WAYNE BANCORP INC /OH/
10-Q, 1997-10-27
STATE COMMERCIAL BANKS
Previous: MAINSTAY FUNDS, 497, 1997-10-27
Next: CYBERAMERICA CORP, 8-K, 1997-10-27








                                 UNITED STATES
                      SECURITIES AND EXCHANGE COMMISSION
                               WASHINGTON,  DC  20549

                                  FORM 10-Q
                    Quarterly Report Under Section 13 or 15d
                     of the Securities Exchange Act of 1934

For the Quarter Ended:     September 30, 1997   COMMISSION FILE NUMBER 0-14612

                              Wayne Bancorp, Inc.

                    Ohio                   34-1516142
(State or other Jurisdiction of            (IRS Employer
 incorporation or organization)             Identification Number)

     112 West Liberty Street, P.O. Box 757   Wooster, Ohio  44691

    Registrant's telephone number, including area code  (330) 264-1222


     Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to
such filing requirements for the past 90 days.

Yes__X__       No_____


Number of shares of Common Stock, Stated Value $1.00 per Share, issued and
outstanding at October 24, 1997:    3,935,393







                                      INDEX

                               WAYNE BANCORP, INC.
                                  FORM 10-Q

                     For the Quarter Ended September 30, 1997

PART I.    FINANCIAL INFORMATION                                        PAGE NO.

Item 1.   Financial Statements

                    Consolidated Balance Sheet.........................      1

                    Consolidated Statement of Income...................      2

                    Consolidated Statement of Cash Flows...............      3

                    Notes to Consolidated Financial Statements.........     4,5


Item  2.   Management's discussion and analysis of financial
           condition and results o.....................................   6 - 9


PART II.   OTHER INFORMATION...........................................     10

SIGNATURES.............................................................     11






PART I - FINANCIAL INFORMATION
ITEM I - FINANCIAL STATEMENTS

CONSOLIDATED BALANCE SHEET  (UNAUDITED)  (In Thousands)
                                           September 30,  December 31,
                                                1997            1996
                                           ----------------------------
ASSETS
Cash and Due From Banks....................      $13,996       $14,975
Federal Funds Sold.........................        5,000         7,620
                                           ----------------------------
     Total Cash and Cash Equivalents.......       18,996        22,595

Securities Available-for-Sale  (Note 2)....       86,186       103,294

Loans   (Note 3)...........................      239,037       219,366
                    Unearned Income........         (601)         (637)
                    Allowance for Loan Loss       (3,591)       (3,657)
                                           ----------------------------
     Net Loans.............................      234,845       215,072

Premises and Equipment.....................        6,217         6,215
Accrued interest receivable 
             and other assets..............        4,946         5,217
                                           ----------------------------
TOTAL ASSETS...............................     $351,190      $352,393
                                           ============================
LIABILITIES
Deposits
     Interest Bearing......................     $231,307      $238,272
     Non-Interest Bearing..................       45,517        43,414
                                           ----------------------------
     Total Deposits........................      276,824       281,686

Securities Sold Under Agreements 
             to Repurchase.................       26,480        26,142
Federal Home Loan Bank Advances............          836
Other Liabilities..........................        2,393         3,076
                                           ----------------------------
     Total Liabilities.....................      306,533       310,904

SHAREHOLDERS' EQUITY
Common Stock, Stated Value $1..............        3,935         3,935
  Shares Authorized 5,400,000
Shares Issued - 3,935,892 in 1997 and 3,935,757 in 1996
Shares Outstanding - 3,935,512 in 1997 and 3,932,733 in 1996
Paid In Capital............................       13,356        13,356
Retained Earnings..........................       26,949        24,038
Treasury Stock.............................          (15)          (88)
Unrealized gain/(loss) on 
 Securities Available-for-sale.............          432           248
                                           ----------------------------
     Total Shareholders' Equity............       44,657        41,489
                                           ----------------------------
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY.     $351,190      $352,393
                                           ============================

See Notes to Consolidated Financial Statements


                                              -1-

CONSOLIDATED STATEMENT OF INCOME (UNAUDITED)   (In Thousands)

                                     Three Months Ended     Nine Months Ended
                                         September  30,         September  30, 
                                       1997     1996          1997          1996
                                ------------------------------------------------
INTEREST INCOME:

Interest and Fees on Loans........    $5,333    $4,963       $15,249    $14,661
Interest and Dividends on Securities:
     Taxable......................     1,063     1,159         3,377      3,414
     Nontaxable...................       264       276           856        832
Other Interest Income.............        12        11           114         68
                                  ----------------------------------------------
Total Interest Income.............     6,672     6,409        19,596     18,975

INTEREST EXPENSE:

Interest on Deposits..............     2,367     2,321         7,031      7,115
Interest on Repurchase Agreements.       288       246           888        621
Interest on Other Borrowings......        26        29            49         56
                                  ----------------------------------------------
Total Interest Expense............     2,681     2,596         7,968      7,792

NET INTEREST INCOME...............     3,991     3,813        11,628     11,183
Provision for Loan Losses.........        45        45           135        135
                                  ----------------------------------------------
NET INTEREST INCOME AFTER              3,946     3,768        11,493     11,048
   PROVISION FOR LOAN LOSSES...

OTHER INCOME:

Service Charges and Fees..........       293       346           934        992
Income from Fiduciary Activities..       270       225           810        675
Other Non-Interest Income.........        76       195           260        542
Gain (Loss) on Sale of Securities.         1         0            (6)        (1)
                                  ----------------------------------------------
Total Other Income................       640       766         1,998      2,208

OTHER EXPENSES:

Salaries and Employee Benefits....     1,328     1,298         3,967      3,846
Occupancy and Equipment...........       285       260           849        808
Other Operating Expenses..........       915     1,113         2,740      3,148
                                  ----------------------------------------------
Total Other Expenses..............     2,528     2,671         7,556      7,802

INCOME BEFORE INCOME TAX EXPENSE..     2,058     1,863         5,935      5,454

INCOME TAX EXPENSE................       642       570         1,829      1,662
                                  ----------------------------------------------
NET INCOME........................    $1,416    $1,293        $4,106     $3,792


NET INCOME PER SHARE (note 4)          $0.36     $0.33         $1.04      $0.96
DIVIDENDS PER SHARE (note 4)           $0.11     $0.10         $0.31      $0.28


See notes to consolidated financial statements.

                                                       -2-




CONSOLIDATED STATEMENT OF CASH FLOWS (UNAUDITED)  (In Thousands)



                                                1997         1996
- -----------------------------------------------------------------------
OPERATING ACTIVITIES

Net Income.................................       $4,106        $3,792
Adjustments to reconcile net income to net cash
   provided by operating activities:
       Provision for Loan Losses...........          135           135
       Depreciation and Amortization.......          412           552
       Amortization of Investment Security
         premiums and discounts............           91           260
       (Increase) in interest receivable...         (185)          (10)
       (Decrease) in interest payable......         (159)          (95)
       Other, (net)........................         (354)         (379)
                                           ----------------------------
Net Cash Provided by Operating Activities          4,046         4,255

INVESTING ACTIVITIES

Purchase of Investment Securities 
   Available-for-sale......................      (13,044)      (26,347)
Proceeds from sale of Investment Securities 
   Available-for-Sale......................        3,058         1,992
Proceeds from matured Investment Securities 
   Available-for-Sale......................       27,282        23,179
Proceeds from sale of Loans Held For Sale..                      8,539
Net increase in loans and leases...........      (19,908)      (15,496)
Purchase of premises and equipment.........         (413)         (526)
                                           ----------------------------
Net cash used by investing activities.....        (3,025)       (8,659)

FINANCING ACTIVITIES

Net decrease in deposits..................        (4,863)       (5,588)
Net increase in short term borrowings......        1,174         7,171
Cash dividends.............................       (1,219)       (1,087)
Cash dividends reinvested..................          215           183
Issuance of common stock...................                          1
Purchase of Treasury Stock.................         (441)         (211)
Sale of Treasury Stock.....................          514           194
                                           ----------------------------
Net cash used by financing activities......       (4,620)          663

Decrease in cash and cash equivalents......       (3,599)       (3,741)
Cash and cash equivalents at 
         beginning of period...............       22,595        17,015
                                           ----------------------------
Cash and cash equivalents at end of period.      $18,996       $13,274
                                           ============================

See notes to consolidated financial statements.

                                              -3-



                       WAYNE BANCORP, INC. AND SUBSIDIARIES
                    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)

1.   Basis of Presentation:
     The accompanying unaudited consolidated financial statements have been
     prepared in accordance with generally accepted accounting principles
     for interim financial information and with instructions to Form 10-Q.
     Accordingly, they do not include all of the information and footnontes
     required by generally accepted accounting standards for complete financial
     statements.  In the opinion of management, all adjustments considered
     necessary for a fair presentation have been included and such adjustments
     are of a normal recurring nature.  Certain prior year amounts have been
     reclassified to conform with current financial statement presentation.

2.  Investment Securities:
     Securities are classified as available-for-sale.  Available-for-sale 
     securities     are those which may be sold by the Company if needed for 
     liquidity, asset-liability management, or other reasons.  Available-for-
     sale securities are reported at fair value, with unrealized gains or losses
     included as a separate component of equity, net of tax.

     Realized gains or losses are determined based on the amortized cost of the
     specific security sold.

     During the nine months ended September 30, 1997, the proceeds from sales of
     securities available-for-sale were $3,058,000 with gross realized losses of
     $7 thousand and gross realized gains of $1 thousand included in earnings.  
     During the nine months ended September 30, 1996, the proceeds
     from the sale of securities available-for-sale were $1,992,000 with gross 
     realized losses of $4 thousand and gross realized gains of $3 thousand 
     included in earnings.


     
     Summary of Amortized Cost and Fair Values of Securities Available-for-Sale:
                                           September 30, 1997
                               Amortized Gross Unrealized Gross Unrealized Fair 
                               Cost           Gains            Losses      Value
                               ------------------------------------------------
U.S. Treasury...............    $21,275          $119          ($19)   $21,375
Federal Agency Obligations.....  17,377            64           (49)    17,392
Federal Agency Pools........     19,184           140           (52)    19,272
Obligations of states and
  political subdivisions...      19,255           411           (24)    19,642
Other securities...........       8,440            83           (18)     8,505
                               ------------------------------------------------
                                $85,531          $817         ($162)   $86,186
                               ================================================

                                               December 31, 1996

                               Amortized Gross Unrealized Gross Unrealized Fair 
                               Cost           Gains           Losses       Value
                               ------------------------------------------------
U.S. Treasury..............     $23,043           $84          ($65)   $23,062
Federal Agency Obligations.....  17,446            83          (118)    17,411
Federal Agency Pools.......      23,173           159          (135)    23,197
Obligations of states and
  political subdivisions...      21,009           397           (28)    21,378
Other securities...........      18,246            63           (63)    18,246
                               ------------------------------------------------
                               $102,917          $786         ($409)  $103,294
                               ================================================


3.   Loans:
     Loans are comprised of the following:
     
     
                                           September 30,  December 31,
                                                1997          1996
                                           ----------------------------
Commercial loans...........................     $103,451       $90,638
Real Estate loans..........................       85,690        79,859
Installment loans..........................       38,085        39,183
Lease Financing............................        3,556         3,246
Home Equity loans..........................        8,255         6,417
Other loans................................                         23
                                           ----------------------------
                    Total..................     $239,037      $219,366
                                           ============================

     
4.   Per Share Data:
     Per share data is calculated based on 3,935,498 average common shares
     outstanding for 1997 and 3,935,139 for 1996.  All per share data has been
     adjusted to reflect stock splits and dividends where applicable.


     
                                              -5-
     
        WAYNE BANCORP, INC. AND SUBSIDIARIES
        UNAUDITED CONSOLIDATED STATEMENT OF CONDITION
_________________________________________________________________

ITEM II - MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS
_________________________________________________________________

Liquidity_And_Interest_Rate_Sensitivity__

        WAYNE BANCORP, INC. AND SUBSIDIARIES
     
        UNAUDITED CONSOLIDATED STATEMENT OF CONDITION
     
_________________________________________________________________

ITEM II - MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS
- -----------------------------------------------------------------

Liquidity_And_Interest_Rate_Sensitivity__

        The main objectives of asset/liability management are to
provide adequate liquidity and to minimize interest rate risk. 
Liquidity is the ability to meet cash flow needs, which in the
banking industry, refers to the Company's ability to fund
customer borrowing needs as well as deposit withdrawals.  The
Company's primary source of liquidity is the daily Federal Funds
Sold and Investment Securities, in particular, the investments
with shorter maturities and those identified as available for
sale.  At  September  30, 1997, the amount of fed funds sold and 
investments available-for-sale was $91 million.  In addition,
other assets such as Cash and Due from Banks and maturing
loans also provide additional sources of liquidity.  The Company continues
to keep a balance between short and long-term investments and securities
available for sale that will provide adequate liquidity and at
the same time maximize earnings.  Based on the Company's capital
position, profitability and reputation, the available liquidity
sources are considered adequate to meet the current and
projected needs of the Company.

        Interest rate risk and rate sensitivity is measured by an
analysis of the Company's "GAP".  GAP is the difference between
the volume of assets and liabilities that will mature or reprice
within a specific time frame.  At September 30, 1997, the Company
had an adjusted  GAP position of - .37% of total assets for a one year
period.  This neutral  GAP is a result of the Company  extending
maturities on investment securities and fixing rates on certain
commercial loans for up to three years.  The neutral GAP position 
will benefit the Company in a volitile interest rate environment.

Capital__

        The Company's capital adequacy is a primary concern in our
industry today and is measured by several key ratios.  A long
standing measure of capital adequacy is the percentage of
shareholders' equity to total assets.  At September  30, 1997 the
Company's equity-to-asset ratio adjusted by the impact of FAS
#115 was 12.6% compared to 11.7% at December 31, 1996. 
Regulators of the banking industry focus primarily on two other
measurements of capital - the risk based capital ratio and the
leverage ratio.  The risk based capital ratio consists of a
numerator of allowable capital components and a denominator of
an accumulation of risk weighted assets.  With a significant
portion of the Company's investment securities portfolio in
government related low risk categories and a fair amount of the
loan portfolio in one to four family mortgage loans with a 50%
risk assessment, the risk based capital ratio is 20.7% at September
30, 1997 and 18.8% at December 31, 1996, well above the regulatory
minimum of 8.0%.

        The regulators require a minimum leverage capital ratio above
3%.  They will expect most banks to maintain leverage ratios in
the 4-5% range.  The leverage ratio is calculated as equity
capital less certain intangible assets divided by total assets less
the same intangible assets.  At September  30, 1997 and December 31,
1996 the ratios were 12.7% and 11.5% respectively.

The Company's deposit insurance premiums which are paid to the
Federal Deposit Insurance Corporation are based on these capital
ratios.  The FDIC considers a bank "adequately capitalized" if
the capital ratios are: Total equity 8% Tier I risk based
capital of 4% and a leverage ratio of 4%.  The FDIC considers a
bank "well capitalized" with comparable capital ratios of 10%,
6% and 5%.  The Company is considered a "well capitalized" Bank,
and therefore is subject to the lowest deposit insurance
premiums available.

Financial_Condition__

        The total assets of the Company were relatively flat with a minor
decrease of $1 million from December 31, 1996 to September 30, 1997.
Net loans increased $19.8 million for the first nine months
of 1997.  This increase is concentrated in the commercial and
residential real estate portions of the portfolio.  The Company continues 
to experience strong growth in these areas due primarily to the economic
conditions of the Company's market area.   The investment portfolio of
the Company has declined $17.1 million from December 31, 1996 to
September 30, 1997.  The bulk of this decline was in the Other Securities,
which primarily consists of Corporate Bonds.  These maturities were
the primary source of funding for the growth in the loan portfolio.


        Total deposits declined by $4.9 million, from December 31, 1996 
to September 30, 1997.  The Company experienced a similar decline
in the first nine months of last year where mostly corporate deposit 
customers drew their funds out that were on deposit at year end.  In addition, 
increased competition from both bank and non-bank competitors has, and
is expected to continue to limit the Company's ability to grow the deposit
base at a pace equal to or better than the total asset growth.   This will
create the need for the Bank to seek alternative funding sources such as
the Federal Home Loan Bank, during the third quarter of 1997 the Company
did utilize these alternative funding sources.  These alternative sources can
provide the needed funds, however, the cost of these is higher than the 
cost of the Bank's traditional deposit base.  This will cause pressure on the
Bank's net interest margin in the future.

Results_of_Operations__

        Net income was $4,106,000 for the first nine months of 1997
compared to $3,792,000 for the same period in 1996.  Net income
increased $123 thousand to $1,416 for the three months ended September
30, 1997 compared to the same period in 1996.

     Earnings per share for the nine months ended September  30, 1997 and
1996 were $1.04 and $.96 per share respectively.  Earnings per share for
the three months ended September  30, 1997 and 1996 were $.36 and $.33 
respectively.  Dividends were $.31 per share for the first nine months of 
1997 and $.28 per share for the first six months of 1996.

        Total interest income for the first nine months increased $621
thousand or 3.3% compared to the previous year.  Total interest income
increased $263 thousand or 4.1% during the three months ended 
September 30, 1997 compared to the similar period in 1996.  The increase
is due primarily to the increase in the loan portfolio, funded through
maturities in the investment portfolio.  

     Total earning assets were $330 million and $313 million at 
September 30, 1997 and 1996 respectively.  The increase in earning assets
is due to the growth in the loan portfolio.  The weighted interest earned on 
those assets were 8.04% and 8.08% respectively.  This level weighted rate
on earning assets is due to the falling interest rate environment in the
investment portfolio, offset by the change in the mix of earning assets from
investments to loans.

        Total interest paying liabilities at September 30, 1997 and 1996 were
$259 million and $251 million respectively.  The weighted interest rate paid
for these deposit has fallen from 4.14% at September 30, 1996 to to 4.10% 
at September 30, 1997.

        The net effect of the changes in interest earning assets and
interest paying liabilities, combined with the repricing that
has occurred since September 30, 1996 is an increase in net
interest income of $445 thousand  or 4.0% for the nine months ended
September 30, 1997 compared to the same period in 1996.

     The provision for loan losses for the first nine months of 1997 was $135
thousand.  This is the same amount provided for the first nine months of 1996.
Management feels that given the current excellent quality of the loan portfolio,
combined with the strong reserve to total loans position, the current expense
for the provision for loan losses is adequate.  In the event there is a material
deterioration in loan quality, the provision would be adjusted accordingly.

        Total other income decreased $126 thousand for the three months
ended September 30, 1997 compared to 1996 and $210 thousand for the nine
months ended September 30, 1997 compared to 1996. 
The primary reason for this decrease is the decline in merchant income
recognized from the credit card portfolio, which was sold in the fourth
quarter of 1996.  Merchant income for the first nine months  of 1996 was
approximately $252 thousand versus zero in 1997.  However, the fees
generated through the Trust Department have increased $135 thousand for
the first nine months of 1997 versus 1996.  The main reason for the increase in
Trust earnings is a fee increase and increased values of securities on which
the trust fees are based.

        Total other expenses have decreased  $143 thousand for the
three month period and $246  thousand  for the nine months ended
September 30,  1997 compared with the same periods in 1996.
The largest part of this  decrease is in the other operating expense area. 
The Company sold the credit card portfolio in the fourth quarter in 1996 as 
well as the merchant service portion of that business.  The sale reduced the
Banks processing costs by $163 thousand for the first nine months of 1997. 
Salary and employee benefit costs have risen $121 thousand or 3.2% for 
the first nine months of 1997.  This is in line with management expectations,
as the average compensation adjustment for 1997 was 3.5%.

     The net effect of all of the changes in the income statement mentioned
above is an increase in income prior to income tax expense of $481 thousand
or 8.8% for the first nine months of 1997 compared to the same period in 1996.

Based on this increase in profit before taxes, the expense for Federal Income
Taxes increased $167 thousand or 10.1% for the nine months ended 
September 30, 1997 compared to the same period in 1996.  Net income for
the nine months ended September 30, 1997 was $4.1 million representing 
an increase of $314 thousand or 8.3% over the same period in 1996.


        WAYNE BANCORP, INC.

        PART II - OTHER INFORMATION

_____________________________________________________________

        ITEM 1 - Legal Proceedings:

                                NONE

        ITEM 2 - Changes in securities:

                                NONE

        ITEM 3 - Defaults upon senior securities:

                                NONE

        ITEM 4 - Submission of matters to a vote of securities holders:

            (a)  Annual Meeting of Shareholders March 27, 1997. 

            (b)  The following directors were elected:

     Bala Venkataram    3,103,973 FOR             62,005 ABSTAIN

     B. Diane Gordon    3,015,518 FOR            150,460 ABSTAIN

     Darcy B. Pajak     3,028,125 FOR            137,854 ABSTAIN

     Stephen L. Shap    2,998,813 FOR            167,166 ABSTAIN

     The following are the directors who were not up for election and whose
     term continued after the Annual Meeting:

                    Gwenn E. Bull          James O. Basford
                    David L. Christopher   Joseph R. Benden
                    Dennis B. Donahue      David E. Taylor
                    Jeffrey E. Smith       John C. Johnston III

           (d)   None

        ITEM 5 - Other information:

ACQUISITION OF CHIPPEWA VALLEY BANCSHARES, INC.

On October 13, 1997, Wayne Bancorp, Inc. (the "Company") and Chippewa Valley 
Bancshares, Inc. ("Chippewa") entered into a definitive agreement pursuant to 
which stockholders of Chippewa will receive 2.1916 shares of the Company's stock
for each share of Chippewa owned by them, subject to adjustments as set forth in
the agreement. Chippewa currently has 448,000 shares of stock outstanding of 
which Wayne Bancorp, Inc.owns 1,000 shares and total assets of approximately 
$138 million.  The transaction is expected to be accounted for as a pooling 
of interest.  The Company will pay fractional shares of its stock at the then
current market price.  The cash to be paid will be generated from reserves.

Chippewa is the parent company of the Chippewa Valley Bank, an Ohio state 
chartered financial institution with offices in Wayne, Medina and Summit 
Counties in Ohio.  The Chippewa Valley Bank will retain its state charter and
be a wholly owned subsidiary of the Company.

The transaction is subject to the normal regulatory approval and approval by 
both Chippewa's and the Company's shareholders.

The Company's corporate headquarters are in Wooster, Ohio, and the Company 
currently owns all of the outstanding shares of The Wayne County National Bank 
of Wooster, which has total assets of approximately $350 million.

FINANCIAL STATEMENTS AND EXHIBITS

It is impracticable to provide any of the required information set forth by the
requirements under this item.  Pursuant to the Commission's Rules and 
Regulations, the Company anticipates that any required information will be 
filed within 60 days.

A copy of the merger agreement is attached as EX-99.

        ITEM 6 - Exhibits and reports on Form 8-K:

                                NONE

______________________SIGNATURES______________________________

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



                                                ___Wayne_Bancorp,_Inc.__

                                                        (Registrant)

Date ____October_27,_1997____       ____________________________

                                        David L. Christopher,
                                        Chairman, President & CEO

Date ____October_27,_1997____       ____________________________

                                         David P. Boyle, CPA
                                         Executive Vice President and  CFO
                                         Wayne County National Bank


<TABLE> <S> <C>

<ARTICLE> 9
<CIK> 0000788134
<NAME> WAYNE BANCORP, INC. -OH
<MULTIPLIER> 1000
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-END>                               SEP-30-1997
<CASH>                                           13996
<INT-BEARING-DEPOSITS>                               0
<FED-FUNDS-SOLD>                                  5000
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                      86186
<INVESTMENTS-CARRYING>                               0
<INVESTMENTS-MARKET>                                 0
<LOANS>                                         238436
<ALLOWANCE>                                       3591
<TOTAL-ASSETS>                                  351190
<DEPOSITS>                                      276824
<SHORT-TERM>                                     26480
<LIABILITIES-OTHER>                               3229
<LONG-TERM>                                          0
                                0
                                          0
<COMMON>                                         44657
<OTHER-SE>                                           0
<TOTAL-LIABILITIES-AND-EQUITY>                  351190
<INTEREST-LOAN>                                  15249
<INTEREST-INVEST>                                 4233
<INTEREST-OTHER>                                   114
<INTEREST-TOTAL>                                 19596
<INTEREST-DEPOSIT>                                7031
<INTEREST-EXPENSE>                                7968
<INTEREST-INCOME-NET>                            11628
<LOAN-LOSSES>                                      135
<SECURITIES-GAINS>                                   0
<EXPENSE-OTHER>                                   7556
<INCOME-PRETAX>                                   5935
<INCOME-PRE-EXTRAORDINARY>                        5935
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                      4106
<EPS-PRIMARY>                                     1.04
<EPS-DILUTED>                                     1.04
<YIELD-ACTUAL>                                    3.47
<LOANS-NON>                                         42
<LOANS-PAST>                                       918
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                   2760
<ALLOWANCE-OPEN>                                  3657
<CHARGE-OFFS>                                      414
<RECOVERIES>                                       213
<ALLOWANCE-CLOSE>                                 3591
<ALLOWANCE-DOMESTIC>                              3591
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                           2903
        

</TABLE>

MERGER AGREEMENT
	This Merger Agreement ("Agreement") is entered into as of this 13th day 
of October 1997, by and between Wayne Bancorp, Inc. (hereinafter called 
"Wayne") and Chippewa Valley Bancshares, Inc. (hereinafter called "CVB").

RECITALS
	A.  Wayne is a corporation duly organized under the laws of the State of 
Ohio.  Its principal office is located at 112 W. Liberty Street, Wooster, Ohio  
44691.  As of the date hereof, Wayne had authorized capital stock consisting of 
5,400,000 shares of common stock without par value ("Wayne Common Stock") 
of which a total of 3,935,512 shares were issued and outstanding and 380 shares 
were held as treasury shares.  Wayne owns all of the outstanding capital stock 
of The Wayne County National Bank ("Wayne Bank"), a national banking 
association organized under the laws of the United States of America.

	B.  CVB is a corporation duly organized under the laws of the State of 
Ohio.  Its principal office is located at 20 South Main Street, Rittman, Ohio  
44270.  As of the date hereof, CVB had authorized capital stock consisting of 
500,000 shares of common stock without par value ("CVB Common Stock"), of 
which 448,000 shares were issued and outstanding and no shares were held as 
treasury shares.  CVB owns all of the outstanding capital stock of The Chippewa 
Valley Bank (hereinafter referred to as the "Chippewa Bank"), a banking 
corporation organized under the laws of the State of Ohio.
	C.  At least a majority of the entire Board of Directors of Wayne and at 
least a majority of the entire Board of Directors of CVB, respectively, have 
approved the entering into of this Merger Agreement and have authorized the 
execution and delivery of this Merger Agreement.  From and after the time the 
merger of CVB into Wayne shall become effective, the "Merger" as defined in 
Section 1 of this Merger Agreement, and as and when required by this Merger 
Agreement, Wayne will issue shares of Wayne Common Stock in exchange for all 
of the issued and outstanding shares of CVB Common Stock in accordance with 
the provisions hereinafter set forth.  It is understood by each of the parties 
hereto that Wayne seeks to acquire CVB and all of the operating assets of CVB 
including the Chippewa Bank and the entities and assets which CVB and the 
Chippewa Bank may acquire prior to the time the Merger shall become effective, 
through the Merger of CVB with and into Wayne under the charter of Wayne and 
Chippewa Bank will, immediately after the effective date of the Merger, remain 
an independent operating subsidiary of Wayne.  The parties will exert their best
efforts to obtain such regulatory approvals and to complete such other actions
as are necessary or appropriate to effect the Merger.
AGREEMENT
In consideration of mutual covenants and premises herein contained, Wayne and 
CVB hereby make this Merger Agreement and prescribe the terms and conditions 
of the Merger and the mode of carrying the Merger into effect as follows:

1.	Merger.  Subject to the terms and conditions hereinafter set forth, CVB 
shall be merged with and into Wayne under the Articles of Incorporation of 
Wayne pursuant to and in accordance with the applicable provisions of the laws 
of the State of Ohio ("Merger").

2.	Name.  The name of the surviving corporation (hereinafter called the 
"Surviving Corporation" whenever reference is made to it as of the time the 
Merger shall become effective, as hereinafter provided, or thereafter) shall be 
"Wayne Bancorp, Inc."

3.	Business.  The business of Wayne as the Surviving Corporation shall be 
that of a bank holding company.  The  Surviving Corporation shall exist by 
virtue of, and be governed by the laws of the State of Ohio and shall have its
principal office in Ohio at 112 W. Liberty Street, Wooster, Ohio  44691.

4.	Effective Time of Merger:  Articles of Merger.  The Merger shall become 
effective upon the date of the filing of the appropriate Certificate of Merger 
with the Ohio Secretary of State (the "time the Merger shall become effective")
in accordance with applicable provisions of the laws of the State of Ohio.
	The Articles of Incorporation of Wayne in effect immediately prior to the 
time the Merger shall become effective, shall be the Articles of Incorporation 
of the Surviving Corporation, and the Code of Regulations of Wayne in effect 
immediately prior to the time the Merger shall become effective, shall be the 
Code of Regulations of the Surviving Corporation.

5.	Effect of Merger.  At the time the Merger shall become effective, the 
separate corporate existence of CVB shall, in accordance with applicable 
provisions of the laws of the State of Ohio, be merged into and continued in 
Wayne as the Surviving Corporation, with the effect as provided by Section 
1701.82 of the Ohio Revised Code.

6.	Liabilities upon Merger.  The Surviving Corporation shall be responsible 
for all of the liabilities and obligations of each of the corporations so merged
in the same manner and to the same extent as if such single corporation had 
itself incurred the same or contracted therefor, all in the manner and as 
provided for by Sections 1701.82(A)(1),(2),(3),(4), and (5) of the Ohio Revised
Code.

7.	Conversion of Shares.
	(a)	At the time the Merger shall become effective;


(i)	All of the outstanding shares of CVB Common Stock shall 
be converted by operation of law without any action by the holder 
thereof and shall be exchanged for such number of shares of 
Wayne Common Stock equal to three hundred fifty Percent (350%) 
of the "Adjusted Book Value" (as defined below) of a share of 
CVB Common Stock divided by the "Market Value"    ( as   
defined      below )     of       Wayne         Common      Stock
which      amount      shall       be         herein       referred to   
as      the "Exchange Ratio."  "Adjusted Book Value" shall mean 
the book value of a share of CVB Common Stock as of December 
31, 1997, calculated in accordance with Generally Accepted 
Accounting Principles, as adjusted for:  (1) the impact of FASB 
115; and (2) increased by the net write-off of goodwill during the 
fourth quarter of 1997; and (3) increased by the net effect of 
increasing CVB's loan loss reserve in the amount of $500,000 
during the fourth quarter of 1997.  The "Market Value" shall 
represent the per share market value of the Wayne Bancorp 
Common Stock at the Effective Date and shall be determined by 
calculating the average of the closing bid and asked prices of the 
Common Stock of Wayne as reported by the NASDAQ on each of 
the ten (10) consecutive trading days ending on the trading day five 
calendar days preceding the Effective Date.  Regardless of the 
Market Value, however, the maximum number of shares of Wayne 
Bancorp Common Stock to be issued in the Merger shall be 
1,023,737 shares, and the minimum number of shares of Wayne 
Bancorp Common Stock to be issued in the Merger shall be 
981,837, all of which calculations assume 448,000 shares of CVB 
Common Stock outstanding.
(ii)	The shares of Wayne Common Stock issued and 
outstanding immediately prior to the time the Merger shall become 
effective shall continue to be issued and outstanding shares of the 
Surviving Corporation.

(iii)	If prior to the Merger, shares of Wayne Common Stock 
shall be changed into a different number of shares or a different 
class of shares by reason of any reclassification, recapitalization, 
split-up, combination, exchange of shares or readjustment, or there 
occurs a distribution of warrants or rights with respect to the 
Wayne Common Stock or a stock dividend, stock split or other 
general distribution of Wayne Common Stock is declared with a 
record date prior to the effective time of the Merger, then in any 
event the Exchange Ratio shall be appropriately adjusted.

(b)	No fractional shares of Wayne Common Stock will be issued by 
Wayne in connection with the Merger, but in lieu thereof, holders of CVB 
Common Stock shall, upon surrender of the certificate or certificates 
formerly representing such CVB Common Stock be paid cash without 
interest by Wayne for such fractional share(s).  The cash paid for each 
fractional share shall be the same fraction of the average bid and asked 
closing price per share of Wayne Common Stock on the Closing Date.

(c)	As soon as practicable, but not later than ten (10) days after the 
time the Merger shall become effective, and subject to the provisions set 
forth above relating to the fractional shares, Wayne, or an Exchange Agent 
designated thereby and approved by CVB, will distribute to the 
former holders of CVB Common Stock in exchange for and upon 
surrender for cancellation by such holders of a certificate or certificates 
formerly representing shares of CVB Common Stock the 
certificate(s) for shares of Wayne Common Stock in accordance with the 
Exchange Ratio and any cash payment in lieu of fractional shares.  Each 
certificate formerly representing CVB Common Stock (other than 
certificates representing shares of CVB Common Stock subject to the 
rights of dissenting shareholders) shall be deemed for all purposes to 
evidence the ownership of the number of whole shares of Wayne Common 
Stock and cash for fractional share interests in Wayne Common Stock into 
which such shares have been converted pursuant to the Exchange Ratio.  
Until surrender of the certificate or certificates formerly representing 
shares of CVB Common Stock, the holder thereof shall not be entitled to 
receive any dividend or other payment or distribution payable to holders of 
Wayne Common Stock.  Upon such surrender (or in lieu of surrender other 
provisions reasonably satisfactory to Wayne as are made as set forth in the 
next following paragraph), there shall be paid to the person entitled thereto 
the aggregate amount of dividends or other payments or distributions (in 
each case without interest) which became payable after the time the 
Merger shall become effective on the whole shares of Wayne Common 
Stock represented by the certificates issued upon such surrender and
 exchange or in accordance with such other provisions, as the case may be.  
After the time the Merger shall become effective, the holders of 
certificates formerly representing shares of CVB Common Stock shall 
cease to have rights with respect to such shares (except such rights, if any, 
as a holder of certificates formerly representing shares of CVB Common 
Stock may have as dissenting shareholders pursuant to the Ohio General 
Corporation Law) and except as aforesaid, their sole rights shall be to 
exchange said certificates for certificates for shares of Wayne Common 
Stock in accordance with this Merger Agreement.

Certificates formerly representing shares of CVB Common Stock 
surrendered for cancellation by each shareholder entitled to exchange 
shares of CVB Common Stock for shares of Wayne Common Stock by 
reason of the Merger shall be accompanied by such appropriate 
instruments of transfer as Wayne may reasonably require, provided, 
however, that if there be delivered to Wayne by any person who is unable 
to produce any such certificate formerly representing shares of CVB 
Common Stock for transfer (i) evidence to the reasonable satisfaction of 
Wayne that any such certificate has been lost, wrongfully taken or 
destroyed, and (ii) such indemnity agreement and, at the discretion of 
Wayne, an indemnity bond, as reasonably may be requested by Wayne to 
save it harmless, and (iii) evidence to the reasonable satisfaction of Wayne 
that such person is the owner of the shares theretofore represented by each 
certificate claimed by him to be lost, wrongfully taken or destroyed and 
that he is the person who would be entitled to present each such certificate 
and to receive shares of Wayne Common Stock pursuant to this Merger 
Agreement, then Wayne, in the absence of actual notice to it that any 
shares theretofore represented by any such certificate have been acquired 
by a bona fide purchaser, shall deliver to such person the certificate(s) 
representing shares of Wayne Common Stock which such person would 
have been entitled to receive upon surrender of each such lost, wrongfully
taken or destroyed certificate representing shares of CVB Common Stock.

8.  	Board of Directors.  The Board of Directors of Wayne as constituted at the 
time the Merger shall become effective shall serve as the Board of Directors of 
Wayne as the Surviving Corporation plus two additional members from CVB's 
board of directors to be named by Wayne.


9. 	Discussions with Others. On and after the date hereof, except with the 
written consent of Wayne, CVB shall not directly or indirectly solicit or 
encourage (nor shall CVB permit any of its officers, directors, employees or 
agents directly or indirectly to solicit or encourage), including by way of 
furnishing information, any inquiries or proposals for a merger, consolidation, 
share exchange or similar transaction involving CVB or Chippewa Bank or for the 
acquisition of the stock or all or substantially all of the assets or business 
of CVB or Chippewa Bank, or discuss with or enter into conversations with any 
person, other than CVB stockholders or employees, concerning any such merger, 
consolidation, share exchange, acquisition or other transaction, other than the 
proposed transaction with Wayne, provided, however, that CVB may 
communicate information about any such proposals or inquiries to its 
stockholders if and to the extent that it is required to do so in order to 
reasonably comply with its legal obligations.  CVB will promptly notify Wayne 
orally (to be confirmed in writing as soon as practicable thereafter) of all of
the relevant details relating to any inquiries or proposals that it may receive
relating to any such matters, including actions it intends to take with respect
to such matters.  In order 
to induce Wayne to enter into this Agreement and incur the substantial expenses 
involved in effectuating the transactions contemplated herein, CVB agrees and 
does hereby promise to pay to Wayne the sum of $500,000, upon Wayne's 
demand therefor, in the event that the CVB shareholders fail to approve the 
proposed transaction with Wayne and CVB approves an offers from and 
negotiates with any party other than Wayne at any time within one (1) year of 
the date hereof concerning such transaction.  Further, CVB and Wayne each hereby
agree to enter into the Stock Option Agreement in the form attached hereto as 
Exhibit A immediately upon the execution of this Agreement.  

10.	Undertakings of the Parties.  Wayne and CVB further agree as follows:


(a)	This Merger Agreement shall be submitted to the shareholders of 
CVB and, if required by law, Wayne for approval and adoption at separate 
meetings to be called and held in accordance with law and the Articles of 
Incorporation and Code of Regulations of CVB and Wayne.

(b)	Wayne and CVB will cooperate in the preparation by Wayne of the 
application to the Board of Governors of the Federal Reserve System (the 
"Board") under the appropriate provisions of Section 3 of the Bank 
Holding Company Act of 1956, as amended, and to any other state or 
federal regulatory agency which may be required to facilitate the Merger.  
Wayne will file such applications within seventy-five (75) days after the 
date of this Merger Agreement and shall forward a copy of such 
applications to CVB and its counsel upon filing.  Wayne and CVB will 
cooperate in the preparation of proxy and registration statements under 
federal and state securities laws so as to facilitate the exchange of shares as 
contemplated by this Merger Agreement.
(c)	Each party will assume and pay all of its fees and expenses 
incurred by it incident to the negotiation, preparation and execution of this 
Agreement, obtaining of the requisite regulatory and shareholder consents 
and approvals and all other acts incidental to, contemplated by or in 
pursuance of this Agreement.  Wayne shall promptly prepare and file at no 
expense to CVB: (i) any and all required regulatory applications necessary 
in connection with the transactions contemplated by this Agreement; and 
(ii) an S-4 Registration Statement to be filed with the Securities and 
Exchange Commission to register the shares of Wayne Common Stock to 
be issued in connection with the transactions contemplated by this 
Agreement.  Such registration statement will not cover resales by any 
persons who may be considered "underwriters" under Rule 145(c) of the 
Securities Act of 1933, as amended (the "1933 Act").  Wayne will also 
take any action required to be taken under any applicable state securities or 
"Blue Sky" laws in connection with the Merger.  Wayne will provide CVB 
and it counsel with a copy of the S-4 Registration Statement for review 
and comment prior to filing with the Securities and Exchange 
Commission.
(d)	All information furnished by one party to another party in 
connection with this Merger Agreement and the transactions contemplated 
hereby will be kept confidential by such other party and will be used only 
in connection with this Merger Agreement and the transactions 
contemplated hereby, except to the extent that such information: (i) is 
already known to such other party when received; (ii) thereafter becomes 
lawfully obtainable from other sources; or (iii) is required to be disclosed 
in any document filed with the Securities and Exchange Commission, the 
Board, or any other governmental agency or authority (except under a 
claim of confidentiality).  In the event the Merger Agreement is 
terminated, all such information shall be promptly returned by each party 
to the other party or be destroyed.
(e)	After: (i) receipt of the Federal Reserve Board's prior approval of 
Wayne's acquisition of CVB; (ii) the approval of the shareholders of CVB 
and, if required, Wayne as provided in Section 10(a) has occurred; and (iii) 
all other regulatory approvals have been obtained and the regulatory 
waiting period(s) have expired, Wayne shall designate the date as of which 
Wayne desires the Merger to become effective and shall file the 
appropriate Certificate of Merger with the Ohio Secretary of State in 
accordance herewith and the time the Merger shall become effective shall 
occur at the time and on the date so designated, consistent with the terms 
of Section 4 hereof.  However, any date so specified shall not be later than 
either (a) the first day of the month immediately following the month in 
which the last of the events described above (i-iii) occurs if said event 
occurs before the sixteenth day of such month or (b) the first day of the 
second month immediately following such month if the last of the events 
described above occurs after the sixteenth day of such month.  
Notwithstanding the foregoing, in no event shall the Merger become 
effective before March 31, 1998.  
(f)	Subject to the terms and conditions of this Merger Agreement, 
Wayne and CVB each agree that, subject to applicable laws and to the 
fiduciary duties of its Directors, each will promptly take or cause to be 
taken all action, and promptly do or cause to be done all things necessary, 
proper or advisable under applicable laws and regulations to consummate 
and make effective the Merger and other transactions contemplated by this 
Merger Agreement.

(g)	Wayne undertakes to cause, immediately after the effective date of 
the Merger, the election as Directors of Chippewa Bank, all those persons
serving as Directors immediately prior to the effective time of the Merger 
together with two additional persons to be selected by Wayne.

(h)	Wayne, CVB, and their respective Directors and Executive 
Officers shall not cause any trades, transfers or other transactions in 
Wayne Common Stock during the 20 business days immediately 
preceding the effective date of the Merger.


11.	Dissenting Shareholders.  Holders of CVB Common Stock shall have the 
rights accorded to dissenting shareholders under Section 1701.85 of the Ohio
Code, as amended.


12.	Representations and Warranties of Wayne.  Wayne represents and 
warrants to CVB as follows:

(a)	Wayne is a corporation duly organized and validly existing  under 
the laws of the State of Ohio, is a registered bank holding company under 
the Bank Holding Company Act of 1956, as amended, and is qualified to 
do business and is in good standing in the State of Ohio, together with all 
other jurisdictions where it is both required to so qualify and the failure to 
so qualify would have material and adverse consequences to Wayne.  
Wayne has full power and authority (including all licenses, franchises, 
permits and other governmental authorizations which are legally 
required) to engage in the businesses and activities now conducted by it.  
As of the date of this Agreement, the authorized capital stock of Wayne 
consisted of 5,400,000 shares of common stock without par value of 
which a total of 3,935,512  shares were issued and outstanding.  All of 
said shares of capital stock are fully paid and nonassessable and are not 
issued in violation of the preemptive rights of any shareholder.  Wayne 
owns all of the outstanding capital stock of Wayne Bank.  There are no 
outstanding options, warrants or commitments of any kind relating to the 
issue or sale of Wayne's capital stock.

	The corporate minute books of Wayne which will be made 
available to CVB contain, in all material respects, records of all meetings 
and other corporate actions of Wayne's shareholders, directors and 
committees of directors.  Wayne will deliver to CVB copies of the 
Articles of Incorporation and Code of Regulations of Wayne, including 
all amendments thereto.  Wayne Bank is a national banking association 
duly organized and validly existing under the laws of the United States 
and has the full power and authority, corporate or otherwise, to own its 
property and to carry on its business activities as such activities are 
presently conducted.

(b)	Wayne has furnished to CVB and its counsel copies of the 
following financial statements relating to Wayne and its consolidated 
subsidiaries:  (i) the audited Consolidated Balance Sheet of Wayne as of 
December 31, 1996 and 1995 and the Consolidated Statements of 
Income, Shareholders' Equity and Statements of Cash Flows for the years 
then ended, together with the notes and report of Crowe, Chizek & 
Company LLP thereto.  Each of the aforementioned financial statements 
is true and correct in all material respects and together present fairly the 
consolidated financial position and results of operations of Wayne as of 
the dates and for the periods therein set forth in conformity with generally 
accepted accounting principles ("GAAP").  Such financial statements do 
not, as of the dates thereof, include any material asset or omit any 
material liability, absolute or contingent, or other fact, the inclusion or 
omission of which renders such financial statements, in light of the 
circumstances under which they were made, misleading in any material 
respect.  Since December 31, 1996, there has not been any material 
adverse change in the financial condition, results of operations, business 
or prospects of Wayne and its subsidiaries on a consolidated basis.

(c)	The Board of Directors of Wayne has authorized execution of this 
Merger Agreement and approved the merger of CVB and Wayne as 
contemplated by said Merger Agreement.  Wayne, subject to approval of 
its shareholders, has all requisite power and authority to enter into this 
Merger Agreement and Wayne has the authority to consummate the 
transactions contemplated hereby.  This Merger Agreement constitutes 
the valid and legally binding obligation of Wayne and this Merger 
Agreement and the consummation hereof has been duly authorized and 
approved on behalf of Wayne by all requisite corporate action.  Provided 
the required approvals are obtained from the Federal Reserve Board and 
any other necessary regulatory agencies, neither the execution and 
delivery of this Merger Agreement nor the consummation of the Merger 
will conflict with, result in the breach of, constitute a default under or 
accelerate the performance provided by the terms of any law, or any rule 
or regulation of any governmental agency or authority or any judgment, 
order or decree of any court or other governmental agency to which 
Wayne may be subject, any contract, agreement or instrument to which 
Wayne is a party or by which Wayne is bound or committed, or the 
Articles of Incorporation or Code of Regulations of Wayne or the Articles 
of Association or Bylaws of Wayne Bank, or constitute an event which, 
including with the lapse of time or action by a third party, could, to the 
best of Wayne's knowledge, result in the default under any of the 
foregoing or result in the creation of any lien, charge or encumbrance 
upon any of the assets or properties of Wayne or any of its subsidiaries or 
upon any of the stock of Wayne or any of its subsidiaries, except, 
however, in the case of contracts, agreements or instruments, such 
defaults, conflicts or breaches which either (i) will be cured or waived 
prior to the time the Merger becomes effective, or (ii) if not so cured or 
waived would not, in the aggregate, have any material adverse effect on 
the financial condition, results of operations or business of Wayne on a 
consolidated basis.

(d)	There is no litigation, action, suit, investigation or proceeding 
pending or, to the best of the knowledge after due inquiry of Wayne and 
its executive officers, threatened, against Wayne or its subsidiaries or 
involving any of their respective properties or assets, at law or in equity, 
before any federal, state, municipal, local or other governmental 
authority, involving a material amount which, if resolved adversely to the 
interest of Wayne or its subsidiaries, would materially affect the financial 
condition or operations of Wayne or its subsidiaries on a consolidated 
basis and/or Wayne's ability to perform under this Merger Agreement, 
and to the best of the knowledge and belief after due inquiry of Wayne 
and its executive officers, no one has asserted and no one has reasonable 
or valid grounds on which it reasonably can be expected that anyone will 
assert any such claims against Wayne or its subsidiaries based upon the 
wrongful action or inaction of Wayne or its subsidiaries or any of their 
respective officers, directors or employees.

(e)	At the time the Merger shall become effective and on such 
subsequent date when the former shareholders of CVB surrender their 
CVB share certificates for cancellation, the shares of Wayne Common 
Stock to be received therefore will have been duly authorized and validly 
issued by Wayne and will be fully paid and nonassessable and be issued 
free of preemptive rights.

(f)	Wayne has timely filed all reports and registration statements 
(collectively, "SEC Documents") required to be filed by it pursuant to the 
Securities Act of 1933, as amended, and the Securities Exchange Act of 
1934, as amended, and such SEC Documents complied in all material 
respects with the Securities Act of 1933 and the Securities Exchange Act 
of 1934 and all applicable rules and regulations promulgated thereunder 
(the "SEC Laws").  Wayne has delivered to CVB copies of the Annual 
Report on Form 10-K filed with the Securities and Exchange Commission 
by Wayne for its fiscal year ended December 31, 1996, including exhibits 
and all documents incorporated by reference therein, and the proxy 
materials disseminated by Wayne to its shareholders in connection with 
the 1997 Annual Meeting of Shareholders of Wayne. Such Annual Report 
and proxy materials and the SEC Documents do not misstate a material 
fact or omit to state a material fact necessary in order to make the 
statements contained therein, in light of the circumstances under which 
they are made, not misleading.

(g)	Since December 31, 1996:  (i) each of Wayne and its subsidiaries 
has conducted business in the ordinary course, and has preserved its 
corporate existence, business and goodwill intact; (ii) there has been no 
material adverse change in the assets, liabilities, business or operations of 
Wayne or its subsidiaries; and (iii) there has been no damage, destruction, 
loss, or which in the aggregate has had or might reasonably be expected to 
have a material adverse effect on the business or operations of Wayne or 
any of its subsidiaries.

(h)	To the best of the knowledge after due inquiry of Wayne and its 
executive officers, Wayne and Wayne Bank have complied with all laws, 
regulations and orders applicable to Wayne and Wayne Bank and to the 
conduct of their businesses, including without limitation, all statutes, rules 
and regulations pertaining to the conduct of banking activities except for 
possible technical violations which together with any penalty which results 
therefrom do not or will not have a material adverse effect on the financial 
condition, results of operations or business of Wayne and Wayne Bank on 
a consolidated basis.  Neither Wayne nor Wayne Bank are in default 
under, and no event has occurred which, with the lapse of time or action 
by a third party, could, to the best of Wayne's knowledge after due inquiry, 
result in the default under the terms of any judgment, decree, order, writ, 
rule or regulation of any governmental authority or court, whether federal, 
state or local and whether at law or in equity, where the default(s) could 
reasonably be expected to have a material adverse effect on the financial 
conditions, results of operations or business of Wayne and Wayne Bank 
on a consolidated basis.

(i)	Wayne has duly and timely filed all federal, state, county and local 
income, excise, real and personal property and other tax returns and 
reports (including, but not limited to, social security, withholding, 
unemployment insurance, and sales and use taxes) required to have been 
filed by Wayne up to the date hereof.  To the best of the knowledge and 
belief of Wayne all such returns are true and correct in all material 
respects, and Wayne has paid or, prior to the time the Merger shall become 
effective, will pay all taxes, interest and penalties shown on such return or 
reports or claimed (other than those claims being contested in good faith) 
to be due to any federal, state, county, local or other taxing authority, and 
there is, and at the time the Merger shall become effective will be, no basis 
for any additional claim or assessment which might materially and 
adversely affect Wayne or Wayne Bank, and for which an adequate 
reserve has not been established.  To the best of its knowledge and belief, 
Wayne has paid or made adequate provision in its financial statements or 
its books and records for all taxes payable in respect of all periods ending 
as of the date thereof.  To the best of its knowledge and belief Wayne has, 
or at the time the Merger shall become effective will have, no material 
liability for any taxes, interest or penalties of any nature whatsoever, 
except for those taxes which may have arisen up to the time the Merger 
shall become effective in the ordinary course of business and are properly 
accrued on the books of Wayne as of the time the Merger shall become 
effective.

(j)	The deposits of Wayne Bank are insured by the Federal Deposit 
Insurance Corporation and Wayne Bank has paid all premiums and 
assessments with respect to such deposit insurance.

(k)	Wayne has no knowledge of any hazardous substances, hazardous 
waste, pollutant or contaminant, including, but not limited to, asbestos 
(except as previously disclosed to CVB in a letter of even date herewith), 
PCB's or urea formaldehyde, having been generated, released into, stored 
or deposited over, upon or below (in storage tanks or otherwise) the 
premises of Wayne or Wayne Bank or any other real property owned or 
leased by Wayne or Wayne Bank, or into any water systems on or below 
the surface of Wayne or Wayne Bank premises or any other real property 
owned or leased by Wayne or Wayne Bank in violation of any law, 
regulation or requirement or in any manner which could result in a 
material adverse impact on the value of the premises or property or present 
a threat to human health or the environment.  As used in this Merger 
Agreement, the terms "hazardous substance," "hazardous waste, 
"pollutant" and "contaminant" mean any substance, waste, pollutant or 
contaminant included within such terms under any applicable Federal, 
state or local statute or regulation.

(l)	Wayne and Wayne Bank have in effect insurance coverage with 
reputable insurers, which in respect of amounts, premiums, types and risks 
insured, constitutes reasonably adequate coverage against all risks 
customarily insured against by companies comparable in size and 
operation to Wayne or Wayne Bank.
13.	Representations and Warranties of CVB.  CVB represents and warrants to 
Wayne as follows:
(a)	CVB is a corporation duly organized and validly existing under the 
laws of the State of Ohio, and is a registered bank holding company under 
the Bank Holding Company Act of 1956, as amended.  CVB has full 
power and authority (including all licenses, franchises, permits and other 
governmental authorizations which are legally required which, if not 
obtained or possessed, would have a materially adverse effect on the 
business and operations of CVB) to engage in the businesses and activities 
now conducted by it.  As of the date of this Merger Agreement, the 
authorized capital stock of CVB consists of 500,000 shares of common 
stock without par value, of which a total of 448,000 shares are issued and 
outstanding and no shares are held as treasury shares.  All of said shares of 
capital stock are fully paid and nonassessable and were not issued in 
violation of the preemptive rights of any shareholder.  There are no 
outstanding options, warrants or commitments of any kind relating to 
CVB's authorized but unissued capital stock except as disclosed in the 
letter to Wayne of even date herewith.

(b)	CVB has furnished to Wayne copies of the following financial 
statements relating to CVB and its consolidated subsidiaries:  (i) the 
audited Consolidated Balance Sheets of CVB as of December 31, 1996 
and 1995 and the Consolidated Statements of Income, Changes in 
Shareholders' Equity and Statements of Cash Flows for the years then 
ended, together with the notes and report of S. R. Snodgrass, A.C. thereto, 
(ii) copies of all reports of CVB and Chippewa Bank as filed with the 
appropriate regulatory agencies, as of and for the years ended December 
31, 1996 and 1995 and through the date hereof.  Each of the 
aforementioned financial statements is true and correct in  all material 
respects and together present fairly in all material respects the consolidated 
financial position and results of operations of CVB as of the dates and for 
the periods therein set forth in conformity with GAAP. Such financial 
statements do not, as of the dates thereof, include any material asset or 
omit any material liability, absolute or contingent, or other fact, required 
to be included or omitted as the case may be, by GAAP.  Since December 
31, 1996, there has not been any material adverse change in the financial 
condition, results of operations, or business of CVB and Chippewa Bank 
on a consolidated basis.

(c)	The Board of Directors of CVB has authorized execution of this 
Merger Agreement.  Subject to the approval by the shareholders of CVB, 
CVB has all requisite power and authority to enter in this Merger 
Agreement.  CVB owns all of the shares of Chippewa Bank and CVB has 
the authority to consummate the transactions contemplated hereby so that, 
provided all required corporate and regulatory approvals are obtained and 
all conditions to CVB's obligations as set forth in this Merger Agreement 
are satisfied, neither the execution and delivery of this Merger Agreement 
nor the consummation of the Merger will conflict with, result in the breach 
of, constitute a default under or accelerate the performance provided by 
the terms of any law, or any rule or regulation of any governmental agency 
or authority or any judgment, order or decree of any court or other 
governmental agency to which CVB may be subject, any contract, 
agreement or instrument to which CVB is a party or by which CVB is 
bound or committed, or the Articles of Incorporation or Code of 
Regulations of CVB or Chippewa Bank, or constitute an event which with 
the lapse of time or action by a third party, could, to the best of CVB's 
knowledge, result in the default under any of the foregoing or result in the 
creation of any lien, charge, encumbrance upon any of the assets, property 
or capital stock of CVB, except, however, in the case of contracts, 
agreements or instruments, such defaults, conflicts or breaches which 
either (i) will be cured or waived prior to the time the Merger becomes 
effective, or (ii) if not so cured or waived would not, in the aggregate, 
have any material adverse effect on the financial condition, results of 
operations or business of CVB and Chippewa Bank on a consolidated 
basis.

(d)	There is no litigation, action, suit, investigation or proceeding 
pending or, to the best of their knowledge after due inquiry of CVB and its 
executive officers, overtly threatened, against CVB or Chippewa Bank or 
involving any of their respective properties or assets, at law or in equity, 
before any federal, state, municipal, local or other governmental authority, 
involving a material amount which, if resolved adversely to the interest of 
CVB or Chippewa Bank would materially affect the financial condition or 
operations of CVB and Chippewa Bank on a consolidated basis and/or 
CVB's ability to perform under this Merger Agreement.  To the best 
knowledge after due inquiry of CVB and its executive officers, no one has 
asserted and no one has reasonable or valid ground on which it reasonably 
can be expected that anyone will assert any such claims against CVB or 
Chippewa Bank or be based upon the wrongful action or inaction of CVB 
or Chippewa Bank or any of their respective officers, directors or 
employees.

(e)	CVB and Chippewa Bank have good and marketable title to all 
assets and properties, whether real or personal, tangible or intangible, 
including without limitation the capital stock of Chippewa Bank, reflected 
in CVB's Balance Sheet of December 31, 1996 or acquired subsequent 
thereto (except to the extent that such assets and properties have been 
disposed of for fair value in the ordinary course of business since
 December 31, 1996) subject to no liens, mortgages, security interests, 
encumbrances, pledges or charges of any kind, except: (i) those items that 
secure liabilities that are reflected in said Balance Sheet; (ii) statutory 
liens for taxes not yet delinquent; (iii) minor defects and irregularities in 
title and encumbrances which do not materially impair the use thereof for the 
purposes for which they are held; (iv) pledges or liens required to be 
granted in connection with the acceptance of government deposits or 
granted in connection with repurchase agreements; and (v) easements, 
encumbrances, liens, mortgages and security interests of record which do 
not impair the use thereof for the purposes intended and such liens, 
mortgages, security interests, encumbrances and charges are not in the 
aggregate, material to the assets and properties of CVB.  CVB or 
Chippewa Bank have as lessee the contractual right under valid leases to 
occupy, use, possess and control all material property leased by CVB or 
Chippewa Bank.

(f)	To the best of the knowledge after due inquiry of CVB and its 
executive officers, CVB and Chippewa Bank have complied with all laws, 
regulations and orders applicable to CVB and Chippewa Bank and to the 
conduct of their businesses, including without limitation, all statutes, rules 
and regulations pertaining to the conduct of banking activities except for 
possible technical violations which together with any penalty which results 
therefrom do not or will not have a material adverse effect on the financial 
condition, results of operations or business of CVB and Chippewa Bank 
on a consolidated basis.  Neither CVB nor Chippewa Bank are in default 
under, and no event has occurred which, with the lapse of time or action 
by a third party, could, to the best of CVB's knowledge after due inquiry, 
result in the default under the terms of any judgment, decree, order, writ, 
rule or regulation of any governmental authority or court, whether federal, 
state or local and whether at law or in equity, where the default(s) could 
reasonably be expected to have a material adverse effect on the financial 
conditions, results of operations or business of CVB and Chippewa Bank 
on a consolidated basis.

(g)	Except as disclosed in CVB's letter to Wayne of even date 
herewith, CVB and Chippewa Bank have not, since December 31, 1996 to 
the date hereof:  (i) issued or sold any of its capital stock or any issued any 
corporate debt securities other than in the ordinary course of its banking 
business; (ii) granted any option for the purchase of capital stock; (iii) 
declared or set aside or paid any dividend or other distribution in respect 
of its capital stock except as permitted pursuant to Section 14(a) hereof or, 
directly or indirectly, purchased, redeemed or otherwise acquired any 
shares of such stock; (iv) incurred any obligation or liability (absolute or 
contingent), except for obligations reflected in this Merger Agreement, 
and except for obligations or liabilities incurred in the ordinary course of 
business, or mortgaged, pledged or subjected to lien or encumbrance 
(other than statutory liens for taxes not yet delinquent or other than in the 
ordinary course of business) any of its assets or properties; (v) discharged 
or satisfied any lien or encumbrance or paid any obligation or liability 
(absolute or contingent), other than the current portion of any long term 
liabilities which become due after December 31, 1996, business, liabilities 
incurred in carrying out the transactions contemplated by this Merger 
Agreement and obligations and liabilities paid in the ordinary course of 
business; (vi) sold, exchanged or otherwise disposed of any of its material 
capital assets outside the ordinary course of business; (vii) made any 
extraordinary officers' salary increase or wage increase, entered into any 
employment contract with any officer or salaried employee or, instituted 
any employee welfare, bonus, stock option, profit-sharing, retirement or 
similar plan or arrangement; (viii) suffered any damage, destruction or 
loss, whether or not covered by insurance, materially and adversely 
affecting its business, property or assets or waived (except for fair 
consideration) any rights of value which are material in the aggregate,
 considering CVB's business taken as a whole; or (ix) entered or agreed to 
enter into any agreement or arrangement granting any preferential right to 
purchase any of its assets, properties or rights or requiring the consent of 
any party to the transfer and assignment of any such assets, properties or 
rights.

(h)	Except as set forth in CVB's letter to Wayne of even date herewith, 
neither CVB nor Chippewa Bank is a party to or bound by any written or,
 to the best of its knowledge after due inquiry, oral: (i) employment or 
consulting contract which is not terminable by CVB or Chippewa Bank on 
60 days or less notice, (ii) employee bonus, deferred compensation, 
pension, stock bonus or purchase, profit-sharing, retirement or stock 
option plan, (iii) other employee benefit or welfare plan, or (iv) other 
executory material agreements which in any case obligate CVB or 
Chippewa Bank to make any payment(s) which in the aggregate exceed 
$25,000 per year except for contracts terminable on 60 days' notice.  All 
such pension, stock bonus or purchase, profit-sharing, defined benefit and 
retirement plans set forth under the caption "Qualified Plans" in the CVB 
letter (hereinafter referred to collectively as the "plans") are qualified plans
under Section 401(a) of the Internal Revenue Code and in compliance in 
all material respects with ERISA.  All material notices, reports and other 
filings required under applicable law to be given or made to or with any 
governmental agency with respect to the plans have been timely filed or 
delivered where failure to file could result in a penalty of $25,000 and/or 
result in disqualification of the plan.  CVB has no knowledge either of any 
circumstances which would adversely affect the qualification of the plans 
or their compliance with ERISA, or of any unreported "reportable event" 
(as such term is defined in Section 4043(b) of ERISA) or, except as 
indicated in the CVB letter to Wayne of even date herewith, any 
"prohibited  transaction" (as such term is defined in Section 406 of ERISA 
and Section 4975(c) of the Internal Revenue Code) which has occurred 
since the date on which said sections became applicable to the plans.  No 
such plan is subject to the minimum funding standards set forth in the 
Code and ERISA.

(i)	CVB has duly filed all federal, state, county and local income, 
excise, real and personal property and other tax returns and reports 
(including, but not limited to, social security, withholding, unemployment 
insurance, and sales and use taxes) required to have been filed by CVB up 
to the date hereof.  Except as set forth in CVB's letter to Wayne of even 
date herewith, to the best of the knowledge and belief of CVB all such 
returns are true and correct in all material respects, and CVB has paid or, 
prior to the time the Merger shall become effective, will pay all taxes, 
interest and penalties shown on such return or reports or claimed (other 
than those claims being contested in good faith and which have been 
disclosed to Wayne) to be due to any federal, state, county, local or other 
taxing authority, and there is, and at the time the Merger shall become 
effective will be, no basis for any additional claim or assessment which 
might materially and adversely affect CVB or Chippewa Bank and for 
which an adequate reserve has not been established.  To the best of its 
knowledge and belief, CVB has paid or made adequate provision in its 
financial statements or its books and records for all taxes payable in 
respect of all periods ending as of the date thereof.  To the best of its 
knowledge and belief, CVB has, or at the time the Merger shall become 
effective will have, no material liability for any taxes, interest or penalties 
of any nature whatsoever, except for those taxes which may have arisen up 
to the time the Merger shall become effective in the ordinary course of 
business and are properly accrued on the books of CVB as of the time the 
Merger shall become effective.

(j)	CVB has no knowledge of any hazardous substances, hazardous 
waste, pollutant or contaminant, including, but not limited to, asbestos 
except as disclosed to Wayne in the CVB letter of even date herewith, 
PCB's or urea formaldehyde, having been generated, released into, stored 
or deposited over, upon or below (in storage tanks or otherwise) the 
Chippewa Bank premises or any other real property owned or leased by 
CVB or Chippewa Bank, or into any water systems on or below the 
surface of the Chippewa Bank premises or any other real property owned 
or leased by CVB or the Chippewa Bank in violation of any law, 
regulation or requirement or in any manner which could result in a 
material adverse impact on the value of the premises or property or present 
a threat to human health or the environment.  As used in this Merger 
Agreement, the terms "hazardous substance," "hazardous waste, 
"pollutant" and "contaminant" mean any substance, waste, pollutant or 
contaminant included within such terms under any applicable Federal, 
state or local statute or regulation.

(k)	CVB or Chippewa Bank has in effect insurance coverage with 
reputable insurers, which in respect of amounts, premiums, types and risks 
insured, constitutes reasonably adequate coverage against all risks 
customarily insured against by companies comparable in size and 
operation to CVB or Chippewa Bank.

(l)	Other than as previously disclosed to Wayne, in writing, with 
respect to the fairness opinion relating to the Merger and other than 
professional fees and disbursements of its accountants and attorneys, CVB 
has not incurred and will not incur any liability for brokerage, finders', 
agents', or investment bankers' fees or commissions in connection with 
this Merger Agreement or the transactions contemplated hereby.

14.	Action by CVB Pending Effective Time.  CVB agrees that from the date 
of this Merger Agreement until the time the Merger shall become effective, or 
until this Merger Agreement is terminated as provided for herein, except with 
prior written permission of Wayne:

(a)	Beginning with the date hereof and until such time as the Merger 
shall become effective, CVB will not declare or pay any dividends (cash 
or stock) or make any distributions other than its ordinary and normal cash 
dividend at the rate of $0.32 per share per year for the year ended 
December 31, 1997.

(b)	CVB will not issue, sell, grant any option for, or acquire for value 
any shares of its capital stock or otherwise effect any change in connection 
with its capitalization.

(c)	Except as set forth in or contemplated by this Merger Agreement, 
CVB and Chippewa Bank will carry on their respective businesses in 
substantially the same manner as on the date hereof, keep in full force and 
effect insurance comparable in amount and scope of coverage to that now 
maintained by it and use its best efforts to maintain and preserve its 
business organization intact.
(d)	CVB and Chippewa Bank will not: (i) enter into any transaction 
other than in the ordinary course of business or incur or agree to incur any 
obligation or liability except liabilities incurred and obligations entered 
into in the ordinary course of business; (ii) change Chippewa Bank's 
lending, investment, liability management and other material banking 
policies in any material respect; (iii) except as committed for adjustment 
as of the date hereof and consistent with prior practice, grant any general 
or uniform increase in the rates of pay of employees; (iv) incur or commit 
to any capital expenditures other than in the ordinary course of business 
(which in no event shall include the establishment of new branches and 
such other facilities) or any capital expenditures for any purpose which 
exceed $50,000 in the aggregate, or (v) except as provided in Section 9 
hereof, merge into, consolidate with or sell its assets to any other 
corporation or person, or permit any other corporation to be merged or 
consolidated with it or acquire all of the assets of any other corporation or 
person.
(e)	CVB will not change its or Chippewa Bank's methods of 
accounting in effect at December 31, 1996 except as required by changes 
in generally accepted accounting principles and concurred in by CVB's 
independent auditors, and except for the adjustments required as of 
December 31, 1997 pursuant to paragraph 7(a) hereof, or change any of its 
methods of reporting income and deductions for Federal income tax 
purposes from those employed in the preparation of CVB's Federal income 
tax returns for the taxable year ending December 31, 1996, except for 
changes required by law.
(f)	CVB will afford Wayne, its officers and other authorized 
representatives, subject to the confidentiality requirements of Section 
10(d) hereof, such access to all books, records, tax returns, leases, 
contracts and documents of CVB or Chippewa Bank and will furnish to 
Wayne such information with respect to the assets and business of CVB 
and Chippewa Bank as Wayne may from time to time reasonably request 
in connection with this Merger Agreement and the transactions 
contemplated hereby.

(g)	CVB will promptly furnish Wayne with copies of all interim 
financial statements of CVB as they become available, and keep Wayne 
fully informed concerning all developments which in the opinion of CVB 
may have a material effect upon the business, properties or condition 
(either financial or otherwise) of CVB.

15.	Action by Wayne Pending Effective Time.  Wayne agrees that from the 
date of this Agreement until the time the Merger shall become effective or until
this Merger Agreement is terminated as provided for herein:

(a)	Wayne will carry on its business in substantially the same manner 
as heretofore except as otherwise set forth in or contemplated by this 
Merger Agreement, and Wayne will keep in full force and effect insurance 
comparable in amount and scope of coverage to that now maintained by it 
and use its best efforts to maintain and preserve its business organization 
intact.  CVB acknowledges that, in the ordinary course of its business as a 
bank holding company, Wayne from time-to-time, enters into an 
agreement(s) to acquire by merger, stock purchase or like means, another 
financial institution or its holding company. 

(b)	Wayne will not change its methods of accounting in effect at 
December 31, 1996, except as required by changes in generally accepted 
accounting principles as concurred in by Wayne's independent auditors, or 
change any of its methods of reporting income and deductions for Federal 
income tax purposes from those employed in the preparation of the 
Federal income tax returns of Wayne Bank for the taxable year ending 
December 31, 1996, except for changes required by law or take any action 
which could jeopardize the tax free nature of the Merger or the pooling of 
interests accounting treatment for the Merger.

(c)	Wayne will promptly furnish CVB with copies of press releases, 
interim financial statements of Wayne and all reports, schedules and 
statements filed by or delivered to Wayne pursuant to the Securities and 
Exchange Act of 1934 and the rules and regulations promulgated 
thereunder, as they become available.

(d)	Wayne will afford CVB, its officers and other authorized 
representatives, subject to the confidentiality requirements of Section 
10(d) hereof, such access to all books, records, tax returns, leases, 
contracts and documents of Wayne and will furnish to CVB such 
information with respect to the assets and business of Wayne as CVB may 
from time to time reasonably request in connection with this Merger 
Agreement and the transactions contemplated hereby.


16.	Conditions to Obligations of Wayne.  The obligations of Wayne under this 
Merger Agreement are subject, unless waived by Wayne, to the satisfaction of the
following conditions on or prior to the time the Merger shall become effective:

(a)	Wayne, and its attorneys, accountants, financial advisers and 
agents shall have completed a due diligence investigation of the books, 
records, assets and liabilities of CVB and Chippewa Bank within sixty 
(60) days of the date hereof, which due diligence investigation shall be 
satisfactory to Wayne, in its sole and absolute discretion.  In addition, 
prior to the time the Merger shall become effective, and after the 
conclusion of the initial due diligence investigation, Wayne shall not have 
been deprived of adequate opportunity to conduct such further review and 
examination of the business, properties, and condition (financial or 
otherwise) of CVB and Chippewa Bank as Wayne shall have deemed 
prudent, and such review and examination subsequent to the date of the 
initial due diligence investigation shall not have disclosed matters which 
are inconsistent in any material respect with any of the representations and 
warranties of CVB contained in this Merger Agreement.

(b)	There shall not have been any material adverse change or 
discovery of a condition or the occurrence of an which has or is likely to 
result in such a material adverse change, in the financial condition, 
aggregate net assets, shareholders' equity, business or operating results of 
CVB on a consolidated basis from December 31, 1996 to the time the 
Merger shall become effective.

(c)	All representations by CVB contained in this Merger Agreement 
shall be true in all material respects at, or as of, the time the Merger shall 
become effective as though such representations were made at and as of 
said date, except for changes contemplated by the Merger Agreement and 
except also for representations as of a specified time other than the time 
the Merger shall become effective, which shall be true in all material 
respects at such specified time.

(d)	Wayne and CVB shall have entered into the Stock Option 
Agreement in the form of Exhibit A attached hereto as of the date hereof.
(e)	Wayne shall have received the opinion of legal counsel for CVB, 
dated the time the Merger shall become effective, substantially to the 
effect set forth in Exhibit B hereto.
(f)	CVB shall have performed or satisfied in all material respects all 
agreements and conditions required by this Merger Agreement to be 
performed or satisfied by it at or prior to the time the Merger shall become 
effective.
(g)	At the time the Merger shall become effective, no suit, action or 
proceeding shall be pending or overtly threatened before any court or other 
governmental agency of the federal or state government in which it is 
sought to restrain or prohibit the consummation of the Merger, and no 
other suit, action or proceeding shall be pending or overtly threatened and 
no liability or claim shall have been asserted against CVB or Chippewa 
Bank which Wayne shall in good faith determine, with advice of counsel:  
(i) has a reasonable likelihood of being successfully prosecuted and (ii) if 
successfully prosecuted, would materially and adversely affect the 
financial condition, results of operations or shareholders' equity of CVB 
on a consolidated basis.
(h)	The number of shares as to which shareholders of CVB have 
exercised their dissenters' rights of appraisal pursuant to the provisions of 
Section 1701.85 of the Ohio Revised Code does not exceed 10 percent 
(10%) of the outstanding shares of CVB Common Stock.
(i)	CVB shall have furnished Wayne certificates, signed on its behalf 
by the Chairman or President and the Secretary or an Assistant Secretary 
of CVB and dated the time the Merger shall become effective, to the effect 
that to the best of their knowledge, after due inquiry, the conditions 
described in Paragraphs (b), (c), (f) and (g) of this Section 16 have been 
fully satisfied.
(j)	Austin Associates, Inc. ("AAI") shall have issued its written 
fairness opinion stating that the terms of the Merger are fair and 
equitable to the shareholders of Wayne from a financial perspective.  
Such written fairness opinion shall be:  (a) in form and substance 
reasonably satisfactory to Wayne; (b) dated as of a date not later than the 
mailing date of the Proxy Statement/Prospectus relating to the Merger to 
be mailed to Wayne shareholders; (c) included in the Proxy 
Statement/Prospectus; and (d) confirmed by AAI as of the time the 
Merger shall become effective that the terms of the Merger continue to 
be fair and equitable to the shareholders of CVB from a financial 
perspective.
(k)	Wayne shall have received assurances, satisfactory to it, that the 
Merger will be accounted for as a pooling of interests transaction.
(l)	CVB shall have taken action necessary to cause the adjustments 
described in paragraph 7(a) hereof related to FASB 115, the write-off of 
intangibles and the  increase in the loan loss reserve effective as of 
December 31, 1997.
(m)	Wayne shall have been afforded the opportunity to conduct a phase 
I environmental audit of any real property owned by CVB or its 
subsidiaries.  In the event a matter is discovered which if known by CVB 
as of the date of this Agreement would have violated the representation 
contained in paragraph 13(j) hereof, involves an amount in excess of 
$50,000, and CVB shall fail to remedy such matter to the reasonable 
satisfaction of Wayne, then Wayne may terminate this Agreement and 
neither party shall thereafter have any liability resulting from this 
Agreement or the transactions contemplated thereby.  Wayne shall 
complete any phase I examination within 90 days of this Agreement.
(n)	The members of the Board of Directors of CVB shall have 
executed this Agreement stating that they shall vote their shares of CVB in 
favor of the Merger and shall recommend approval of the Merger to the 
CVB shareholders.
17.	Conditions to Obligations of CVB.  The obligations of CVB under this 
Merger Agreement are subject, unless waived by CVB, to the satisfaction on or 
prior to the time the Merger shall become effective of the following conditions:
(a)	There shall not have been any material adverse change or 
discovery of a condition or the occurrence of an event which has or is 
likely to result in such a material adverse change, in the financial 
condition, aggregate net assets, shareholders' equity, business, or 
operating  results of Wayne on a consolidated basis from December 31, 
1996 to the time the Merger shall become effective.
(b)	All representations and warranties by Wayne contained in this 
Merger Agreement shall be true in all material respects at, or as of, the 
time the Merger shall become effective as though such representations 
and warranties were made at and as of said date, except for changes 
contemplated by this Merger Agreement, and except also for 
representations as of a specified time other than the time the Merger 
shall become effective, which shall be true in all material respects at 
such specified time.

(c)	CVB shall have received the opinion of Counsel for Wayne dated 
the time the Merger shall become effective substantially to the effect set 
forth in Exhibit C hereto.
(d)	Wayne shall have performed or satisfied in all material respects all 
agreements and conditions required by this Merger Agreement to be 
performed or satisfied by it at or prior to the time the Merger shall 
become effective.
(e)	At the time the Merger shall become effective, no suit, action or 
proceeding shall be pending or overtly threatened before any court or 
other governmental agency of the federal or state government in which it 
is sought to restrain, prohibit or set aside consummation of the Merger 
and no other suit, action or proceeding shall be pending or overtly 
threatened and no liability or claim shall have been asserted against 
Wayne or Wayne Bank which CVB shall in good faith determine, with 
advice of counsel:  (i) has a reasonable likelihood of being successfully 
prosecuted and (ii) if successfully prosecuted, would materially and 
adversely affect the financial condition, results of operations or 
shareholders' equity of Wayne, on a consolidated basis.
(f)	Wayne shall have furnished CVB a certificate, signed by the 
Chairman or President and by the Secretary or Assistant Secretary of 
Wayne and dated the time the Merger shall become effective to the 
effect that to the best of their knowledge after due inquiry the conditions 
described in Paragraphs (a), (b), (d) and (e) of this Section 17 have been 
fully satisfied.
(g)	Prior to the time the Merger shall become effective, CVB shall not 
have been deprived of adequate opportunity to conduct such review and 
examination of the business, properties and condition (financial or 
otherwise) of Wayne and its subsidiaries as CVB shall have deemed 
prudent, and such review and examination shall not have disclosed 
matters which are inconsistent in any material respect with any of the 
representations and warranties of Wayne contained in this Merger 
Agreement.
(h)	Gary Young and Associates ("Young") or such other financial 
advisor acceptable to CVB shall have issued its written fairness opinion 
stating that the terms of the Merger are fair and equitable to the 
shareholders of CVB from a financial perspective.  Such written fairness 
opinion shall be:  (a) in form and substance reasonably satisfactory to 
CVB; (b) dated as of a date not later than the mailing date of the Proxy 
Statement/Prospectus relating to the Merger to be mailed to CVB 
shareholders; (c) included in the Proxy Statement/Prospectus; and (d) 
confirmed by Young as of the time the Merger shall become effective 
that the terms of the Merger continue to be fair and equitable to the 
shareholders of CVB from a financial perspective.
18.	Conditions to Obligations of All Parties.  In addition to the provisions of 
Sections 16 and 17 hereof, the obligations of Wayne and CVB to cause the 
transactions contemplated herein to be consummated shall be subject to the 
satisfaction of the following conditions on or prior to the time the Merger 
shall become effective:
(a)	The parties hereto shall have received all necessary approvals of 
governmental agencies and authorities of the transactions contemplated by 
this Merger Agreement and each of such approvals shall remain in full 
force and effect at the time the Merger shall become effective and such 
approvals and the transactions contemplated thereby shall not have been 
contested by any federal or state governmental authority by formal 
proceeding, or contested by any other third party by formal proceeding 
which the Board of Directors of the party asserting a failure of a condition 
under this Section 18(a) shall in good faith determine, with the advice of 
counsel:  (i) has a reasonable likelihood of being successfully prosecuted 
and (ii) if successfully prosecuted, would materially and adversely affect 
the benefits hereunder intended for such party.  It is understood that, if any 
contest as aforesaid is brought by formal proceedings, Wayne may, but 
shall not be obligated to, answer and defend such contest.  Wayne shall 
notify CVB promptly upon receipt of all necessary governmental 
approvals.
(b)	The registration statement required to be filed by Wayne pursuant 
to Section 10(c) of this Merger Agreement shall have become effective by 
an order of the Securities and Exchange Commission, the shares of Wayne 
Common Stock to be exchanged in the Merger shall have been qualified or 
exempted under all applicable state securities laws, and there shall have 
been no stop order issued or threatened by the Securities and Exchange 
Commission that suspends or would suspend the effectiveness of the 
registration statement, and no proceeding shall have been commenced, 
pending or overtly threatened for such purpose.
(c)	This Merger Agreement shall have been duly adopted, ratified and 
confirmed by the requisite affirmative votes of the shareholders of CVB 
and, if required, Wayne.
(d)	Wayne and CVB shall have received the opinion and there shall 
exist as of, at or immediately prior to the time the Merger shall become 
effective no facts or circumstances which would render such opinion 
inapplicable in any respect to the transactions to be consummated 
hereunder of Werner & Blank Co., LPA substantially to the effect that:
(i)	The statutory merger of CVB with and into Wayne will 
constitute a reorganization within the meaning of Section 
368(a)(1)(A) of the Internal Revenue Code;
(ii)	No gain or loss will be recognized by CVB or Wayne as a 
consequence of the transactions herein contemplated;
(iii)	No gain or loss will be recognized by the shareholders of 
CVB on the exchange of their shares of CVB Common Stock for 
shares of Wayne Common Stock (disregarding for this purpose 
any cash received for fractional share interests to which they may 
be entitled);
(iv)	The federal income tax basis of the Wayne Common Stock 
received by the shareholders of CVB Common Stock for their 
shares of CVB Common Stock will be the same as the federal 
income tax basis of the CVB Common Stock surrendered in 
exchange therefor; and
(v)	The holding period of the Wayne Common Stock received 
by a shareholder of CVB for his shares of CVB Common Stock 
will include the period for which the CVB Common Stock 
exchanged therefor was held, provided the exchanged CVB 
Common Stock was held as a capital asset by such shareholder on 
the date of the exchange.
19.	Nonsurvival of Representations and Warranties and Survival of Certain 
Covenants.  The respective representations and warranties of Wayne and CVB set 
forth in Sections 12 and 13 shall not survive the time the Merger shall become 
effective.

20.	Governing Law.  This Merger Agreement shall be construed and 
interpreted according to the applicable laws of the State of Ohio.

21.	Assignment.  This Merger Agreement and all of the provisions hereof 
shall be binding upon and inure to the benefit of the parties hereto and their 
respective successors and permitted assigns, but neither this Merger Agreement 
nor any of the rights, interests, or obligations hereunder shall be assigned by 
either of the parties hereto without the prior written consent of the other
party.  

22.	Satisfaction of Conditions; Termination.
(a)  	Wayne agrees to use its best effort to obtain satisfaction of the 
conditions insofar as they relate to Wayne, and CVB agrees to use its best 
efforts to obtain the satisfaction of the conditions insofar as they relate to 
CVB.  If any condition to the obligations of Wayne set forth in Section 16 
or 18 is not substantially satisfied at the time or times contemplated 
thereby and such condition is not waived by Wayne, or if any condition to 
the obligations of CVB set forth in Section 17 or 18 is not substantially 
satisfied at the time or times contemplated thereby and such condition is 
not waived by CVB, or if at any time prior to the time the Merger shall 
become effective, it shall become reasonably certain that such condition 
will not be substantially satisfied and such condition is not waived by 
Wayne or CVB, as the case may be, either Wayne or CVB may terminate 
this Merger Agreement by written notice to the other party after the 
expiration of fifteen (15) days written notice to the other party during 
which time such other party shall have an opportunity to cure such defect 
in said condition.  This Merger Agreement may be terminated and 
abandoned (either before or after the meetings of shareholders 
contemplated hereby) by mutual written consent of Wayne and CVB 
authorized by their respective Boards of Directors.  In the event of such 
termination caused otherwise than by breach of this Merger Agreement by 
any of the parties hereto, this Merger Agreement shall cease and terminate, 
the acquisition of CVB as provided herein shall not be consummated, and 
neither Wayne nor CVB shall have any further liability under this Merger 
Agreement of any nature whatever, including any liability for damages.  In 
the event this Merger Agreement is terminated, the duties of both parties 
with respect to confidential information set forth in Sections 10(d) shall 
survive any such termination.  In addition to the other grounds for 
termination of this Merger Agreement set forth herein, this Merger 
Agreement can be terminated by written notice by either party to the other, 
in each case authorized by its Board of Directors, if the Merger shall not 
have been consummated by September 30, 1998 or the date of such notice, 
whichever is later.
(b)	If termination of this Merger Agreement shall be judicially 
determined to have been caused by breach of this Merger Agreement, then, 
in addition to other remedies at law or equity for breach of this Merger 
Agreement, the party so found to have breached this Merger Agreement 
shall indemnify the other parties for their respective costs, fees and 
expenses of its counsel, accountants and other experts and advisors as well 
as fees and expenses incident to negotiation, preparation and execution of 
this Merger Agreement and related actions and its shareholders' meetings 
and actions.

23.	Waivers Amendments.  Any of the provisions of this Merger Agreement 
may be waived at any time by the party which is, or the shareholders of which 
are, entitled to the benefit thereof, by such party.  This Merger Agreement may
be amended or modified in whole or in part by an agreement in writing executed 
in the same manner (but not necessarily by the same person) as this Merger 
Agreement and which makes reference to this Merger Agreement, pursuant to a 
resolution, adopted by the Boards of Directors of the respective parties, 
provided, however, such amendment or modification may be made in this manner by
the respective Boards of Directors of Wayne and CVB at any time prior to a 
favorable 
vote of such party's shareholders, but may be made after a favorable vote by the
shareholders of such party, only if, in the opinion of its Board of Directors, 
such amendment or modification will not have any material adverse effect on the 
benefits intended under this Merger Agreement for the shareholders of such party
and will not require resolicitation of any proxies from such shareholders or 
further shareholder approval is obtained.
24.	Entire Agreement.  This Agreement supersedes any other agreement, 
whether written or oral, that may have been made or entered into by Wayne and 
CVB or by any officer or officers of such parties relating to the acquisition of
the business or the capital stock of CVB by Wayne.  Except for the letters 
specified in this Merger Agreement and of even date herewith, this Agreement and
the Exhibits thereto constitute the entire agreement by the parties, and there 
are no agreements or commitments except as set forth herein and therein.

25.	Captions; Counterparts.  The captions in this Merger Agreement are for 
convenience only and shall not be considered a part of or affect the 
construction or interpretation of any provision of this Merger Agreement.  
This Merger Agreement may be executed in several counterparts, each of which 
shall constitute one and the same instrument.

26.	Notices.  All notices and other communications hereunder shall be deemed 
to have been duly given if forwarded by a nationally recognized overnight 
courier 
service.  All notices and other communications hereunder given to any party 
shall 
be communicated to the remaining party to this Merger Agreement by mail in the 
same manner as herein provided.
(a)  If to Wayne, to:

Mr. David L. Christopher
Chairman, President and CEO
Wayne Bancorp, Inc.
112 W. Liberty Street
Wooster, Ohio  44691

With copies to:

Thomas C. Blank, Esq.
Werner & Blank Co., L.P.A.
7205 W. Central Avenue
Toledo, Ohio  43617


(b)  If to CVB, to:

Philip S. Swope
President and CEO
Chippewa Valley Bancshares, Inc.
20 South Main Street
Rittman, Ohio  44270

With copies to:

			
			
			

27.	Undertakings of Affiliates.  Wayne shall have received undertakings in 
writing from each of such persons, if any, as counsel for Wayne believes might 
reasonably be considered "affiliates" of CVB within the meaning of Rule 145 of 
the Securities and Exchange Commission pursuant to the Securities Act of 1933, 
in each case in form and substance satisfactory to counsel for Wayne, to the 
effect that so long as Wayne continues to file all "current public information" 
concerning Wayne, any disposition made by such person of any share of Wayne 
Common Stock received by such person pursuant to this Merger Agreement shall 
be made within the limits and in accordance with the applicable provisions of 
said Rule 145, as such Rule may be amended from time to time, and (ii) such 
person will not sell, assign or transfer any of such Wayne Common Stock until 
Wayne shall have published financial results including the combined operations 
of Wayne and CVB for a period of at least 30 days following the time the Merger 
shall become effective.

28.	Publicity.  Wayne and CVB agree to consult with and obtain the consent 
of the other, prior to any media release or other public disclosures as to the 
matters covered by this Agreement, except as may be required by law.




{SIGNATURES ON FOLLOWING PAGE}
IN WITNESS WHEREOF, this Merger Agreement has been executed the day and year 
first above written.

ATTEST:						Wayne Bancorp, Inc.

By:						By:				
     David P. Boyle,				DavidL.ChristopherChairman,
    Vice President & CFO				President, and CEO


ATTEST:					Chippewa Valley Bancshares, Inc.

By:							By:		_________
								________________________




DIRECTORS UNDERTAKING

Pursuant to the provisions of Sections 16(n) and 27 hereof, each of the
undersigned, being a Director of CVB, hereby agrees to vote shares of CVB 
owned by them or over which they exercise voting control in favor of the Merger,
to support the Merger and to the undertakings set forth in Section 27.


											


											

											



EXHIBIT A




__________, 1998



Wayne Bancorp, Inc.
112 W. Liberty Street
Wooster, Ohio  44691

Ladies and Gentlemen:

	We have acted as special counsel to Chippewa Valley Bancshares, Inc. 
("CVB"), an Ohio corporation and bank holding company, solely in connection 
with certain transactions contemplated by the Agreement of Merger (the 
"Agreement of Merger"), dated October 13, 1997, by and between CVB and 
Wayne Bancorp, Inc. ("Wayne"), an Ohio corporation and bank holding company.

	This opinion is furnished to you pursuant to Section 16(e) of the Merger 
Agreement.

You have requested our opinion regarding certain matters in connection with the 
Agreement.  In our capacity as special counsel for CVB and Chippewa Bank, we 
have examined the originals or copies of such certificates, documents and 
corporate records upon which we have relied regarding our opinion expressed 
below.  We have assumed the genuineness of all signatures, the authenticity of 
all items submitted to us as certified or photostatic copies and the 
authenticity of the 
originals of such copies.  We have further assumed the due authorization of such
documents by all parties other than CVB and Chippewa Bank and the taking of all 
requisite action respecting such documents, the due execution and delivery of 
such documents by each party and have additionally assumed that all agreements 
are the valid and binding agreement of all parties to such agreements, other 
than CVB and Chippewa Bank.


Wherever a statement herein is qualified by "to the best of our knowledge," or a
similar phrase, it is intended to indicate that, during the course of our 
representation of CVB and Chippewa Bank, no information has been provided to 
those partners in this firm who have had substantive involvement in rendering 
legal services in connection with the representation described in the 
introductory paragraph of this opinion letter that would give us knowledge of 
the inaccuracy of such statement.

This Opinion Letter is governed by, and shall be interpreted in accordance with,
the Legal Opinion Accord (the "Accord") of the ABA Section of Business Law 
(1991).  As a consequence, it is subject to a number of qualifications, 
exceptions, definitions, limitations on coverage and other limitations, all as 
more particularly described in the Accord, and this Opinion Letter should be 
read in conjunction therewith.  The law addressed by this opinion is limited to
the law of the State of Ohio and the federal law of the United States of 
America.

The opinions hereinafter expressed are subject to the following qualifications, 
notwithstanding anything herein to the contrary:

	(a)	Our opinions in paragraphs (1) and (4) below as to the valid 
existence CVB and Chippewa Bank are based solely upon certificates from public 
officials as to valid existence, copies of which certificates are attached 
hereto.


	(b)	Our opinions below are limited to the matters expressly set forth in 
this opinion letter, and no opinion is to be implied or may be inferred beyond 
the matters expressly so stated.  Without limiting the foregoing, we express no 
opinion as to the antifraud provisions of federal and state securities laws.

	(c)	We disclaim any obligation to update this opinion letter for events 
occurring after the date of this opinion letter.

	(d)	Our opinions below are limited to the effect of the laws of Ohio 
and the federal laws of the United States of America.  We express no opinion 
with respect to the effect of the laws of any other jurisdiction on the 
transactions contemplated by the Agreement.

	(e)	In rendering this opinion, we have relied as to all matters of fact on 
certificates or responsible officers of CVB and Chippewa Bank and of public 
officials, copies of which are attached hereto.

	Based upon and subject to the foregoing and in reliance thereon, and 
subject to the assumptions, exceptions and qualifications set forth herein, it 
is our opinion that:

1.	CVB is a corporation validly existing and in good standing under the laws of 
the State of Ohio and has the requisite corporate power and authority to own its
properties and to carry on the business in which it is now engaged.  CVB owns 
all of the capital stock of Chippewa Bank free and clear of all liens and 
security interests.

2.	All necessary corporate proceedings of CVB have been duly taken to 
authorize the execution, delivery and performance of the Agreement by CVB and 
the consummation of the transactions contemplated by the Agreement, subject in 
all events to any conditions stated in said Agreement. The Agreement constitutes
the legal, valid and binding obligation of CVB, enforceable in accordance with 
its terms, except:
a.	as such enforceability may be limited by bankruptcy, insolvency, 
reorganization, fraudulent conveyance or similar laws affecting creditors' 
rights; and

b.	that the remedy of specific performance and injunctive and other forms of 
equitable relief are subject to certain equitable defenses and to the discretion
of the court before which any proceedings may be brought.

3.	The execution, delivery and performance of the Agreement by CVB will not 
violate or result in a breach of any term of CVB's Articles of Incorporation or 
Code of Regulations, or violate, result in a breach of, or constitute a default 
under any term of any material agreement known to us to which CVB is a party.


4.	Chippewa Bank is a banking corporation validly existing under the laws of the
State of Ohio, is a member of the Federal Reserve System and has the requisite 
corporate power and authority to own its properties and carry on the business in
which it is now engaged.

5.	The authorized capital stock of CVB consists of 500,000 shares of 
common stock without par value 448,000 of which are outstanding  To our 
knowledge, there are no outstanding options, warrants, or other rights to 
acquire, or securities convertible into any capital stock of CVB.  The 
outstanding shares of common stock of CVB validly authorized and issued, and 
non-assessable, and not, to the best of our knowledge, issued in violation of 
the pre-emptive rights of any person.

6.	To our knowledge, except as disclosed herein, there is no litigation, action,
suit, investigation or proceeding pending or, to the best of our knowledge after
due inquiry of CVB and its executive officers, overtly threatened against or 
affecting CVB or involving any of its respective properties or assets, at law or
in equity, before any federal, state, municipal, local or other governmental 
authority.


7.	All consents or approvals of any regulatory authority having jurisdiction 
over CVB or its subsidiaries that are required to be obtained in connection with
the Merger and the transactions contemplated by the Agreement have been 
obtained.


This opinion is solely for the benefit of the addressee hereof and may not be 
relied upon by any other person or party or in any other context without our 
prior written consent.  This opinion is delivered as of the date hereof, and we
expressly disclaim any undertaking to update it.


Very truly yours,



___________________



EXHIBIT C

Chippewa Valley Bancshares, Inc.
20 South Main Street
Rittman, Ohio  44270

Re:  Wayne Bancorp, Inc.

Gentlemen:

We have acted as special counsel to Wayne Bancorp, Inc. ("Wayne") an Ohio 
corporation, in connection with the contemplated Merger Agreement dated 
______, 1998 (the "Agreement") between Chippewa Valley Bancshares, Inc. 
("CVB") and Wayne.  This Opinion Letter is rendered to you pursuant to Section 
17(c) of the Agreement.  Capitalized terms not otherwise defined herein shall 
have the meanings ascribed to them in the Agreement.

You have requested our opinion regarding certain matters in connection with the 
Agreement.  In our capacity as special counsel for Wayne and Wayne Bank, we 
have examined the originals or copies of such certificates, documents and 
corporate records upon which we have relied regarding our opinion expressed 
below.  We have assumed the genuineness of all signatures, the authenticity of 
all items submitted to us as certified or photostatic copies and the 
authenticity of the originals of such copies.  We have further assumed the due 
authorization of such documents by all parties other than Wayne and Wayne Bank 
and the taking of all 
requisite action respecting such documents, the due execution and delivery of 
such documents by each party and have additionally assumed that all agreements 
are the valid and binding agreement of all parties to such agreements, other 
than Wayne and Wayne Bank.

Wherever a statement herein is qualified by "to the best of our knowledge," or a
similar phrase, it is intended to indicate that, during the course of our 
representation of Wayne and Wayne Bank, no information has been provided to 
those partners in this firm who have had substantive involvement in rendering 
legal services in connection with the representation described in the 
introductory paragraph of this opinion letter that would give us knowledge of 
the inaccuracy of such statement.

This Opinion Letter is governed by, and shall be interpreted in accordance with,
the Legal Opinion Accord (the "Accord") of the ABA Section of Business Law 
(1991).  As a consequence, it is subject to a number of qualifications, 
exceptions, definitions, limitations on coverage and other limitations, all as
more particularly described in the Accord, and this Opinion Letter should be 
read in conjunction therewith.  The law addressed by this opinion is limited
to the law of the State of Ohio and the federal law of the United States of
America.


The opinions hereinafter expressed are subject to the following qualifications, 
notwithstanding anything herein to the contrary:

	(a)	Our opinions in paragraphs (1) and (4) below as to the valid 
existence of Wayne and Wayne Bank are based solely upon certificates from 
public officials as to valid existence, copies of which certificates are 
attached hereto.


	(b)	Our opinions below are limited to the matters expressly set forth in 
this opinion letter, and no opinion is to be implied or may be inferred beyond 
the matters expressly so stated.  Without limiting the foregoing, we express no 
opinion as to the antifraud provisions of federal and state securities laws.

	(c)	We disclaim any obligation to update this opinion letter for events 
occurring after the date of this opinion letter.

	(d)	Our opinions below are limited to the effect of the laws of Ohio 
and the federal laws of the United States of America.  We express no opinion 
with respect to the effect of the laws of any other jurisdiction on the 
transactions contemplated by the Agreement.

	(e)	In rendering this opinion, we have relied as to all matters of fact on 
certificates or responsible officers of Wayne and Wayne Bank and of public 
officials, copies of which are attached hereto.

Based upon and subject to the foregoing and in reliance thereon, and 
subject to the assumptions, exceptions and qualifications set forth herein, it 
is our opinion that:

1.	Wayne is a corporation validly existing and in good standing under the laws 
of the State of Ohio and has the requisite corporate power and authority to own
its properties and to carry on the business in which it is now engaged.  Wayne 
owns all of the capital stock of Wayne Bank free and clear of all liens and 
security interests.


2.	All necessary corporate proceedings of Wayne have been duly taken to 
authorize the execution, delivery and performance of the Agreement by Wayne 
and the consummation of the transactions contemplated by the Agreement, subject 
in all events to any conditions stated in said Agreement.  The Agreement 
constitutes the legal, valid and binding obligation of Wayne, enforceable in 
accordance with its terms, except:

a.	as such enforceability may be limited by bankruptcy, insolvency, 
reorganization, fraudulent conveyance or similar laws affecting creditors' 
rights; and

b.	that the remedy of specific performance and injunctive and other forms of 
equitable relief are subject to certain equitable defenses and to the discretion
of the court before which any proceedings may be brought.

3.	The execution, delivery and performance of the Agreement by Wayne will not 
violate or result in a breach of any term of Wayne's Articles of Incorporation 
or Code of Regulations, or violate, result in a breach of, or constitute a 
default under any term of any material agreement known to us to which Wayne is 
a party.


4.	Wayne Bank is a national banking association validly existing under the laws 
of the United States of America and has the requisite corporate power and 
authority to own its properties and carry on the business in which it is now 
engaged.

5.	The authorized capital stock of Wayne consists of 5,400,000, shares of 
common stock without par value 3,935,512of which are outstanding  To our 
knowledge, there are no outstanding options, warrants, or other rights to 
acquire, or securities convertible into any capital stock of Wayne.  The 
outstanding shares of common stock of Wayne are, and the shares to be issued in 
accordance with the Agreement will be, validly authorized and issued, and 
non-assessable, and not, to the best of our knowledge, issued in violation of
the pre-emptive rights of any person.

6.	To our knowledge, except as disclosed herein, there is no litigation, action,
suit, investigation or proceeding pending or, to the best of our knowledge after
due inquiry of Wayne and its executive officers, overtly threatened against or 
affecting Wayne or involving any of its respective properties or assets, at law 
or in equity, before any federal, state, municipal, local or other governmental 
authority.


7.	All consents or approvals of any regulatory authority having jurisdiction 
over Wayne or its subsidiaries that are required to be obtained in connection 
with the Merger and the transactions contemplated by the Agreement have been 
obtained.

8.	The Registration Statement on Form S-4 filed by Wayne pursuant to the 
Agreement has become effective and no stop order revoking such effectiveness 
has been issued or has been threatened.


This opinion is solely for the benefit of the addressee hereof and may not be 
relied upon by any other person or party or in any other context without our 
prior written consent.  This opinion is delivered as of the date hereof, and we 
expressly disclaim any undertaking to update it.

Very truly yours,



Werner & Blank Co. L.P.A.
Draft of September 26, 1997


 



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