") for the purpose of developing  retirement
benefits  for  employees.  PRA and CAP are  subject to the  Employee  Retirement
Income  Security  Act of 1974,  as amended  (hereinafter  "ERISA")  and they are
intended to qualify under section  401(a) of the Internal  Revenue Code of 1954,
as amended (hereinafter "Code").

           By operation  of section  401(a) of the Code,  benefits  which may be
paid  under  PRA are  restricted  so that  they do not  exceed  certain  maximum
limitations  established  under section 415 of the Code.  For benefits  accruing
under PRA during plan years  beginning  after  December  31,  1988,  the maximum
amount of annual  compensation  which may be taken into account for any employee
may not  exceed  a fixed  dollar  amount  which  is  established  under  section
401(a)(17) of the Code.  Regulations  issued under section 401(a)(4) of the Code
limit the amounts and types of remuneration that can be taken into account under
PRA without engaging in discrimination in favor of highly compensated  employees
which is prohibited for tax qualified plans under the Code.

           ERISA authorizes the establishment of an unfunded,  nonqualified plan
of deferred  compensation  maintained  by an employer  solely for the purpose of
providing  benefits  for  employees  which are in excess of the  limitations  on
benefits imposed on qualified  defined benefit plans by section 415 of the Code.
ERISA also  authorizes  the  establishment  of an  unfunded,  nonqualified  plan
maintained  primarily for the purpose of providing  deferred  compensation for a
select group of management or highly  compensated  employees.  To make provision
for such benefits,  effective January 1, 1984, the Principal Sponsor adopted the
"First Bank System,  Inc. Excess Benefit Plan" to provide benefits not otherwise
available  under  PRA.  Effective  January 1, 1989,  that Plan was  amended  and
restated by the adoption of the "First Bank  System,  Inc.  Excess  Benefit Plan
(1989 Restatement)."

           It is in the  interest  of this  corporation  to provide  benefits to
certain  executive  employees in excess of those available under PRA, to provide
the full allocations for those certain employees under PRA without regard to the
limitations on benefits imposed by section 415,  401(a)(17) and 401(a)(4) of the
Code, to coordinate the benefits  provided to them under PRA and the Excess Plan
and that an unfunded  nonqualified  deferred compensation plan be maintained for
those purposes.

           Therefore,  this  corporation  does hereby  establish  this Plan, the
terms and conditions of which are as follows.

1.2. DEFINITIONS.  Words used herein with initial capital letters which are also
defined  in Section 1 of PRA shall have the  meanings  assigned  in PRA unless a
contrary  intention is expressed  herein.  When used herein with initial capital
letters, the following words have the following meanings:

           1.2.1.  ACCRUAL PERCENTAGE - a number not greater than one (expressed
as either a decimal or a percentage)  determined as of a specified date which is
equal to (a) divided by (b) divided by (c):

           (a) Fifty-five  percent (55%) of the Participant's  Projected Average
Compensation determined as of such specified date, minus the total of:

                             (i)   The  Participant's  Projected PRA Annuity  
                                   determined as of such specified date, and

                            (ii)   Seventy-five  percent (75%) of the 
                                   Participant's  Projected PIA determined as of
                                   such specified date, and

                           (iii)   The   Participant's   Prior   Plans'   Offset
                                   determined as of such specified date.

           (b) The Participant's Projected Average Compensation determined as of
such specified date.

           (c) The  number  (never  less  than one) of total  possible  years of
continuous and full time service with the Employer which the  Participant  could
have  completed  from his or her most  recent  date of hire to his or her Normal
Retirement Age. To the same extent that the  Organization  Committee  determines
under  Section  1.2.11  of the Plan  Statement  that a  business  entity  was an
Employer  prior  to the  date on which  the  business  entity  first  became  an
Employer,  the business  entity shall be considered an Employer for the purposes
of this subparagraph.

The Accrual Percentage may decrease from time to time.

           1.2.2.  ACCRUED SERP  BENEFIT - a dollar  amount  determined  as of a
specified date which is equal to the product of (a) multiplied by (b) multiplied
by (c):

          (a)  The  Participant's  Accrual  Percentage  determined  as  of  such
               specified date.

          (b)  The  Participant's  Average  Compensation  determined  as of such
               specified date.

          (c)  The number  (which  may be less than one,  but may not exceed the
               number of years determined under Section 1.2.1(c)) of total years
               of continuous  and full-time  service with the Employer which the
               Participant  has  completed  from his or her most  recent date of
               hire  to  the  date  the  Accrued  SERP  Benefit  is  determined;
               provided,  however,  that a  Participant  may receive  credit for
               additional years of service,  solely for purposes of this Section
               1.2.2(c),  under  subparagraph  (i), (ii) or (iii) below, but not
               under more than one subparagraph:

                    (i)  If a  Participant  attains age 60 while  employed by an
                         Employer,  five  additional  years of service  shall be
                         added to the years of continuous and full-time  service
                         of such Participant.

                    (ii) If a  Participant  is  entitled  to  receive  severance
                         payments  under a severance  pay plan  maintained by an
                         Employer  and such  payments  are made on  account of a
                         Change in Control,  there shall be included  within the
                         years  of  continuous  and  full-time  service  of such
                         Participant  the number of years and fractions of years
                         of such  payments  (even if such payments are paid in a
                         lump sum or other accelerated manner).

                   (iii) A  Participant  who  terminates   employment  shall  be
                         credited with additional years of service to the extent
                         such credit is expressly provided under the terms of an
                         employment  agreement or a change in control  severance
                         plan  or  agreement  between  the  Participant  and  an
                         Employer.

The Accrued SERP Benefit may decrease from time to time. To the same extent that
the Organization Committee determines under Section 1.2.11 of the Plan Statement
that a business  entity was an Employer  prior to the date on which the business
entity first became an Employer,  the  business  entity shall be  considered  an
Employer for the purposes of this subparagraph.

           1.2.3. ACTUARIAL EQUIVALENT - a benefit of equivalent value  computed
on the basis of  actuarial  tables,  factors  and  assumptions  set forth in the
Appendix A to this Plan Statement.

           1.2.4. AFFILIATE - a business entity which is affiliated in ownership
with the  Principal  Sponsor or an Employer and is recognized as an Affiliate by
the Principal Sponsor for the purposes of this Plan.

           1.2.5. AVERAGE  COMPENSATION  - a dollar  amount which  is the annual
average  of the  Participant's  Compensation  for  each of the  thirty-six  (36)
calendar  months  ending  with the last day of the  calendar  month  immediately
before the date the Average Compensation is determined. Average Compensation may
decrease  from time to time.  For this  purpose,  short  term  annual  incentive
compensation  which has been  determined in fact by the Employer before the date
as of which the Average  Compensation is determined  shall be treated as if paid
in fact before such event. If it is not so determined before such date, it shall
be wholly  disregarded  for the purposes of this Plan.  For this purpose,  short
term annual  incentive  compensation,  although paid less  frequently,  shall be
evenly  allocated  to the  calendar  months  with  respect  to which it is paid.
Notwithstanding  anything  apparently to the contrary,  in  determining  Average
Compensation,  there shall be taken into account the short term annual incentive
compensation  attributable to the thirty-six (36) calendar months  preceding the
date as of which the Average  Compensation is determined or, if it would produce
a greater Average  Compensation,  the short term annual  incentive  compensation
attributable  to the thirty-six (36) calendar months ending with the December 31
preceding the date as of which the Average Compensation is determined.

           1.2.6.  BENEFICIARY  - a  person  designated  by  a  Participant  (or
automatically  by  operation  of this Plan  Statement)  to receive the  Survivor
Benefit in the event of the Participant's  death under  circumstances  when such
benefit  is  payable  under  Section  5. A person  so  designated  shall  not be
considered a Beneficiary until the death of the Participant.

           1.2.7. CAP - the  tax-qualified  defined  contribution  ("ss.401(k)")
profit sharing plan known as the FIRST BANK SYSTEM,  INC.  CAPITAL  ACCUMULATION
PLAN, as the same is existing and may be amended from time to time.

           1.2.8. CHANGE IN CONTROL - an event defined as a Change in Control in
the form of  nonqualified  stock option  agreement  adopted by the  Organization
Committee of the Board of  Directors  under the "First Bank  System,  Inc.  1991
Stock Incentive Plan" or any comparable successor plan most recently before such
event. FBS shall determine the date on which a Change in Control has occurred.

           1.2.9.  COMPENSATION  - a dollar amount which is the annual amount of
base salary and short term annual incentive compensation paid to the Participant
for services rendered as an employee of the Employer.  Compensation may decrease
from time to time.

          (a)  CAP  INCOME.   Compensation   shall  include  amounts  which  the
               Participant  would have  received and would have been included as
               Compensation but for section 402(a)(8) of the Code.

          (b)  CAFETERIA PLAN CONTRIBUTIONS.  Compensation shall include amounts
               which the  Participant  would have  received and which would have
               been included as Compensation but for section 125 of the Code.

          (c)  DEFERRED    COMPENSATION.    Notwithstanding    the    foregoing,
               Compensation  shall include amounts of base salary and short term
               annual incentive compensation which were deferred at the election
               of the  Participant  or otherwise  under a  nonqualified  plan of
               deferred  compensation  at the time such amounts  would have been
               paid but for such  election to defer and not at the time actually
               received by the Participant.

           1.2.10.         EFFECTIVE DATE - January 1, 1992.

           1.2.11.  EMPLOYER - the  Principal  Sponsor and any  business  entity
affiliated  with the Principal  Sponsor that employs  persons who are designated
for  participation in this Plan.  Unless the Organization  Committee  determines
otherwise,  no business entity shall be considered an Employer for any period of
time prior to the date on which the business entity first became an Employer.

           1.2.12.         FBS-FIRST BANK SYSTEM, INC., a Delaware corporation.

           1.2.13.         NORMAL  RETIREMENT  AGE - a date determined  as  of a
specified date:

          (a)  for a Participant  who is not yet age sixty-five (65) years as of
               the specified  date,  the last day of the calendar month in which
               the Participant will attain age sixty-five (65) years, or

          (b)  for a Participant who is age sixty-five (65) years or older as of
               the  specified   date,   the  last  day  of  the  calendar  month
               immediately  preceding the date as of which the Normal Retirement
               Age is being determined.

           1.2.14.   ORGANIZATION   COMMITTEE  -  the  committee  of  that  name
constituted by the Board of Directors of the Principal Sponsor.

           1.2.15.  PARTICIPANT  - an  employee  of an  Employer  who  becomes a
Participant  in the Plan in  accordance  with the  provisions  of  Section 2. An
employee  who has become a  Participant  shall be  considered  to  continue as a
Participant  in the  Plan  until  the date of the  Participant's  death  or,  if
earlier,  the date when the Participant is no longer employed by an Employer and
upon which the  Participant  no longer has any SERP Benefit under the Plan (that
is, the Participant has received a distribution of all of the Participant's SERP
Benefit or the Participant's SERP Benefit has been forfeited).

           1.2.16.  PLAN - the nonqualified  deferred  compensation  plan of the
Employer  established  for the  benefit of  employees  eligible  to  participate
therein,  as first set forth in this Plan  Statement.  (As used  herein,  "Plan"
refers to the legal  entity  established  by an Employer and not to the document
pursuant to which the Plan is maintained. That document is referred to herein as
the "Plan  Statement.") The Plan shall be referred to as the "FIRST BANK SYSTEM,
INC. NONQUALIFIED SUPPLEMENTAL EXECUTIVE RETIREMENT PLAN."

           1.2.17.  PLAN STATEMENT - this document  entitled "FIRST BANK SYSTEM,
INC.  NONQUALIFIED  SUPPLEMENTAL  EXECUTIVE  RETIREMENT PLAN," as adopted by the
Principal  Sponsor  effective as of January 1, 1992,  as the same may be amended
from time to time thereafter.

           1.2.18.  PRA - the  tax-qualified  defined  benefit ("cash  balance")
pension plan known as the FIRST BANK SYSTEM,  INC. PERSONAL  RETIREMENT ACCOUNT,
as the same is existing and amended from time to time.

           1.2.19. PRINCIPAL  SPONSOR - FIRST  BANK  SYSTEM,  INC.,  a  Delaware
corporation.

           1.2.20. PRIOR PLANS' OFFSET - a dollar amount equal to the product of
the Participant's  Projected Average  Compensation  multiplied by the factor for
that Participant determined from Schedule II to this Plan Statement.  The factor
for the participant shall be determined by reference to the Participant's age at
his or her most recent date of hire by the Employer. To the same extent that the
Organization  Committee  determines  under Section  1.2.11 of the Plan Statement
that a business  entity was an Employer  prior to the date on which the business
entity first became an Employer,  the  business  entity shall be  considered  an
Employer for the purposes of this paragraph.

           1.2.21. PROJECTED AVERAGE COMPENSATION - a dollar amount which is the
average of the Participant's  Compensation or Projected Compensation or both for
each of the three (3) calendar years ending with:

          (a)  if the date as of which the  Projected  Average  Compensation  is
               determined is before the Participant's Normal Retirement Age, the
               calendar  year in  which  the  Participant  would  attain  Normal
               Retirement Age, or

          (b)  if the date as of which the  Projected  Average  Compensation  is
               determined  is on or after the  Participant's  Normal  Retirement
               Age,  the Plan Year in which the  Participant's  SERP  Benefit is
               determined.

Projected Average Compensation may decrease from time to time.

           1.2.22.  PROJECTED COMPENSATION - a separate dollar amount determined
for each Plan Year commencing after the date as of which Projected  Compensation
is determined, assuming:

          (a)  the Participant  continues to earn short-term  incentive payments
               at the target levels, and

          (b)  the annual rate of the Participant's Compensation as of the first
               day of the Plan Year in which it is determined  increased at four
               percent (4%) per annum,  compounded annually, on the first day of
               each successive Plan Year.

Projected Compensation may decrease from time to time.

           1.2.23.  PROJECTED  PIA - the dollar  amount of annual old age Social
Security  benefit  expected to be paid to the  Participant at the  Participant's
Normal Retirement Age, assuming:

          (a)  that the  Participant has had and continues to have taxable wages
               at or above the taxable wage base for Social Security purposes,

          (b)  that the maximum Social  Security  taxable wage base increases at
               the rate at which  Projected  Compensation  is deemed to increase
               under this Plan Statement,

          (c)  that the consumer price index  increases at one percentage  point
               less than the rate at which  Projected  Compensation is deemed to
               increase under this Plan Statement.

           1.2.24.  PROJECTED PRA ACCOUNT - a dollar amount equal to the Account
balance the Participant would be expected to have under PRA at his or her Normal
Retirement Age based on the following assumptions:

          (a)  The initial account balance shall be the balance determined under
               PRA as of the last day of the Plan Year immediately preceding the
               date  as  of  which  the  Projected  PRA  Account  is  determined
               (together  with such amounts as would have been  included in such
               balance if there were no  limitations  on benefits  under section
               415  of  the  Internal   Revenue  Code  and  no   limitations  on
               compensation  under section  401(a)(17)  of the Internal  Revenue
               Code).

          (b)  The   Participant   shall   receive   increases   in   recognized
               compensation  at the rate  Projected  Compensation  is  deemed to
               increase under this Plan Statement.

          (c)  Compensation  credits  under PRA shall be made under the terms of
               PRA as they  exist on the last day of the Plan  Year  immediately
               preceding  the date as of which  the  Projected  PRA  Account  is
               determined.

          (d)  Interest  credits  under PRA shall be made at an annual rate that
               is 3 percentage  points greater than the rate at which  Projected
               Compensation is deemed to increase under this Plan Statement.

          (e)  Compensation credits and interest credits under PRA have been and
               shall be made as if there were no  limitations  on benefits under
               section 415 of the Internal  Revenue Code and no  limitations  on
               compensation  under section  401(a)(17)  of the Internal  Revenue
               Code.

          (f)  Subject  to the  following,  the  Participant's  initial  account
               balance  shall not include any  amounts  attributable  to service
               with a  business  entity  prior to the date the  business  entity
               first   became  an   Employer.   To  the  same  extent  that  the
               Organization  Committee  determines  under Section  1.2.11 of the
               Plan  Statement  that a business  entity was an Employer prior to
               the date on which the  business  entity first became an Employer,
               amounts attributable to service with the business entity shall be
               included in the Participant's initial account balance.

          (g)  Projected PRA Account may decrease from time to time.

           1.2.25.  PROJECTED  PRA  ANNUITY  - a  dollar  amount  equal  to  the
Actuarial  Equivalent amount of single life annuity payable at Normal Retirement
Age which the Projected PRA Account will produce.

           1.2.26.  SERP BENEFIT - a single,  lump sum,  dollar  amount which is
equal to the Actuarial  Equivalent  present value of the  Participant's  Accrued
SERP Benefit  payable as a single life annuity  commencing at the  Participant's
Normal Retirement Age. The SERP Benefit may decrease from time to time. The SERP
Benefit may be paid in any of the optional  forms of payment which are permitted
under Section 4.1.

           1.2.27.  SERVICE  - a  measure  of an  employee's  service  with  all
Employers and all Affiliates (stated as a number of years) which is equal to the
number of years of "Vesting  Service"  determined under the rules of PRA (or any
similar  successor plan) as those rules may exist at the time the  Participant's
Service is being  determined.  For this purpose,  however,  there shall be taken
into  account only years of  continuous  and full time service with the Employer
which the  Participant  has completed  from his or her most recent date of hire.
Unless the Organization Committee determines otherwise, service with an employer
prior to the date on which the employer  first  became an Employer  shall not be
taken into  account for this  purpose.  Any  determination  by the  Organization
Committee under this Section 1.2.27 shall be independent of any determination by
the Organization Committee under Section 1.2.11 of the Plan Statement.

           1.2.28.  SOCIAL  SECURITY  BENEFIT - the  approximate  monthly amount
available  for the  benefit of the  Participant  at age  sixty-five  (65) years,
(including  amounts  available for spouses but excluding  amounts  available for
other  dependents),  as an old age or  disability  insurance  benefit  under the
provisions of Title II of the Federal Social  Security Act in effect on the date
of the  Participant's  Termination  of  Employment  (or  his or her  sixty-fifth
birthday  if the  Termination  of  Employment  is  later  than  the  sixty-fifth
birthday)  whether  or not  payment  of such  amount in  delayed,  suspended  or
forfeited  because of  failure  to apply,  accepting  other  work,  or any other
similar reason within the control of the Participant (and determined without any
increases in cost of living,  legislated  changes or any other similar factors).
For this purpose,  the  Participant's  spouse, if any, shall be deemed to be the
same  age as the  Participant.  Unless  the  Participant  shall  have  furnished
verified  proof  of  wages  before  the  earlier  of his or her  Termination  of
Employment  or death,  he or she shall be deemed to have had taxable wages at or
above  the  taxable  wage  base in all  years  prior  to the  year of his or her
Termination of Employment or death. The  determination by the Principal  Sponsor
of the Social  Security  Benefit  shall be final and  binding  upon all  parties
interested in this Plan.

           1.2.29.  SURVIVOR  BENEFIT  - the  lump  sum  benefit or single  life
annuity  payable  to the  Beneficiary  of  a  deceased  Participant  pursuant to
Section 5.1.

           1.2.30.  TERMINATION  OF  EMPLOYMENT  - a  complete  severance  of an
employee's employment relationship with the Principal Sponsor, all Employers and
all  Affiliates,  if any,  for any reason  other than the  employee's  death.  A
transfer from  employment with an Employer to employment with an Affiliate of an
Employer shall not constitute a Termination of Employment. If an Employer who is
an Affiliate ceases to be an Affiliate  because of a sale of  substantially  all
the stock or assets of an Employer,  then  Participants who are employed by that
Employer and who cease to be employed by the Principal  Sponsor or that Employer
on account of the sale of substantially all the stock or assets of that Employer
shall be deemed to have thereby had a Termination  of Employment for the purpose
of making distributions from this Plan.

1.3. RULES OF INTERPRETATION. An individual shall be considered to have attained
a given  age on the  individual's  birthday  for  that  age  (and not on the day
before). The birthday of any individual born on a February 29 shall be deemed to
be  February 28 in any year that is not a leap year.  Notwithstanding  any other
provision of this Plan Statement or any election or  designation  made under the
Plan, any individual who feloniously and intentionally kills a Participant shall
be deemed for all purposes of this Plan and all elections and designations  made
under  this Plan to have died  before  such  Participant.  A final  judgment  of
conviction of felonious and  intentional  killing is conclusive for the purposes
of this Section.  In the absence of a conviction  of felonious  and  intentional
killing, the Principal Sponsor shall determine whether the killing was felonious
and intentional for the purposes of this Section.  Whenever  appropriate,  words
used herein in the singular  may be read in the plural,  or words used herein in
the plural may be read in the singular;  the masculine may include the feminine;
and the words  "hereof,"  "herein" or "hereunder" or other similar  compounds of
the word "here" shall mean and refer to the entire Plan Statement and not to any
particular  paragraph  or Section  of this Plan  Statement  unless  the  context
clearly  indicates to the contrary.  The titles given to the various Sections of
this Plan  Statement are inserted for  convenience of reference only and are not
part of this Plan Statement, and they shall not be considered in determining the
purpose,  meaning or intent of any provision hereof.  Any reference in this Plan
Statement to a statute or regulation  shall be considered also to mean and refer
to any subsequent  amendment or replacement of that statute or regulation.  This
instrument  has been  executed and  delivered in the State of Minnesota  and has
been drawn in  conformity  to the laws of that  State and  shall,  except to the
extent that federal law is controlling,  be construed and enforced in accordance
with the laws of the State of Minnesota.

                                   SECTION 2

                         ELIGIBILITY AND PARTICIPATION

2.1.  GENERAL  ELIGIBILITY  RULE.  The status of an employee as a Participant in
this Plan shall be  determined  only as of  Termination  of Employment or death.
Each employee who:

          (a)  has not less than  five (5)  years of  Service  with  FIRST  BANK
               SYSTEM, INC. and its subsidiaries at Termination of Employment or
               death; and

          (b)  was actively  employed at Grade 18 or above for at least one year
               immediately prior to Termination of Employment or death; and

          (c)  is a "highly  compensated  employee"  as defined in Code  section
               414(q) at the time of Termination of Employment or death; and

          (d)  was actively employed by an Employer on or after January 1, 1992,

shall be a Participant  in this Plan at his or her  Termination of Employment or
death  (subject  to  Section  2.2 and all other  rules of this Plan  Statement).
Notwithstanding  the  foregoing,  the Chief  Executive  Officer of the Principal
Sponsor may exclude any individual who would otherwise be Participant from being
a Participant and such determination  shall be effective if such person receives
notice  of such  determination  in  writing  before  his or her  Termination  of
Employment.

2.2. SPECIFIC EXCLUSION.  Notwithstanding anything apparently to the contrary in
this Plan or in any written  communication,  summary,  resolution or document or
oral  communication,  no individual shall be a Participant in this Plan, develop
benefits  under this Plan or be  entitled  to receive  benefits  under this Plan
(either for himself or his or her survivors)  unless such individual is a member
of a  select  group of  management  or  highly  compensated  employees  (as that
expression  is used  in  ERISA).  If a  court  of  competent  jurisdiction,  any
representative  of the  U.S.  Department  of Labor  or any  other  governmental,
regulatory  or similar  body makes any direct or  indirect,  formal or informal,
determination that an individual is not a member of a select group of management
or highly  compensated  employees (as that  expression  is used in ERISA),  such
individual  shall not be (and  shall not have ever been) a  Participant  in this
Plan at any time. If any person not so defined has been erroneously treated as a
Participant in this Plan,  upon discovery of such error such person's  erroneous
participation shall immediately  terminate ab initio and upon demand such person
shall  be  obligated  to  reimburse  the  Principal   Sponsor  for  all  amounts
erroneously paid to him or her.


                                   SECTION 3

                             PARTICIPANT'S BENEFIT

3.1. SERP BENEFIT. Upon Termination of Employment, the Participant shall receive
a SERP Benefit  determined as of the date of the Termination of Employment.  The
SERP  Benefit  shall  be paid in a single  lump sum  unless  an  election  of an
optional form of payment is in effect under  Section 4.1.  Payment shall be made
or commenced as soon as may be  practicable on or after the fifteenth day of the
second calendar month following Termination of Employment. Such payment shall be
in full and complete  discharge of all benefits  payable to, or with respect to,
the Participant under this Agreement including, but not limited to, any Survivor
Benefit to which his or her Beneficiary might otherwise have been entitled.  The
consent  of a spouse or  Beneficiary  shall not be  required  before  making the
single lump sum payment or optional form of payment herein described.

3.2.  SUSPENSION  OF  BENEFITS.  The  SERP  Benefit  shall  not be  paid  during
employment,  reemployment  or continued  employment  under rules  adopted by the
Principal  Sponsor.  Until such rules are adopted,  the  suspension  of benefits
rules of PRA shall apply.

3.3. CHANGE IN CONTROL DISTRIBUTIONS.

           3.3.1.    ACCELERATED    DETERMINATION    OF   PARTICIPANT    STATUS.
Notwithstanding anything apparently to the contrary in this Plan Statement, upon
the  occurrence  of a Change in Control all  employees  who would be  considered
Participants  if they had a Termination  of Employment on the date of the Change
in Control shall be considered  Participants.  This determination  shall be made
without  regard to whether such employees have five (5) or more years of Service
with FIRST BANK SYSTEM,  INC. and its subsidiaries at the date of such Change in
Control.

           3.3.2.  ACCELERATED  PAYMENT UPON REQUEST.  A Participant who has not
yet commenced to receive payments of the SERP Benefit may receive a distribution
of his or her entire SERP Benefit (after reduction for the forfeiture  described
in Section 3.4.3) if a Change in Control has occurred.

           3.3.3.  FORFEITURES.  Upon  the  approval  of  a  Change  in  Control
distribution,  there shall be irrevocably forfeited from the SERP Benefit of the
Participant  an  amount  equal  to five  percent  (5%) of the  SERP  Benefit.  A
Participant  receiving  this  distribution  of the SERP  Benefit on account of a
Change in Control shall not thereafter ever be a Participant in the Plan again.

3.4. OTHER ACCELERATED DISTRIBUTIONS.

           3.4.1.  WHEN  AVAILABLE.  At any  time  following  the  Participant's
Termination of  Employment,  the  Participant  or the  Beneficiary of a deceased
Participant  who has elected an optional  form of payment  under Section 4.1 may
elect to receive an accelerated  distribution  of the SERP Benefit in a lump sum
payment  determined  under this Section 3.4 payable sixty (60) days after giving
the Principal  Sponsor written notice of the election on a form furnished by and
filed with the Principal Sponsor.

           In the  event  of the  severe  financial  hardship  of a  Participant
following  Termination  of Employment or of a  Beneficiary,  the  Participant or
Beneficiary may elect to receive an accelerated distribution of part of the SERP
benefit in a lump sum payment  determined  under this Section 3.4. The Principal
Sponsor shall determine  whether a severe financial  hardship exists in its sole
discretion,  in good faith, and on a uniform,  nondiscriminatory  and reasonable
basis.

           3.4.2.  AMOUNT.  Subject to penalties under Section 3.4.3, the amount
of any accelerated lump sum distribution shall be determined as follows:

          (a)  Before the commencement of payment of the SERP Benefit,  the lump
               sum  payment to a  Participant  shall equal the lump sum value of
               the Participant's Accrued SERP Benefit.

          (b)  After the  commencement of payment of the SERP Benefit,  the lump
               sum payment to a Participant  shall equal the difference  between
               (i)  minus  (ii)  below,  determined  as  of  the  date  for  the
               commencement of SERP Benefit payments (the  "Commencement  Date")
               and  accumulated  to the date of the lump sum  payment  using the
               same interest rate that is used in calculating  the amounts under
               (i) and (ii):

                    (i)  The lump sum value of the  Participant's  Accrued  SERP
                         Benefit determined as of the Participant's Commencement
                         Date,

                    (ii) The  lump  sum  value  of  the  SERP  Benefit  payments
                         previously  paid to the  Participant  discounted to the
                         Participant's  Commencement Date. The lump sum value of
                         the  SERP  Benefit  payments  previously  paid  to  the
                         Participant  shall be  calculated  based on the monthly
                         payments which would have been made if the  Participant
                         had  elected  to receive  the SERP  Benefit as a single
                         life  annuity,  irrespective  of the  optional  form of
                         payment  of the SERP  Benefit  actually  elected by the
                         Participant.

          (c)  The lump sum payment to a Beneficiary  of a deceased  Participant
               shall  be  determined  in a  manner  similar  to that  used for a
               Participant,  except that the lump sum payment shall only reflect
               the value of the  remaining  payments of the SERP  Benefit  which
               would  be made to the  Beneficiary  under  the  optional  form of
               payment elected by the Participant  assuming that the Beneficiary
               dies upon reaching his or her original life expectancy determined
               as of the Participant's Commencement Date.

          (d)  For an accelerated  distribution  to a Participant or Beneficiary
               on account of a severe financial  hardship,  the lump sum payment
               shall not exceed the amount  necessary  to relieve the  hardship,
               and  subsequent  payments  of the SERP  Benefit  shall be reduced
               according to the ratio of (i) to (ii) below:

               (i)  The  amount  of  the  hardship   distribution  paid  to  the
                    Participant or Beneficiary,

               (ii) The  entire  lump  sum  payment  which  the  Participant  or
                    Beneficiary could have elected to receive on the date of the
                    hardship distribution.

                           For example, if the hardship  distribution represents
forty percent (40%) of the entire lump sum distribution  which  could  have been
received, subsequent payments to the Participant  or Beneficiary  will  each  be
reduced by forty percent (40%).

          (e)  All  calculations  under this Section 3.4.  shall be based on the
               tables,  factors (including  interest rate), and assumptions that
               are  set  forth  in  Appendix  A  to  this  Plan   Statement  for
               determining Actuarially Equivalent benefits.

          (f)  All  calculations  under  this  Section  3.4 shall be made by the
               Principal  Sponsor,   and  its  determinations  with  respect  to
               accelerated  distributions  shall be  final  and  binding  on all
               parties.

           3.4.3.  FORFEITURES.  Any lump sum payment  under this  Section  3.4,
except any  hardship  distribution,  shall be reduced by a penalty  equal to ten
percent (10%) of such payment which shall be forfeited to the Principal Sponsor;
provided,  however,  that if any such  payment is made within 24 months  after a
Change in Control has occurred, the penalty shall be equal to five percent (5%).
Notwithstanding any other provisions of this Plan, no penalty shall apply if the
Principal  Sponsor  determines,  based  on the  advice  of  counsel  or a  final
determination  by the  Internal  Revenue  Service  or  any  court  of  competent
jurisdiction, that by reason of the elective provisions of this Section 3.4, any
Participant  or Beneficiary  has  recognized or will recognize  gross income for
federal  income tax purposes under this Plan in advance of payment to him or her
of the SERP  Benefit.  The  Principal  Sponsor may also reduce or eliminate  the
penalty if it  determines  that this  action will not cause any  Participant  or
Beneficiary to recognize gross income for federal income tax purposes under this
Plan in advance of payment of the SERP Benefit.

3.5.  EFFECT ON SERVICE.  If a Participant  receives a lump sum  distribution or
commences  to receive any  optional  form of payment of the  Participant's  SERP
Benefit, the Plan shall thereafter  disregard the Participant's  Service and the
Participant's  years of continuous and full-time service used in determining the
SERP  Benefit  with  respect to which the  Participant  received or commenced to
receive such distribution.

                                   SECTION 4

                                FORM OF PAYMENT

4.1.  OPTIONAL  FORMS OF PAYMENT.  An employee who has four (4) or more years of
Service with FIRST BANK SYSTEM, INC., is actively employed at Grade 18 or above,
and is a "highly  compensated  employee" as defined in Code  section  414(q) may
elect at any time more than 12 months  preceding  Termination  of  Employment to
have the SERP Benefit paid in monthly payments as a single life annuity,  50% or
100% joint and  survivor  annuity,  or single  life  annuity  with 10 or 15 year
certain  payments.  All optional  forms of payment shall have the same Actuarial
Equivalent  present  value as the lump sum  payment.  An election of an optional
form of payment must be made by the  Participant  in writing on a form furnished
by and filed with the Principal Sponsor and may be changed at any time more than
12 months preceding Termination of Employment.  Any election which is not timely
made will be disregarded.  Notwithstanding such an election, an optional form of
payment of the SERP Benefit (other than a lump sum payment) will only be made to
a Participant  who has a Termination of Employment (A) after attaining age 65 or
(B) after attaining age 55, when the sum of the  Participant's  age and years of
continuous and full-time service with the Employer equals or exceeds 65.

4.2.  PAYMENTS  IN  CASE  OF  INCOMPETENCY  OR  DISABILITY.  In  case  of  legal
incompetency  or  disability,  (including  minority),  of a person  entitled  to
receive  any payment  under this Plan,  payment  may be made,  if the  Principal
Sponsor has been advised of the existence of such condition:

          (a)  to the  duly  appointed  guardian,  conservator  or  other  legal
               representative of such incompetent or disabled person; or

          (b)  to a person or institution entrusted with the care or maintenance
               of the  incompetent or disabled  person,  provided such person or
               institution has satisfied the Principal  Sponsor that the payment
               will be used for the best interest and assist in the care of such
               disabled or  incompetent  person or,  provided  further,  that no
               prior claim for said  payment  has been made by a duly  appointed
               guardian,  conservator  or  other  legal  representative  of such
               disabled or incompetent person.

Any payment made in  accordance  with this Section  shall  constitute a complete
discharge of any liability or obligation of this Plan, the Principal Sponsor and
all Employers therefor.

4.3. SMALL BENEFITS.  Notwithstanding any other provision of this Plan Statement
to the contrary,  the Principal Sponsor, in its discretion,  may pay any benefit
which is payable under the Plan to a Participant  or  Beneficiary  in a lump sum
payment if the lump sum amount which is payable is less than $50,000.


                                   SECTION 5

                                 DEATH BENEFITS

5.1. DEATH BENEFITS.

           5.1.1.  DEATH BEFORE SERP BENEFIT  COMMENCEMENT.  Upon the death of a
Participant  who at his or her death had not yet commenced to receive payment of
the SERP  Benefit  under  the  Plan,  there  shall be paid to the  Participant's
Beneficiary the single lump sum which the Participant  would have received under
Section 3.1 if the  Participant  had not died, but had instead had a Termination
of  Employment  on the  date of his or her  death;  provided,  however,  that an
employee who is eligible to make an election  under Section 4.1 may elect at any
time prior to his or her death to have the death  benefit  which is payable upon
his or her death  before  commencement  of payment of the SERP Benefit paid as a
single life  annuity for the life of the  Beneficiary.  Such single life annuity
shall have the same Actuarial  Equivalent  present value as the lump sum payment
which would otherwise be made to the Beneficiary.  An election to have the death
benefit paid as a single life  annuity must be made by the employee  eligible to
make such an  election  in  writing  on a form  furnished  by and filed with the
Principal Sponsor and may be changed at any time during such employee's lifetime
before  commencement of payment of the SERP Benefit.  Payment to the Beneficiary
shall  be  made or  commenced  as soon as may be  practicable  on or  after  the
fifteenth day of the second calendar month after the death of the Participant.

           5.1.2.  DEATH  AFTER  SERP  BENEFIT  COMMENCEMENT.  If  payment  to a
Participant  of the SERP  Benefit has been made in a lump sum or  commenced as a
single life  annuity,  no death  benefit  will be payable  upon the death of the
Participant.  If payment to a Participant of the SERP Benefit has commenced as a
50% or 100% joint and survivor annuity or as a single life annuity with 10 or 15
year  certain  payments,  payments  will  be made  following  the  death  of the
Participant only in accordance with the terms of the optional form of payment of
the SERP Benefit which was elected by the Participant.

5.2. DESIGNATION OF BENEFICIARIES.

           5.2.1.  RIGHT TO DESIGNATE.  Each employee who is eligible to make an
election  under  Section 4.1 may  designate,  upon forms to be  furnished by and
filed with the Principal Sponsor, one or more primary Beneficiaries or alternate
Beneficiaries  to receive all or a specified  part of such  employee's  Survivor
Benefit in the event of his or her death. Such employee may change or revoke any
such  designation  from time to time before  commencement of payment of the SERP
Benefit  without notice to or consent from any  Beneficiary  or spouse.  No such
designation,  change or  revocation  shall be effective  unless  executed by the
employee eligible to make such designation and received by the Principal Sponsor
during such employee's lifetime and prior to commencement of payment of the SERP
Benefit.

           5.2.2. FAILURE OF DESIGNATION. If a Participant:

          (a)  fails to designate a Beneficiary,

          (b)  designates a Beneficiary and thereafter  revokes such designation
               without naming another Beneficiary, or

          (c)  designates one or more  Beneficiaries and all such  Beneficiaries
               so designated fail to survive the Participant,

such  Participant's  Survivor  Benefit,  or the part  thereof  as to which  such
Participant's  designation  fails,  as the case may be,  shall be payable to the
first class of the following  classes of automatic  Beneficiaries  with a member
surviving the Participant  and (except in the case of surviving  issue) in equal
shares if there is more than one member in such class surviving the Participant:

           Participant's surviving spouse
           Participant's surviving issue per stirpes and not per capita
           Participant's surviving parents 
           Participant's surviving brothers and sisters 
           Representative of Participant's estate.

           5.2.3.  DISCLAIMERS  BY  BENEFICIARIES.  A Beneficiary  entitled to a
distribution of all or a portion of a deceased  Participant's  Survivor  Benefit
may disclaim an interest  therein subject to the following  requirements.  To be
eligible to disclaim,  a  Beneficiary  must be a natural  person,  must not have
received a  distribution  of all or any portion of the lump sum death benefit at
the time such  disclaimer is executed and  delivered,  and must have attained at
least age twenty-one (21) years as of the date of the  Participant's  death. Any
disclaimer must be in writing and must be executed personally by the Beneficiary
before a notary public. A disclaimer shall state that the  Beneficiary's  entire
interest in the  undistributed  Survivor  Benefit is disclaimed or shall specify
what portion thereof is disclaimed. To be effective, duplicate original executed
copies of the  disclaimer  must be both  executed and actually  delivered to the
Principal Sponsor after the date of the  Participant's  death but not later than
one  hundred  eighty  (180) days after the date of the  Participant's  death.  A
disclaimer  shall be  irrevocable  when  delivered to the Principal  Sponsor.  A
disclaimer  shall be considered  to be delivered to the  Principal  Sponsor only
when actually received by the Principal Sponsor.  The Principal Sponsor shall be
the sole  judge of the  content,  interpretation  and  validity  of a  purported
disclaimer.  Upon the filing of a valid  disclaimer,  the  Beneficiary  shall be
considered not to have survived the Participant as to the interest disclaimed. A
disclaimer  by a  Beneficiary  shall not be  considered  to be a transfer  of an
interest in violation of the provisions of Section 6 and shall not be considered
to be an  assignment  or  alienation  of  benefits in  violation  of federal law
prohibiting  the  assignment or alienation of benefits under this Plan. No other
form of attempted disclaimer shall be recognized by the Principal Sponsor.

           5.2.4. DEFINITIONS.  When used herein and, unless the Participant has
otherwise specified in the Participant's Beneficiary designation, when used in a
Beneficiary designation, "issue" means all persons who are lineal descendants of
the person whose issue are referred to,  including  legally adopted  descendants
and their  descendants  but not  including  illegitimate  descendants  and their
descendants; "child" means an issue of the first generation; "per stirpes" means
in equal shares among living  children of the person whose issue are referred to
and the issue (taken  collectively) of each deceased child of such person,  with
such  issue  taking  by right of  representation  of such  deceased  child;  and
"survive" and "surviving" mean living after the death of the Participant.

           5.2.5.  SPECIAL RULES. Unless the Participant has otherwise specified
in the Participant's Beneficiary designation, the following rules shall apply:

          (a)  If there is not sufficient evidence that a Beneficiary was living
               at the time of the death of the  Participant,  it shall be deemed
               that the  Beneficiary  was not living at the time of the death of
               the Participant.

          (b)  The  automatic  Beneficiaries  specified in Section 5.2.2 and the
               Beneficiaries designated by the Participant shall become fixed at
               the time of the  Participant's  death so that,  if a  Beneficiary
               survives  the  Participant  but dies  before  the  receipt of all
               payments due such Beneficiary hereunder,  such remaining payments
               shall be  payable  to the  representative  of such  Beneficiary's
               estate.

          (c)  If the Participant  designates as a Beneficiary the person who is
               the Participant's  spouse on the date of the designation,  either
               by name or by relationship,  or both, the dissolution,  annulment
               or  other  legal   termination   of  the  marriage   between  the
               Participant  and such  person  shall  automatically  revoke  such
               designation.  (The  foregoing  shall not prevent the  Participant
               from  designating  a former  spouse  as a  Beneficiary  on a form
               executed by the Participant and received by the Principal Sponsor
               after the date of the legal  termination of the marriage  between
               the   Participant   and  such  former  spouse,   and  during  the
               Participant's lifetime.)

          (d)  Any  designation  of a  nonspouse  Beneficiary  by  name  that is
               accompanied by a description of  relationship  to the Participant
               shall be given effect without regard to whether the  relationship
               to the  Participant  exists  either then or at the  Participant's
               death.

          (e)  Any   designation   of  a   Beneficiary   only  by  statement  of
               relationship  to the  Participant  shall  be  effective  only  to
               designate the person or persons standing in such  relationship to
               the Participant at the Participant's death.

A Beneficiary  designation  is  permanently  void if it either is executed or is
filed by a Participant  who, at the time of such execution or filing,  is then a
minor  under  the law of the state of the  Participant's  legal  residence.  The
Principal  Sponsor  shall be the sole judge of the content,  interpretation  and
validity of a purported Beneficiary designation.

           5.2.6.  NO  SPOUSAL  RIGHTS.  No  spouse  or  surviving  spouse  of a
Participant and no person  designated to be a Beneficiary  shall have any rights
or interest  in the  benefits  accumulated  under this Plan  including,  but not
limited  to,  the  right  to be  the  sole  Beneficiary  or to  consent  to  the
designation of Beneficiaries  (or the changing of designated  Beneficiaries)  by
the Participant.

5.3. DEATH PRIOR TO FULL DISTRIBUTION.  If, at the death of the Participant, any
payment to the Participant  was due or otherwise  pending but not actually paid,
the amount of such payment  shall be included in the Survivor  Benefit which are
payable to the Beneficiary (and shall not be paid to the Participant's estate).


                                   SECTION 6

                                FUNDING OF PLAN

6.1. UNFUNDED AGREEMENT.  The obligation of the Employers to make payments under
this Plan  constitutes only the unsecured (but legally  enforceable)  promise of
the Employers to make such payments.  The Participant  shall have no lien, prior
claim or other security  interest in any property of any Employer.  If a fund is
established by the Employers in connection with this Plan, the property  therein
shall remain the sole and  exclusive  property of the  Employers.  The Employers
will pay the cost of this Plan out of their general assets.

If the  Principal  Sponsor  elects to  finance  all or a portion of its costs in
connection  with this Plan  through  the  purchase  of life  insurance  or other
similar investments,  the Participant agrees, as a condition of participation in
this Plan,  to  cooperate  with the  Principal  Sponsor in the  purchase of such
investment  to any extent  reasonably  required  by the  Principal  Sponsor  and
relinquishes  any claim he or she may have  either for himself or herself or any
beneficiary  to the  proceeds  of any such  investment  or any  other  rights or
interests in such  investment.  If a Participant  fails or refuses to cooperate,
then  notwithstanding  any other  provision of this Plan  Statement  (including,
without  limiting the  generality  of the  foregoing,  Section 4) the  Principal
Sponsor   shall   immediately   and   irrevocably   terminate  and  forfeit  the
Participant's entitlement to benefits under the Plan.

6.2.  SPENDTHRIFT  PROVISION.  No  Participant  or  Beneficiary  shall  have any
interest under this Plan which can be transferred  nor shall any  Participant or
Beneficiary  have any  power to  anticipate,  alienate,  dispose  of,  pledge or
encumber the same while in the possession or control of the Employers, nor shall
the Principal  Sponsor recognize any assignment  thereof,  either in whole or in
part,  nor  shall  any  benefit  under  this  Plan  be  subject  to  attachment,
garnishment,  execution  following  judgment or other legal process while in the
possession or control of the Employers.

The power to  designate  Beneficiaries  to  receive  the  Survivor  Benefit of a
Participant  in the event of such  Participant's  death  shall not  permit or be
construed to permit such power or right to be exercised by the Participant so as
thereby to  anticipate,  pledge,  mortgage or encumber such  Participant's  SERP
Benefit or any part  thereof,  and any attempt of a  Participant  so to exercise
said power in  violation of this  provision  shall be of no force and effect and
shall be disregarded by the Principal Sponsor.


                                   SECTION 7

                           AMENDMENT AND TERMINATION

The  Principal  Sponsor  reserves  the  power to amend  the  Plan  Statement  or
terminate the Plan prior to a Change in Control.  No such  amendment of the Plan
Statement or termination of the Plan, however, shall reduce a Participant's SERP
Benefit  earned  as of the date of such  amendment  unless  the  Participant  so
affected  consents in writing to the amendment.  After a Change in Control,  the
Plan  cannot be amended  or  terminated  (as  applied  to  Participants  who are
Participants on the date of the Change in Control) unless:

          (a)  all  SERP  Benefits  of all  Participants  as of the  date of the
               Change in Control have been paid, or

          (b)  eighty  percent (80%) of all the  Participants  as of the date of
               the Change in Control give written  consent to such  amendment or
               termination.

Notwithstanding  the rules of Section 2, for the  purposes  of the rules of this
Section 7, each employee who would be a Participant at the time of the Change in
Control if he or she: (i) had a Termination  of Employment  coincident  with the
Change in  Control,  and (ii) had not less than five (5) years of  Service  with
FIRST  BANK  SYSTEM,  INC.  and its  subsidiaries  at the time of the  Change in
Control, shall be considered a Participant. No modification of the terms of this
Plan Statement  shall be effective  unless it is in writing and signed on behalf
of the Principal Sponsor by a person authorized to execute such writing. No oral
representation  concerning the  interpretation  or effect of this Plan Statement
shall be effective to amend the Plan Statement.



                                   SECTION 8

                     DETERMINATIONS - RULES AND REGULATIONS

8.1. DETERMINATIONS. The Principal Sponsor shall make such determinations as may
be required from time to time in the  administration  of the Plan. The Principal
Sponsor shall have the discretionary  authority and  responsibility to interpret
and construe the Plan Statement and to determine all factual and legal questions
under the Plan, including but not limited to the entitlement of Participants and
Beneficiaries,  and the amounts of their respective  interests.  Each interested
party may act and rely upon all information  reported to them hereunder and need
not inquire  into the  accuracy  thereof,  nor be charged with any notice to the
contrary.

8.2.  RULES AND  REGULATIONS.  Any rule not in conflict or at variance  with the
provisions hereof may be adopted by the Principal Sponsor. The Principal Sponsor
shall adopt rules  regarding the computation of continuous and full time service
with the Employer  including,  without limiting the generality of the foregoing,
rules  regarding the  exclusion of periods of  employment  with respect to which
benefits may have been previously paid under this Plan, the exclusion of periods
of  employment  at  levels  or in  positions  not  covered  by  this  Plan,  the
computation  of  continuous  and full time  service upon the  reemployment  of a
former  employee and the exclusion of periods of employment when disabled (under
the  Employer's  separate plan of long term  disability  benefits or otherwise).
Such  rules  shall also  prescribe  the  effect of loss of  eligibility,  deemed
Termination  of  Employment  upon  loss  of  eligibility,   the  computation  of
continuous and full time service upon  reemployment and the method for computing
the  Projected PRA Account when the period  benefits  accrued under PRA does not
match the period of continuous and full time service under this Plan.

8.3.  METHOD OF  EXECUTING  INSTRUMENTS.  Information  to be supplied or written
notices to be made or consents to be given by the Principal  Sponsor pursuant to
any provision of this Plan  Statement may be signed in the name of the Principal
Sponsor by any officer who has been authorized to make such  certification or to
give such notices or consents.

8.4. CLAIMS PROCEDURE.  The claims procedure set forth in this Section 8.4 shall
be the exclusive  procedure for the  disposition of claims for benefits  arising
under the Plan until such time as a Change in Control occurs.

           8.4.1.  ORIGINAL CLAIM. Any employee,  former employee or beneficiary
of such employee or former employee may, if he or she so desires,  file with the
Principal  Sponsor a written  claim for benefits  under the Plan.  Within ninety
(90) days after the filing of such a claim,  the Principal  Sponsor shall notify
the  claimant  in writing  whether  the claim is upheld or denied in whole or in
part or shall furnish the claimant a written notice describing  specific special
circumstances requiring a specified amount of additional time (but not more than
one  hundred  eighty days from the date the claim was filed) to reach a decision
on the claim. If the claim is denied in whole or in part, the Principal  Sponsor
shall state in writing:

          (a)  the specific reasons for the denial;

          (b)  the specific references to the pertinent  provisions of this Plan
               Statement on which the denial is based;

          (c)  a description of any additional material or information necessary
               for the claimant to perfect the claim and an  explanation  of why
               such material or information is necessary; and

          (d)  an explanation  of the claims review  procedure set forth in this
               section.

           8.4.2. CLAIMS REVIEW PROCEDURE.  Within sixty (60) days after receipt
of notice that the claim has been denied in whole or in part,  the  claimant may
file with the  Principal  Sponsor a written  request  for a review  and may,  in
conjunction  therewith,  submit written  issues and comments.  Within sixty (60)
days after the filing of such a request for review,  the Principal Sponsor shall
notify the claimant in writing  whether,  upon  review,  the claim was upheld or
denied  in whole or in part or shall  furnish  the  claimant  a  written  notice
describing  specific  special  circumstances  requiring  a  specified  amount of
additional  time (but not more than one  hundred  twenty  days from the date the
request for review was filed) to reach a decision on the request for review.

           8.4.3. GENERAL RULES.

          (a)  No inquiry or question shall be deemed to be a claim or a request
               for a review of a denied claim unless made in accordance with the
               claims  procedure.  The  Principal  Sponsor may require  that any
               claim for benefits and any request for a review of a denied claim
               be filed on forms to be furnished by the  Principal  Sponsor upon
               request.

          (b)  All  decisions  on claims and on requests  for a review of denied
               claims shall be made by the Principal Sponsor.

          (c)  the Principal  Sponsor may, in its  discretion,  hold one or more
               hearings on a claim or a request for a review of a denied claim.

          (d)  A claimant may be represented by a lawyer or other representative
               (at  the  claimant's  own  expense),  but the  Principal  Sponsor
               reserves  the right to require the  claimant  to furnish  written
               authorization.  A claimant's  representative shall be entitled to
               copies of all notices given to the claimant.

          (e)  The decision of the Principal Sponsor on a claim and on a request
               for a review of a denied claim shall be served on the claimant in
               writing.  If a decision  or notice is not  received by a claimant
               within the time specified, the claim or request for a review of a
               denied claim shall be deemed to have been denied.

          (f)  Prior to  filing a claim or a  request  for a review  of a denied
               claim,  the  claimant or his or her  representative  shall have a
               reasonable  opportunity  to review a copy of this Plan  Statement
               and  all  other  pertinent  documents  in the  possession  of the
               Principal Sponsor.

8.5. INFORMATION  FURNISHED BY PARTICIPANTS.  The Principal Sponsor shall not be
liable or responsible  for any error in the computation of the SERP Benefit of a
Participant  resulting from any  misstatement  of fact made by the  Participant,
directly or indirectly,  to the Principal Sponsor, and used by it in determining
the Participant's SERP Benefit.  The Principal Sponsor shall not be obligated or
required to increase the SERP Benefit of such Participant which, on discovery of
the misstatement, is found to be understated as a result of such misstatement of
the  Participant.  However,  the  SERP  Benefit  of any  Participant  which  are
overstated  by reason of any such  misstatement  shall be  reduced to the amount
appropriate in view of the truth.


                                   SECTION 9

                              PLAN ADMINISTRATION

9.1. PRINCIPAL SPONSOR.

           9.1.1. OFFICERS. Except as hereinafter provided,  functions generally
assigned  to the  Principal  Sponsor  shall be  discharged  by its  officers  or
delegated and allocated as provided herein.

           9.1.2. CHIEF EXECUTIVE OFFICER.  Except as hereinafter provided,  the
Chief Executive  Officer of the Principal Sponsor may delegate or redelegate and
allocate  and  reallocate  to one or more  persons or to a committee  of persons
jointly or severally, and whether or not such persons are directors, officers or
employees,  such functions assigned to the Principal Sponsor generally hereunder
as the Chief Executive Officer may from time to time deem advisable.

           9.1.3.  BOARD  OF  DIRECTORS.   Notwithstanding  the  foregoing,  the
Organization  Committee of the Board of Directors of the Principal Sponsor shall
have  the  exclusive  authority,  which  may  not be  delegated,  to act for the
Principal  Sponsor to amend this Plan Statement,  to terminate this Plan, and to
determine eligibility to participate in the Plan under Section 2.

9.2.  CONFLICT OF INTEREST.  If any officer or employee of the Principal Sponsor
or any  Employer,  or any member of the  Organization  Committee of the Board of
Directors of the  Principal  Sponsor or any Employer to whom  authority has been
delegated or redelegated hereunder shall also be a Participant in the Plan, such
Participant  shall have no  authority as such  officer,  employee or member with
respect to any matter specially affecting such Participant's individual interest
hereunder or the interest of a person superior to him or her in the organization
(as distinguished  from the interests of all Participants and Beneficiaries or a
broad  class  of  Participants  and  Beneficiaries),  all such  authority  being
reserved exclusively to the other officers, employees or members as the case may
be, to the exclusion of such Participant, and such Participant shall act only in
such Participant's individual capacity in connection with any such matter.

9.3.  ADMINISTRATOR.  FIRST BANK SYSTEM,  INC.  shall be the  administrator  for
purposes of section 3(16)(A) of the Employee  Retirement  Income Security Act of
1974.

9.4.  SERVICE OF PROCESS.  In the absence of any  designation to the contrary by
the Principal Sponsor, the Secretary of FIRST BANK SYSTEM, INC. is designated as
the  appropriate  and  exclusive  agent for the  receipt  of  service of process
directed to the Plan in any legal proceeding,  including arbitration,  involving
the Plan.

9.5. IRC AND ERISA STATUS.  This Plan is intended to be a nonqualified  deferred
compensation arrangement. The rules of section 401(a) et. seq. of the Code shall
not apply to this Plan. This Plan is adopted with the  understanding  that it is
in part an unfunded  excess  benefit  plan  within the meaning of section  3(36)
ERISA and is in part an unfunded  plan  maintained  primarily for the purpose of
providing  deferred  compensation  for a select  group of  management  or highly
compensated  employees as provided in sections  201(2),  301(3) and 401(a)(1) of
ERISA. Each provision hereof shall be interpreted and administered  accordingly.
This Plan shall not alter, enlarge or diminish any person's employment rights or
obligations or rights or obligations under PRA or any other plan.

           It is  specifically  contemplated  that PRA and the Excess Plan will,
from time to time, be amended and possibly  terminated.  All such amendments and
termination  shall be given effect under this Plan (it being expressly  intended
that this Plan shall not lock in the  benefit  structures  of PRA and the Excess
Plan as they  exist at the  adoption  of this Plan or upon the  commencement  of
participation, or commencement of benefits by any Participant).

           This Plan will not provide any excess  benefits  with  respect to any
profit sharing plan, stock bonus plan,  employee stock ownership plan or PAYSOP.
This Plan shall be construed  to prevent the  duplication  of benefits  provided
under any other plan or arrangement,  whether qualified or nonqualified,  funded
or unfunded,  to the extent that such other  benefits  are provided  directly or
indirectly by an Employer.

                                   SECTION 10

                                  DISCLAIMERS

10.1.  TERM OF  EMPLOYMENT.  Neither  the terms of this Plan  Statement  nor the
benefits hereunder nor the continuance thereof shall be a term of the employment
of any employee. The Principal Sponsor and the Employers shall not be obliged to
continue the Plan. The terms of this Plan Statement  shall not give any employee
the right to be retained in the employment of any Employer.

10.2. SOURCE OF PAYMENT.  Neither the Principal Sponsor, any Employer nor any of
its  officers  nor any member of their  Boards of Directors in any way secure or
guarantee  the payment of any benefit or amount which may become due and payable
hereunder  to any  Participant  or to any  Beneficiary  or to any  creditor of a
Participant  or a  Beneficiary.  Each  Participant,  Beneficiary or other person
entitled  at any time to payments  hereunder  shall look solely to the assets of
the  Employers  for  such  payments  or  to  the  benefits  distributed  to  any
Participant or Beneficiary,  as the case may be, for such payments. In each case
where  benefits  shall  have  been  distributed  to a  former  Participant  or a
Beneficiary or to the person or any one of a group of persons  entitled  jointly
to the  receipt  thereof  and  which  purports  to  cover  in full  the  benefit
hereunder, such former Participant or Beneficiary, or such person or persons, as
the case may be, shall have no further  right or interest in the other assets of
the Employers. Neither the Employers nor any of their officers nor any member of
their Boards of Directors  shall be under any  liability or  responsibility  for
failure to effect any of the objectives or purposes of the Plan by reason of the
insolvency of any of the Employers.

10.3.  DELEGATION.  The  Employers  and their  officers and the members of their
Boards of Directors shall not be liable for an act or omission of another person
with regard to a responsibility  that has been allocated to or delegated to such
other  person  pursuant  to the  terms of this Plan  Statement  or  pursuant  to
procedures set forth in this Plan Statement.


                                   SCHEDULE I

                            PARTICIPATING EMPLOYERS

                        Effective as of January 1, 1995

<TABLE>
<CAPTION>

NAME                                                                    EMPLOYER ID NUMBER

<S>                                                                        <C>       
Boulevard Bank National Association                                        36-1521230
Boulevard Technical Services, Inc., Chicago, IL                            36-3610403
Colorado Capital Advisors, Inc., Denver, CO                                84-1072892
Colorado National Bank, Denver, CO                                         84-0165025
Colorado National Bank Aspen, Aspen, CO                                    84-0671596
Colorado National Bankshares, Inc., Denver, CO                             84-0571505
Colorado National Leasing, Inc., Denver, CO                                84-0636453
Colorado National Service Corporation, Denver, CO                          84-1041820
FBS Ag. Credit, Inc., Englewood, CO                                        84-0818505
FBS Business Finance Corporation, Minneapolis, MN                          41-0832663
FBS Card Services,  Inc.,  Minneapolis,  MN                                41-1558798
FBS Information  Services Corporation,  St. Paul, MN                       41-0880291
FBS Investment Services,  Inc., Denver, CO                                 84-1019337
FBS Mortgage  Corporation,  Minneapolis,  MN                               58-1025135
First Bank (N.A.),  Milwaukee,  WI                                         39-0152428
First Bank Montana,  National  Association, Billings,  MT                  81-0166295
First  Bank  National  Association,  Minneapolis,  MN                      41-0256895
First  Bank  of  North  Dakota,  National  Association,   Fargo,  ND       45-0164355
First Bank of South Dakota,  National  Association,  Sioux Falls, SD       46-0168855
First Bank System,  Inc.,  Minneapolis,  MN                                41-0255900
First National Bank of East Grand Forks, East Grand Forks, MN              41-0417860
First System Agencies,Inc., Minneapolis,  MN                               41-0831328
First System Services,  Inc., Minneapolis,  MN                             41-0257030
First Trust National Association, St. Paul, MN                             41-0257700
First Trust Company of Montana,  National  Association,  Billings, MT      81-0259015
First Trust Company  of North  Dakota,  Fargo,  ND                         45-0342631
First  Trust of  California, National  Association,  San  Francisco,  CA   94-3160100
First Trust of New York, National Association,  New York, NY               13-3781471
First Trust Washington,  Seattle, WA                                       91-1587893
Republic Acceptance Corporation,  Minneapolis, MN                          41-1753837
Rocky Mountain BankCard System, Inc., Denver, CO                           84-1010148

</TABLE>

           SCHEDULE II

       PRIOR PLANS' OFFSET

AGE WHEN FIRST EMPLOYED    FACTOR

          36               0.45%
          37               0.94%
          38               1.47%
          39               2.06%
          40               2.71%
          41               3.41%
          42               4.18%
          43               5.01%
          44               5.92%
          45               6.91%
          46               7.98%
          47               9.14%
          48              10.40%
          49              11.76%
          50              13.23%
          51              14.82%
          52              16.53%
          53              18.38%
          54              20.37%
          55              22.51%
          56              24.82%
          57              27.30%
          58              29.97%
          59              32.83%
          60              35.91%
          61              39.21%
          62              42.76%
          63              46.56%
          64              50.63%
          65              55.00%


                                   APPENDIX A

                        ACTUARIALLY EQUIVALENT BENEFITS

         Section 1. GENERAL RULES.  The point of reference for  determining  the
Actuarially  Equivalent  single lump sum benefit is the monthly  benefit  amount
expressed in the single life annuity  form.  When,  under the terms of the Plan,
the monthly  amount of the SERP Benefit or other benefit has been  determined in
the single life annuity form, reference to the following factors and tables will
determine the Actuarially Equivalent single lump sum benefit:

INTEREST:  The interest rate used by the Pension Benefit Guaranty Corporation to
value immediate  annuities (for  participants who are age 65 years) in the event
of plan terminations occurring on the first day of the Plan Year in which occurs
the date as of which the Actuarially Equivalent single lump sum benefit is being
determined

MORTALITY:  1971 Group Annuity  Mortality Table, assuming all  Participants  are
male.

The single life  annuity  benefit to be converted to the single lump sum benefit
shall be the benefit commencing on the first day of the calendar month following
the  attainment  of age  sixty-five  (65) years or if later the first day of the
calendar month after Termination of Employment



                                  EXHIBIT 11 

     COMPUTATION OF PRIMARY AND FULLY DILUTED NET INCOME PER COMMON SHARE 

<TABLE>
<CAPTION>
                                                                                                   THREE MONTHS ENDED MARCH 31 
(Dollars in millions, except per share data)                                                               1995            1994 
<S>                                                                                                <C>              <C>
  PRIMARY: 
  Average shares outstanding                                                                        133,797,144     130,689,547 
  Net effect of the assumed purchase of stock under the stock option and 
   stock purchase plans--based on the treasury stock method using average market 
   price                                                                                              1,748,589       1,660,432 
                                                                                                    135,545,733     132,349,979 
  Income from continuing operations                                                                      $133.8          $111.9 
  Preferred dividends                                                                                      (1.9)           (5.9) 
  Income from continuing operations applicable to common equity                                          $131.9          $106.0 
  Income from continuing operations per common share                                                      $0.97           $0.80 
  Loss from discontinued operations                                                                          --           $(1.2)
  Loss from discontinued operations per common share                                                         --          $(0.01)
  Net income                                                                                             $133.8          $110.7 
  Preferred dividends                                                                                      (1.9)           (5.9) 
  Net income applicable to common equity                                                                 $131.9          $104.8 
  Net income per common share                                                                             $0.97           $0.79 
  FULLY DILUTED: * 
  Average shares outstanding                                                                        133,797,144     130,689,547 
  Net effect of the assumed purchase of stock under the stock option and 
   stock purchase plans--based on the treasury stock method using average 
   market price or period-end market price, whichever is higher                                       2,151,338       1,791,484 
  Assumed conversion of Series 1991A Preferred Stock                                                  3,655,684       3,655,684 
                                                                                                    139,604,166     136,136,715 
  Income from continuing operations                                                                      $133.8          $111.9 
  Preferred dividends, excluding 1991A Preferred Stock                                                       --            (4.0) 
  Income from continuing operations applicable to common equity                                          $133.8          $107.9 
  Income from continuing operations per common share                                                      $0.96           $0.79 
  Loss from discontinued operations                                                                          --           $(1.2)
  Loss from discontinued operations per common share                                                         --          $(0.01)
  Net income                                                                                             $133.8          $110.7 
  Preferred dividends, excluding 1991A Preferred Stock                                                       --            (4.0) 
  Net income applicable to common equity                                                                 $133.8          $106.7 
  Net income per common share                                                                             $0.96           $0.78 
</TABLE>
*This calculation is submitted in accordance with Regulation S-K item 
 601(b)(11) although not required by footnote 2 to paragraph 17 of APB Opinion 
 No. 15 because it results in dilution of less than 3%. 




                                  EXHIBIT 12 

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES 

<TABLE>
<CAPTION>
                                                                                              THREE MONTHS ENDED MARCH 31 
<S>     <C>                                                                                                        <C>
(Dollars in Millions)                                                                                                1995 
EARNINGS 
 1.     Net income                                                                                                 $133.8 
 2.     Applicable income taxes                                                                                      78.8 
 3.     Net income before taxes (1 + 2)                                                                            $212.6 
 4.     Fixed charges: 
        a.     Interest expense excluding interest on deposits                                                      $83.9 
        b.     Portion of rents representative of interest and amortization of debt expense                           6.3 
        c.     Fixed charges excluding interest on deposits (4a + 4b)                                                90.2 
        d.     Interest on deposits                                                                                 178.4 
        e.     Fixed charges including interest on deposits (4c + 4d)                                              $268.6 
 5.     Amortization of interest capitalized                                                                       $  1.2 
 6.     Earnings excluding interest on deposits (3 + 4c + 5)                                                        304.0 
 7.     Earnings including interest on deposits (3 + 4e + 5)                                                        482.4 
 8.     Fixed charges excluding interest on deposits (4c)                                                            90.2 
 9.     Fixed charges including interest on deposits (4e)                                                           268.6 
RATIO OF EARNINGS TO FIXED CHARGES 
10.     Excluding interest on deposits (line 6/ line 8)                                                              3.37 
11.     Including interest on deposits (line 7/ line 9)                                                              1.80 
</TABLE>


<TABLE> <S> <C>


<ARTICLE> 9
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE FIRST
BANK SYSTEM, INC. MARCH 31, 1995, 10-Q AND IS QUALIFIED IN ITS ENTIRETY BY
REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-START>                             JAN-01-1995
<PERIOD-END>                               MAR-31-1995
<CASH>                                       1,598,000
<INT-BEARING-DEPOSITS>                               0
<FED-FUNDS-SOLD>                               253,000
<TRADING-ASSETS>                                90,000
<INVESTMENTS-HELD-FOR-SALE>                  3,535,000
<INVESTMENTS-CARRYING>                               0
<INVESTMENTS-MARKET>                                 0
<LOANS>                                     25,215,000
<ALLOWANCE>                                    470,400
<TOTAL-ASSETS>                              32,712,000
<DEPOSITS>                                  23,477,000
<SHORT-TERM>                                 2,929,000
<LIABILITIES-OTHER>                            818,000
<LONG-TERM>                                  2,542,000
<COMMON>                                       169,000
                                0
                                    106,000
<OTHER-SE>                                   2,482,000
<TOTAL-LIABILITIES-AND-EQUITY>              32,712,000
<INTEREST-LOAN>                                547,200
<INTEREST-INVEST>                               69,300
<INTEREST-OTHER>                                 9,100
<INTEREST-TOTAL>                               625,600
<INTEREST-DEPOSIT>                             178,400
<INTEREST-EXPENSE>                             262,300
<INTEREST-INCOME-NET>                          363,300
<LOAN-LOSSES>                                   26,000
<SECURITIES-GAINS>                                   0
<EXPENSE-OTHER>                                304,300
<INCOME-PRETAX>                                212,600
<INCOME-PRE-EXTRAORDINARY>                     133,800
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   133,800
<EPS-PRIMARY>                                     0.97
<EPS-DILUTED>                                     0.96
<YIELD-ACTUAL>                                    5.05
<LOANS-NON>                                    148,000
<LOANS-PAST>                                    34,400
<LOANS-TROUBLED>                                   100
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                               474,700
<CHARGE-OFFS>                                   51,700
<RECOVERIES>                                    19,600
<ALLOWANCE-CLOSE>                              470,400
<ALLOWANCE-DOMESTIC>                                 0
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0
        



</TABLE>


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