SOMERSET GROUP INC
DEF 14A, 1996-03-15
CONCRETE PRODUCTS, EXCEPT BLOCK & BRICK
Previous: SOMERSET GROUP INC, 10-K, 1996-03-15
Next: HARRIER INC, 10QSB, 1996-03-15





                         SCHEDULE 14A INFORMATION
        Proxy Statement Pursuant to Section 14(a) of the Securities
Exchange Act of 1934

Filed by Registrant                [ X ]
Filed by Party other than the Registration        [    ]
Check the appropriate box:
[    ]    Preliminary Proxy Statement
[ X  ]    Definitive Proxy Statement
[    ]    Definitive Additional Materials
[    ]    Soliciting Material Pursuant to Para 240.14a-11(c) or
          Para 240.14a-12

                       THE  SOMERSET  GROUP,  INC.  
             (Name of Registrant as Specified in its Charter)

                       THE  SOMERSET  GROUP,  INC.  
                (Name of Person(s) Filing Proxy Statement)

Payment of Filing Fee (Check the appropriate box):
[ X ]  $125 per Exchange Act Rules 0-11(c)(1)(ii), 14a-6(i)(1),
14a-6(i)(2) or Item 22(a)(2) of Schedule 14A.
[    ]   $500 per each party to the controversy pursuant to
Exchange Act Rule 14a-6(i)(3).
[    ]   Fee computed on table below per Exchange Act Rules 14a-
6(i)(4) and 0-11.

      1)  Title of each class of securities to which transaction  
            applies:
          
 .................................................................
      2)  Aggregate number of securities to which transaction     
            applies:
          
 .................................................................
      3)  Per unit price or other underlying value of transaction
          computed pursuant to Exchange Act Rule 0-11 (Set forth
          the amount on which the filing fee is calculated and
          state how it was determined):
          
 .................................................................
      4)  Proposed maximum aggregate value of transaction:
          
 .................................................................
      5)  Total fee paid:
          
 .................................................................
[   ] Fee paid previously with preliminary materials.
[   ] Check box if any part of the fee is offset as provided by
      Exchange Act Rule 0-11(a)(2) and identify the filing for
      which the offsetting fee was paid previously.  Identify
      the previous filing by registration statement number, or
      the Form or Schedule and the date of its filing.

      1)  Amount Previously Paid:
          
 .................................................................
      2)  Form, Schedule or Registration Statement No.:
          
 .................................................................
      3)  Filing Party:
          
 .................................................................
      4)  Date Filed:
          
 .................................................................




12696<PAGE>

                                         
                                           

                                                                March 20, 1996

Dear Shareholder:

The Directors and Officers of The Somerset Group, Inc. (the
"Corporation") join me in extending to you a cordial invitation to
attend the annual meeting of our shareholders.  This meeting will be
held on Wednesday, April 24, 1996, at 9:00 a.m., EST, in the First
Indiana Plaza Conference Center, Ohio and Pennsylvania Streets, Seventh
Floor, Indianapolis, Indiana.  

We hope you plan to attend the annual meeting where we will review our
past performance and our plans for the future.

The formal notice of the annual meeting and the proxy statement appear
on the following pages.  After reading the proxy statement, please mark,
sign, and return the enclosed proxy card to assure that your votes on
the business matters of the meeting will be recorded.  Returning the
proxy does not affect your right to vote in person on all matters
brought before the meeting.


                              Sincerely,





                              Robert H. McKinney
                              Chairman







                              FIRST INDIANA PLAZA
                              135 NORTH PENNSYLVANIA STREET
                              SUITE 2800
                              INDIANAPOLIS, IN  46204
                              (317) 634-1400<PAGE>
                        


                          THE SOMERSET GROUP, INC.
                        135 North Pennsylvania Street
                                  Suite 2800
                         Indianapolis, Indiana  46204
                                       
                   NOTICE OF ANNUAL MEETING OF SHAREHOLDERS

To the Shareholders of The Somerset Group, Inc.:

     NOTICE IS HEREBY GIVEN that the annual meeting of the shareholders
of The Somerset Group, Inc. (the "Corporation") will be held on
Wednesday, April 24, 1996, at 9:00 a.m., EST, in the First Indiana Plaza
Conference Center, Ohio and Pennsylvania Streets, Seventh Floor,
Indianapolis, Indiana, to consider and take action on the following
matters:

1.   Election of Directors.  The election of directors as set forth in
     the Proxy Statement.

2.   Other Business.  The transaction of such other business as properly
may come before the meeting and any adjournments thereof.

Only shareholders of record at the close of business on March 4, 1996
are entitled to vote at the meeting or any adjournment thereof.



                                   By order of the Board of Directors




                                   Sharon J. Sanford
                                   Secretary


March 20, 1996



                                  IMPORTANT

PLEASE MARK, SIGN AND RETURN THE ENCLOSED PROXY.  NO POSTAGE IS
NECESSARY IF MAILED IN THE UNITED STATES.<PAGE>
                         
                                       

                          THE SOMERET GROUP, INC.
                        135 North Pennsylvania Street
                                  Suite 2800
                         Indianapolis, Indiana  46204
                                (317) 634-1400

                                       
                               PROXY STATEMENT

     The accompanying proxy is solicited by the Board of Directors of
The Somerset Group, Inc. (the "Corporation") for use at the annual
meeting of shareholders to be held on Wednesday, April 24, 1996, at 9:00
a.m., EST, in the First Indiana Plaza Conference Center, Ohio and
Pennsylvania Streets, Seventh Floor, Indianapolis, Indiana, and any
adjournments thereof (the "Annual Meeting").  The Notice of Annual
Meeting of Shareholders, this Proxy Statement and accompanying form of
proxy are first being sent or given to shareholders on or about March
20, 1996.

     The election of directors will be determined by a plurality of the
shares present in person or represented by proxy.  The holder of each
outstanding share of Common Stock is entitled to vote for as many
persons as there are directors to be elected.  Any other matters to come
before the Annual Meeting will be determined by a majority of the shares
present in person or represented by proxy.  An abstention, non-vote, or
broker non-vote will not change the number of votes cast for or against
the election of any director or for or against any other matter to come
before the Annual Meeting.

     A proxy in the enclosed form, if properly executed, duly returned
to the Corporation and not revoked, will be voted in accordance with the
instructions contained therein.  The shares represented by executed but
unmarked proxies will be voted FOR the four persons nominated for
election as directors referred to herein.  If any other matters are
properly brought before the Annual Meeting, the persons named in the
enclosed form of proxy will vote the shares represented thereby on such
matters in accordance with their best judgment.  Other than the election
of directors, the Board of Directors has no knowledge of any matters to
be presented for action by the shareholders at the Annual Meeting.

     Execution of a proxy given in response to this solicitation will
not affect a shareholders's right to attend and to vote in person at the
Annual Meeting.  Presence at the Annual Meeting of a shareholder who has
signed a proxy does not in itself revoke the proxy.  Any shareholder
giving a proxy may revoke it at any time before it is voted by giving
notice thereof to the Corporation in writing or at the Annual Meeting
or by providing a proxy bearing a later date.


               VOTING SECURITIES AND PRINCIPAL HOLDERS THEREOF

     Only shareholders of record as of the close of business on March 4,
1996 will be entitled to vote at the Annual Meeting.  On March 11, 1996,
the Corporation distributed one additional share of stock for every four
shares owned by shareholders of record on February 29, 1996 (the "Stock
Split").  As a result, shares issued in the Stock Split may be voted by
the recipients thereof at the Annual Meeting.  All share information
pertaining to the Corporation's shares of stock has been restated to
reflect the Stock Split.  The Corporation has only one class of stock,
its common stock, of which 2,047,927 shares were outstanding as of the
close of business on March 4, 1996.

     The following table shows, as of March 4, 1996, the number and
percentage of shares of common stock owned beneficially by (i) each
person who owned beneficially more than 5% of the issued and outstanding
common stock of the Corporation and (ii) executive officers and
directors as a group:

        Name and Address                                    Percent
          of Beneficial            Amount and Nature of        of
                Owner                Beneficial Ownership     Class  

   Robert H. McKinney
   135 N. Pennsylvania St., Suite 2800
   Indianapolis, Indiana 46204         958,236(1)              45.3%

   Marni McKinney 
   135 N. Pennsylvania St., Suite 2800
   Indianapolis, Indiana 46204         958,236(1)              45.3%

   Marvin C. Schwartz
   c/o Neuberger & Berman
   605 Third Avenue
   New York, New York 10158            149,375(2)               7.3%

   William L. Elder
   Southern Indiana Railway, Inc.
   320 N. Meridian Street, Room 911
   Indianapolis, Indiana 46204         103,157(3)               5.0%

   All executive officers and directors
    as a group (9 persons)            1,145,355(4)             52.6%
        
   Unless otherwise noted, the above named persons have sole voting
power and sole investment power.
                                            
(1)      These shares are beneficially owned by a group consisting of
         Robert H. McKinney and Marni McKinney.  Robert H. McKinney is
         deemed to be a beneficial owner as specified in Rule 13d-3
         under the Securities Exchange Act of 1934, as amended (the
         "Exchange Act"), of 444,987 shares held by a limited
         partnership established by Mr. McKinney for the benefit of his
         children, including Marni McKinney and Kevin K. McKinney.  The
         total held by the group also includes 13,915 shares owned
         directly by Mr. McKinney, 22,690 shares owned of record by his
         wife, and 45,250 shares subject to options granted under the
         Corporation's Stock Incentive Plans.  The total held by the
         group also includes 381,631 shares held in two irrevocable
         trusts of which Marni McKinney is the Trustee and which were
         established by Mr. McKinney for the benefit of his children. 
         The above number also includes 25,388 shares which
         Ms. McKinney owns individually and 24,375 shares subject to
         options granted under the Corporation's Stock Incentive Plans.
                                                                      
  
(2)      This information is taken from the Schedule 13D Report dated
         February 26, 1992, and filed by the shareholder with the
         Securities and Exchange Commission concerning shares held by
         it.  It does not reflect any changes in those shareholdings
         which may have occurred since the date of such filing.

(3)      Includes 96,907 shares which Mr. Elder owns individually and
         6,250 shares subject to options granted under the 1991
         Director Stock Option Plan.

(4)      Includes 106,125 shares subject to options granted under the
         Corporation's Stock Incentive Plans and 25,000 shares subject
         to options granted under the 1991 Director Stock Option Plan.

<PAGE>
                    PROPOSAL NO. 1:  ELECTION OF DIRECTORS

  Four directors are to be elected.  H. J. Baker, William L. Elder, and
Marni McKinney have been nominated for a term of three years and until
their successors are elected and qualified.  Mr. William F. McConnell,
Jr. has been nominated for a term of one year and until his successor
is elected and qualified.  Mr. McConnell was elected as a director by
the Board of Directors on February 14, 1996 to serve until the Annual
Meeting.  If, at the time of the 1996 Annual Meeting any of such
nominees should be unable or decline to serve, the discretionary
authority provided in the proxy may be exercised to vote for a
substitute or substitutes.  The Board of Directors has no reason to
believe that any substitute nominee or nominees will be required. 

  The Board of Directors unanimously recommends the election of the
following nominees:

  Name, Age, Principal                      Common Stock  
  Occupation(s) and                         Beneficially          Percent
  Business Experience       Director           Owned on              of
  During Past 5 Years         Since          March 4, 1996         Class  

The NOMINEES for election
  are:

H. J. Baker, Age 68           1986             7,812(1)               (2)
  Chairman Emeritus, BMW
  Constructors, Inc., industrial
  mechanical contractors; Director
  of First Indiana Corporation and
  Lilly Industries, Inc.

William L. Elder, Age 73      1986           103,157(1)              5.0%
  Formerly Chairman of Southern 
  Indiana Commerce Corporation; 
  formerly President of Southern 
  Indiana Railway, Inc.; formerly 
  Director of Merchants National
  Corporation, a bank holding company, 
  and Merchants National Bank and 
  Trust Company.

William F. McConnell, Age 46   1996                -0-                (2)      
  Senior Vice President and Chief
  Operating Officer of Resort
  Condominiums International, Inc.;
  formerly Consulting Managing 
  Partner of Andersen Consulting. 

<PAGE>
 Name, Age, Principal                     Common Stock  
  Occupation(s) and                        Beneficially             Percent
  Business Experience       Director        Owned on                   of
  During Past 5 Years         Since        March 4, 1996             Class  

Marni McKinney, Age 39       1987              958,236(3)             45.3%
 President and Chief Executive
 Officer of the Corporation; Vice
 Chairman and Director of First 
 Indiana Corporation and First Indiana
 Bank, A Federal Savings Bank; formerly 
 President and Chief Operating Officer
 of the Corporation (1993-1995) and
 Executive Vice President of the 
 Corporation (1987-1992); Vice
 Chairman of, and formerly Vice 
 President and Director of Strategic
 Planning of, First Indiana Bank, A 
 Federal Savings Bank; formerly Vice 
 President of First Indiana Corporation.

Directors whose term expires
  in 1997:

Douglas W. Huemme, Age 54          1990          6,250(1)              (2)
 Chairman, President and Chief
 Executive Officer, Lilly
 Industries, Inc., industrial coatings;
 Director of First Indiana Corporation;    
 formerly Vice President and Group
 Executive - Chemicals
 Group, Whittaker Corporation.

Kevin K. McKinney, Age 38          1990          17,692(4)             (2)
 Vice President of the 
 Corporation; Publisher of NUVO
 Newsweekly and Chairman and President 
 of NUVO, Inc.; formerly President;
 Mid America Media; formerly 
 Chairman, Indianapolis Extra, 
 Ltd.

<PAGE>
 Name, Age, Principal                       Common Stock  
  Occupation(s) and                           Beneficially           Percent
  Business Experience       Director            Owned on                of
  During Past 5 Years         Since           March 4, 1996           Class  

Directors whose terms expire
  in 1998:

Robert H. McKinney, Age 70     1985              958,236(5)            45.3%
 Chairman of the Corporation; 
 Chairman and Chief Executive 
 Officer of First Indiana Corporation, 
 a savings and loan holding
 company; Chairman of First 
 Indiana Bank, A Federal Savings 
 Bank; formerly, Chief Executive Officer 
 of the Corporation (1984-1995); 
 retired Partner of Bose McKinney &
 Evans, attorneys; Director of First
 Indiana Corporation and Lilly 
 Industries, Inc.; Chairman, Federal 
 Home Loan Bank Board (1977-1979).

Michael L. Smith, Age 47       1988               18,875(6)              (2)
 President of Somerset Financial
 Services, a division of the
 Corporation; formerly Chairman,
 Director, President and Chief
 Executive Officer, Mayflower
 Group, Inc., diversified transportation
 services; Director of First Indiana 
 Corporation and Acordia, Inc.
______________

(1)   Includes 6,250 shares subject to options granted under the
      1991 Director Stock Option Plan.

(2)   The number of shares represents less than 1% of the
      outstanding shares of the Corporation.

(3)   See note (1) to the table under heading "Voting Securities and
      Principal Holders Thereof" above.  Ms. McKinney is a daughter
      of Robert H. McKinney and a sister of Kevin K. McKinney.

(4)   Includes 11,192 shares owned directly and 6,500 shares subject
      to options granted under the Corporation's Stock Incentive
      Plans.  Mr. McKinney is a son of Robert H. McKinney and a
      brother of Marni McKinney.

(5)   See note (1) to the table under heading "Voting Securities and
      Principal Holders Thereof" above.

(6)   Includes 125 shares owned directly, 6,250 shares subject to
      options granted under the 1991 Director Stock Option Plan and
      12,500 shares subject to options granted under the
      Corporation's Stock Incentive Plans. 
<PAGE>
   The Board of Directors met five times during the Corporation's last
fiscal year.  All directors attended in excess of 75% of the aggregate
of (1) the total number of meetings of the Board of Directors and (2)
the total number of meetings held by all committees on which he or she
served.

   Nominees for election as a director of the Corporation are selected
by the Board of Directors.

                 Certain Committees of the Board of Directors

   Among other committees, the Board of Directors has an Audit
Committee, a Compensation and Policy Committee and a Stock
Administration Committee.

   The functions of the Audit Committee are:  (1) to review audits of
the accounting records of the Corporation and its financial statements
performed by independent auditors, (2) to confer with the independent
auditors and officers of the Corporation regarding accounting and
financial statements and internal controls, (3) to recommend to the
Board the engagement or discharge of the independent auditors and (4)
to perform such other functions as the Committee deems necessary or
desirable.  The members of the Audit Committee are: H. J. Baker
(Chairman), William L. Elder and Douglas W. Huemme.  (Mr. Elder replaced
Michael L. Smith on the Audit Committee upon Mr. Smith becoming an
officer of the Corporation in January of 1996.)  The Committee did not
meet during the last fiscal year of the Corporation as the full Board
of Directors performed the Audit Committee's duties during that year.

   The functions of the Compensation and Policy Committee are to
review and make recommendations to the Board of Directors with respect
to the compensation of the officers and key employees of the Corporation
and its subsidiaries and review other policy matters.  The members of
the Compensation and Policy Committee are: William L. Elder (Chairman),
Douglas W. Huemme and Michael L. Smith.  The Committee met three times
during the last fiscal year of the Corporation.

   The functions of the Stock Administration Committee are to
administer and grant stock options, stock appreciation rights and
performance shares under the Corporation's 1986 and 1991 Stock Incentive
Plans and to exercise certain discretionary authority under the
Corporation's 401(k) Savings Plan.  Members of the Stock Administration
Committee are: Douglas W. Huemme (Chairman), H. J. Baker and William L.
Elder.  (Mr. Elder replaced Michael L. Smith on the Stock Administration
Committee upon Mr. Smith becoming an officer of the Corporation in
January of 1996.)  The Committee met twice during the last fiscal year
of the Corporation.

                             Certain Transactions

   In May 1995, the Corporation extended from June 1, 1995 to June 1,
1996 the maturity date of a promissory note payable to the Corporation
by NUVO, Inc.  The promissory note resulted from the sale of assets by
the Corporation to Nuvo, Inc. in 1990.  Robert H. McKinney, Marni
McKinney, and Kevin K. McKinney are shareholders and directors of NUVO,
Inc., and Kevin K. McKinney is the Chairman and President of NUVO, Inc. 
The principal amount of the promissory note is approximately $90,000,
and the promissory note bears interest at the rate of nine percent
(9.0%) per annum.  The promissory note is secured by a security interest
in substantially all of the assets of NUVO, Inc., and the note is
current as of the date hereof.

<PAGE>
                          COMPENSATION OF DIRECTORS
                          AND EXECUTIVE COMPENSATION


   (a)  Summary Compensation Table.

   The following table sets forth the compensation awarded to, earned
by, or paid by the Corporation during the last three fiscal years to Mr.
McKinney as Chairman and Chief Executive Officer of the Corporation
during that period, and to the one executive officer whose cash
compensation in 1995 exceeded $100,000.  The numbers of stock options
set forth below have been adjusted to reflect the Stock Split.

                                                  Long Term
                                                Compensation
                         Annual Compensation      Awards              
 
                                          Restricted   Securities     All
   Name and                                Stock      Underlying      Other
   Principal      Salary  Bonus    Awards  Options    Compensation
  Position          Year  ($)       ($)      ($)           (#)         ($)     


Robert H. McKinney1995   $75,000   $13,259     --         4,375    $3,132(2)    
Chairman and Chief1994     5,000   $30,000   $122,500(1)  4,375    $1,135
Executive Officer 1993   $75,563   $ 6,024     --         4,375    $1,553
of the Corporation

Joseph M. Richter 1995   $95,300   $16,256       --       3,125    $  810(2)
Executive Vice    1994   $95,300     000         --       3,125    $1,464 
President and     1993   $90,202   $ 6,600       --       3,125    $1,654 
Chief Financial Officer 
of the Corporation

(1)      Represents the market value on the date of grant of 12,500
         shares of restricted stock granted to Mr. McKinney under the
         1991 Stock Incentive Plan.  The restricted stock had a market
         value of $175,000 on December 31, 1995.  The restricted stock
         will vest on March 31, 1997 if the Corporation attains certain
         performance targets and receives dividends in the same manner
         and to the same extent as unrestricted shares of the
         Corporation's Common Stock.

(2)      Consists of premiums during 1995 for term life insurance
         policies for Messrs. McKinney and Richter in the amounts of
         $2,820 and $576, respectively, and the Corporation's
         contributions to the Corporation's 401(k) Savings Plan during
         1995 for the accounts of Messrs. McKinney and Richter in the
         amounts of $312 and $234, respectively.


    (b)  Options Tables.

    The following table sets forth the grants of stock options made
during fiscal year 1995 to Mr. McKinney and Mr. Richter.  The numbers
of stock options and exercise prices set forth below have been adjusted
to reflect the Stock Split.

                    Number
                        of       % of Total
                    Securities   Options 
                    Underlying   Granted to   Exercise
                    Options      Employees    or Base
                    Granted      in Fiscal      Price
       Name           (#)        Year 1995    ($/Share)  Expiration Date
Robert H. McKinney  4,375        31.8%         $10.60      April 27, 2005
Joseph M. Richter   3,125        22.7%         $10.60      April 27, 2000
     
     The following table sets forth on an aggregate basis each exercise
of stock options during fiscal year 1995 by Mr. McKinney and Mr.
Richter, and the December 31, 1995 value of the unexercised options of
each such executive officer.  The numbers of shares and stock options
set forth below have been adjusted to reflect the Stock Split.


               AGGREGATED OPTION EXERCISES IN LAST FISCAL YEAR
                                     AND
                        FISCAL YEAR-END OPTION VALUES 

                                 Number of Securities       
                                Underlying Unexercised    Value of Unexercised
                 Shares              Options at        In-the-Money Options at
              Acquired On  Value   December 31, 1995       December 31, 1995 
  Name         Exercise   Realized Exercise Unexercise    Exercise Unexercise

Robert H. McKinney --         --    37,750     --        $235,081  $   --  
Joseph M. Richter 2,500   $15,000    9,375   6,250       $ 75,824  $21,875  



    (c) Compensation of Directors.

    During the Corporation's last fiscal year, directors who are not
salaried officers received a quarterly fee of $1,250 per quarter, a fee
of $500 for each Board meeting attended, and a fee of $300 for each
Board committee meeting attended.

    Under the Corporation's 1991 Director Stock Option Plan, the plan
provides for the issuance of non-qualified options to purchase 1,250
shares to each outside director of the Corporation on August 14, 1991
and thereafter on the date of each annual meeting of shareholders.  No
option is exercisable during the period of one year following the date
of grant of such option, and options granted under the plan must specify
an exercise price of not less than 100% of the market price of the
shares at the date of grant.


                            SHAREHOLDER PROPOSALS

    Proposals of Shareholders intended to be presented at the next
annual meeting must be received by the Corporation for inclusion in the
proxy statement and form of proxy relating to that meeting no later than
November 20, 1996.  Any such proposals should be sent to the attention
of the Secretary of the Corporation.  Shareholder proposals not included
in the Corporation's 1997 proxy solicitation materials must, in order
to be considered at the 1997 Annual Meeting, be submitted in writing to
the Secretary of the Corporation at least sixty days before the date of
the 1997 Annual Meeting, or, if the 1997 Annual Meeting is held prior
to March 24, 1997, within ten days after notice of the Annual Meeting
is mailed to shareholders.  The Board of Directors of the Corporation
will review any shareholder proposals that are filed as required, and
will determine whether such proposals meet applicable criteria for
inclusion in its 1997 proxy solicitation materials or consideration at
the 1997 Annual Meeting.


                     COMPLIANCE WITH SECTION 16(a) OF THE
                       SECURITIES EXCHANGE ACT OF 1934

    Section 16(a) of the Securities Exchange Act of 1934, as amended,
requires the Corporation's officers and directors, and persons who own
more than 10% of the Corporation's Common Stock, to file reports of
ownership and changes in ownership with the Securities and Exchange
Commission.  Officers, directors and greater than 10% shareholders are
required by Securities and Exchange Commission regulations to furnish
the Corporation with copies of all Section 16(a) forms they file.

    Based solely on review of the copies of such forms furnished to the
Corporation, the Corporation believes that during 1995, all
Section 16(a) filing requirements applicable to its officers, directors
and greater than 10% beneficial owners were met, other than each of the
McKinney Family, L.P. and Marni McKinney did not timely file one such
report.


                  FINANCIAL STATEMENTS AND OTHER INFORMATION

    The Corporation's financial statements for the fiscal year ended
December 31, 1995, were audited by KPMG Peat Marwick LLP ("Peat
Marwick").  The Corporation has selected Peat Marwick as its independent
auditor for the fiscal year ending December 31, 1996.  Representatives
of Peat Marwick are expected to attend the Annual Meeting, with the
opportunity to make a statement if they desire to do so, and will be
available to respond to appropriate questions.

    The Annual Report of the Corporation for the year ended December 31,
1995, including audited financial statements, has been mailed to the
shareholders.  The Annual Report is not to be considered as proxy
solicitation material.


                                OTHER MATTERS

    The Board of Directors knows of no other matters to be brought
before this Annual Meeting.  However, if other matters should come
before the meeting, it is the intention of each person named in the
proxy to vote such proxy in accordance with his judgment on such
matters.


                           EXPENSES OF SOLICITATION

    The entire expense of preparing, assembling, printing and mailing
the proxy form and material used in the solicitation of proxies will be
paid by the Corporation.  The solicitation will not be made by specially
engaged employees or paid solicitors.  In addition to the use of the
mails, solicitation may be made by employees of the Corporation by
telephone, telegraph, cable or personal interview.


    IT IS IMPORTANT THAT PROXIES BE RETURNED PROMPTLY.  Therefore,
shareholders who do not expect to attend in person are urged to execute
and return the proxy.

                                        For the Board of Directors,



                                        Sharon J. Sanford
                                        Secretary

March 20, 1996


                                    [FRONT]

THE SOMERSET GROUP, INC.      This proxy is solicited on behalf of the
                              Board of Directors of the Corporation
2800 First Indiana Plaza           
135 North Pennsylvania Street      
Indianapolis, Indiana 46204             The undersigned hereby appoints
                                        Robert H. McKinney and Sharon J.
                                        Sanford, and each of them,
                                        attorneys-in-fact and proxies,
                                        with full power of substitution,
                                        to vote as designated below all
                                        shares of The Somerset Group, Inc.
                                        (the "Corporation") which the
                                        undersigned would be entitled to
                                        vote if personally present at the
                                        Annual Meeting of Shareholders to
                                        be held on April 24, 1996, at 9:00
                                        a.m., EST, and at any adjournment
                                        thereof.

1.   ELECTION OF DIRECTORS

        FOR all nominees listed below                    WITHHOLD AUTHORITY
       (except as marked to the contrary below)    to vote for all nominees

                      Nominees for a term of three years:
               H. J. Baker, William L. Elder, and Marni McKinney

                        Nominee for a term of one year:
                           William F. McConnell, Jr.

  (Instruction:  To withhold authority to vote for any individual nominee,
           write that nominee's name on the space provided below.)
                                       
_________________________________________________________________________
 

2.   In their discretion, the Proxies are authorized to vote such other
     business as may properly come before the meeting.

                  (Continued and to be signed on other side.)<PAGE>
                                    [BACK]

This proxy when properly executed will be voted in the manner directed
herein by the undersigned shareholder.  If no direction is made, this proxy
will be voted FOR Proposal 1.

The undersigned acknowledges receipt from The Somerset Group, Inc., prior
to the execution of this proxy, of notice of the meeting, a proxy
statement, and an Annual Report to Shareholders.

Please sign exactly as name appears below.  When shares are held as joint
tenants, both should sign.  When signing as attorney, executor,
administrator, trustee or guardian, please give full title as such.  If a
corporation, please sign in full corporate name by the president or other
authorized officer.  If a partnership, please sign in partnership name by
authorized person.


Signature                                                                 
                                                                          
                                   
                                        (Signature if held jointly)
                                         
                                        Dated:                 , 1996















                                                REVOCABLE PROXY

87505<PAGE>

MESSAGE TO SHAREHOLDERS





Nineteen ninety-five was an important year in the history of The
Somerset Group, Inc.  We reported significantly improved earnings,
successfully completed the sale of the remainder of our
construction related businesses, and made progress on our long-term
strategic plan to shift resources from construction and
manufacturing activities to financial services.

As an indication of our confidence in Somerset s future, the Board
of Directors declared a five-for-four stock split effective March
11, 1996, to shareholders of record on February 29, 1996.  The
semi-annual cash dividend of $.10 per share will be paid on shares
outstanding after the split, resulting in a 25% increase in our
annual cash dividend payments.

For the year ended December 31, 1995, Somerset recorded net income
of $3.4 million, or $1.61 per share, compared with $2.6 million, or
$1.26 per share in 1994, an increase of 28%.  Two major factors
contributed to the improved results:  an increase in equity income
from First Indiana Corporation and gains from the sales of assets
of the construction products and services operations.

Equity income resulting from our 21.9% ownership of First Indiana
Corporation increased 51% to $3.9 million from $2.6 million in
1994.  A favorable economy in all of First Indiana s markets
contributed to its record earnings.  First Indiana s performance
can also be attributed to a renewed commitment as a specialized
provider of financial services.  Its goal is to be the premier real
estate finance lender in its markets by focusing on three industry
segments: home buyers, home builders, and home equity borrowers.

Generally Accepted Accounting Principles (GAAP) require Somerset to
record income tax expense at full corporate rates on a portion of
its equity income from First Indiana.  GAAP also require us to
record our investment in First Indiana at a net carrying value
which represents our acquisition cost of First Indiana shares, plus
our equity share of First Indiana s net income.  We feel it is
important that shareholders be aware that under certain
circumstances the tax liability recorded in this manner,
approximately $6.0 million, may not be paid and that the market
value of our investment in First Indiana is approximately $39
million, or $11 million greater than the amounts reflected in our
balance sheet at December 31, 1995.

In last year s annual message, we reported the pending sale of two
of the Company s divisions that provided construction products and
services.  During the year we completed these transactions.  We
also sold the Company s remaining construction operations to a
group of our management and employees.  These sales resulted in a
pre-tax gain of $1.3 million.

The sales of these divisions resulted in the conversion of their
fixed assets and related working capital into cash to support our
strategic plan.  We have not yet redeployed these assets, so the
Company s financial position at December 31, 1995 was very strong,
with approximately $10 million of current assets available for use
in our new Financial Services Division.

A desire to enhance shareholder value has been the driving force
behind our plan for redirection of the Company s activities.  In
December Michael L. Smith, a Director of Somerset and formerly the
Chairman and Chief Executive Officer of Mayflower Group, Inc., was
appointed President of our newly created Financial Services
Division.  This was intended as an interim appointment, and I am
pleased to report that Mike has been working diligently to position
this Company strategically in the financial services arena. Mr.
Smith will be accepting a position with another company in the near
future, and Marni McKinney, our President and CEO,  will be
assuming his duties.

  


Management recognizes that the diversity of businesses within the
Company historically has contributed to factors limiting the value
of an investment in Somerset.  The divestiture of businesses
unrelated to our investment in First Indiana was a positive step
that has allowed management to focus on the financial services
industry.  While we have not yet determined the exact forms of
services Somerset will be offering, we have been seeking
acquisitions in several areas, including fund management, annuity
and insurance product sales, leasing, and technology-based banking
services. 

We are pleased to welcome Mr. William F. McConnell, Jr. to our
Board of Directors.  Mr. McConnell was elected by the Board to fill
a vacancy, and he will stand for election at the annual
shareholder s meeting on April 24, 1996.  Bill is Senior Vice
President and Chief Operating Officer of Resort Condominiums
International, Inc., and he has previously served as Consulting
Managing Partner of Andersen Consulting in Indianapolis, Indiana.

We look forward to reporting on our progress in the development of
our new Financial Services Division, and we appreciate your
continued support.

Sincerely,




Robert H. McKinney                      Marni McKinney
Chairman                           President&ChiefExecutive Officer



                           FINANCIAL HIGHLIGHTS
                  At and for the Years Ended December 31,
<TABLE>
<S>                                <C>            <C>            <C>
                                      1995           1994           1993   

Net sales                          $11,178,000    $23,467,000    $14,555,000
Income from operations, before income taxes
  and minority interest             $5,548,000     $4,132,000     $3,631,000

Net income                          $3,358,000     $2,617,000     $2,219,000

Net income per share                     $1.61         $1.26          $1.10
Assets:
  Investment in First Indiana Corp.$27,549,000    $24,265,000    $21,873,000
  All other                         11,177,000     15,539,000     13,122,000
     Total assets                  $38,726,000    $39,804,000    $34,995,000

Shareholders  equity               $29,498,000    $26,429,000    $23,904,000

Return on average assets                  8.6%           7.0%           6.8%

Return on average shareholders  equity   12.0%          10.4%           9.7%

Book value per share                   $14.45         $12.90         $11.92
</TABLE>

All per share amounts have been adjusted for a five-for-four stock
split that was effective February 29, 1996.

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

[x] Annual Report Pursuant to Section 13 or 15(d) of the Securities
Exchange Act of 1934 - For the fiscal year ended December 31, 1995.

                                    or
[  ] Transition Report Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
                                     
                     Commission File Number:  0-14227

                         THE SOMERSET GROUP, INC.
          (Exact name of registrant as specified in its charter)
INDIANA                                                35-1647888
(State or other jurisdiction of                     (IRS Employer
incorporation or organization)                    Identification Number)

135 N. Pennsylvania Street, #2800, Indianapolis, IN         46204
(Address of principal executive offices)               (Zip Code)
Registrant's telephone number, including area code:  317/269-1285
Securities registered pursuant to Section 12(b) of the Act:  NONE
Securities registered pursuant to Section 12(g) of the Act:


Title of each class                                              
     Name of each exchange on which registered
Common stock without par value             Over-the-Counter: NASDAQ National    
                                                             Market System

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

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

The aggregate market value of the voting stock held by non-
affiliates of the Registrant was $31,333,290 as of March 4, 1996.

As of March 4, 1996, there were 2,047,927 outstanding shares of the
Capital Stock of the Registrant.

                    DOCUMENTS INCORPORATED BY REFERENCE

Portions of the proxy statement for the year ended December 31,
1995 are incorporated by reference into Part III.

Portions of the Form 10-K of First Indiana Corporation for the year
ended December 31, 1995 are incorporated by reference into Part I.

                                    -1-<PAGE>
                         THE SOMERSET GROUP, INC.

                                   INDEX

                                  PART I

     Item 1. Business . . . . . . . . . . . . . . . . . . . .         3

     Item 2. Properties . . . . . . . . . . . . . . . . . . .         3

     Item 3. Legal Proceedings . . . . . . . .  . . . . . . . .       3

     Item 4. Submission of Matters to a Vote of
               Security Holders . . . . . . . . . . . . . . . .       4


                                  PART II

     Item 5. Market for the Registrant's Common Equity
          and Related Security Holder Matters . . . . . . . . .        4

     Item 6. Selected Financial Data . . . . . .  . . . . . . .        4

     Item 7. Management's Discussion and Analysis of Results of
             Operations and Financial Condition and liquidity . .      4 
                 
     Item 8. Financial Statements and Supplementary Data .. . .        4

     Item 9. Changes in and Disagreements with Accountants
          on Accounting and Financial Disclosure . . . . . . .         4


                                 PART III

     Item 10. Directors and Executive Officers of the Registrant       4

     Item 11. Executive Compensation . . . . . .. . . . . . .          5

     Item 12. Security Ownership of Certain Beneficial
            Owners and Management . . . . . . . . . . . . . .          6

     Item 13. Certain Relationships and Related Transactions .         6

     
                                  PART IV

     Item 14. Exhibits, Financial Statement Schedules,
            and Reports on Form 8-K . . . . . . . . . . . . . .        6


          Signatures . . . . . . . . . . . .. . . . . . . . .          7   
                                     

                                    -2-<PAGE>
                   

                                  PART I

ITEM 1 - BUSINESS
General Description of Business  

The Somerset Group, Inc. ("the Registrant" or "the Company"), is an
Indiana Corporation, with its principal executive offices located
at 135 North Pennsylvania Street, Suite 2800, Indianapolis, Indiana
46204.

During 1995 the Registrant conducted business in two industry
segments: construction products and services and banking.  The
construction products and services businesses were sold during
1995.  The proceeds from the sale of these businesses are planned
to be redeployed in businesses in the financial services industry;
however, such new businesses had not yet commenced prior to the
date of this report.  The banking segment is conducted through
ownership by the Registrant of 1,811,979 shares (as of March 4,
1996) of the common stock of First Indiana Corporation ( First
Indiana ), a holding company which owns 100% of First Indiana Bank. 
The 1,811,979 shares represented 21.9% of the issued and
outstanding First Indiana common shares.

Financial Information About Business Segments

Described below are the operations of the Company's segments. 
Financial information about the segments is incorporated by
reference to Note 8 of the Company's consolidated financial
statements on page C-12 of this report.

                     Narrative Description of Business

I.  Construction Products and Services Segment (All operations sold
during 1995)

The Registrant manufactured and installed precast/prestressed
concrete products primarily in the seven-state area of Illinois,
Indiana, Kentucky, Michigan, Ohio, Pennsylvania, and West Virginia. 
Products were distributed from the Indianapolis, Indiana;
Westfield, Indiana; and Columbus, Ohio manufacturing sites via
commercial carrier, broker drivers or company-operated trucks to
the job site.  The customers for these products were real estate
developers, general contractors and businesses which own and occupy
their own structures.

II.  Banking Segment

Information on the Registrant's bank affiliate, First Indiana
Corporation, is incorporated into this Report by reference to Item
1 of the 1995 Report on Form 10-K for First Indiana Corporation for
the year ended December 31, 1995, filed separately under commission
file number 0-14354
                                     

ITEM 2 - PROPERTIES

The Registrant s property consists of office equipment and
furniture in leased office space.  The leased office space consists
of 1,244 square feet located at Suite 2800, First Indiana Plaza,
Indianapolis, Indiana, and 800 square feet located at 1030 S.
Kitley Avenue, Indianapolis, Indiana.


ITEM 3 - LEGAL PROCEEDINGS

Information relative to this item is incorporated into this Report
by reference to Note 13 of the Notes to Consolidated Financial
Statements, on page C-15 of this report.

                                    -3-<PAGE>

ITEM 4 - SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

No matters were submitted to a vote of security holders during the
final quarter of the fiscal period covered by this report.


                                  PART II

ITEM 5 - MARKET -  REGISTRANT'S COMMON EQUITY & RELATED SECURITY
HOLDER MATTERS

This information is set forth under the caption "Market for the
Registrant's Common Stock" on page A-1 of  this Report.


ITEM 6 - SELECTED FINANCIAL DATA

This information is set forth under the caption "Selected Financial
Data" on page A-1 of this Report.


ITEM 7 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF
OPERATIONS AND 
FINANCIAL CONDITION AND LIQUIDITY

This information is set forth under the caption "Management's
Discussion and Analysis of Results of Operations and Financial
Condition and Liquidity" on pages B-1 through B-5 of this Report.


ITEM 8 - FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

This information is contained in the Consolidated Financial
Statements, Notes to Consolidated Financial Statements and
Independent Auditors' Report on pages C-1 through C-15 of this
Report.  Information on the Registrant's bank affiliate, First
Indiana Corporation, is incorporated by reference to Item 8 of the
1995 Report on Form 10-K for First Indiana Corporation, filed
separately under commission file number 0-14354.


ITEM 9 - CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON
ACCOUNTING AND FINANCIAL DISCLOSURE

The Registrant had no changes in and no disagreements with its
accountants regarding accounting and financial disclosure.  


                                 PART III

ITEM 10 - DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

Directors

Information regarding Directors of the Registrant is incorporated
into this Report by reference to the definitive proxy statement of
the Registrant for the Annual Meeting of Shareholders to be held
April 24, 1996, under the caption "Proposal No. 1: Election of
Directors", file separately under commission file number 0-14227.


                                    -4-
                               Executive Officers

Name                     Office Held         Relationship                Age

Robert H. McKinney       Chairman            Father of President           70
                         and Director        and Vice President 

Marni McKinney           President, CEO      Daughter of                   39
                         and Director        Chairman

Kevin K. McKinney        Vice President      Son of                        38
                         and Director        Chairman

Joseph M. Richter        Executive V. P., CFO,  None                       53
                         and Treasurer

Michael L. Smith         President of Somerset        None                 47
                         Financial Services, a division,
                         and Director


Term of office for all officers of the Registrant continue until
the first meeting of the Board of Directors following the Annual
Meeting of Shareholders on April 24, 1996.

A brief account of the business experience of each Executive
Officer during the past five years is as follows:

Robert H. McKinney - Chairman of the Registrant; Chief Executive
Officer until January 1996; Chairman and Chief Executive Officer of
First Indiana Corporation, a savings bank holding company; Chairman
of First Indiana Bank; Chief Executive Officer until May 1992;
retired Partner of Bose McKinney & Evans, attorneys; a Director of
First Indiana Corporation and Lilly Industries, Inc.; Chairman,
Federal Home Loan Bank Board (1977-1979). 

Marni McKinney - President, Chief Executive Officer, and a Director
of the Registrant; Vice Chairman and a Director of First Indiana
Corporation and First Indiana Bank; formerly Executive Vice
President (1987 - 1992), Chief Operating Officer of the Registrant
(1992-1995); formerly Vice President and Director of Strategic
Planning of First Indiana Bank.  

Kevin K. McKinney - Vice President and a Director of the
Registrant; Publisher of NUVO Newsweekly and Chairman and President
of NUVO, Inc.; formerly President Mid America Media; formerly
Chairman, Indianapolis Extra, Ltd.

Joseph M. Richter - Executive Vice President, Chief Financial
Officer and Treasurer of the Registrant.  

Michael L. Smith  - President of Somerset Financial Services, a
division, and a Director.  Previously President and Chief Executive
Officer, Mayflower Group, Inc.; a Director of First Indiana
Corporation and Acordia, Inc.


ITEM 11 - EXECUTIVE COMPENSATION

Information relative to this item is incorporated into this Report
by reference to the definitive proxy statement of the Registrant
for the Annual Meeting of Shareholders to be held April 24, 1996,
under the caption "Compensation of Directors and Executive
Compensation".

                                    -5-<PAGE>

ITEM 12 - SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
          MANAGEMENT

Information relative to this item is incorporated into this Report
by reference to the definitive proxy statement of the Registrant
for the Annual Meeting of Shareholders to be held April 24, 1996,
under the caption "Voting Securities and Principal Holders
Thereof".


ITEM 13 - CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

Information relative to this item is incorporated into this Report
by reference to the definitive proxy statement of the Registrant
for the Annual Meeting of Shareholders to be held April 24, 1996,
under the caption "Certain Transactions".


                                  PART IV

ITEM 14 - EXHIBITS, FINANCIAL STATEMENTS, SCHEDULES AND REPORTS ON
          FORM 8-K

   (a)    1.        The financial statements listed in the
                    accompanying Index to Selected Financial Data,
                    Management's Discussion and Analysis of
                    Results of Operations and Financial Condition
                    and Liquidity, Financial Statements and
                    Financial Statement Schedules are filed as
                    part of this report.     
          2.        The financial statement schedules listed in
                    the accompanying Index to Selected Financial
                    Data, Management's Discussion and Analysis of
                    Results of Operations and Financial Condition
                    and Liquidity, Financial Statements and
                    Financial Statement Schedules are filed as
                    part of this report.
                                                 
          3.        Exhibits - The following exhibits are attached
                    to this Form 10-K.

     Exhibit
     Number    Exhibit
          3         Amended Articles of Incorporation and Amended 
                    and Restated By-Laws thereto.

        22          Subsidiaries of the Registrant.

        23          Definitive Proxy Statement for Annual Meeting 
                    of Shareholders to be held April 24,1996.

        24          Consent of Independent Certified Public       
                    Accountants, of report dated March 20, 1996, for    
                    incorporation into Form S-8 registration statement.
 
        99          First Indiana Corporation's Form 10-K for the 
                    year ended December 31, 1995.

     All other exhibits are not attached since they are not
applicable to the Registrant:

   (b)    Reports on Form 8-K.  No information need be disclosed.

   (c)    Financial Statement Schedules.





                                    -6-<PAGE>
                             

                                  SIGNATURES 

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

                         THE SOMERSET GROUP, INC.

          By   s/ Robert H. McKinney                           3/15/96
               Robert H. McKinney, Chairman 


          By   s/ Marni McKinney                               3/15/96
               Marni McKinney, President and
               Principal Executive Officer

          By   s/ Joseph M. Richter                            3/15/96
               Joseph M. Richter, Executive Vice 
               President and Principal Financial Officer

Pursuant to the requirements of the Securities Exchange Act of
1934, this report has been signed by the following persons on
behalf of the Registrant in the capacities indicated and on the
date indicated.

Signatures                         Title                    Date      

s/ Robert H. McKinney              Director, Chairman       3/15/96
Robert H. McKinney            

s/ Marni McKinney                  Director, President       3/15/96           
Marni McKinney                     and Principal Executive Officer

s/ Kevin K. McKinney               DirectorandVicePresident  3/15/96
Kevin K. McKinney

s/ H. J. Baker                     Director                  3/15/96
H. J. Baker

s/ William L. Elder                Director                  3/15/96
William L. Elder

s/ Douglas W. Huemme               Director                  3/15/96
Douglas W. Huemme

s/ William F. McConnell, Jr.       Director                  3/15/96
William F. McConnell, Jr.

s/ Michael L. Smith                Director                  3/15/96
Michael L. Smith



                                     


                                    -7-<PAGE>
                         THE SOMERSET GROUP, INC.

              Form 10-K for the Year Ended December 31, 1995
              Items 5, 6, 7, 8, 14(a) (1) and (2), and 14(c)

                     Index to Selected Financial Data,
            Management's Discussion and Analysis of Results of
             Operations and Financial Condition and Liquidity,
          Financial Statements and Financial Statement Schedules


     Selected Financial Data, Management's Discussion and Analysis
of Results of Operations and Financial Condition and Liquidity,
Financial Statements and Schedules of the Registrant and its
subsidiaries, required to be included in Items 5, 6, 7, 8, 14(a)
(1) and (2), and 14(c) are listed below:
                                                                  Page
MARKET FOR THE REGISTRANT'S COMMON STOCK                           A-1         
SELECTED FINANCIAL DATA                                            A-1         
MANAGEMENT'S DISCUSSION AND ANALYSIS                               B-1         
 
FINANCIAL STATEMENTS:

- -  Independent Auditors' Report                                    C-1
                                           
- -  Consolidated Statements of Income for the years ended December 
    31, 1995, 1994,and 1993                                        C-3
                                                
- -  Consolidated Balance Sheets as of December 31, 1995 and 1994    C-4
                                                           
- -  Consolidated Statements of Shareholders' Equity for the years 
    ended December 31,1995, 1994, and 1993                         C-6

- -  Consolidated Statements of Cash Flows for the years ended     
    December 31, 1995, 1994,and 1993                               C-7
                       
- -   Notes to Consolidated Financial Statements                     C-8     
 
- - Summarized Consolidated Statements of Subsidiary, Not          
   Consolidated with Registrant                                    C-16        


FINANCIAL STATEMENT SCHEDULES:     
  
  Financial statement schedules have been omitted because the
required information is contained in the notes to the financial
statements or because such schedules are not required or are not
applicable.

  The individual financial statements of the Registrant have been
omitted since the Registrant is primarily an operating company and
all subsidiaries included in the consolidated statements being
filed, in the aggregate, do not have minority equity interest
and/or indebtedness to any person other than the Registrant or its
consolidated subsidiaries in amounts which together exceed 25% of
consolidated net assets as shown by the most recent consolidated
balance sheet.  All other schedules are omitted because they are
not applicable or the required information is shown in the
financial statements or the notes thereto.


                                    -8-<PAGE>

KPMG Peat Marwick LLP

     2400 First Indiana Plaza
     135 North Pennsylvania Street
     Indianapolis, IN 46204-24552  




The Board of Directors and Shareholders
The Somerset Group, Inc:

We have audited the accompanying consolidated balance sheets of
The Somerset Group, Inc. and subsidiaries as of December 31, 1995
and 1994, and the related consolidated statements of income,
shareholders  equity, and cash flows for each of the years in the
three-year period ended December 31, 1995.  These consolidated
financial statements are the responsibility of The Somerset
Group, Inc. s management.  Our responsibility is to express an
opinion on these consolidated financial statements based on our
audits.

We conducted our audits in accordance with generally accepted
auditing standards.  Those standards require that we plan and
perform the audit to obtain reasonable assurance about whether
the financial statements are free of material misstatement.  An
audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An
audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating
the overall financial statement presentation.  We believe that
our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to
above present fairly, in all material respects, the financial
position of The Somerset Group, Inc. and subsidiaries at December
31, 1995 and 1994, and the results of their operations and their
cash flows for each of the years in the three-year period ended
December 31, 1995 in conformity with generally accepted
accounting principles.




January 31, 1996, except note 12 which
 is as of February 14, 1996










                                    C-1



THE SOMERSET GROUP, INC.
CONSOLIDATED STATEMENTS OF INCOME                                               
<TABLE>
                                                           Year Ended December 31,
<S>                                          <C>           <C>           <C>

                                                 1995             1994          1993
Income:
   Net sales                                 $11,178,000   $23,467,000   $14,555,000
      Cost of sales                            9,529,000    19,164,000    12,011,000
      Gross profit                             1,649,000     4,303,000     2,544,000
  Equity in earnings of First Indiana Corp.    3,938,000     2,616,000     3,614,000
  Dividend and interest income                   447,000        70,000        95,000
  Realized investment income                     107,000         ---           ---  
  Gain on sale of assets                       1,293,000        76,000         ---  
     Total income                              7,434,000     7,065,000     6,253,000

Expenses:
   Selling expenses                              210,000       568,000       488,000
   General and administrative expenses         1,390,000     1,927,000     1,623,000
   Interest expense                              286,000       438,000       511,000
      Total expenses                           1,886,000     2,933,000     2,622,000

Income before income taxes and minority inter  5,548,000     4,132,000     3,631,000
Income tax expense                             2,190,000     1,608,000     1,437,000
                                               3,358,000     2,524,000     2,194,000
   Minority interest in loss of subsidiary         ---          93,000        25,000

Net income                                    $3,358,000    $2,617,000    $2,219,000


Income per share                                   $1.61         $1.26         $1.10
 

Average shares outstanding                     2,084,581     2,077,819     2,025,238
</TABLE>








See accompanying Notes to Consolidated Financial Statements.

                                         C-3



THE SOMERSET GROUP, INC.
CONSOLIDATED BALANCE SHEETS                                               
<TABLE>
ASSETS                                                   As of December 31
  <S>                                         <C>              <C>
                                                    1995             1994
Current assets
  Cash and cash equivalents                   $1,699,000       $2,006,000

   Short-term investments, at market value     7,194,000            ---  

  Trade accounts, notes and other receivables
   less allowance for doubtful accounts        1,005,000        6,070,000

  Contracts in progress, unbilled                  ---          1,769,000

  Inventories                                      ---            390,000

  Prepaid expenses                                 3,000          109,000

       Total current assets                    9,901,000       10,344,000

Investments
  First Indiana Corporation (market values
    of $38,882,000 and $23,782,000)           27,549,000       24,265,000

Property, plant and equipment, at cost
    Land                                           ---            393,000

    Buildings                                      ---          2,738,000

    Production and delivery equipment              ---          6,593,000

    Office furniture and equipment               241,000          556,000

    Construction in progress                       ---              ---  
                                                 241,000       10,280,000
    Less accumulated depreciation                196,000        6,126,000
                                                  45,000        4,154,000
Other assets
    Notes receivable                             771,000          511,000
    Other                                        460,000          530,000
                                               1,231,000        1,041,000

Total Assets                                 $38,726,000      $39,804,000
</TABLE>
See accompanying Notes to Consolidated Financial Statements.
                                                                          
                                             C-4



                                        

LIABILITIES AND SHAREHOLDERS' EQUITY              December 31,     
<TABLE>
  <S>                                  <C>              <C>
                                             1995             1994
Current liabilities
  Trade accounts payable                 $221,000         $808,000

  Accrued compensation                     36,000          837,000

  Taxes, other than income taxes           15,000          194,000

  Billings in exccess of costs and
     recognized profit                                     451,000

  Deferred income taxes                                     22,000

  Income taxes                            191,000          437,000

  Other accrued expenses                  334,000          743,000

      Total current liabilities           797,000        3,492,000

Long-term debt
  Notes payable                         2,500,000        5,500,000

Deferred income taxes                   5,931,000        4,383,000

Shareholders' equity
  Common stock, no par, at stated value,
    4,000,000 shares, issued 2,286,760  1,829,000        1,829,000

    Capital in excess of stated value   4,986,000        4,979,000

     Unrealized gains on short-term
     investments, net of deferred
     income taxes                          72,000

    Retained earnings                  24,230,000       20,999,000
                                       31,117,000       27,807,000
    Less 245,414 and 238,327 treasury
   shares at cost                       1,619,000        1,378,000

        Total shareholders' equity     29,498,000       26,429,000

Total Liability and Shareholders'
     Equity                           $38,726,000     $39,804,000
</TABLE>
                              


CONSOLIDATED STATEMENTS OF CASH FLOWS                                           
<TABLE>
<S>                                                <C>         <C>         <C>
                                                              Year Ended December 31,
Cash flows from operating activities:                    1995        1994        1993
  Net income                                       $3,358,000  $2,617,000  $2,219,000
  Add (deduct) items not affecting cash
     Depreciation and amortization                    252,000     685,000     541,000
     Deferred income taxes                          1,404,000   1,265,000   1,363,000
     Gain on sale of assets                        (1,293,000)    (76,000)      ---  
     Equity in earnings of First Indiana Corp.     (3,938,000) (2,616,000) (3,614,000)
     Dividends received from First Indiana Corp.      846,000     782,000     531,000
     Other, net                                       (28,000)    (70,000)    (39,000)
     Changes in operating assets and liabilities:
       Trade accounts, notes, & other receivables   5,065,000  (3,955,000)    544,000
       Contracts in progress, unbilled & inventory  2,159,000    (953,000)    303,000
       Prepaid expenses                               106,000     (18,000)    (50,000)
       Accounts payable and accrued expenses       (2,427,000)  2,184,000     497,000
       Accrued and refundable income taxes           (246,000)      ---       125,000
Net cash provided (used) by operating activities    5,258,000    (155,000)  2,420,000

Cash flows from investing activities:
  Proceeds from sale of assets                      5,222,000   1,437,000       7,000
  Increase in investment in First Indiana Corp.         ---      (595,000)      ---  
  Purchase of property, plant and equipment           (44,000) (1,250,000) (1,222,000)
  Decrease (increase) in other assets                  70,000    (339,000)      ---  
  Increase in long-term notes receivable             (260,000)    (13,000)    (45,000)
  Increase in short-term investments, at cost      (7,076,000)      ---         ---  
Net cash used by investing activities              (2,088,000)   (760,000) (1,260,000)

Cash flows from financing activities:
  Proceeds from long-term borrowings                    ---         ---     2,500,000
  Principal payments on long-term borrowings       (3,000,000)      ---    (2,614,000)
  Proceeds from minority investment in subsidiary                 525,000     539,000
  Proceeds from reissue of treasury shares            267,000     227,000       ---  
  Purchase of treasury shares                        (417,000)   (126,000)      ---  
  Cash dividends paid                                (327,000)   (164,000)      ---  
Net cash provided (used) by financing activities   (3,477,000)    462,000     425,000

Increase (decrease) in cash and cash equivalents     (307,000)   (453,000)  1,585,000

Cash and cash equivalents at beginning of period    2,006,000   2,459,000     874,000

Cash and cash equivalents at end of period         $1,699,000  $2,006,000  $2,459,000
</TABLE>
See accompanying Notes to Consolidated Financial Statements.

                                                  C-7


CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
January 1, 1993 to December 31, 1995
<TABLE>
                                                       Capital in Unrealized
                                             Common    Excess of  Gains on   Retained    Treasury
                                             Stock    Stated ValueInvestmen  Earnings     Shares      Total
<S>                                        <C>         <C>         <C>     <C>         <C>

Balance January 1, 1993                    $1,829,000  $4,887,000     $    $16,494,000 ($1,570,000)$21,640,000
  Net income                                   ---          ---       ---    2,219,000       ---     2,219,000
  Shares of common stock issued in
     connection with 401(k) plan                ---         ---       ---        3,000       7,000      10,000
  Equity in other capital changes of
     First Indiana Corporation, net of
     deferred income taxes                      ---         ---       ---       35,000       ---        35,000
                                            _________   _________ _________  _________   _________   _________
Balance December 31, 1993                   1,829,000   4,887,000     ---   18,751,000  (1,563,000) 23,904,000

  Net income                                    ---         ---       ---    2,617,000       ---     2,617,000
  Shares of common stock issued in
    connection with restricted grants,
    401(k) plan & exercise of options           ---        92,000     ---     (176,000)    311,000     227,000
  Purchase of Treasury shares                   ---         ---       ---        ---      (126,000)   (126,000)
  Cash dividends paid                           ---         ---       ---     (164,000)      ---      (164,000)
  Equity in other capital changes of
     First Indiana Corporation, net of
     deferred income taxes                      ---         ---       ---      (29,000)      ---       (29,000)
                                            _________   _________ _________  _________   _________   _________
Balance, December 31, 1994                  1,829,000   4,979,000     ---   20,999,000  (1,378,000) 26,429,000

  Net Income                                    ---         ---       ---    3,358,000       ---     3,358,000
  Shares of common stock issued in
   connection with restricted grants,
   401(k) plan & exercise of options            ---         7,000               84,000     176,000     267,000
   Purchase of Treasury shares                  ---         ---       ---        ---      (417,000)   (417,000)
 Cash dividends paid                            ---         ---       ---     (327,000)      ---      (327,000)
 Unrealized gains on short-term
   investments, net of deferrred
   income taxes                                 ---         ---     72,000       ---         ---        72,000
 Equity in other capital changes of
   First Indiana Corporation, net of
   deferred income taxes                        ---         ---       ---      116,000       ---       116,000
                                            _________   _________ _________  _________   _________   _________
Balance, December 31, 1995                 $1,829,000  $4,986,000  $72,000 $24,230,000 ($1,619,000)$29,498,000
</TABLE>

See accompanying Notes to Consolidated Financial Statements.

                                                        C-6


THE SOMERSET GROUP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 

Note 1.  Nature of Operations and Summary of Significant 
Accounting Policies

The Somerset Group, Inc. (The  Company ) is a registered savings
bank holding company.  It s major asset is a 21.9% ownership
interest in First Indiana Corporation, which owns 100% of First
Indiana Bank, a federally chartered stock savings bank.  The
Company also operated in the construction industry during the three
years shown in the accompanying financial statements.  During 1995
and 1994 the Company sold substantially all assets of its
construction industry operations for a combination of cash and
notes receivable.  The Company recently formed a new financial
services division and is seeking acquisitions in select financial
service industries, including fund management, leasing, and
technology based banking services.

(a)  Principles of Consolidation: The consolidated financial
     statements include the accounts of The Somerset Group, Inc.
     ( the Company ) and its 100% owned subsidiaries for all
     periods and a 51% owned subsidiary through its sale on October
     31, 1994.

(b)  Cash and Cash Equivalents: For purposes of reporting cash
     flows, cash and cash equivalents include: cash on hand, cash
     in banks, and money market funds immediately available.

(c)  Short-Term Investments: The investments are valued at market
     price on the statement date.  They are available-for-sale and
     proceeds are available on three days notice.  Unrealized
     holding gains and losses are excluded from earnings and are
     reported net of deferred income taxes as a separate component
     of shareholders  equity until realized.

(d)  Investment in First Indiana Corporation: First Indiana
     Corporation is a bank holding company whose primary subsidiary
     is a savings bank which operates in Indiana, North Carolina,
     and Florida through its mortgage banking division.  The
     Company s investment in First Indiana Corporation is stated at
     cost, adjusted for the Company s share of undistributed
     earnings, and includes adjustments under the purchase method
     of accounting.  Capital changes of First Indiana Corporation
     are reflected as a separate component of consolidated retained
     earnings.

(e)  Construction Contracts: The Company used the percentage-of-
     completion method for reporting profits from construction
     contracts for financial statement purposes during the periods
     it conducted such business.  The units-of-production method
     was utilized in the computation.  Contracts in progress,
     unbilled, consists of costs incurred under contracts plus
     gross profit for the units completed that, in accordance with
     progress billing terms of the individual contracts, are not
     yet billable to the customer.

  At December 31, 1995, there were no such contracts in progress. 
  At December 31, 1994, the total value of work completed for such
  contracts in progress was $8,820,000, of which $7,502,000 had
  been billed.

(f)  Inventories: Inventories are stated at the lower of cost or
     replacement market.  Cost is determined principally by the
     first-in, first-out method.  Inventory consists of raw
     materials and supplies.

(g)  Property, Plant and Equipment: Property, plant and equipment
     are stated at historical cost for financial reporting
     purposes, depreciation is determined using the straight-line
     method based upon the estimated useful lives of the individual
     assets.  Both straight-line and accelerated methods are used
     for income tax purposes.

(h)  Employee Benefit Plans: The Company maintained a non-
     contributory, trusteed, defined benefit Pension Plan and an
     Employee Savings and Investment Plan which was qualified for
     tax deferred employee contributions under section 401(k) of
     the Internal Revenue Code.  The Employee Savings and
     Investment Plan was terminated on June 30, 1995, and the
     Pension Plan was terminated on November 30, 1995.
                                   -22-


  Benefits of the Pension Plan were based on years of service and
  the employee s compensation.  The Company has provided for
  contributions to the plan equal to the estimated value of all
  participants benefits.  The Employee Savings and Investment Plan
  was a trusteed, defined contribution plan with the Company
  matching a portion of the employee s contribution in the form of
  shares of the Company s common stock.  All Company matching
  contributions have been made.

(i)  Income Taxes: The Company uses the asset and liability method
     to account for income taxes. The principal temporary
     difference between the financial statement carrying amounts
     and the tax bases of existing assets and liabilities that
     results in deferred taxes is the investment in First Indiana
     Corporation, accounted for under the equity method of
     accounting.

(j)  Income Per Share: Income per share is based on the average
     number of common shares and common share equivalents (stock
     options) outstanding during the year.  The effect of
     outstanding stock options on income per share on a fully
     diluted basis is not material.  All share and per share
     amounts have been adjusted for a five-for-four stock split
     that was effective February 29, 1996.

(k)  Treasury Shares: Treasury shares issued to fund employee
     benefit plans are valued at average cost of all treasury
     shares at the date of issuance.


Note 2.  Sale of Assets

The Company sold all assets of its construction products and
services operations during 1995 and 1994, and ceased doing business
in the construction industry.  The results of these operations are
included in the consolidated financial statements through the dates
of sale.  The total sale price of the assets was $5,522,000 and
$1,437,000 for 1995 and 1994, respectively.  After consideration of
expenses relating to the sales, the Company recorded gains on sale
before income taxes of $1,293,000 and $76,000, respectively.  These
assets represented all of the Company s operating activities, and
therefore the Company had no direct sales nor operating activities
following the sale.

<PAGE>
Note 3.  Short-Term Investments

Short-term investments are valued at market price and are
available-for-sale.  The Company is actively seeking new businesses
in the financial services industry and expects to utilize these
funds for that purpose.  
The investments at December 31, 1995, consisted of bond mutual
funds as follows:


                                             Unrealized     Market    
                                     Cost          Gains          Value    

     MFS Limited Maturity Fund     $3,022,000     $ 13,000       $3,035,000

     Armada Fixed Income Fund       4,053,000      106,000        4,159,000

                                   $7,075,000     $119,000       $7,194,000





                                   -23-


Note 4.  Trade Accounts, Notes and Other Receivables

Trade accounts, notes and other receivables are net of allowances
for doubtful accounts of $105,000 and $8,000 at December 31, 1995
and 1994.  Activity concerning the allowances for doubtful accounts
for the three years ended December 31, 1995 was as follows:
                                               1995      1994      1993 
Balance at beginning of period                $8,000   $25,000   $51,000 
Additions charged to costs and expenses      105,000       ---      --- 
Uncollectible accounts written off,
  net of recoveries                           (8,000)  (17,000)   (6,000)
Amount credited to costs and expenses           ---       ---    (20,000)
  Balance at end of period                  $105,000    $8,000   $25,000 

Note 5.  Investment in First Indiana Corporation

The Company s percentage ownership in First Indiana Corporation was
as follows:
(Shares have been adjusted for First Indiana Corporation s six-for-
five stock split effective February 21, 1996.)
                                               First Indiana     
                                    Shares     Shares      Percentage
As of:                               Owned  Outstanding     Ownership
  December 31, 1995              1,811,979    8,272,323        21.9%
  December 31, 1994              1,811,979    8,649,902        20.9%
  December 31, 1993              1,769,980    8,580,490        20.6%

The Company s equity in earnings of First Indiana was as follows:
                                                            
Year Ended December 31,        
                                              1995     1994      1993
Equity in earnings of First Indiana based
  on percentage of ownership            $3,624,000  $2,169,000  $3,115,000
<PAGE>
Purchase price adjustments:   
  The Company s equity ownership
  of First Indiana s net assets exceed
  the actual cost of its shares.  Under
  the purchase accounting method, 
  these purchase price adjustments
  are being amortized to income using
  both the declining balance and straight
  line methods and amortization periods
  of 3 to 10 years                         314,000     447,000     499,000
Total equity in earnings                $3,938,000  $2,616,000  $3,614,000

At December 31, 1995, the unamortized balance of the purchase price
adjustments was $767,000.

The changes to retained earnings for equity in other capital
changes of First Indiana Corporation primarily represents dilution
of the Company s percentage share of First Indiana s net worth that
resulted from shares of common stock issued, treasury shares
acquired, and unrealized investment gains and losses of First
Indiana.  Equity in undistributed earnings and capital changes of
First Indiana of $14,603,000 and $11,632,000 are included in
consolidated retained earnings at December 31, 1995 and 1994,
respectively.

                                   -24-



First Indiana Corporation is not subject to any regulatory
restrictions on the payment of dividends to its stockholders. 
However, the Office of Thrift Supervision has promulgated
regulations governing dividend payments, stock redemptions, and
other capital distributions, including up streaming of dividends by
a savings institution to a holding company.  Under these
regulations, the Bank may make distributions to First Indiana
Corporation of up to 100 percent of the Bank s net earnings over
the most recent four-quarter period, less distributions made during
such four-quarter period.  The Bank is required to give the Office
of Thrift Supervision 30 days advance notice before declaring a
dividend.


Note 6.  Other Assets

Notes receivable consisted of the following:           December 31,     
                                                      1995        1994 
  Long-term note receivable in connection
  with the sale of discontinued radio
  broadcasting properties                          $471,000    $487,000

  Long-term note receivable in connection with the
  sale of investment in Mid-America Media, Inc.         ---      24,000     

  Long-term note receivable in connection
  with the sale of construction assets               300,000        ---
                                                    $771,000   $511,000
Other consisted of the following:                                
                                                            
  Investment in split-dollar life insurance contract
  for a key officer of the Company, secured by
  cash value and contractual guarantee of yield     $460,000   $460,000

  Other                                                  ---     70,000
                                                    $460,000   $530,000

Note 7.  Long-Term Debt
                                                  
Long-term debt consisted of the following:               December 31,     
                                                        1995       1994 
  Note payable to bank at 8.23%.
  Retired on May 19,1995.                     $         ---   $3,000,000

  Note payable to bank at 6.85%, with final
  due date of January 2, 1997, at option of 
  Company.                                         2,500,000   2,500,000
                                                  $2,500,000  $5,500,000

The Company paid interest of $286,000, $436,000, and $637,000
during the years ended December 31, 1995, 1994, and 1993,
respectively.





                                   -25-<PAGE>


Note 8.  Business Segment                       Year Ended December 31,         
                                             1995        1994        1993 
Net sales of construction products and services*
                                      $11,178,000  $23,467,000  $14,555,000 
Operating profit of construction products & services
                                        1,019,000    2,715,000    1,144,000 
Add (deduct):
  Equity in earnings of First Indiana Corp.  
                                        3,938,000    2,616,000    3,614,000
  Gain on sale of assets                1,293,000       76,000         --- 
  Realized investment gains               107,000         ---          --- 
  Dividend and interest income            447,000       70,000       95,000 
  Interest expense                       (286,000)    (438,000)    (511,000)
  General corporate expense              (970,000)    (907,000)    (711,000)
Income from operations before taxes    $5,548,000   $4,132,000   $3,631,000 
Identifiable assets
  Construction products and services $      ---    $11,834,000  $11,351,000 
  Investment in First Indiana Corp.    27,549,000   24,265,000   21,873,000 
  Corporate assets                     11,177,000    3,705,000    1,771,000 
Total assets                          $38,726,000  $39,804,000  $34,995,000 
Depreciation and amortization
  Construction products and services     $237,000     $670,000     $526,000 
  Corporate assets                         15,000       15,000       15,000 
Total depreciation and amortization      $252,000     $685,000     $541,000 
Capital expenditures:
  Construction products and services      $44,000   $1,250,000   $1,222,000 

* All assets of the construction products and services division
were sold during 1995.   See Note 2.

Note 9.  Income Taxes

Total income tax expense (benefit) for the three years ended
December 31, 1995 was allocated as follows:
                              
                                                       
                                           Year Ended December 31,             
                                             1995        1994        1993 
Income from operations                   $2,190,000  $1,608,000  $1,437,000 
Retained earnings for:
  Unrealized investment gains                46,000        ---        --- 
  Equity in other capital changes of Firest Indiana
                                             76,000      (9,000)     18,000    
Total income tax expense                 $2,312,000  $1,599,000  $1,455,000 

Income tax expense attributable to income from operations consisted
of:

Current:  
   Federal                                 $637,000    $273,000  $     ---  
   State and local                          149,000      70,000        ---  
                                            786,000     343,000        ---  
Deferred:
  Federal                                 1,138,000     997,000   1,135,000 
  State and local                           266,000     268,000     302,000 
                                          1,404,000   1,265,000   1,437,000 
Total:
  Federal                                 1,775,000   1,270,000   1,135,000 
   State and local                          415,000     338,000     302,000 
Total income tax expense on income 
   from operations                       $2,190,000  $1,608,000  $1,437,000 
                                   -26-

<PAGE>
Income tax expense attributable to income from operations differed
from the amounts computed by applying the federal income tax rate
of 34% to pretax income from operations as a result of the
following:
                                                                 
                                                    Year Ended December 31,    
                                               1995       1994         1993
Federal income tax at statutory rate, 34%  $1,886,000 $1,405,000  $1,235,000
Add (deduct) tax effect of:
  State and local income taxes, 
  net of federal income tax benefit           304,000    204,000     199,000
Other                                            ---      (1,000)      3,000
                                           $2,190,000 $1,608,000  $1,437,000


The Company made income tax payments of $1,168,000 during 1995 and
$24,000 during 1994, and received income tax refunds (net of
payments made) of $33,000 for the year ended December 31, 1993.

The tax effects of temporary differences that give rise to
significant portions of the net deferred tax liability at December
31, 1994 and 1993 are presented below:

                                                           December 31,      
Deferred tax assets:                                    1995          1994 
  Compensated absences (principally vacation earned)
     accrued for financial reporting purposes          $7,000       $72,000

  Pension benefits accrued for financial reporting purposes      
                                                       42,000       104,000 
  Net operating loss carry forwards                      ---        234,000 
  Other                                                78,000       105,000 
  Less valuation allowance                               ---       (234,000)
     Total deferred assets                           $127,000      $281,000 

Deferred tax liabilities:
  Investment in First Indiana Corporation          $6,000,000    $3,949,000 
  Unrealized investment gain                           46,000          --- 
  Plant and equipment                                  12,000       640,000 
  Contracts in progress - unbilled                       ---         97,000 
     Total deferred liabilities                     6,058,000     4,686,000 
Net deferred tax liability                         $5,931,000    $4,405,000 

Note 10.  Stock Incentive Plans

Stock Options
All share and price per share amounts have been adjusted for a
five-for-four stock split that was effective February 29, 1996. 
The Company s 1986 and 1991 Stock Incentive Plans provide for
granting of stock options to officers and other key employees at
the quoted market value of the Company s common stock on the date
of the grant.  The terms and conditions of both the 1986 and 1991
Plans are identical.  Options are exercisable during a period of
two to five years after the date of grant, and expire five years
from the date of grant.  The 1986 Plan authorized 117,187 shares
for granting options, and the 1991 plan authorized 125,000 shares
for granting options, with or without stock appreciation rights.

The Company also maintains a 1991 Director Stock Option Plan, which
authorized 62,500 shares.  The plan provides for the granting of
stock options to non-employee directors of the Company.  Grants
issued are non-qualified stock options, which do not afford
favorable tax treatment to recipients and which normally result in
tax deductions to the Company.   
  
                                   -27-


Options are granted annually at the time of the annual meeting of
the shareholders, at the quoted market price on that date.  The
plan allows no more than the grant of 12,500 shares annually. 
Director options have a term of five years and are exercisable at
any time during that term.  

The following summary reflects changes in the options outstanding
during the three years ended December 31, 1995.

                              Officers & Key
                              Employees       Directors          Price Range
                                Plans            Plan           Per Share  
Balance at December 31, 1992    93,563          15,000          $5.00-$13.60
   Options granted              28,250           6,250           $7.30-$7.40
   Options expired              (4,250)         (2,500)          $5.20-$7.50
Balance at December 31, 1993   117,563          18,750           $5.00-$13.60
   Options granted              29,500           5,000           $9.50-$10.40
   Options expired                ---           (3,750)          $5.20-$7.40
   Options exercised           (28,625)           ---            $5.00-$5.30
Balance at December 31, 1994   118,438          20,000           $5.00-$13.60
   Options granted              13,750           5,000                 $10.60
   Options expired             (19,500)           ---            $5.20-$10.40
   Options exercised           (29,813)            ---           $5.00-$7.30
Balance at December 31, 1995    82,875          25,000           $5.00-$13.60

At December 31, 1995, all of the following options were exercisable
except for 5,000 shares at $10.40 per share and 5,000 shares at
$10.60 per share.  Outstanding option shares at December 31, 1995,
by exercise price per share, were as follows:  
                                                Officers & Key
                              Price Per        Employees           Directors
                                Share            Plans                Plan    
                                 $5.00            3,750                 ---   
                                  5.20           17,250               5,000   
                                  5.30            5,250                 ---   
                                  5.83            8,125                 ---   
                                  6.00             ---                 5,000   
                                  7.30           13,750                 ---   
                                  7.40             ---                 5,000   
                                  7.50            3,500                 ---   
                                  9.50             ---                 5,000   
                                 10.40           13,750                 ---    
                                 10.60           13,750                5,000   
                                 13.60            3,750                 ---
                                                 82,875               25,000   
Stock Grants
The Company s 1986 and 1991 Stock Incentive Plans also provide for
the issuance of stock grants to key individuals for achievement of
specific results over a three-year period.  On April 1, 1994, the
Company awarded 12,500 shares of stock to each of two executive
officers.  These shares are subject to recall by the Company in the
event that certain specific employment and performance objectives
are not met by March 31, 1997.  The Company has charged expense for
$82,000 and $62,000 during 1995 and 1994, respectively, in
connection with these grants.  

Reserved for future stock options and stock grants at December 31,
1995 are 75,875 shares under the Officers and Key Employees Plans
and 37,500 shares under the Directors Stock Option Plan.


                                   -28-

<PAGE>

Note 11.  Retirement Plans

The Company sponsored a 401(k) savings plan that was qualified for
tax-deferred employee contributions under the Internal Revenue
code.  The 401(k) savings plan was terminated on April 30, 1995. 
The Company also maintained a non-contributory, defined benefit
pension plan covering non-bargaining unit employees.  The defined
benefit pension plan was terminated on November 30, 1995.  Both
plan terminations occurred as a result of the sale of the assets of
the construction products and services divisions and the related
termination of employment of the divisions employees.  These
employees constituted the major portion of all participants of the
plans.

The Company has accrued pension costs at December 31, 1995 of
$106,000 for changes in valuation of plan benefits and market value
of plan assets before such approvals are obtained.  Net periodic
pension expense for the plan consisted of the following:
                                                   Year Ended December 31,     
                                            1995        1994         1993      
Service cost benefits earned during the year 
                                        $150,000        $153,000    $143,000 
Interest cost on projected benefit obligation 
                                         321,000         303,000     298,000
Return on plan assets                   (298,000)         40,000     (95,000)
Net amortization and deferral            (22,000)       (375,000)   (254,000)
Gain on termination of plan             (344,000)           ---         --- 
   Net pension expense (benefit)       ($193,000)       $121,000     $92,000 

The actuarial estimated value of the accumulated benefit for all
vested plan participants and the value of all pension trust assets
on the date of plan termination were:

          Vested accumulated benefit obligations            $4,245,000
          Fair value of plan assets                          4,312,000
          Plan assets in excess of benefit obligations      $   67,000

It is anticipated that the excess plan assets will be used to pay
expenses of the plan termination and liquidation.  The plan
termination is pending approval of the Pension Benefit Guarantee
Corporation and the Internal Revenue Service.  The vested
accumulated benefit obligations were determined using the published
discount rate of the Pension Benefit Guaranty Corporation of 4.5%. 
The plan assets were valued at market value and consisted primarily
of U. S. Government agency obligations.

In addition, the amounts contributed to multi-employer pension
plans, under contracts with various construction trade unions, for
the three years ended December 31, 1995, 1994, and 1993 for
operations to the dates of sale were $136,000, $156,000, and
$129,000, respectively.  All contracts with unionized employees
were assumed by the purchasers of the construction assets.

Note 12.  Subsequent Event

On February 14, 1996, the Board of Directors declared a five-for-
four stock split to be issued March 11, 1996, to shareholders of
record on February 29, 1996.  All per share amounts shown in the
financial statements have been adjusted accordingly. 
<PAGE>
Note 13.  Commitments and Contingencies

The Company, in the normal course of business, is involved in
various claims and contingencies.  After taking into consideration
legal counsel s evaluation and the extent of insurance coverage,
management is of the opinion that the outcome of claims and
contingencies will not result in any ultimate liability material to
the consolidated financial statements.                      

                                   -29-




                  STATEMENT OF MANAGEMENT RESPONSIBILITY


     Management of The Somerset Group, Inc. has prepared and is
responsible for the financial statements and for the integrity and
consistency of other related information contained in the Annual
Report.  In the opinion of management, the financial statements,
which necessarily include amounts based on management s estimates
and judgments, have been prepared in conformity with generally
accepted accounting principles appropriate to the circumstances.

     The Corporation maintains a system of internal accounting
controls designed to provide reasonable assurance that assets are
safeguarded, that transactions are executed in accordance with the
Corporation s authorizations and policies, and that transactions
are properly recorded so as to permit preparation of financial
statements that fairly present the financial position and results
of operations in conformity with generally accepted accounting
principles.  Internal accounting controls are augmented by written
policies covering standards of personal and business conduct and an
organizational structure providing for division of responsibility
and authority.

     Management believes the system of controls has prevented any
occurrences that could be material to the financial statements.

     The Corporation engaged the firm of KPMG Peat Marwick,
independent certified public accountants, to render an opinion on
the financial statements.  The accountants have advised management
that they were provided with access to all information and records
necessary to render their opinion.

     The Board of Directors exercises its responsibility for the
financial statements and related information through the Audit
Committee, which is composed entirely of outside directors.  The
Audit Committee meets regularly with management and KPMG Peat
Marwick to assess the scope of the annual audit plan, to review the
Annual Report and Form 10-K, including major changes in accounting
policies and reporting practices, and to approve non-audit services
rendered by the independent auditors.

     KPMG Peat Marwick also meets with the Audit Committee, without
management present, to afford the Committee the opportunity to
express its opinion on the adequacy of compliance with established
corporate policies and procedures and the quality of financial
reporting.

February 14, 1996





Robert H. McKinney       Marni McKinney           Joseph M. Richter
Chairman                 President and                 Chief
Financial Officer        Chief Executive Officer

                                   -15-<PAGE>

THE SOMERSET GROUP, INC.
MARKET FOR THE REGISTRANT'S COMMON STOCK   

  
The Company s common stock trades on The NASDAQ National Market
System under the symbol SOMR.   The quarterly range of prices for
the Company s common stock for the years ended December 31, 1995
and 1994 is presented below:

                                 1995                   1994            
     Quarter                   High  Low              High  Low
  First - ended March 31,     $14.00 $12.75         $14.25   $9.75
  Second - ended June 30,     $14.50 $13.25         $12.50  $11.63
  Third - ended September 30, $17.50 $13.50         $13.25  $11.13
  Fourth - ended December 31, $18.25 $16.75         $13.50  $12.50

As of March 4, there were 225 shareholders of record and
approximately 658 beneficial owners.



SELECTED FINANCIAL DATA

(in thousands except per share amounts)

                                                  Years Ended December 31,

                                          1995   1994    1993    1992    1991
Netsalesofconstructionoperations       $11,178 $23,467 $14,555 $15,875 $13,935
Equity income of First Indiana Corp.     3,938   2,616   3,614   3,080   2,516
Income from operations before tax(1)     5,548   4,132   3,631   2,744   1,486
Net income                               3,358   2,617   2,219      44     120
Net income per share (2)                  1.61    1.26    1.10     .02     .06


                                                  As of December 31,       

                                        1995   1994    1993   1992    1991
Working capital                        $9,104 $6,852  $4,885 $4,897  $5,806
Carrying value-investment in First Indiana Corp.                 
                                       27,549 24,265  21,873 18,731  16,242
Market value-investment in First Indiana Corp.                   
                                       38,882 23,782  24,890 19,221  12,041
Total assets                           38,726 39,804  34,995 30,649  32,618
Long-term debt                          2,500  5,500   5,500  5,587   7,013
Total liabilities                       9,228 13,375  11,091  9,009  10,618
Shareholders  equity                   29,498 26,429  23,904 21,640  22,000
Cash dividends per share                  .20    .10     ---    ---     ---
Book value per share (2)                14.45  12.90   11.91  10.79   11.00




(1)  These amounts primarily represent the results of the
     construction operations and equity income from First Indiana
     Corporation.  The construction operations were sold in June
     1995.

(2)  Per share amounts have been adjusted for a five-for-four stock
     split that was effective February 29, 1996.

                                    A-1<PAGE>

THE SOMERSET GROUP, INC.
MANAGEMENT S DISCUSSION AND ANALYSIS


RESULTS OF OPERATIONS

The Company earned $3,358,000 in 1995, compared to $2,617,000 in
1994 and $2,219,000 in 1993.  Earnings in 1995 represented a 28%
increase over 1994 and a 51% increase over 1993.  A non-recurring
pretax gain of $1,293,000 on sale of assets is included in 1995
earnings.  Excluding the non-recurring gain, net income for 1995
amounted to $2,576,000.

The most significant event affecting operating results during 1995
was the sale of assets.  The assets sold were primarily used in the
Company s construction products and services business segment.  At
the time of the sale of the assets, the company s operations in the
business segment ceased.  The sales agreements were effective on
April 30, 1995 and June 30, 1995, and the financial results
contained in the 1995 Consolidated Statements of Income represent
operating activities from these assets from January 1, 1995 to
their dates of sale.

Cash received from the sales and the conversion to cash of working
capital employed by these operations is planned to be used for
acquisitions or new operations in the financial services industry. 
During the second half of 1995, the Company did not complete an
acquisition in financial services and was temporarily investing the
cash proceeds in short-term investment securities.

Net income, after allocation of income taxes, during the three
years ended December 31, 1995 was provided as follows:
                                        1995      1994      1993 
Operating income - construction products and services            
                                    $616,000$1,752,000  $716,000 
Equity in earnings First Indiana   2,382,000 1,583,000 2,186,000 
Gain on sale of assets               782,000    46,000       --- 
Investment income                    335,000    43,000    57,000 
                                   4,115,000 3,424,000 2,959,000 
Interest expense                    (173,000) (268,000) (309,000)
General corporate expenses          (584,000) (539,000) (431,000)
Net income                        $3,358,000$2,617,000$2,219,000 

Return on average equity                12.0%     10.4%      9.7%

Net operating income from construction products and services of
$616,000 represented a decrease of 65% from the $1,752,000 earned
in 1994, and a decrease of 14% from the $716,000 reported in 1993. 
The decrease resulted from the cessation of operations in this
business segment during 1995.  The Company operated in this
business segment approximately 40% of the year.

Equity in earnings of First Indiana Corporation of $2,382,000
increased 50% compared to the $1,583,000 in 1994, and were 9% above
the $2,186,000 equity earnings in 1993.

Investment income added net income of $335,000 during 1995,
compared to $43,000 in 1994 and $57,000 in 1993.  The availability
of cash from the asset sale and the subsequent conversion of
construction industry working capital to cash, combined with a
strong bond market during the second half of 1995 caused this
significant increase.                        

General corporate expenses increased during 1995,  as consulting
and legal expenses in connection with expansion in the financial
service industry increased.

                                   -10-





Net income excluding the non-recurring gain on sale of assets were
$2,576,000, which was 2% lower than the $2,617,000 earned in 1994,
primarily as a result of the change in business strategy to
withdraw from the construction industry in order to focus on
financial services.  Net income from construction products and
services operations ceased during the last 60% of the year because
of the sale of these assets.  The capital employed in these
operations was temporarily invested in U. S. Treasury obligations
and corporate bonds.  On a comparative basis, the income from these
investments was less than the prior year earnings from construction
products and services, thus causing consolidated income results to
be lower.  When compared to 1993 results, the 1995 comparable
earnings of $2,576,000 were 16% above the $2,219,000 earned in
1993.  Earnings from the construction operations for the full year
of 1993 were only slightly above the partial year earnings in 1995.

Equity in Earnings of First Indiana Corporation

The Company s equity in earnings of First Indiana Corporation,
before income taxes, amounted to $3,938,000 for 1995, compared to
$2,616,000 for 1994, and $3,614,000 in 1993.  The 1995 amount
represented a 51% increase over 1994 earnings and a 9% increase
over the 1993 amount.

First Indiana Corporation s earnings for 1995 were the highest ever
recorded by the Company.  A strong economy in all of the Bank s
markets fueled growth.  The Bank s renewed focus on real estate
finance created efficiencies and encouraged emphasis on carefully
targeted sales strategies.

Included in 1995 equity earnings were a first quarter gain from the
sale of deposits of a banking center and a gain from the sale of
fixed-rate home equity loans during the second quarter.  During the
fourth quarter, the Bank also realized a gain from the sale of
foreclosed commercial real estate and increased its provision for
loan losses.  These items added $360,000 to Somerset s equity
earnings.  

First Indiana s net interest income rose to $58.0 million in 1995,
compared to $49.2 million in 1994 and $45.9 million in 1993.  The
increase in 1995 was the result of significant growth in the Bank s
home equity, residential construction, and business loan
portfolios, that generally have higher yields than the Bank s
residential mortgage loan portfolio.  Residential mortgage loan
originations amounted to $354 million, compared with $343 million
in 1994.  Originations in home equity lending grew 61 percent to
$302 million, compared with $188 million in 1994.

The Bank continued building its franchise in construction lending,
with originations of $284 million, compared with $322 million last
year.  Despite the slight downturn in this area, First Indiana
maintained its market share of the custom builder market in
metropolitan Indianapolis, with strong performance in the
production builder segments as well. 

These areas form the cornerstone of the Bank s lending portfolio,
and all experienced substantial growth in outstanding balances
during 1995.  At December 31, 1995, home equity and construction
loans outstanding were $485 million and $142 million, compared with
$329 million and $117 million one year earlier.  Business lending
to selected segments within the Indianapolis market added to the
Bank s growth, rising to $72 million outstanding at year-end 1995,
compared with $42 million one year earlier.

First Indiana s net interest margin is a strong indicator of its
ability to generate core earnings.  The margin rose to a record
4.12 percent for the year ended December 31, 1995, compared with
3.96 percent in 1994 and 3.64% in 1993.  


                                   -11-


First Indiana s average interest-rate spread for the year ended
December 31, 1995 was 3.60 percent, compared with 3.57 percent in
1994 and 3.24 percent in 1993.  The interest spread results from
the Bank s interest-earning assets repricing faster than the
repricing of funding liabilities during 1995.

The contribution of interest-free funds to First Indiana s net
interest margin varies depending on the level of capital and use of
interest-free liabilities.  Average interest-free funds provided an
additional 52 basis points to the margin in 1995, compared with 39
and 40 basis points in 1994 and 1993.

As a method to control non-performing assets, First Indiana has
managed its loan portfolio to reduce concentration of loan types
and to diversify assets geographically.  Non-performing assets,
which consist of non-accrual, impaired and restructured loans, real
estate owned ( REO ), and other repossessed assets, fell seven
percent during 1995 to $27.2 million at December 31 from $29.1
million one year earlier.

First Indiana s assets grew in 1995 to $1.52 billion at year end,
compared to $1.39 billion at December 31, 1994.  The tangible and
core capital of the Bank was $12.7 million, or 8.26% of assets,
which exceeded regulatory minimums at year-end 1995.

Legislation pending in Congress proposes a one-time assessment on
all SAIF-insured deposits of First Indiana.  This assessment is
intended to recapitalize the Savings Association Insurance Fund to
the required level of 1.25 percent of insured deposits.  If the
assessment occurs, the effect on The Somerset Group, Inc.  would be
a reduction of equity earnings from First Indiana of approximately
$1,170,000.

The Bank s management has identified several strategies for
improving earnings in 1996 and beyond.  First Indiana s plan calls
for continued enhancements to its core real estate lending
business, including construction, home equity, and residential
mortgage lending.  In addition, the Bank is continuing its efforts
to enhance efficiencies and streamline processes, particularly in
mortgage banking.  The Bank further intends to expand its business
lending portfolio, specializing in loans to smaller, independently
owned companies with a demonstrated history of strong performance. 
Finally, the Bank is looking toward the development and acquisition
of companies that will provide additional sources of non-interest
income.

Gain on Sale of Assets

The sale of assets of the construction products and services
operations commenced in 1994 and was completed in 1995.  The sale
price of all assets was $6,959,000, of which $5,522,000 occurred in
1995, and $1,437,000 in 1994.  After consideration of the carrying
value of the assets and expenses relating to the sales, the Company
recorded gains on sale before income taxes of $1,293,000 and
$76,000 in 1995 and 1994, respectively.  There were no such gains
or losses on sale of assets during 1993.  The assets sold in 1995
consisted of the Company s three precast concrete manufacturing
facilities, assets of its design engineering subsidiary, its
trucking subsidiary, and assets off its precast concrete
installation and erection operations.  The operation sold in 1994
was a manufacturing facility for highway bridge products.

Selling and General and Administrative Expenses

Selling expenses relate solely to the sales of construction
products and services.  During 1995 they amounted to $210,000, a
decrease of $358,000 from the $568,000 incurred in 1994, and a
decrease of $278,000 from the $488,000 of 1993.  As a percentage of
sales, selling expenses were also lower at 1.9% of 1995 sales,
compared to 2.4% in 1994, and 3.4% in 1993.  Both the lower expense
amount and percentage of sales resulted from the sale of the
construction products and services operations in the first half of
1995.  Selling expenses prior to the sale were held to a minimum
during that period.  The 1994 increase in expense compared to 1993
was caused by higher sales commission expense on the increase in
sales of 1994 compared to 1993.
                                   -12-


General and administrative expenses amounted to $1,390,000 during
1995 and represented a decrease of $537,000 from the $1,927,000
incurred in 1994, and a decrease of $233,000 from the $1,623,000 of
1993.  The major portion of the decrease in 1995 expense related to
reductions in employee costs relating to operations of the
construction products and services operations, and a downsizing of
corporate staff, resulting from the temporary downsizing of active
operations.  The 1994 increase compared to 1993 was caused by an
increase in expenses directly related to the increased sales and
manufacturing volume of construction products during 1994 compared
to 1993 and incentive compensation of management personnel for
improved performance of the construction group.

Interest Expense

Interest expense decreased $152,000 in 1995 compared to 1994 and
$225,000 compared to 1993, and occurred because of early retirement
of $3 million of long-term debt and the repayment and cancellation
of short-term lines of credit.  Proceeds from the sale of assets
and the conversion of working capital to cash of the construction
products and services operations provided the cash for retirement
of this debt.

Impact of Accounting Standards

In October 1995, the Financial Accounting Standards Board ( FASB )
issued SFAS No. 123,  Accounting for Stock-Based Compensation.  
SFAS No. 123 allows the recognition of expense based upon the
estimated fair value of all stock-based compensation.  However, the
Statement also allows enterprises the option of retaining the
accounting treatment for stock-based compensation set forth in
Accounting Principle Board Opinion 25,  Accounting for Stock Issued
to Employees  ( APB 25") does not require expense recognition for
the type of stock options issued by The Somerset Group, Inc.  The
Statement requires pro forma disclosures of net income and earnings
per share computed as if the fair value based method had been
applied in financial statements of companies that continue to
follow current accounting practice under APB 25.  The Statement is
applied prospectively in fiscal years beginning after December 15,
1995.  The Company intends to retain the APB 25 accounting
treatment of stock-based compensation.  Consequently, adoption of
this Statement will not have any effect on the Company s
consolidated financial statements.

Other pronouncements of the FASB during 1995 and to the date of
this report are not applicable to the Company s consolidated
financial statements.                                            


FINANCIAL CONDITION AND LIQUIDITY

Management considers the financial condition and liquidity of the
Company to be very good at December 31, 1995.  The Company was also
in a relatively sound position at the end of 1994.  Because of the
sale of all construction industry operating assets and the
conversion of the related net current assets to cash, the Company s
balance sheet contains a large percentage of liquid assets and no
intangible assets.  These liquid assets are being invested
temporarily and are intended for use in acquisitions of businesses
in the financial services industry.

At December 31, 1995, the Company had a very high ratio of current
assets to current liabilities, that stood at 12.4 to one, compared
to 3.0 to one at December 31, 1994.  In addition, 90% of the
current assets consisted of cash, cash equivalents and short-term
investments.





                                   -13-



The ratio of long-term debt to shareholders  equity improved to .08
to one at December 31, 1995, compared to .21 to one at the end of
1994.  A $3 million portion of long-term debt was retired during
1995.  The remaining long-term debt of $2.5 million has been
maintained and not retired since a favorable fixed interest rate
has allowed for the investment of the funds at returns greater than
the interest cost.

Shareholders  equity increased to $29.5 million at December 31,
1995 from $26.4 million at the end of 1994.  Adjusted for the
February 29, 1996 5-for-4 stock split, the per share amounts were
$14.45 compared to $12.90.   

The Company s investment in First Indiana Corporation is stated at
cost, plus the Company s share of undistributed earnings, as
required by the FASB s accounting standard for equity accounting. 
This treatment does not give effect to the market value of this
investment within the consolidated financial statements.  At
December 31, 1995, the market value of the Company s investment in
First Indiana Corporation, as determined from the closing price on
the NASDAQ National Market System, was $11.3 million greater than
the carrying value in the consolidated financial statements.  At
December 31, 1994 such market value was $483  thousand less than
the carrying value. 

Operating activities during 1995 provided $5.3 million of cash,
compared to cash used in 1994 of $155 thousand.  The primary causes
of this change was a $4.7 million decrease in the amount of working
capital needed to support operations in 1995 versus a $2.7 million
increase in such working capital needs in 1994, and the increase in
net income in 1995 compared to 1994.  The 1995 decrease in working
capital was a result of the discontinuance of the businesses that
required significant amounts of working capital.

In 1995 the Company canceled its $3 million line of credit that had
been established in prior years to fund significant changes in cash
flow that are typical in the construction industry.  The line of
credit was no longer needed.

Proceeds from the sale of assets amounted to $5.2 million during
the year, and when combined with the cash provided from operations,
allowed management to retire early $3 million of long-term bank
debt, repurchase 25,000 shares of its common stock in the open
market, and temporarily invest $7.1 million in short-term
investments.

During 1995 the Company paid $327,000 in cash dividends to its
shareholders, $.20 per share annually.  On February 14, 1996 the
Board of Directors declared a 5-for-4 stock split to be effective
February 29, 1996.  In addition, the regular semi-annual dividend
of $.10 per share was declared on the post stock split shares.  On
an annual basis, this results in a 25% increase in projected cash
dividends for 1996, compared to 1995.

The Company is seeking acquisitions in select financial services
industries, including fund management, leasing, annuity brokerage,
and technology based banking services.  The Somerset Group, Inc. is
a registered savings bank holding company and subject to
regulations of permitted activities defined in the National Housing
Act and administered by the Office of Thrift Supervision.









                                   -14-<PAGE>

























































FIRST INDIANA CORPORATION
SUMMARIZED CONSOLIDATED BALANCE SHEETS



(Dollars in Thousands)
<TABLE>

                                            1995          1994  
<S>                                     <C>           <C>

Assets
  Cash and cash equivalents                $57,000       $39,684
  Investments                              102,656       149,529
  Mortgage-backed securities - net          49,498        69,597
  Loans receivable - net                 1,250,726     1,078,494
  Premises and equipment                    13,157        13,333
  Accrued interest receivable               11,645         9,812
  Real estate owned                          1,877         5,796
  Prepaid expenses and other assets         37,390        28,636
Total Assets                            $1,523,949    $1,394,881

Liability and Shareholders s Equity Liabilities
  Deposits                              $1,119,086    $1,018,163
  Federal Home Loan Bank Advances          214,781       201,155
  Short-term borrowings                     38,642        35,922
  Accrued interest payable                   2,715         1,696
  Advances by borrowers for tax & Insurance  2,107         2,356
  Other liabilities                         10,688         7,296
Total Liabilities                        1,388,019     1,266,588

Negative Goodwill                            6,633         7,581

Shareholders s Equity                      129,297       120,712   

Total Liabilities & Shareholder Equity  $1,523,949    $1,394,881
</TABLE>






Summarized financial information is presented above and on the
following two pages for First Indiana Corporation.  This 21.9
percent owned subsidiary represents a significant part of The
Somerset Group, Inc. s income and financial strength.  Summary
discussions of the operating and financial results for First
Indiana Corporation appear in the Management s Discussion and
Analysis section of the report.  A complete 1995 annual report for
First Indiana Corporation is available upon request.






                                   -30-<PAGE>
FIRST INDIANA CORPORATION
SUMMARIZED CONSOLIDATED STATEMENTS OF EARNINGS
<TABLE>
(Dollars in Thousands)
<S>                             <C>        <C>       <C>
                                  1995      1994      1993  
Interest Income                $109,871   $81,553   $78,660 
  Loans                           4,396     5,473    10,178 
  Mortgaged-backed securities     9,181     9,784     7,568 
  Investments                       613       762       678 
Total Interest Income           124,061    97,572    97,084 

Interest Expense
  Deposits                       50,533    39,342    43,431 
  Federal Home Loan Bank Advances12,891     6,952     2,039 
  Short-term borrowings           2,593       330       421 
  Mortgage-backed bonds             ---     1,719     2,287 
  Floating rate notes               ---       ---     3,001 
Total Interest Expense           66,017    48,343    51,179 

Net Interest Income              58,044    49,229    45,905 

  Provision for Loan Losses       7,900     3,900     4,396 

Net Interest Income After Provision for Loan Losses              
                                  50,144   45,329    41,509 

Non-Interest Income
  Sale of loans                   2,749      (706)    2,803 
  Loan servicing income           2,645     2,861     1,427 
  Loan fees                       2,206     2,378     2,408 
  Dividends on FHLB Stock           996       602       871 
  Other                           7,655     5,190     6,328 
Total Non-Interest Income        16,251    10,325    13,837 

Non-Interest Expense
  Salary and benefits            20,890    19,465    17,370 
  Net occupancy                   3,069     2,989     2,771 
  Deposit insurance               2,298     2,318     1,864 
  Real estate owned ops - net    (3,060)      (26)       (5)
  Other                          15,450    13,756    11,504 
Total Non-Interest Expense       38,647    38,502    33,504 

Earnings Before Income Taxes     27,748    17,152    21,842 
Income Taxes                     10,481     6,516     6,741 
Net Earnings                    $17,267   $10,636   $15,101 
</TABLE>








                                   -31-<PAGE>
FIRST INDIANA CORPORATION
SUMMARIZED CONSOLIDATED STATEMENTS OF CASH FLOWS


(Dollars in Thousands)
<TABLE>
<S>                                    <C>       <C>      <C>
                                         1995      1994      1993   
Cash Flows from Operating Activities
  Net Earnings                          $17,267   $10,636   $15,101 

  Adjustments to Reconcile Net Earnings to Net
  Cash Provided (Used) by Operating Activities
     (Gain) Loss on sales of assets and deposits  
                                         (4,307)    1,051    (3,155)
     Amortization                         2,197     1,609        28 
     Depreciation                         1,909     1,922     1,437 
     Proceeds from sale of mortgage-backed 
        securities held for sale            ---       ---    18,762 
     Provision for loan losses            7,900     3,900     4,396 
     Net proceeds from trading of investments                                  
                                           ---       (335)   13,228 
     Net sale of loans held for resale  (41,116)   62,766     5,125 
     Net change in all other assets and liabilities                            
                                         (4,742)    1,222    (4,262)
Net Cash Provided (Used) by Operating Activities                               
                                        (20,892)   82,771    50,660 

Cash Flows from Investing Activities
  Proceeds - sales of investments available for sale                      
                                         72,057      ---       --- 
  Proceeds-sales of investment securities                   
                                          2,993      ---     1,777 
  Proceeds - maturities of investment securities                 
                                          5,010   28,525    88,832 
  Purchase of investment securities     (35,388) (66,381) (122,796)
  Origination of loans and mortgage-backed 
     securities - net of collections   (240,820)(135,640)   (1,065)
  Purchase of mortgage-backed securities                                      
                                            ---       ---  (20,092)           
  Proceeds from sale of loans           125,313    1,819    11,148 
  Purchase of premises and equipment     (1,750)  (1,615)   (7,712)
  Other - net                                32       10       265 
Net Cash Used by Investing Activities   (70,745)(173,282)  (49,643)

Cash Flows from Financing Activities
  Proceeds from sale of deposits        (25,462)     ---       --- 
  Net change in deposits                127,882    2,855   (26,731)
  Net change in short-term borrowings     2,720   35,922    (2,469)
  Net change in FHLB Advances            13,626   94,278    85,718 
  Purchase of treasury stock             (6,203)     ---       --- 
  Maturity of other debt                   ---   (50,000)  (70,000)
  Other - net                            (3,610)  (3,298)   (8,212)
Net Cash Provided (Used) by Financing Activities                 
                                         108953   79,757   (21,694)

Increase (Decrease) in Cash and Cash Equivalents                 
                                        $17,316 ($10,754)  ($20,677)
</TABLE>





                                   -32-<PAGE>

OPERATING COMPANIES AND MANAGEMENT



CORPORATE OFFICE               
               

135 N. Pennsylvania Street
Suite 2800
Indianapolis, IN 46204
Telephone 317/269-1285




CORPORATE OFFICERS

Robert H. McKinney
Chairman


Marni McKinney
President & 
Chief Executive Officer

            
Joseph M. Richter
Executive Vice President, 
Chief Financial Officer & 
Treasurer


Kevin K. McKinney
Vice President


Sharon J. Sanford
Secretary




FINANCIAL SERVICES DIVISION

Michael L. Smith
President

BANKING

Robert H. McKinney
Chairman & Chief Executive
Officer of the Corporation
and Chairman of the Bank


Marni McKinney
Vice Chairman of the
Corporation and
Vice Chairman of the Bank


Owen B. Melton, Jr.
President & Chief Operating
Officer of the Corporation
and President & Chief
Executive Officer of the Bank


David L. Gray  
Internal Support Services
Division
Senior Vice President, Chief
Financial Officer & Treasurer


David A. Lindsey
Consumer Banking Sales
Division
Senior Vice President 


Merrill E. Matlock
Commercial Banking Division
Senior Vice President


Timothy J. O Neill
Consumer Banking Services
Division
Senior Vice President


Kenneth L. Turchi
Marketing & Strategic Planning
Division
Senior Vice President

BOARD OF DIRECTORS AND SHAREHOLDER INFORMATION



DIRECTORS

Robert H. McKinney
Chairman, The Somerset Group, Inc.;
Chairman & Chief Executive Officer,
First Indiana Corporation


Marni McKinney
President and Chief Executive Officer
The Somerset Group, Inc.; Vice Chairman,
First Indiana Corporation


H. J. Baker
Chairman (emeritus) 
BMW Constructors, Inc.


William  L. Elder
Chairman (emeritus) 
Southern Indiana Commerce Corporation



<PAGE>

Douglas W. Huemme
Chairman, President & 
Chief Executive Officer
Lilly Industries, Inc.


William F. McConnell, Jr.
Senior Vice President & 
Chief Operating Officer
Resort Condominiums International, Inc. (RCI)


Kevin K. McKinney
Vice President, The Somerset Group, Inc.
Publisher, NUVO Newsweekly 


Michael L. Smith
President 
Somerset Financial Services





SHAREHOLDER INFORMATION

Annual Meeting
The Annual Meeting of
Shareholders will be held
Wednesday, April 24, 1996 at
9:00 a.m. EST at
First Indiana Plaza, Seventh
Floor Conference Center, 
135 N. Pennsylvania St.,
Indianapolis, Indiana


Capital Stock
The Somerset Group, Inc. stock
is traded on the
NASDAQ National Market System
- - symbol of SOMR
Registrar and Transfer Agent
Harris Trust and Savings Bank
311 West Monroe Street, 11th
Floor
Chicago, Illinois 60606
800/573-4048


Independent Auditors
KPMG Peat Marwick LLP
Indianapolis, Indiana



<TABLE> <S> <C>

<ARTICLE> 5
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-END>                               DEC-31-1995
<CASH>                                         1699000
<SECURITIES>                                   7194000
<RECEIVABLES>                                  1110000
<ALLOWANCES>                                    105000
<INVENTORY>                                         00
<CURRENT-ASSETS>                               9901000
<PP&E>                                          241000
<DEPRECIATION>                                  196000
<TOTAL-ASSETS>                                38726000
<CURRENT-LIABILITIES>                           797000
<BONDS>                                             00
                               00
                                         00
<COMMON>                                       1829000
<OTHER-SE>                                    27669000
<TOTAL-LIABILITY-AND-EQUITY>                  38726000
<SALES>                                       11178000
<TOTAL-REVENUES>                              16963000
<CGS>                                          9529000
<TOTAL-COSTS>                                 11415000
<OTHER-EXPENSES>                                    00
<LOSS-PROVISION>                                105000
<INTEREST-EXPENSE>                              286000
<INCOME-PRETAX>                                5548000
<INCOME-TAX>                                   2190000
<INCOME-CONTINUING>                            3358000
<DISCONTINUED>                                      00
<EXTRAORDINARY>                                     00
<CHANGES>                                           00
<NET-INCOME>                                   3358000
<EPS-PRIMARY>                                     1.61
<EPS-DILUTED>                                     1.61
        

</TABLE>


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