UNITED STATES

                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                                   FORM 10-Q


          [x] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE

                         SECURITIES EXCHANGE ACT OF 1934

                For the quarterly period ended September 30, 2004

                                       OR
         [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE

                        SECURITIES EXCHANGE ACT OF 1934

               For the Transition Period from _______ to _______

                         Commission File Number 0-17071

                           First Merchants Corporation

             (Exact name of registrant as specified in its charter)

           Indiana                                               35-1544218

(State or other jurisdiction of                               (I.R.S. Employer
incorporation or organization)                               Identification No.)

   200 East Jackson Street
         Muncie, IN                                                47305-2814

(Address of principal executive office)                            (Zip code)

                                 (765) 747-1500

              (Registrant's telephone number, including area code)

                                 Not Applicable

               (Former name, former address and former fiscal year,
                         if changed since last report)



Indicate by check mark whether the registrant (1) has filed all reports required
to be filed  by  Section  13 or 15 (d) of the  Securities  Exchange  Act of 1934
during the preceding 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 checkmark whether the registrant is an accelerated filer (as defined
in Rule 12b-2 of the Exchange Act).  Yes [x] No [ ]

As of October 29, 2004, there were 18,631,063 outstanding common shares, without
par value, of the registrant.






                           FIRST MERCHANTS CORPORATION

                                    FORM 10-Q

                                      INDEX

                                                                        Page No.


PART I.  Financial Information:

 Item 1.          Financial Statements:

                  Consolidated Condensed Balance Sheets........................3

                  Consolidated Condensed Statements of Income..................4

                  Consolidated Condensed Statements of
                  Comprehensive Income.........................................5

                  Consolidated Condensed Statements of
                  Stockholders' Equity.........................................6

                  Consolidated Condensed Statements of Cash Flows..............7

                  Notes to Consolidated Condensed Financial Statements.........8

 Item 2.          Management's Discussion and Analysis of Financial
                  Condition and Results of Operations.........................14

 Item 3.          Quantitative and Qualitative Disclosures About
                  Market Risk.................................................24

 Item 4.          Controls and Procedures.....................................24

PART II. Other Information:

 Item 1.          Legal Proceedings...........................................25

 Item 2.          Unregistered Sales of Equity
                  Securities and Use of Proceeds..............................25

 Item 3.          Defaults Upon Senior Securities.............................25

 Item 4.          Submission of Matters to a Vote of Security Holders.........25

 Item 5.          Other Information...........................................25

 Item 6.          Exhibits....................................................26

 Signatures...................................................................27

 Exhibit Index................................................................28


                                                                          Page 2




                           FIRST MERCHANTS CORPORATION

                                    FORM 10-Q
                          PART I. FINANCIAL INFORMATION
                          Item 1. FINANCIAL STATEMENTS
                      CONSOLIDATED CONDENSED BALANCE SHEETS
                (Dollars in thousands, except per share amounts)


                                                                   September 30,   December 31,
                                                                        2004          2003
                                                                   ------------   ------------
                                                                    (Unaudited)
                                                                             
  ASSETS:
  Cash and due from banks .......................................   $    73,367    $    77,112
  Federal funds sold ............................................        22,700         32,415
                                                                    -----------    -----------
    Cash and cash equivalents ...................................        96,067        109,527
  Interest-bearing deposits......................................        12,204          8,141
  Investment securities available for sale ......................       415,138        348,860
  Investment securities held to maturity ........................         5,507          7,937
  Mortgage loans held for sale...................................         2,715          3,043
  Loans, net of allowance for loan losses of $25,243 and $25,493.     2,370,063      2,328,010
  Premises and equipment ........................................        38,170         39,639
  Federal Reserve and Federal Home Loan Bank stock...............        22,750         15,502
  Interest receivable ...........................................        17,594         16,840
  Goodwill ......................................................       118,715        118,679
  Core deposit intangibles ......................................        21,471         24,044
  Cash surrender value of life insurance.........................        41,700         37,927
  Other assets ..................................................        19,268         18,663
                                                                    -----------    -----------
      Total assets ..............................................   $ 3,181,362    $ 3,076,812
                                                                    ===========    ===========
  LIABILITIES:
  Deposits:
    Noninterest-bearing .........................................   $   373,548    $   338,201
    Interest-bearing ............................................     2,083,271      2,023,900
                                                                    -----------    -----------
      Total deposits ............................................     2,456,819      2,362,101
  Borrowings ....................................................       379,922        383,170
  Interest payable ..............................................         5,706          4,680
  Other liabilities..............................................        25,253         22,896
                                                                    -----------    -----------
      Total liabilities .........................................     2,867,700      2,772,847

  COMMITMENTS AND CONTINGENT LIABILITIES

  STOCKHOLDERS' EQUITY:
  Perferred stock, no-par value:
    Authorized and unissued - 500,000 shares
  Common Stock, $.125 stated value:
    Authorized --- 50,000,000 shares
    Issued and outstanding - 18,562,001 and 18,408,177 shares....         2,320          2,314
  Additional paid-in capital ....................................       148,993        150,310
  Retained earnings .............................................       160,004        149,096
  Accumulated other comprehensive income ........................         2,345          2,245
                                                                    -----------    -----------
      Total stockholders' equity ................................       313,662        303,965
                                                                    -----------    -----------
      Total liabilities and stockholders' equity ................   $ 3,181,362    $ 3,076,812
                                                                    ===========    ===========


  See notes to consolidated condensed financial statements.




                                                                          Page 3




                           FIRST MERCHANTS CORPORATION

                                    FORM 10-Q
                   CONSOLIDATED CONDENSED STATEMENTS OF INCOME
                (Dollars in thousands, except per share amounts)
                                   (Unaudited)


                                                                    Three Months Ended       Nine Months Ended
                                                                      September 30,            September 30,
                                                                          
                                                                     2004        2003         2004         2003
Interest Income:
  Loans receivable
    Taxable ...................................................    $35,342     $35,607     $103,590     $106,539
    Tax exempt ................................................        143         185          443          512
  Investment securities
    Taxable ...................................................      2,146       1,342        6,147        4,621
    Tax exempt ................................................      1,679       1,562        4,529        4,819
  Federal funds sold ..........................................         18          49           73          339
  Deposits with financial institutions ........................        154          13          388           54
  Federal Reserve and Federal Home Loan Bank stock ............        319         201          954          610
                                                                   -------     -------     --------     --------
    Total interest income .....................................     39,801      38,959      116,124      117,494
                                                                   -------     -------     --------     --------
Interest expense:
  Deposits ....................................................      8,487       8,623       24,556       26,555
  Borrowings ..................................................      4,522       4,462       13,297       13,100
                                                                   -------     -------      -------      -------
    Total interest expense ....................................     13,009      13,085       37,853       39,655
                                                                   -------     -------      -------      -------
Net Interest Income ...........................................     26,792      25,874       78,271       77,839
Provision for loan losses .....................................      1,380       1,706        4,472        8,430
                                                                   -------     -------      -------      -------
Net Interest Income After Provision for Loan Losses ...........     25,412      24,168       73,799       69,609
                                                                   -------     -------      -------      -------
Other Income:
  Net realized gains on sales of available-for-sale securities.        332         512          732          950
  Other income ................................................      8,079       8,364       25,151       27,365
                                                                   -------     -------      -------      -------
Total other income ............................................      8,411       8,876       25,883       28,315
Total other expenses ..........................................     22,790      22,960       67,976       67,336
                                                                   -------     -------      -------      -------
Income before income tax ......................................     11,033      10,084       31,706       30,388
Income tax expense ............................................      3,380       2,735        9,763        8,636
                                                                   -------     -------      -------      -------
Net Income ....................................................    $ 7,653     $ 7,349      $21,943      $21,752
                                                                   =======     =======      =======      =======


Per share:

    Basic .....................................................    $   .41     $   .40      $ 1.18       $ 1.20
    Diluted ...................................................        .41         .39        1.18         1.19
    Dividends .................................................        .23         .23         .69          .67



See notes to consolidated condensed financial statements.
                                                                          Page 4



                           FIRST MERCHANTS CORPORATION

                                    FORM 10-Q
           CONSOLIDATED CONDENSED STATEMENTS OF COMPREHENSIVE INCOME
                             (Dollars in thousands)
                                   (Unaudited)


                                                                                   Three Months Ended       Nine Months Ended
                                                                                     September 30,            September 30,
                                                                                 ----------------------    ---------------------
                                                                                    2004         2003        2004         2003
                                                                                 ---------    ---------    ---------    --------
                                                                                                            
Net Income...................................................................... $  7,653     $  7,349     $21,943      $21,752

Other comprehensive income (loss), net of tax:
  Unrealized gains (losses) on securities available for sale:
    Unrealized holding gains (losses) arising during the period, net of
      income tax (expense) benefit of $(3,104), $2,753, $(359) and $1,590.......    4,656       (4,129)        539       (2,385)
    Less:  Reclassification adjustment for gains included
      in net income, net of income tax expense of $133, $205, $293 and $380.....      199          307         439          570
                                                                                 ---------    ---------    ---------    ---------
                                                                                    4,457       (4,436)        100       (2,955)
                                                                                 ---------    ---------    ---------    ---------
Comprehensive income ........................................................... $ 12,110     $  2,913     $22,043      $18,797
                                                                                 =========    =========    =========    =========


See notes to consolidated condensed financial statements







                                                                          Page 5




                           FIRST MERCHANTS CORPORATION

                                    FORM 10-Q
            CONSOLIDATED CONDENSED STATEMENTS OF STOCKHOLDERS' EQUITY
                             (Dollars in thousands)
                                   (Unaudited)


                                                                      2004         2003
                                                                   ---------    ---------
                                                                          
Balances, January 1 ............................................   $ 303,965    $ 261,129

Net income .....................................................      21,943       21,752

Cash dividends .................................................     (12,777)     (12,302)

Other comprehensive income (loss), net of tax...................         100       (2,955)

Stock issued under employee benefit plans ......................         903          819

Stock issued under dividend reinvestment and stock purchase plan         977          887

Stock options exercised ........................................         981          838

Stock Redeemed .................................................      (2,430)        (301)

Issuance of stock in acquisitions...............................                   31,218

Cash paid in lieu of fractional shares..........................                      116
                                                                   ---------    ---------

Balances, September 30 .........................................   $ 313,662    $ 301,201
                                                                   =========    =========

   See notes to consolidated condensed financial statements
                                                                          Page 6


                           FIRST MERCHANTS CORPORATION

                                    FORM 10-Q
                 CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
                             (Dollars in thousands)
                                   (Unaudited)


                                                                                              Nine Months Ended
                                                                                                September 30,
                                                                                      ----------------------------------
                                                                                            2004                2003
                                                                                      ----------------    --------------
                                                                                                    
Cash Flows From Operating Activities:
  Net income........................................................................  $       21,943     $       21,752
  Adjustments to reconcile net income to net cash provided by operating activities
    Provision for loan losses.......................................................           4,472              8,430
    Depreciation and amortization...................................................           3,810              3,495
    Mortgage loans originated for sale..............................................         (66,111)          (190,639)
    Proceeds from sales of mortgage loans...........................................          66,439            200,142
    Change in interest receivable...................................................            (754)             1,069
    Change in interest payable......................................................           1,026             (1,175)
    Other adjustments...............................................................           2,557                564
                                                                                      ---------------    ---------------
      Net cash provided by operating activities.....................................  $       33,382     $       43,638
                                                                                      ---------------    ---------------


Cash Flows From Investing Activities:
  Net change in interest-bearing deposits...........................................  $       (4,063)    $         (221)
  Purchases of
    Securities available for sale...................................................        (170,719)          (188,244)
  Proceeds from maturities of
    Securities available for sale...................................................          76,414            144,172
  Proceeds from sales of
    Securities available for sale...................................................          32,336             58,245
  Purchase of Federal Reserve and
    Federal Home Loan Bank Stock....................................................         (7,248)
  Net change in loans...............................................................        (46,525)           (49,331)
  Other adjustments.................................................................         (4,768)            (7,793)
  Net cash paid in acquisition......................................................                            (3,207)
                                                                                      ---------------    ---------------
      Net cash used by investing activities.........................................  $    (124,573)    $      (46,379)
                                                                                      ---------------    ---------------

Cash Flows From Financing Activities:
  Net change in
    Demand and savings deposits.....................................................  $       20,514     $        7,023
    Certificates of deposit and other time deposits.................................          74,204             (5,044)
    Borrowings......................................................................          (4,641)           (20,713)
  Cash dividends....................................................................         (12,777)           (12,604)
  Stock issued under employee benefit plan..........................................             903                887
  Stock issued under dividend reinvestment and stock purchase plan..................             977                838
  Stock options exercised...........................................................             981                819
  Stock redeemed....................................................................          (2,430)
  Cash paid in lieu of fractional shares............................................                                116
                                                                                      ---------------    ---------------
      Net cash provided (used) by financing activities..............................          77,731            (28,678)
                                                                                      ---------------    ---------------
Net Change in Cash and Cash Equivalents.............................................         (13,460)           (31,419)
Cash and Cash Equivalents, January 1................................................         109,527            119,038
                                                                                      ---------------    ---------------
Cash and Cash Equivalents, September 30.............................................  $       96,067     $       87,619
                                                                                      ===============    ===============


See notes to consolidated condensed financial statements.
                                                                          Page 7



                           FIRST MERCHANTS CORPORATION

                                    FORM 10-Q
              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                          (Table dollars in thousands)
                                   (Unaudited)

NOTE 1.  General

The significant  accounting  policies  followed by First  Merchants  Corporation
("Corporation")   and  its  wholly  owned  subsidiaries  for  interim  financial
reporting  are  consistent  with the  accounting  policies  followed  for annual
financial reporting.  All adjustments which are of a normal recurring nature and
are in the opinion of management  necessary for a fair  statement of the results
for the periods  reported  have been included in the  accompanying  consolidated
condensed financial statements.

The consolidated  condensed  balance sheet of the Corporation as of December 31,
2003 has  been  derived  from  the  audited  consolidated  balance  sheet of the
Corporation as of that date. Certain  information and note disclosures  normally
included in the Corporation's annual financial statements prepared in accordance
with accounting  principles  generally  accepted in the United States of America
have  been  condensed  or  omitted.   These  consolidated   condensed  financial
statements  should  be read  in  conjunction  with  the  consolidated  financial
statements  and notes  thereto  included in the  Corporation's  Form 10-K annual
report filed with the Securities and Exchange Commission.

The results of operations  for the three and nine month periods ended  September
30, 2004 are not  necessarily  indicative  of the results to be expected for the
year.

Stock  options  are  granted  for a fixed  number of shares  to  employees.  The
Corporation's stock option plans are accounted for in accordance with Accounting
Principles  Board  Opinion  ("APB")  No.  25,  Accounting  for  Stock  Issued to
Employees, and related interpretations. APB No. 25 requires compensation expense
for stock  options to be recognized  only if the market price of the  underlying
stock exceeds the exercise  price on the date of the grant.  For all grants,  no
stock-based  employee  compensation  cost is reflected in net income, as options
granted under those plans had an exercise price equal to the market value of the
underlying common stock on the grant date.

The following table  illustrates the effect on net income and earnings per share
if the Corporation  has applied the fair value  provisions of FASB Statement No.
123,   Accounting  for  Stock-Based   Compensation,   to  stock-based   employee
compensation.



                                                                    Three Months Ended         Nine Months Ended
                                                                       September 30,              September 30,
                                                                     2004         2003          2004         2003
                                                                -------------------------  ------------------------
                                                                                             
Net income, as reported .....................................   $    7,653    $    7,349   $   21,943    $   21,752
Add:  Total stock-based employee compensation
   cost included in reported net income, net
   of income taxes...........................................                          2                         12

Less:  Total stock-based employee compensation
   cost determined under the fair value based
   method, net of income taxes ..............................         (140)         (149)        (599)         (641)
                                                                ----------    ----------   ----------    ----------
Pro forma net income ........................................   $    7,513    $    7,202   $   21,344    $   21,123
                                                                ==========    ==========   ==========    ==========

Earnings per share:
   Basic - as reported ......................................   $      .41    $      .40   $     1.18    $     1.20
   Basic - pro forma ........................................          .41           .39         1.15          1.16
   Diluted - as reported ....................................          .41           .39         1.18          1.19
   Diluted - pro forma ......................................          .40           .39         1.14          1.16


                                                                          Page 8



                           FIRST MERCHANTS CORPORATION

                                    FORM 10-Q
              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                          (Table dollars in thousands)
                                   (Unaudited)

NOTE 1.  General (continued)

The Corporation makes its Annual Report on Form 10-K,  Quarterly Reports on Form
10-Q,  Current  Reports on Form 8-K and  amendments  to those  reports  filed or
furnished  pursuant to Section 13(a) or 15(d) of the Securities  Exchange Act of
1934,  as amended,  available on its website at  www.firstmerchants.com  without
charge, as soon as reasonably  practicable after such reports are electronically
filed  with,  or  furnished  to,  the   Securities   and  Exchange   Commission.
Additionally,  upon request the Corporation  will also provide without charge, a
copy of its Form 10-Q to any shareholder by mail. Requests should be sent to Mr.
Brian Edwards, Shareholder Relations Officer, First Merchants Corporation,  P.O.
Box 792, Muncie, IN 47308-0792.

NOTE 2.  Impact of Accounting Changes

In March  2004,  the SEC issued  Staff  Accounting  Bulletin  No. 105 (SAB 105),
"Application of Accounting  Principals to Loan Commitments".  Current accounting
guidance requires the commitment to originate mortgage loans to be held for sale
be  recognized  on the  balance  sheet  at fair  value  from  inception  through
expiration or funding. SAB 105 requires that the fair-value  measurement include
only differences between the guaranteed interest rate in the loan commitment and
a market interest rate,  excluding any expected future cash flows related to the
customer relationship or loan servicing. SAB 105 is effective for commitments to
originate  mortgage  loans to be held for sale that are entered into after March
31,  2004.  Its  adoption  did not have a  material  impact on the  consolidated
financial position or results of operations of the Corporation.

In March 2004, the FASB's Emerging Issues Task Force reached a consensus on EITF
Issue  No.  03-1,  "The  Meaning  of  Other-Than-Temporary  Impairment  and  Its
Application to Certain Investments".  The guidance prescribes a three-step model
for  determining  whether an investment is  other-than-temporarily  impaired and
requires  disclosures  about  unrealized  losses on investments.  The accounting
guidance is effective for reporting periods beginning after June 15, 2004, while
the disclosure  requirements are effective for annual  reporting  periods ending
after June 15, 2004. The adoption of this EITF did not have a material effect on
the consolidated financial position or results of operation of the Corporation.



NOTE 3.  Investment Securities
                                                      Gross       Gross
                                         Amortized  Unrealized  Unrealized    Fair
                                            Cost       Gains      Losses     Value
                                                               

Available for sale at September 30, 2004
  U.S. Treasury ....................     $  1,491   $          $     (1)  $  1,490
  Federal agencies..................       46,556        202        (78)    46,680
  State and municipal ..............      155,406      7,254        (78)   162,582
  Mortgage-backed securities .......      191,492        752     (1,558)   190,686
  Other asset-backed securities.....          518                              518
  Corporate obligations.............
  Marketable equity securities......       13,175          7                13,182
                                         --------   --------   --------   --------
      Total available for sale .....      408,638      8,215     (1,715)   415,138
                                         --------   --------   --------   --------


Held to maturity at September 30, 2004
  State and municipal...............        5,452        204                 5,656
  Mortgage-backed securities........           55                               55
                                         --------   --------   --------   --------
      Total held to maturity .......        5,507        204                 5,711
                                         --------   --------   --------   --------
      Total investment securities ..     $414,145   $  8,419   $ (1,715)  $420,849
                                         ========   ========   ========   ========




                                                                         Page 9




                           FIRST MERCHANTS CORPORATION

                                    FORM 10-Q
              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                          (Table dollars in thousands)
                                   (Unaudited)



                                                        Gross       Gross
                                           Amortized  Unrealized  Unrealized    Fair
                                              Cost       Gains      Losses     Value
                                                                 
Available for sale at December 31, 2003
   U.S. Treasury .......................   $  1,498                          $  1,498
   Federal agencies ....................     38,290    $    523   $    (52)    38,761
   State and municipal .................    118,794       6,932        (86)   125,640
   Mortgage-backed securities ..........    174,208         813     (1,817)   173,204
   Corporate obligations ...............        500          16                   516
   Marketable equity securities ........      9,237           4                 9,241
                                           --------    --------   --------   --------
      Total available for sale .........    342,527       8,288     (1,955)   348,860
                                           --------    --------   --------   --------

Held to maturity at December 31, 2003
   State and municipal .................      7,860         389                 8,249
   Mortgage-backed securities ..........         77                                77
                                           --------    --------   --------   --------
      Total held to maturity ...........      7,937         389                 8,326
                                           --------    --------   --------   --------
      Total investment securities ......   $350,464    $  8,677   $ (1,955)  $357,186
                                           ========    ========   ========   ========




                                                                         Page 10




                           FIRST MERCHANTS CORPORATION

                                    FORM 10-Q
              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                          (Table dollars in thousands)
                                   (Unaudited)

NOTE 4.  Loans and Allowance

                                                                                   September 30,  December 31,
                                                                                        2004          2003
                                                                                        ----          ----
                                                                                            
Loans:
  Commercial and industrial loans ..............................................   $   445,235    $   443,140
  Agricultural production financing and other loans to farmers .................        99,464         95,048
  Real estate loans:
    Construction ...............................................................       154,711        149,865
    Commercial and farmland ....................................................       592,199        564,578
    Residential ................................................................       859,901        866,477
  Individuals' loans for household and other personal expenditures .............       203,763        196,093
  Tax-exempt loans .............................................................        11,062         16,363
  Other loans ..................................................................        28,971         21,939
                                                                                   -----------    -----------
                                                                                     2,395,306      2,353,503
  Allowance for loan losses.....................................................       (25,243)       (25,493)
                                                                                   -----------    -----------
      Total Loans...............................................................   $ 2,370,063    $ 2,328,010
                                                                                   ===========    ===========

                                                                                       Nine Months Ended
                                                                                         September 30,

                                                                                       2004           2003
                                                                                   -----------    -----------
Allowance for loan losses:
  Balances, January 1 ..........................................................   $    25,493    $    22,417

  Allowance acquired in acquisition.............................................                        3,727

  Provision for losses .........................................................         4,472          8,430

  Recoveries on loans ..........................................................         1,234          1,539

  Loans charged off ............................................................        (5,956)        (6,271)
                                                                                   -----------    -----------
  Balances, September 30 .......................................................   $    25,243    $    29,842
                                                                                   ===========    ===========


Information on nonaccruing, contractually
past due 90 days or more other than
nonaccruing and restructured loans is              September 30,  December 31,
summarized below:                                      2004            2003
================================================================================

Non-accrual loans................................    $ 16,852       $ 19,453

Loans contractually past due 90 days
  or more other than nonaccruing.................       6,664          6,530

Restructured loans...............................       2,169            641
                                                     --------       --------
    Total........................................    $ 25,685       $ 26,624
                                                     ========       ========

                                                                         Page 11


                           FIRST MERCHANTS CORPORATION

                                    FORM 10-Q
              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                          (Table dollars in thousands)
                                   (Unaudited)

NOTE 5.  Net Income Per Share

                                                                     Three Months Ended September 30,
                                                           2004                                           2003
                                        -------------------------------------------    -------------------------------------------
                                                        Weighted-                                      Weighted-
                                                         Average        Per Share                       Average        Per Share
                                         Income           Shares         Amount         Income           Shares         Amount
                                         ------           ------         ------         ------           ------         ------
                                                                                                     
Basic net income per share:
  Net income available to
    common stockholders................. $    7,653        18,548,041    $     .41      $    7,349        18,466,678    $     .40
                                                                         ==========                                     ==========
Effect of dilutive stock options........                      110,418                                        155,628
                                         ----------       ------------                  ----------       ------------
Diluted net income per share:
  Net income available to
    common stockholders
    and assumed conversions............. $    7,653        18,658,459    $     .41      $    7,349        18,622,306    $     .39
                                         ==========       ============   ==========     ==========       ============   ==========


Options to  purchase  415,186  and  167,483  shares for the three  months  ended
September  30,  2004 and 2003  were  not  included  in the  earnings  per  share
calculation because the exercise price exceeded the average market price.



                                                                    Nine Months Ended September 30,
                                                           2004                                           2003
                                        -------------------------------------------    --------------------------------------------
                                                        Weighted-                                      Weighted-
                                                         Average        Per Share                       Average        Per Share
                                         Income           Shares         Amount         Income           Shares         Amount
                                         ------           ------         ------         ------           ------         ------
                                                                                                     
Basic net income per share:
  Net income available to
    common stockholders................. $   21,943        18,525,947    $    1.18      $   21,752        18,144,970    $    1.20
                                                                         ==========                                     ==========
Effect of dilutive stock options........                      123,632                                        128,352
                                         ----------       ------------                  ----------       ------------
Diluted net income per share:
  Net income available to
    common stockholders
    and assumed conversions............. $   21,943        18,649,579    $    1.18      $   21,752        18,273,322    $    1.19
                                         ==========       ============   ==========     ==========       ============   ==========



Options  to  purchase  295,025  and  289,909  shares for the nine  months  ended
September  30,  2004 and 2003  were  not  included  in the  earnings  per  share
calculation because the exercise price exceeded the average market price.


                                                                         Page 12


                           FIRST MERCHANTS CORPORATION

                                    FORM 10-Q
              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                          (Table dollars in thousands)
                                   (Unaudited)

Note 6.  Defined Benefit Pension Costs

The Corporation has defined  benefit  pension plans covering  substantially  all
employees.  The  plans  provide  benefits  that  are  based  on  the  employees'
compensation and years of service. The Corporation uses an actuarial calculation
to determine pension plan costs.

The  following  represents the pension  cost for the three and nine months ended
September 30.



                                                               Three Months Ended           Nine Months Ended
                                                                  September 30,                September 30,
                                                                2004         2003            2004         2003
                                                           -------------------------    -------------------------
Pension Cost
- ------------
                                                                                          
Service cost............................................   $      480    $      391     $    1,440    $    1,173

Interest cost ..........................................          697           654          2,091         1,962

Expected return on plan assets .........................         (701)         (630)        (2,103)       (1,889)

Amortization of the transition asset....................          (37)          (37)          (113)         (113)

Amortization of prior service cost......................           34            34            103           103

Amortization of the net loss............................           88            65            264           194
                                                           ----------    ----------     ----------    ----------
      Total Pension Cost................................   $      561    $      477     $    1,682    $    1,430
                                                           ==========    ==========     ==========    ==========



                                                                        Page 13


                           FIRST MERCHANTS CORPORATION

                                    FORM 10-Q

Item 2.  Management's Discussion and Analysis of Financial Condition and Results
- --------------------------------------------------------------------------------
of Operations
- --------------

FORWARD-LOOKING STATEMENTS

     The Corporation  from  time  to time includes forward-looking statements in
its oral and written communication.  The Corporation may include forward-looking
statements in filings with the Securities and Exchange Commission,  such as this
Form 10-Q, in other  written  materials  and in oral  statements  made by senior
management to analysts, investors,  representatives of the media and others. The
Corporation intends these  forward-looking  statements to be covered by the safe
harbor  provisions  for  forward-looking  statements  contained  in the  Private
Securities  Litigation Reform Act of 1995, and the Corporation is including this
statement  for  purposes  of  these  safe  harbor  provisions.   Forward-looking
statements  can  often  be  identified  by the  use  of  words  like  "believe",
"continue",  "pattern",  "estimate", "project", "intend", "anticipate", "expect"
and similar expressions or future or conditional verbs such as "will",  "would",
"should",  "could",  "might",  "can",  "may",  or  similar  expressions.   These
forward-looking statements include:

     *  statements of the Corporation's goals, intentions and expectations;

     *  statements regarding the Corporation's business plan and growth
        strategies;

     *  statements regarding the asset quality of the Corporation's loan and
        investment portfolios; and

     *  estimates of the Corporation's risks and future costs and benefits.

     These   forward-looking  statements  are  subject  to  significant   risks,
assumptions  and  uncertainties,  including,  among other things,  the following
important factors which could affect the actual outcome of future events:

     *  fluctuations in market rates of interest and loan and deposit pricing,
        which could negatively affect the Corporation's net interest margin,
        asset valuations and expense expectations;

     *  adverse changes in the economy, which might affect the Corporation's
        business prospects and could cause credit-related losses and expenses;

     *  adverse developments in the Corporation's loan and investment
        portfolios;

     *  competitive factors in the banking industry, such as the trend towards
        consolidation in the Corporation's market;

     *  changes in the banking legislation or the regulatory requirements of
        federal and state agencies applicable to bank holding companies and
        banks like the Corporation's affiliate banks;

     *  acquisitions  of other businesses by the Corporation and integration of
        such acquired businesses;

     *  changes in market, economic, operational, liquidity, credit and interest
        rate risks  associated  with the  Corporation's business; and

     *  the  continued availability of  earnings and  excess  capital sufficient
        for the lawful and prudent declaration and payment of cash dividends.

     Because of these  and other uncertainties,  the Corporation's actual future
results may be materially different from the results indicated by these forward-
looking statements. In addition, the Corporation's past results of operations do
not necessarily indicate its future results.

                                                                         Page 14


                           FIRST MERCHANTS CORPORATION

                                    FORM 10-Q

Item 2.  Management's Discussion and Analysis of Financial Condition and Results
- --------------------------------------------------------------------------------
of Operations  continued
- ------------------------

CRITICAL ACCOUNTING POLICIES

      Generally  accepted   accounting   principles   are  complex  and  require
management to apply significant  judgments to various accounting,  reporting and
disclosure  matters.  Management of the  Corporation  must use  assumptions  and
estimates to apply these principles where actual  measurement is not possible or
practical. For a complete discussion of the Corporation's significant accounting
policies,   see  "Notes  to  the  Consolidated   Financial  Statements"  in  the
Corporation's  2003 Annual  Report.  Certain  policies are  considered  critical
because  they  are  highly  dependent  upon  subjective  or  complex  judgments,
assumptions  and  estimates.  Changes in such  estimates  may have a significant
impact on the financial  statements.  Management has reviewed the application of
these policies with the Audit Committee of the Corporation's Board of Directors.
For a  discussion  of  applying  critical  accounting  policies,  see  "Critical
Accounting  Policies"  beginning  on  page 4 in the  Corporation's  2003  Annual
Report.


RESULTS OF OPERATIONS

        Net income for the three   months  ended   September  30, 2004,  equaled
$7,653,000,  compared to $7,349,000 in the same period of 2003. Diluted earnings
per share were $.41,  an increase of 2.5 percent from  the $.40 reported for the
third quarter 2003.

        Net  income  for  the  nine  months  ended  September 30, 2004,  equaled
$21,943,000,  compared to  $21,752,000  during the same period in 2003.  Diluted
earnings per share were $1.18, a .8  percent decrease from the $1.19 reported in
2003.

        Annualized  returns  on  average assets and average stockholders' equity
for the nine months ended  September 30, 2004 were .95 percent and 9.50 percent,
respectively,  compared with .99 percent and 9.98 percent for the same period of
2003.

        The decreases in diluted earning per share, return  on equity and return
on assets for the nine months ended  September 30, 2004,  are primarily due to a
decrease in net interest margin of 21 basis points from the same period in 2003,
decreased  gains from the sale of mortgage  loans of  $2,790,000  mitigated by a
reduction in the provision for loan losses of $3,958,000.  For further analysis,
see the respective sections of Management's Discussion and Analysis of Financial
Conditions and Results of Operations.


                                                                         Page 15


                           FIRST MERCHANTS CORPORATION

                                    FORM 10-Q

CAPITAL

         The Corporation's  regulatory  capital continues  to exceed  regulatory
"well  capitalized"  standards.  Tier I regulatory capital consists primarily of
total stockholders' equity and trust-preferred  securities,  less non-qualifying
intangible assets and unrealized net securities gains. The Corporation's  Tier I
capital to average  assets ratio was 7.6 percent at  September  30, 2004 and 7.4
percent at year end 2003. In addition,  at September 30, 2004,  the  Corporation
had a Tier I  risk-based  capital  ratio of 9.5  percent  and  total  risk-based
capital ratio of 11.6 percent.  Regulatory  capital  guidelines require a Tier I
risk-based  capital ratio of 4.0 percent and a total risk-based capital ratio of
8.0 percent.

         The  Corporation's  GAAP  capital ratio, defined as total stockholders'
equity to total  assets,  equaled 9.9 percent at September 30, 2004 and December
31, 2003. When the Corporation acquires other companies,  GAAP capital increases
by the entire amount of the purchase price.

         The   Corporation's   tangible   capital   ratio,   defined   as  total
stockholders'   equity  less  intangibles  net  of  tax  to  total  assets  less
intangibles net of tax,  equaled 6.0 percent as of September 30,  2004, up  from
5.8 percent as of December 31, 2003.

         Management believes that all of the above capital ratios are meaningful
measurements  for  evaluating  the  safety  and  soundness  of the  Corporation.
Additionally, management  believes  the following  table is also meaningful when
considering  performance measures of  the  Corporation. The  table  details  and
reconciles tangible earnings per share, return on tangible capital and  tangible
assets to traditional GAAP measures.

                                             September 30,  December 31,
(Dollars in Thousands)                           2004           2003

Average Goodwill ..........................  $   112,281    $   107,232
Average Core Deposit Intangible (CDI) .....       22,574         24,393
Average Deferred Tax on CDI ...............       (8,254)        (8,951)
                                             -----------    -----------
  Intangible Adjustment ...................  $   126,601    $   122,674
                                             ===========    ===========

Average Stockholders' Equity (GAAP Capital)  $   308,035    $   293,603
Intangible Adjustment .....................     (126,601)      (122,674)
                                             -----------    -----------
  Average Tangible Capital ................  $   181,434    $   170,929
                                             ===========    ===========

Average Assets ............................  $ 3,083,919    $ 2,960,195
Intangible Adjustment .....................     (126,601)      (122,674)
                                             -----------    -----------
  Average Tangible Assets .................  $ 2,957,318    $ 2,837,521
                                             ===========    ===========

Net Income ................................  $    21,943    $    27,571
CDI Amortization, net of tax ..............        1,626          2,341
                                             -----------    -----------
  Tangible Net Income .....................  $    23,569    $    29,912
                                             ===========    ===========

Diluted Earnings per Share ................  $      1.18    $      1.50
Diluted Tangible Earnings per Share .......  $      1.26    $      1.63

Return on Average GAAP Capital ............         9.50%          9.39%
Return on Average Tangible Capital ........        17.32%         17.50%

Return on Average Assets ..................         0.95%          0.93%
Return on Average Tangible Assets .........         1.06%          1.05%


                                                                         Page 16


                           FIRST MERCHANTS CORPORATION

                                    FORM 10-Q


ASSET QUALITY/PROVISION FOR LOAN LOSSES

         The  allowance  for loan  losses  is maintained  through the  provision
for loan losses,  which is a charge against  earnings.  The amount  provided for
loan losses and the  determination of the adequacy of the allowance are based on
a continuous review of the loan portfolio,  including an internally administered
loan  "watch"  list and an  independent  loan  review  primarily  provided by an
outside  accounting  firm. The evaluation  takes into  consideration  identified
credit  problems,  as well as the  possibility  of losses  inherent  in the loan
portfolio that are not specifically  identified.

         At September 30, 2004, non-performing loans   totaled   $25,685,000,  a
decrease of $939,000 from December 31, 2003, as noted in the table on page 11.

         At September 30, 2004, impaired loans totaled  $54,969,000, a  increase
of  $10,197,000  from December 31, 2003. At September 30, 2004, an allowance for
losses was not deemed necessary for impaired loans totaling $44,139,000,  but an
allowance of $3,912,000 was recorded for the remaining balance of impaired loans
of $10,830,000 and is included in the  Corporation's  allowance for loan losses.
The increase in impaired  loans was primarily  the result of two loans  totaling
$9,272,000.  The  larger  of the two  credits  totals  $4,588,000  and is in the
process  of  liquidation.   The  second  totals  $2,342,000  and  is  classified
substandard due to weak cashflow.  The average balance of impaired loans for the
first nine months of 2004 was $54,166,000.

         At December 31, 2003, impaired loans totaled $44,772,000.  An allowance
for losses was not deemed necessary for impaired loans totaling $32,047,000, but
an allowance of $5,728,000  was recorded for the  remaining  balance of impaired
loans of  $12,725,000  and is included in the  Corporation's  allowance for loan
losses. The average balance of impaired loans for 2003 was $50,245,000.

         At September 30, 2004, the allowance for loan losses was $25,243,000, a
decrease of $250,000 from  year end 2003.  As a percent of loans,  the allowance
was 1.05 percent at September 30, 2004 and 1.08 at December 31, 2003.

      The  provision for  loan  losses for  the  first nine  months of  2004 was
$4,472,000,  a decrease of  $3,958,000  from  $8,430,000  for the same period in
2003. The  Corporation's  provision for loan losses  reflects  reduced  specific
reserves,  net  charge-offs  and  non-performing  loans,  resulting in decreased
provision  expense.  Current declines in the amount of non-performing  loans and
average  impaired  loan  balances  indicate that loan asset quality has improved
during the first nine months of 2004.
                                                                         Page 17



                           FIRST MERCHANTS CORPORATION

                                    FORM 10-Q
LIQUIDITY

      Liquidity management  is the process by which the Corporation ensures that
adequate liquid funds are available for the  Corporation  and its  subsidiaries.
These funds are necessary in order for the Corporation  and its  subsidiaries to
meet  financial  commitments  on  a  timely  basis.  These  commitments  include
withdrawals by  depositors,  funding  credit  obligations  to borrowers,  paying
dividends  to   shareholders,   paying  operating   expenses,   funding  capital
expenditures,  and  maintaining  deposit  reserve  requirements.   Liquidity  is
monitored  and  closely  managed  by  the  asset/liability  committees  at  each
subsidiary and by the Corporation's asset/liability committee.

      The  liquidity  of  the  Corporation  is  dependent  upon  the  receipt of
dividends from its bank  subsidiaries,  which are subject to certain  regulatory
limitations and access to other funding sources.  Liquidity of the Corporation's
bank  subsidiaries  is derived  primarily  from core deposit  growth,  principal
payments received on loans, the sale and maturity of investment securities,  net
cash provided by operating activities,  and access to other funding sources. The
most stable  source of  liability-funded  liquidity  for both the  long-term and
short-term  is  deposit  growth  and  retention  in the core  deposit  base.  In
addition,  the  Corporation  utilizes  advances  from the Federal Home Loan Bank
("FHLB")  and a revolving  line of credit with LaSalle  Bank,  N.A. as a funding
source. At September 30, 2004, total borrowings from the FHLB were $227,209,000.
The  Corporation's  bank  subsidiaries  have pledged certain  mortgage loans and
certain  investments  to the  FHLB.  The  total  available  remaining  borrowing
capacity from the FHLB at September 30, 2004, was $152,843,000. At September 30,
2004, the Corporation's revolving line of credit had a balance of $3,000,000 and
a  remaining  borrowing  capacity  of  $17,000,000.   The  principal  source  of
asset-funded     liquidity    is    investment    securities    classified    as
available-for-sale, the market values of which totaled $415,138,000 at September
30, 2004,  an increase of  $66,278,000  or 19.0 percent over  December 31, 2003.
Securities  classified  as  held-to-maturity  that are  maturing  within a short
period  of time can also be a source  of  liquidity.  Securities  classified  as
held-to-maturity  and that are maturing in one year or less totaled  $880,000 at
September 30, 2004. In addition, other types of assets such as cash and due from
banks,  federal funds sold and securities  purchased under agreements to resell,
and loans and  interest-bearing  deposits with other banks  maturing  within one
year are sources of liquidity.

      In the  normal  course of business, the Corporation is a party to a number
of  other  off-balance   sheet  activities  that  contain  credit,   market  and
operational risk that are not reflected in whole or in part in the Corporation's
consolidated   financial  statements.   Such  activities  include:   traditional
off-balance  sheet  credit-related  financial  instruments,   commitments  under
operating leases and long-term debt.

     The  Corporation  provides  customers with off-balance sheet credit support
through   loan   commitments   and   standby   letters  of  credit.   Summarized
credit-related financial instruments at September 30, 2004 are as follows:

                                                                At September 30,
(Dollars in thousands)                                                2004
================================================================================
Amounts of commitments:
Loan commitments to extend credit ............................... $  549,970
Standby letters of credit .......................................     27,522
                                                                  ----------
                                                                  $  577,492
                                                                  ==========

      Since  many  of  the  commitments are expected to expire unused or be only
partially  used, the total amount of unused  commitments in the preceding  table
does not necessarily represent future cash requirements.

     In addition to owned banking facilities, the Corporation has entered into a
number of long-term  leasing  arrangements to support the ongoing  activities of
the Corporation. The required payments under such commitments and long-term debt
at September 30, 2004 are as follows:


                                2004       2005       2006       2007       2008      2009       Total
(Dollars in thousands)       remaining                                              and after
=======================================================================================================
                                                                          
Operating leases .........   $    384   $  1,443   $  1,327   $  1,112   $    916   $  3,255   $  8,437
Long-term debt ...........     70,507     29,727     27,882     24,995     51,653    175,158    379,922
                             --------   --------   --------   --------   --------   --------   --------
Total ....................   $ 70,891   $ 31,170   $ 29,209   $ 26,107   $ 52,569   $178,413   $388,359
                             ========   ========   ========   ========   ========   ========   ========

                                                                         Page 18

                           FIRST MERCHANTS CORPORATION

                                    FORM 10-Q

INTEREST SENSITIVITY AND DISCLOSURES ABOUT MARKET RISK

         Asset/Liability   Management  has  been  an  important  factor  in  the
Corporation's  ability to record  consistent  earnings growth through periods of
interest rate volatility and product  deregulation.  Management and the Board of
Directors monitor the Corporation's liquidity and interest sensitivity positions
at regular meetings to review how changes in interest rates may affect earnings.
Decisions regarding  investment and the pricing of loan and deposit products are
made after analysis of reports designed to measure liquidity,  rate sensitivity,
the Corporation's  exposure to changes in net interest income given various rate
scenarios and the economic and competitive environments.

         It  is  the  objective  of the  Corporation to monitor and  manage risk
exposure to net interest  income caused by changes in interest  rates. It is the
goal of the Corporation's Asset Liability function to provide optimum and stable
net interest  income.  To accomplish  this,  management uses two asset liability
tools.  GAP/Interest Rate Sensitivity Reports and Net Interest Income Simulation
Modeling are both constructed, presented, and monitored quarterly.

         Management  believes  that  the  Corporation's  liquidity  and interest
sensitivity  position  at  September  30,  2004,  remained  adequate to meet the
Corporation's  primary goal of achieving optimum interest margins while avoiding
undue interest rate risk.

         The  Corporation  places  its  greatest credence in net interest income
simulation modeling. The GAP/Interest Rate Sensitivity Report is believed by the
Corporation's  management to have two major  shortfalls.  The GAP/Interest  Rate
Sensitivity Report fails to precisely gauge how often an interest rate sensitive
product reprices, nor is it able to measure the  magnitude  of potential  future
rate movements.

         Net interest  income simulation modeling, or earnings-at-risk, measures
the sensitivity of net interest income to various  interest rate movements.  The
Corporation's  asset liability  process  monitors  simulated net interest income
under  three  separate  interest  rate  scenarios;  base,  rising  and  falling.
Estimated net interest  income for each  scenario is calculated  over a 12-month
horizon.  The immediate  and parallel  changes to the base case scenario used in
the  model  are  presented  below.  The  interest  rate  scenarios  are used for
analytical purposes and do not necessarily represent management's view of future
market movements.  Rather, these are intended to provide a measure of the degree
of  volatility  interest rate  movements may introduce  into the earnings of the
Corporation.

         The base  scenario is highly dependent on numerous assumptions embedded
in the model,  including assumptions related to future interest rates. While the
base sensitivity  analysis  incorporates  management's best estimate of interest
rate and balance sheet dynamics under various market rate movements,  the actual
behavior and resulting  earnings  impact will likely differ from that projected.
For  mortgage-related  assets,  the base simulation  model captures the expected
prepayment  behavior under changing interest rate environments.  Assumptions and
methodologies  regarding the interest rate or balance  behavior of indeterminate
maturity products,  e.g., savings, money market, NOW and demand deposits reflect
management's best estimate of expected future behavior.

                                                                         Page 19


                           FIRST MERCHANTS CORPORATION

                                    FORM 10-Q
The  comparative  rising  and  falling  scenarios for  the period ended June 30,
2005 assume  further  interest  rate changes in addition to the base  simulation
discussed  above.  These changes are immediate and parallel  changes to the base
case senario.  In addition,  total rate movements  (beginning point minus ending
point) to each of the various  driver rates  utilized by  management in the base
simulation for the period ended June 30, 2005 are as follows:

Driver Rates                      RISING              FALLING
================================================================================
Prime                              200 Basis Points    (200) Basis Points
Federal Funds                      200                 (100)
One-Year T-Bill                    200                 (157)
Two-Year T-Bill                    200                 (233)
Three-Year T-Bill                  200                 (290)
Interest Checking                  100                  (14)
MMIA Savings                       100                  (24)
First Flex                         100                  (24)
CD's                               200                 (200)
FHLB Advances                      200                 (200)

Results for the base,  rising and falling  interest  rate  scenarios  are listed
below, based upon the Corporation's rate sensitive assets at  June 30, 2004. The
net  interest  income shown  represents  cumulative  net interest  income over a
12-month time horizon.  Balance sheet assumptions used for the base scenario are
the same for the rising and falling simulations.

                                                BASE        RISING     FALLING
================================================================================
Net Interest Income (dollars in thousands)    $107,825    $116,032    $ 93,395

Variance from base                                        $  8,206    $(14,431)

Percent of change from base                                    1.61%    (13.38)%

The comparative  rising and falling  scenarios for the period ended December 31,
2004 assume  further  interest  rate changes in addition to the base  simulation
discussed  above.  These changes are immediate and parallel  changes to the base
case scenario.  In addition,  total rate movements (beginning point minus ending
point) to each of the various  driver rates  utilized by  management in the base
simulation for the period ended December 31, 2004 are as follows:

Driver Rates                      RISING              FALLING
================================================================================
Prime                             200 Basis Points    (200) Basis Points
Federal Funds                     200                 (100)
One-Year T-Bill                   200                 (138)
Two-Year T-Bill                   200                 (194)
Interest Checking                 100                 (14)
MMIA Savings                      100                 (24)
First Flex                        100                 (24)
CD's                              200                 (59)
FHLB Advances                     200                 (117)

Results for the base,  rising and falling  interest  rate  scenarios  are listed
below. The net interest income shown  represents  cumulative net interest income
over a  12-month  time  horizon.  Balance  sheet  assumptions  used for the base
scenario are the same for the rising and falling simulations.

                                              BASE     RISING     FALLING
===============================================================================
Net Interest Income (dollars in thousands)  $100,873  $102,792   $ 87,217

Variance from base                                    $  1,919   $(13,655)

Percent of change from base                               1.90%    (13.54)%

                                                                         Page 20



                           FIRST MERCHANTS CORPORATION

                                    FORM 10-Q

EARNING ASSETS

         The following table presents the earning asset mix as of  September 30,
2004, and December 31, 2003.

         Loans increased approximately $16.2 million from  December 31, 2003  to
September  30, 2004,  while  investment  securities  increased by $63.8  million
during the same period.  The  Corporation's  interest  sensitivity and liquidity
position has allowed  management to purchase  securities  resulting in increased
net interest income from securities.



- ----------------------------------------------------------------------------------------------------
EARNING ASSETS
(Dollars in Millions)                                          September 30,           December 31,
                                                                   2004                    2003
- ---------------------------------------------------------------------------------------------------
                                                                                 
Federal funds sold and interest-bearing deposits               $    34.9               $     40.6

Investment securities available for sale .......                   415.1                    348.9

Investment securities held to maturity .........                     5.5                      7.9

Mortgage loans held for sale ...................                     2.7                      3.0

Loans ..........................................                 2,370.1                  2,353.6

Federal Reserve and Federal Home Loan Bank stock                    22.8                     15.5
                                                               ----------              ----------

                     Total .....................               $ 2,851.1               $  2,769.5
                                                               ==========              ==========


- --------------------------------------------------------------------------------
DEPOSITS AND BORROWINGS

         The following  table  presents the level of deposits and borrowed funds
(Federal funds purchased,  repurchase  agreements,  U.S.  Treasury demand notes,
Federal Home Loan Bank  advances,  subordinated  debentures  and other  borrowed
funds)at September 30, 2004, and December 31, 2003.

- --------------------------------------------------------------------------------


(Dollars in Millions)                              September 30,        December 31,
                                                       2004                2003
                                                    ----------         ------------
                                                                  
Deposits ........................................   $  2,456.8          $  2,362.1
Securities sold under repurchase agreements......         60.5                71.1
Federal Home Loan Bank advances .................        227.2               212.8
Subordinated debentures, revolving credit lines
   and term loans................................         92.0                97.8
Other borrowed funds ............................           .2                 1.5



         The  Corporation  has  continued  to leverage its capital position with
Federal Home Loan Bank advances,  as well  as  repurchase  agreements  which are
pledged against acquired investment securities as collateral for the borrowings.
The  interest  rate  risk is  included  as part  of the  Corporation's  interest
simulation discussed in Management's  Discussion and Analysis under the headings
"LIQUIDITY" and "INTEREST SENSITIVITY AND DISCLOSURES ABOUT MARKET RISK".

                                                                         Page 21


                           FIRST MERCHANTS CORPORATION

                                    FORM 10-Q

NET INTEREST INCOME

         Net  Interest  Income  is  the  primary  source  of  the  Corporation's
earnings.  It is a  function  of net  interest  margin  and the level of average
earning  assets.  The table  below  presents  the  Corporation's  asset  yields,
interest expense, and net interest income as a percent of average earning assets
for the three and nine months ended September 30, 2004 and 2003.

         Annualized  net  interest  income  (FTE)  for  the  nine  months  ended
September 30, 2004 increased by $319,000,  or .3 percent over the same period in
2003. For the same period interest income and interest expense,  as a percent of
average  earning  assets,   decreased  40  basis  points  and  19  basis  points
respectively.  This resulted in a 21 basis point decline in net interest income,
as a percent of average earning  assets,  from the first nine months 2003 margin
of 4.10 percent.  Federal Reserve Bank rate reductions during 2003 significantly
contributed  to this margin  compression.  Net interest  margin for the trailing
four quarters equaled 3.78, 3.87, 3.87 and 3.89 percent. Since June 28, 2004, 75
basis  points  of  prime  rate   increases   have  aided  third  quarter  margin
improvement.


                                                            Three Months Ended         Nine Months Ended
                                                              September 30,               September 30,
                                                                                      
(Dollars in Thousands)                                      2004          2003          2004          2003

Annualized Net Interest Income........................  $  107,168    $  103,496    $  104,362    $  103,785

Annualized FTE Adjustment.............................  $    3,924    $    3,809    $    3,569    $    3,827

Annualized Net Interest Income
  On a Fully Taxable Equivalent Basis.................  $  111,092    $  107,305    $  107,931    $  107,612

Average Earning Assets................................  $2,818,392    $2,712,070    $2,772,189    $2,628,319

Interest Income (FTE) as a Percent
  of Average Earning Assets...........................        5.79%         5.89%         5.71%         6.11%

Interest Expense as a Percent
  of Average Earning Assets...........................        1.85%         1.93%         1.82%         2.01%

Net Interest Income (FTE) as a Percent
  of Average Earning Assets...........................        3.94%         3.96%         3.89%         4.10%


Average earning assets include the average  balance of securities  classified as
available for sale,  computed based on the average of the  historical  amortized
cost  balances  without the effects of the fair value  adjustment.  In addition,
annualized amounts are computed utilizing a 30/360 day basis.



                                                                         Page 22


                           FIRST MERCHANTS CORPORATION

                                    FORM 10-Q
OTHER INCOME

         Other income in the third quarter of 2004  was  $465,000 or 5.2 percent
lower than the same quarter of 2003.  Gains on sales of mortgage loans decreased
by $657,000 from the same period in 2003 as  stabilizing  mortgage  rates caused
reduced volume from refinancing of mortgage loans.

         Other  income in  the first nine  months of 2004 was $2,432,000  or 8.6
percent  lower than the same period of 2003.  Gains on sales of  mortgage  loans
decreased by  $2,790,000  from the same period in 2003 as  stabilizing  mortgage
rates caused reduced volume from refinancing of mortgage loans.

OTHER EXPENSES

         Total  other  expenses   represent   non-interest   expenses   of   the
Corporation.  Total other  expenses  during the third  quarter of 2004 decreased
from the third  quarter of 2003 by $170,000 or .7 percent.

         Total other expenses during  the first nine months of 2004 exceeded the
same period in 2003 by $640,000 or .7 percent.

Two areas account for the change:

1.       Salaries and benefit expense grew $1,284,000, due to  normal salary
         increases and additional salary cost related to the March 1, 2003
         acquisition of Commerce National Bank.

2.       In 2003, the Corporation accrued $460,000 in anticipation of a
         settlement of a claim.  The claim has been settled for $184,500 causing
         a reduction in other expenses of $275,500.

                                                                         Page 23



                           FIRST MERCHANTS CORPORATION

                                    FORM 10-Q

INCOME TAXES

         Income tax expense,  for  the  nine  months  ended  September 30, 2004,
increased by $1,127,000 from the same period in 2003. The effective tax rate was
30.8 and 28.4 percent for the 2004 and 2003 periods.

OTHER

         The  Securities  and  Exchange  Commission  maintains  a Web  site that
contains  reports,  proxy  and  information  statements  and  other  information
regarding  registrants that file electronically  with the Commission,  including
the Corporation, and that address is (http://www.sec.gov).


Item 3.  Quantitative and Qualitative Disclosures About Market Risk
- -------------------------------------------------------------------

The  information  required  under this item is included as part of  Management's
Discussion and Analysis of Financial Condition and Results of Operations,  under
the headings "LIQUIDITY" and "INTEREST  SENSITIVITY AND DISCLOSURES ABOUT MARKET
RISK".

Item 4.  Controls and Procedures
- -------------------------------------------------------------------

At the end of the period covered by this report, the Corporation  carried out an
evaluation,   under  the   supervision  and  with  the   participation   of  the
Corporation's  management,  including the Corporation's  Chief Executive Officer
and Chief Financial Officer, of the effectiveness of the design and operation of
it's  disclosure  controls  and  procedures.  Based  upon that  evaluation,  the
Corporation's Chief Executive Officer and Chief Financial Officer concluded that
the Corporation's  disclosure controls and procedures are effective.  Disclosure
controls and procedures are controls and procedures  that are designed to ensure
that  information  required to be  disclosed  in  Corporation  reports  filed or
submitted  under the  Securities  Exchange Act of 1934 is  recorded,  processed,
summarized and reported within the time periods  specified in the Securities and
Exchange Commission's rules and forms.

There have been no changes in the Corporation's internal controls over financial
reporting  identified in connection  with the evaluation  referenced  above that
occurred  during the  Corporation's  last fiscal  quarter  that have  materially
affected,  or is  reasonably  likely to  materially  affect,  the  Corporation's
internal control over financial reporting.

                                                                         Page 24

                           FIRST MERCHANTS CORPORATION

                                    FORM 10-Q

                           PART II. OTHER INFORMATION

Item 1.  Legal Proceedings
- --------------------------

         None

Item 2.  Unregistered Sales of Equity
         Securities and Use of Proceeds
- ---------------------------------------------------

         a.  None

         b.  None

         c.  None

Item 3.  Defaults Upon Senior Securities
- ----------------------------------------

         None

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

         None

Item 5.  Other Information
- --------------------------

         a.  None

         b.  On October 12, 2004,  the  Board  of  Directors  of the Corporation
amended and  restated  the  Corporation's  By-Laws.  As part of the  amendments,
Article IV, Section 9 was amended to change the procedures by which shareholders
of the  Corporation  may  recommend  nominees  to  the  Corporation's  Board  of
Directors.  The new  procedures  are  different  than  those  set  forth  in the
Corporation's  March 5, 2004 Proxy  Statement.  The exact  text of  Article  IV,
Section 9 of the Corporation's  By-Laws which sets forth those procedures is set
forth below in its entirety:

             Section 9. Nominations for Director.  The Nominating and Governance
Committee of the Board of Directors shall have the responsibility for nominating
individuals to serve as members of the Board of Directors,  including the  slate
of Directors to be elected each year at the annual meeting of  shareholders.  In
so doing,  the  Committee  shall  maintain  up-to-date  criteria  for  selecting
Directors and a process for  identifying  and evaluating  prospective  nominees.
Shareholders  may suggest a candidate for  consideration  by the Committee  as a
Director  nominee by  submitting  the  suggestion  in writing and  delivering or
mailing it to the Secretary of the  Corporation at the  Corporation's  principal
office.  Suggestions for nominees from shareholders must include:  (a) the name,
address and number of the Corporation's shares owned by the shareholder; (b) the
name, address,  age and principal  occupation of the suggested nominee; (c) such
other  information  concerning the suggested nominee as the shareholder may wish
to submit or the Committee may reasonably request.  The Committee shall evaluate
suggestions  for  nominees  from  shareholders  in  the  same  manner  as  other
candidates.
                                                                        Page 25



                           FIRST MERCHANTS CORPORATION

                                    FORM 10-Q

                           PART II. OTHER INFORMATION


Item 6.  Exhibits
- -----------------------------------------

         a.  Exhibits

             Exhibit No.:       Description of Exhibit:      Form 10-Q Page No.:
             ------------       -------------------------    -------------------
                3(ii)           Bylaws of First Merchants
                                Corporation, as most
                                recently amended on
                                October 12, 2004
                                (Incorporated by reference
                                to Exhibit 3(ii) to First
                                Merchants Corporation's
                                current report on Form 8-K
                                filed October 15, 2004.)

                10a             First Merchants Corporation          29
                                1999 Long-Term Equity
                                Incentive Plan, as most
                                recently amended on August
                                10, 2004

                31.1            Certification of Chief               43
                                Executive Officer Pursuant
                                to Section 302 of the
                                Sarbanes - Oxley Act of
                                2002

                31.2            Certification of Chief               44
                                Financial Officer Pursuant
                                to Section 302 of the
                                Sarbanes - Oxley Act of
                                2002

                32              Certifications Pursuant to           45
                                18 U.S.C. Section 1350, as
                                Adopted Pursuant to Section
                                906 of the Sarbanes-Oxley
                                Act of 2002


                                                                         Page 26





                          FIRST MERCHANTS CORPORATION

                                    FORM 10-Q

                                   SIGNATURES

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

                                          First Merchants Corporation
                                          ---------------------------
                                                   (Registrant)


Date  11/09/04                          by /s/ Michael L. Cox
    ---------------------------            -------------------------------------
                                           Michael L. Cox
                                           President and Chief Executive Officer


Date  11/09/04                          by /s/ Mark K. Hardwick
    ---------------------------            -------------------------------------
                                           Mark K. Hardwick
                                           Senior Vice President and
                                           Chief Financial Officer
                                           (Principal Financial and Chief
                                           Accounting Officer)


                                                                         Page 27


                          FIRST MERCHANTS CORPORATION

                                    FORM 10-Q

                               INDEX TO EXHIBITS

INDEX TO EXHIBITS

      (a)3.  Exhibits:

             Exhibit No.:       Description of Exhibit:      Form 10-Q Page No.:
             ------------       -------------------------    -------------------
                3(ii)           Bylaws of First Merchants
                                Corporation, as most
                                recently amended on
                                October 12, 2004
                                (Incorporated by reference
                                to Exhibit 3(ii) to First
                                Merchants Corporation's
                                current report on Form 8-K
                                filed October 15, 2004.)

                10a             First Merchants Corporation          29
                                1999 Long-Term Equity
                                Incentive Plan, as most
                                recently amended on August
                                10, 2004

                31.1            Certification of Chief               43
                                Executive Officer Pursuant
                                to Section 302 of the
                                Sarbanes - Oxley Act of
                                2002

                31.2            Certification of Chief               44
                                Financial Officer Pursuant
                                to Section 302 of the
                                Sarbanes - Oxley Act of
                                2002

                32              Certifications Pursuant to           45
                                18 U.S.C. Section 1350, as
                                Adopted Pursuant to Section
                                906 of the Sarbanes-Oxley
                                Act of 2002


                                                                         Page 28


                                  Exhibit 10a

                           FIRST MERCHANTS CORPORATION
                      1999 LONG-TERM EQUITY INCENTIVE PLAN


                                    ARTICLE I

                            ESTABLISHMENT AND PURPOSE

         Section 1.01. Establishment   and   Term  of  Plan.   First   Merchants
Corporation,  an Indiana  corporation  (the "Company"),  hereby  establishes the
First Merchants  Corporation  1999 Long-Term Equity Incentive Plan (the "Plan"),
effective  as of April 14,  1999,  subject  to the  approval  of the Plan at the
Company's  1999 annual meeting of  shareholders  by the holders of a majority of
the shares of the  Company's  common stock present and voting at that meeting in
person or by proxy.

         Section 1.02. Purpose. The Plan is designed to promote the interests of
the Company,  its  subsidiaries,  and its shareholders by providing  stock-based
incentives to selected Employees,  Non-Employee Directors,  Subsidiary Directors
and Advisory Directors who are expected to contribute  materially to the success
of the  Company  and its  subsidiaries.  The purpose of the Plan is to provide a
means of rewarding  performance  and to provide an  opportunity  to increase the
personal ownership  interest of Employees,  Non-Employee  Directors,  Subsidiary
Directors and Advisory  Directors in the continued  success of the Company.  The
Company  believes  that the Plan will  assist its  efforts to attract and retain
quality Employees,  Non-Employee  Directors,  Subsidiary  Directors and Advisory
Directors.

                                   ARTICLE II

                                 ADMINISTRATION

         Section 2.01. Administrative  Committee. The Plan shall be administered
by the  Committee,  which shall serve at the pleasure of the Board of Directors.
The  Committee  shall have full  authority  to  administer  the Plan,  including
authority to interpret  and construe any provision of the Plan and to adopt such
rules and  regulations  for  administering  the Plan as it may deem necessary to
comply with the requirements of the Plan or any applicable law.

         Section 2.02. Powers of the Committee. The  Committee shall, subject to
the  terms  of this  Plan,  have the  authority  to:  (i)  select  the  eligible
Employees, Subsidiary Directors and Advisory Directors who shall receive Awards,
(ii) grant Awards,  (iii)  determine the types and sizes of Awards to be granted
to Employees,  Subsidiary  Directors and Advisory  Directors under the Plan (but
not to Non-Employee Directors,  who shall receive Director Options in accordance
with Article VI of this Plan),  (iv)  determine the terms,  conditions,  vesting
periods,  and restrictions  applicable to Awards (other than Director  Options),
(v) adopt, alter, and repeal  administrative  rules and practices governing this
Plan,  (vi)  interpret  the terms  and  provisions  of this Plan and any  Awards
granted under this Plan,  (vii)  prescribe the forms of any Award  Agreements or
other  instruments  relating  to Awards,  and  (viii)  otherwise  supervise  the
administration  of this Plan. The Committee may delegate any of its authority to
any other  person or persons  that it deems  appropriate  with respect to Awards
granted to Employees who are not officers of the Company.

                                                                         Page 29

         Section 2.03. Actions  of  the  Committee.  All  actions  taken and all
interpretations and determinations made in good faith by the Committee,  or made
by any other person or persons to whom the Committee  has  delegated  authority,
shall be final and binding upon all  Participants,  the  Company,  and all other
interested  persons.  All  decisions  by the  Committee  shall be made  with the
approval of not less than a majority of its  members.  Members of the  Committee
who are eligible for Awards may vote on any matters affecting the administration
of the Plan or the grant of any Awards pursuant to the Plan, except that no such
member  shall act upon the  granting of an Award to himself or herself;  but any
such  member may be  counted in  determining  the  existence  of a quorum of the
Committee.

                                   ARTICLE III

                                   ELIGIBILITY

         Section 3.01. Employees,  Subsidiary  Directors and Advisory Directors.
Any  Employee of the Company or any of its  Subsidiaries  who is selected by the
Committee to be a Participant  under the Plan,  and any  Subsidiary  Director or
Advisory  Director,  shall be  eligible  for the  grant of  Awards  (other  than
Director  Options).  The selection of the  Employees,  Subsidiary  Directors and
Advisory  Directors to receive  Awards  (other than Director  Options)  shall be
within the  discretion of the  Committee.  More than one Award may be granted to
the same Employee, Subsidiary Director or Advisory Director.

         Section 3.02. Non-Employee  Directors.  All Non-Employee  Directors are
eligible  for the grant of Director  Options,  as provided in Article VI of this
Plan.  Non-Employee  Directors are not,  however,  eligible for the grant of any
Awards other than Director Options.

                                   ARTICLE IV

                            SHARES SUBJECT TO AWARDS

         Section 4.01. Number of Common Shares. The shares subject to the Awards
and other provisions of the Plan shall be the Company's authorized but unissued,
or reacquired  Common Shares.  The aggregate number of Common Shares that may be
subject to Awards  granted  under this Plan in any fiscal year shall be equal to
the sum of (i) one percent (1%) of the number of Common Shares Outstanding as of
the last day of the Company's  prior fiscal year, plus (ii) the number of Common
Shares that were available for the grant of Awards, but not granted,  under this
Plan in any previous  fiscal year;  provided that in no event will the number of
Common  Shares  available  for the  grant of Awards in any  fiscal  year  exceed
one-and-one-half  percent (1 1/2%) of the Common  Shares  Outstanding  as of the

                                                                         Page 30


last day of the prior fiscal year.  The  aggregate  number of Common Shares that
may be issued  under the Plan upon the exercise of  Incentive  Stock  Options is
1,200,000,  as adjusted  pursuant to Section 4.02. No fractional shares shall be
issued under this Plan; if necessary,  the Committee  shall determine the manner
in which the value of fractional shares will be treated.

         The assumption  of  awards granted  by an organization  acquired by the
Company,  or the grant of Awards  under this Plan in  substitution  for any such
awards,  shall not reduce the number of Common Shares available for the grant of
Awards under this Plan.  Common  Shares  subject to an Award that is  forfeited,
terminated or canceled  without having been  exercised  shall again be available
for grant under this Plan,  subject to the  limitations  noted in the  foregoing
paragraph of this Section 4.01.

         Section 4.02. Adjustment.  In  the  event  of any  change in the Common
Shares by reason of a merger, consolidation, reorganization, recapitalization or
similar  transaction,  or in the  event  of a stock  split,  stock  dividend  or
distribution to shareholders (other than normal cash dividends), spin-off or any
other change in the  corporate  structure of the Company,  the  Committee  shall
adjust the number and class of shares  that may be issued  under this Plan,  the
aggregate  number of Common  Shares  that may be issued  under the Plan upon the
exercise of Incentive  Stock Options,  the number and class of shares subject to
outstanding Awards, the exercise price applicable to outstanding Awards, and the
Fair Market Value of the Common Shares and other value determinations applicable
to outstanding Awards, as appropriate.  All determinations made by the Committee
with respect to  adjustments  under this Section  4.02 shall be  conclusive  and
binding for all purposes of the Plan.

                                    ARTICLE V

                                     AWARDS

         Section 5.01. Grant of Awards.  Awards  authorized under this Article V
may be granted  pursuant to another  incentive  program  which  incorporates  by
reference the terms and conditions of this Plan. Awards may be granted singly or
in  combination  or tandem  with  other  Awards.  Awards  may also be granted in
replacement  of, or in  substitution  for,  other awards  granted by the Company
whether or not such other awards were granted under this Plan;  without limiting
the foregoing,  if a Participant pays all or part of the exercise price or taxes
associated  with an Award by the transfer of Common  Shares or the  surrender of
all or part of an Award  (including  the Award being  exercised),  the Committee
may, in its discretion, grant a new Award to replace the Common Shares that were
transferred  or the Award that was  surrendered.  The Company may assume  awards
granted  by an  organization  acquired  by the  Company  or may grant  Awards in
replacement of, or in substitution for, any such awards.

         Section 5.02.  Types  of  Awards.  Awards  may  include,  but  are  not
limited to, the following:

                                                                         Page 31

                  (a)  Director  Option.  A right to purchase  Common  Shares
         granted to a Non-Employee Director pursuant to Article VI of this Plan.

                  (b) Stock Award. An Award that is made in Common Shares or
         Restricted Stock or that is otherwise based on, or valued in whole or
         in part by reference to, the Common Shares. All or part of any Stock
         Award may be subject to conditions, restrictions and risks of
         forfeiture, as and to the extent established by the Committee. Stock
         Awards may be based on the Fair Market Value of the Common Shares, or
         on other specified values or methods of valuation, as determined by the
         Committee.

                  (c) Stock Option. A right to purchase a specified number of
         Common Shares, during a specified period and at a specified exercise
         price, all as determined by the Committee. A Stock Option may be an
         Incentive Stock Option or a Non-Qualified Stock Option. Incentive Stock
         Options may only be issued to Employees. In addition to the terms,
         conditions, vesting periods, and restrictions established by the
         Committee in the Award Agreement, Incentive Stock Options must comply
         with the requirements of Section 422 of the Code, Section 5.03(f), and
         this Article V.

         Section 5.03. Terms  and  Conditions  of  Awards;  Agreements.   Awards
granted under the Plan shall be evidenced by an Award Agreement  executed by the
Company and the Participant,  which shall contain such terms and be in such form
as the  Committee  may  from  time to time  approve,  subject  to the  following
limitations and conditions:

                  (a) Number of Shares. The Award Agreement shall state, as
         appropriate, the type and total number of shares granted, and/or the
         type and total number of shares with respect to which Stock Options are
         granted.

                  (b) Award Prices. The Award Agreement shall state, as
         applicable, the price per share of the Common Shares with respect to
         which Stock Options are issued. The price or other value shall be
         determined by the Committee. For Incentive Stock Options, the exercise
         price shall satisfy all of the requirements of the Code and of Section
         5.03(f) of this Plan.

                  (c) Payment of Exercise Price; Deferral. The exercise price of
         a Stock Option (other than an Incentive Stock Option), Director Option,
         and any Stock Award for which the Committee has established an exercise
         price, may be paid in cash, by the transfer of Common Shares, by the
         surrender of all or part of an Award (including the Award being
         exercised), or by a combination of these methods, as and to the extent
         permitted by the Committee. The exercise price of an Incentive Stock
         Option may be paid in cash, by the transfer of Common Shares, or by a
         combination of these methods, as and to the extent permitted by the
         Committee at the time of grant, but may not be paid by the surrender of
         all or part of an Award. The Committee may prescribe any other method
         of paying the exercise price that it determines to be consistent with
         applicable law and the purpose of this Plan.

                                                                         Page 32


                  With the approval of the Committee, the delivery of the Common
         Shares, cash, or any combination thereof subject to an Award (other
         than Director Options) may be deferred, either in the form of
         installments or a single future delivery. The Committee may also permit
         selected Participants to defer the payment of some or all of their
         Awards, as well as other compensation, in accordance with procedures
         established by the Committee to assure that the recognition of taxable
         income is deferred under the Code. The Committee may also establish
         rules and procedures for the crediting of interest on deferred cash
         payments and dividend equivalents on Awards.

                  (d) Issuance of Shares and compliance with Securities Laws.
         The Company may postpone the issuance and delivery of certificates
         representing shares until (a) the admission of such shares to listing
         on any stock exchange on which shares of the Company of the same class
         are then listed, and (b) the completion of such registration or other
         qualification of such shares under any state or federal law, rule or
         regulation as the Company shall determine to be necessary or advisable,
         which registration or other qualification the Company shall use it best
         efforts to complete; provided, however, a person purchasing shares
         pursuant to the Plan has no right to require the Company to register
         the Common Shares under federal or state securities laws at any time.
         Any person purchasing shares pursuant to the Plan may be required to
         make such representations and furnish such information as may, in the
         opinion of counsel for the Company, be appropriate to permit the
         Company, in light of the existence or non-existence with respect to
         such shares of an effective registration under the Securities Act of
         1933, as amended, or any similar state statute, to issue the shares in
         compliance with the provisions of those or any comparable acts.

                  (e) Rights as a Shareholder. Unless otherwise provided by the
         Board of Directors or the Committee, a Participant shall have rights as
         a shareholder with respect to shares covered by an Award, including
         voting rights or rights to dividends, only upon the date of issuance of
         a certificate to him or her, and, if payment is required, only after
         such shares are fully paid.

                  (f) Incentive Stock Options. To the extent any Award granted
         pursuant to this Plan contains an Incentive Stock Option, the following
         limitations and conditions shall apply to such Incentive Stock Option
         and the Award Agreement relating thereto in addition to the terms and
         conditions provided herein:

                           (i)      Price.  The  price of an  Incentive  Stock
                                    Option  shall be an  amount  per  share not
                                    less than the Fair Market  Value per share
                                    of the  Common  Shares on the date of
                                    granting  of the option.  In the case of
                                    Incentive  Stock Options  granted to an
                                    Employee of the Company  who is a 10%
                                    shareholder,  the  option  price  shall be
                                    an amount per share not less than one
                                    hundred ten  percent  (110%) of the Fair
                                    Market  Value per share of the Common Shares
                                    on the date of the granting of the Incentive
                                    Stock Option.

                                                                         Page 33


                           (ii)     Exercise Period. Unless terminated earlier
                                    pursuant to other terms and provisions of
                                    the Award Agreement, the term of each
                                    Incentive Stock Option shall expire within
                                    the period prescribed in the Agreement
                                    relating thereto, which shall not be more
                                    than five (5) years from the date the
                                    Incentive Stock Option is granted if the
                                    Participant is a ten percent (10%)
                                    shareholder, and not more than ten (10)
                                    years from the date the Incentive Stock
                                    Option is granted if the Participant is not
                                    a ten percent (10%) shareholder.

                           (iii)    Limitation on Grants. No Incentive Stock
                                    Option shall be granted under this Plan
                                    after April 14, 2009.

                           (iv)     Limitation on Transferability.  No Incentive
                                    Stock Option shall be assignable or
                                    transferable  except by will or under the
                                    laws of descent and  distribution.
                                    Notwithstanding the foregoing, a Participant
                                    may, by delivering written notice to the
                                    Company in a form  satisfactory to the
                                    Company,  designate a person who, in the
                                    event of the  Participant's  death,  shall
                                    thereafter  be  entitled  to exercise  the
                                    Option.  During the  lifetime  of a
                                    Participant,  the  Incentive Stock  Option
                                    shall  be  exercisable  only by the
                                    Participant  and may not be transferred or
                                    assigned pursuant to a qualified domestic
                                    relations order.

                           (v)      Maximum Exercise Rule. The aggregate Fair
                                    Market Value (determined at the time the
                                    option is granted) of the shares with
                                    respect to which Incentive Stock Options are
                                    exercisable for the first time by an
                                    Employee during any calendar year under all
                                    such plans of the Company and any parent or
                                    Subsidiary of the Company shall not exceed
                                    One Hundred Thousand Dollars ($100,000).

                  (g) Termination of Awards Under Certain Conditions. The
         Committee may cancel any unexpired, unpaid or deferred Awards at any
         time, if the Participant is not in compliance with all applicable
         provisions of this Plan or with any Award Agreement, or if the
         Participant, whether or not he or she is currently employed by the
         Company, engages in any of the following activities without the prior
         written consent of the Company:

                           (i)      Directly or indirectly renders services to
                                    or for an organization, or engages in a
                                    business that is, in the judgment of the
                                    Committee, in competition with the Company.

                           (ii)     Discloses to anyone outside of the Company,
                                    or uses for any purpose other than the
                                    Company's business, any confidential or
                                    proprietary information or material relating
                                    to the Company, whether acquired by the
                                    Participant during or after employment with
                                    the Company.

                                                                         Page 34


                  The Committee may, in its discretion and as a condition to the
         exercise of an Award, require a Participant to acknowledge in writing
         that he or she is in compliance with all applicable provisions of this
         Plan and of any Award Agreement and has not engaged in any activities
         referred to in clauses (i) and (ii) above.

                  (h) Nontransferability. Unless otherwise determined by the
         Committee and provided in the Award Agreement, (i) no Award granted
         under this Plan may be transferred or assigned by the Participant to
         whom it is granted other than by will, pursuant to the laws of descent
         and distribution, or pursuant to a qualified domestic relations order,
         and (ii) an Award granted under this Plan may be exercised, during the
         Participant's lifetime, only by the Participant or by the Participant's
         guardian or legal representative. Notwithstanding the foregoing, a
         Participant may, by delivering written notice to the Company in a form
         satisfactory to the Company, designate a person who, the event of the
         Participant's death, shall thereafter be entitled to exercise the
         Award.

         Section 5.04.  Election   to   Defer   Grant  or   Receipt  of   Award.
Notwithstanding any provision herein to the contrary, the Committee may provide,
in any Award  Agreement or in any program  granting Awards under this Plan, that
the Participant may elect to defer receipt of the Award as provided in the Award
Agreement or program.

                                   ARTICLE VI

                                DIRECTOR OPTIONS

         Section 6.01.  Grant of Director Options.

                  (a) Administration. A committee formed by only those Directors
         other than Non-Employee Directors shall have full authority to
         administer Director Options, including authority to require that any
         Non-Employee Director sign an Award Agreement as a condition of
         receiving a Director Option.

                  (b) Granting of Director Options. Until this Plan is
         terminated, each individual serving as a Non-Employee Director on July
         1 in any year after 1998 shall automatically receive a Director Option,
         effective on such date.

         Section 6.02. Number of Common Shares Subject  to Each Director Option.
Each  Director  Option  shall  entitle the  Non-Employee  Director  the right to
purchase  one  thousand  (1,000)  Common  Shares  on the  terms  and  conditions
specified herein.

         Section 6.03. Exercise Price. The  exercise  price of the Common Shares
subject to each  Director  Option  shall be the Fair Market  Value of the Common
Shares at the date of grant.

                                                                         Page 35


         Section 6.04. Date  Director   Options   Become   Exercisable.   Unless
otherwise  established  by the Board of Directors,  each  Director  Option shall
become  exercisable  in full six (6) months  after the date of grant;  provided,
however, all Director Options shall become exercisable in full (i) upon a Change
of Control,  (ii) in  accordance  with the terms of Section  6.06, or (iii) upon
attainment by the Non-Employee Director of age 70.

         Section 6.05. Expiration Date.  Unless  terminated  earlier pursuant to
the terms of this Plan, each Director Option shall  terminate,  and the right of
the holder to purchase  Common Shares upon exercise of the Director Option shall
expire,  at the close of business on the tenth  anniversary  date of the date of
grant.

         Section 6.06. Continuous Service as a Director. No Director  Option may
be exercised  unless the  Non-Employee  Director to whom the Director Option was
granted  has  continued  to be a  Non-Employee  Director  from the time of grant
through  the time of  exercise,  except as  provided  in  Section  6.04 and this
Section 6.06.

                  (a) Retirement or Disability. If the service in office of a
         Non-Employee Director is terminated due to the retirement or Disability
         of the Non-Employee Director, the Non-Employee Director (or his or her
         legal representative if he or she becomes incapacitated), shall have
         the right, on or after the date of such termination but in no event
         following the expiration of the Director Option, to exercise the
         Director Option in full, whether or not the Non-Employee Director would
         otherwise have been entitled to exercise the Director Option at such
         date.

                  (b) Death. If the service in office of a Non-Employee Director
         is terminated due to the death of the Non-Employee Director, the
         Non-Employee Director's estate, executor, administrator, personal
         representative or beneficiary shall have the right to exercise the
         Director Option in full prior to the earlier of (i) one (1) year after
         the date of his or her death, and (ii) the expiration of the Director
         Option.

                  (c) Employed by Company. If a Non-Employee Director ceases to
         be a Non-Employee Director by reason of his or her employment by the
         Company or his or her appointment as a Subsidiary Director or Advisory
         Director, the Director Option granted to that Non-Employee Director
         shall be treated the same as Non-Qualified Stock Options held by
         Employees, Subsidiary Directors or Advisory Directors, whichever is
         applicable, and shall continue to be exercisable prior to the
         expiration of the Director Option, subject to the limitations on
         exercise following termination of employment, or termination of service
         as a Subsidiary Director or Advisory Director, established by the
         Committee pursuant to Article VIII of this Plan.

                                                                         Page 36


                                   ARTICLE VII

                           TAX WITHHOLDING OBLIGATIONS

         Prior to the payment of an Award, the Company  may withhold, or require
a Participant to remit to the Company,  an amount sufficient to pay any federal,
state and local  withholding taxes associated with the Award. The Committee may,
in its discretion and subject to such rules as the Committee may adopt, permit a
Participant to pay any or all  withholding  taxes  associated  with the Award in
cash,  by the transfer of Common  Shares,  by the surrender of all or part of an
Award  (including  the Award  being  exercised),  or by a  combination  of these
methods.

                                  ARTICLE VIII

             TERMINATION OF EMPLOYMENT OR TERMINATION OF SERVICE AS
                    SUBSIDIARY DIRECTOR OR ADVISORY DIRECTOR

         Section 8.01. Termination of Employment. Unless  the Committee provides
otherwise in the Award Agreement, if a Participant's employment with the Company
or a Subsidiary  terminates for any reason other than Retirement,  Disability or
death of the  Participant,  he or she may,  but only within the thirty  (30)-day
period  immediately  following such  termination of employment,  and in no event
later than the expiration date specified in the Award Agreement, exercise his or
her Award to the extent  that he or she was  entitled to exercise it at the date
of  such  termination;  provided,  however,  if a  Participant's  employment  is
terminated for  deliberate,  willful or gross  misconduct,  as determined by the
Board of Directors,  all rights under the Award shall expire upon receipt of the
notice of such  termination.  The transfer of an Employee from the employ of the
Company  to a  Subsidiary,  or vice  versa,  or from one  Subsidiary  to another
Subsidiary,  shall not be deemed a termination of employment for purposes of the
Plan.

         Section 8.02. Retirement or Disability. Unless  the  Committee provides
otherwise in the Award Agreement, if a Participant's employment with the Company
or any  Subsidiary,  or his or her service as a Subsidiary  Director or Advisory
Director, terminates due to Retirement or Disability, the Participant (or his or
her legal  representative if he or she becomes  incapacitated)  may, on or after
the date of such  termination  but in no event later than the expiration date of
the Award,  exercise in full each Award granted to the Participant prior to such
termination,  whether or not the Participant  would otherwise have been entitled
to exercise the Award at such date.  However, if the Award being exercised under
this  Section is an  Incentive  Stock  Option,  it may be exercised as such only
during (i) the three (3) month period immediately following a termination due to
Retirement,  or (ii)  during the one (1) year  period  immediately  following  a
termination due to Disability (but in no event later than the expiration date of
the Award).  During the remainder of the exercise period, if any, the option may
be exercised as a Non-Qualified Stock Option.

         Section 8.03. Death. Unless  the  Committee  provides  otherwise in the
Award Agreement, if a Participant dies (whether prior to or after termination of
employment  or  termination  of service as a  Subsidiary  Director  or  Advisory

                                                                         Page 37


Director),   the  Participant's  estate,   executor,   administrator,   personal
representative  or beneficiary  may, within the one (1) year period  immediately
following the Participant's death but in no event later than the expiration date
of the Award,  exercise in full each Award granted to the  Participant  prior to
his or her  death,  whether or not the  Participant  would  otherwise  have been
entitled to exercise the Award at such date. If the Award being  exercised under
this Section is an  Incentive  Stock  Option and the  Participant  dies prior to
termination of employment or within three (3) months following such termination,
the Award may continue to be exercised as an Incentive  Stock Option  during the
entire one (1) year period immediately following the Participant's death (but in
no event later than the expiration date of the Award).


                                   ARTICLE IX

                                CHANGE OF CONTROL

         Unless  and  to  the  extent  the  terms  and conditions of a Change of
Control agreement between the Company and a Participant  provide  otherwise,  in
the event of a Change of  Control of the  Company,  (i) all Stock  Options  then
outstanding  will  become  fully  exercisable  as of the date of the  Change  of
Control, and (ii) all restrictions and conditions applicable to Restricted Stock
and other Stock  Awards will be deemed to have been  satisfied as of the date of
the Change of Control.  Any such determination by the Board of Directors that is
made after the occurrence of a Change of Control will not be effective  unless a
majority of the  Directors  then in office were in office at the  beginning of a
period of twenty-four (24) consecutive  months and the determination is approved
by a majority of such Directors.

                                    ARTICLE X

                           AMENDMENT OF PLAN OR AWARDS

         Section 10.01. Amendment, Suspension or Termination of Plan. The  Board
of Directors  may, from time to time,  amend,  suspend or terminate this Plan at
any time, and, in accordance with such  amendments,  may thereupon  change terms
and conditions of any Awards not theretofore  issued.  Shareholder  approval for
any such amendment will be required only to the extent  necessary to satisfy the
rules of NASDAQ or any national  exchange on which the Common Shares are listed,
or to satisfy any applicable federal or state law or regulation.

         Section 10.02. Amendment of Outstanding Awards. The Committee may, in
its  discretion,  amend the terms of any Award  (other than a Director  Option),
prospectively or  retroactively,  but no such amendment may impair the rights of
any Participant  without his or her consent.  Shareholder  approval for any such
amendment will be required only to the extent  necessary to satisfy the rules of
NASDAQ or any  national  exchange on which the Common  Shares are listed,  or to
satisfy any applicable federal or state law or regulation. The Committee may, in
whole or in part,  waive  any  restrictions  or  conditions  applicable  to,  or
accelerate the vesting of, any Award (other than a Director Option).

                                                                         Page 38


                                   ARTICLE XI

                                  MISCELLANEOUS

         Section 11.01. Governing   Law.   The  interpretation,   validity   and
enforcement of this Plan will, to the extent not otherwise  governed by the Code
or the  securities  laws of the United  States,  be  governed by the laws of the
State of Indiana.

         Section 11.02. Rights of Employees.  Nothing  in  this Plan will confer
upon any Participant  the right to continued  employment by the Company or limit
in any way the  Company's  right to terminate  any  Participant's  employment at
will.

                                   ARTICLE XII

                                   DEFINITIONS

         Section 12.01.  Definitions.  When capitalized in this Plan, unless the
 context otherwise requires:

                  (a) "Advisory Director" means an advisory director of the
         Company or any of its Subsidiaries, who is not an Employee or Director
         of the Company or any of its Subsidiaries.

                  (b) "Award" means a grant made to a Participant pursuant to
         Article V of this Plan.

                  (c) "Award Agreement" means a written instrument between the
         Company and a Participant evidencing an Award and prescribing the
         terms, conditions, and restrictions applicable to the Award.

                  (d) "Board of Directors" means the Board of Directors of the
         Company, as constituted at any time.

                  (e) "Change of Control" means the first to occur of the
         following events:

                           (i)      any "person," as such term is used in
                                    Sections 13(d) and 14(d) of the Securities
                                    Exchange Act of 1934, as amended (the
                                    "Exchange Act") other than the Company, is
                                    or becomes the "beneficial owner" (as
                                    defined in Rule 13d-3 under the Exchange
                                    Act), directly or indirectly, of securities
                                    of the Company or First Merchants Bank,
                                    National Association (the "Bank")
                                    representing twenty-five percent (25%) or
                                    more of the combined voting power of the
                                    Company's or Bank's then outstanding
                                    securities;

                                                                         Page 39


                           (ii)     persons constituting a majority of the Board
                                    of Directors of the Company or the Bank were
                                    not directors of the Company or the Bank for
                                    at least the twenty-four (24) months
                                    preceding months;

                           (iii)    the  shareholders of the Company or the Bank
                                    approve a merger or  consolidation of the
                                    Company or the Bank with any other  company,
                                    other than (1) a merger or consolidation
                                    which would  result in the voting securities
                                    of the Company or the Bank outstanding
                                    immediately prior thereto continuing to
                                    represent (either by remaining  outstanding
                                    or by being converted into voting securities
                                    of the surviving  entity) more than fifty
                                    percent  (50%) of the combined  voting power
                                    of the voting  securities of the Company or
                                    the Bank or such  surviving  entity
                                    outstanding  immediately  after such merger
                                    or consolidation or (2) a merger or
                                    consolidation  effected to implement a
                                    recapitalization  of the Company or the
                                    Bank (or similar  transaction)  in which no
                                    person acquires fifty percent (50%) or more
                                    of the  combined  voting  power of the
                                    Company's  or the  Bank's  then outstanding
                                    securities; or

                           (iv)     the shareholders of the Company approve a
                                    plan of complete liquidation of the Company
                                    or the Bank or an agreement for the sale or
                                    disposition by the Company or the Bank of
                                    all or substantially all of the Company's
                                    assets.

                  (f) "Code" means the Internal Revenue Code of 1986, as
         amended.

                  (g) "Committee" means the Compensation and Human Resources
         Committee of the Board of Directors, consisting of two or more
         Non-Employee Directors who are "non-employee directors" as defined in
         paragraph (b)(3) of Rule 16b-3.

                  (h) "Common Share" means a share of common stock of First
         Merchants Corporation.

                  (i) "Common Shares Outstanding" means the total number of
         Common Shares outstanding as reflected in the Company's financial
         statements as of the most recent fiscal year-end.

                  (j) "Company" means First Merchants Corporation.

                  (k) "Director" means a director of the Company.

                                                                         Page 40


                  (l) "Director Option" means a right to purchase Common Shares
         granted to a Non-Employee Director pursuant to Article VI.

                  (m) "Disabled" or "Disability" means a permanent disability as
         defined in the applicable long-term disability plan of the Company;
         except that "Disabled" or "Disability" with respect to Director Options
         or Awards made to Subsidiary Directors or Advisory Directors shall mean
         total and permanent disability as defined in Section 22(e)(3) of the
         Code.

                  (n) "Employee" means any individual employed by the Company or
         any of its Subsidiaries, including officers and Employees who are
         members of the Board of Directors of the Company or any of its
         Subsidiaries.

                  (o) "Fair Market Value" of a Common Share means the value of
         the share on a particular date, determined as follows:

                  (i)  the last reported sale price of a share of common stock
                       on such date, or if no sale took place, the last reported
                       sale price of a share on the most recent day on which a
                       sale of a share of stock took place as reported by NASDAQ
                       or a national securities exchange on which the Company's
                       stock is listed on such date; or

                  (ii) if the Company's stock is not listed on NASDAQ or a
                       national securities exchange on such date, the fair
                       market value of a share on such date as determined in
                       good faith by the Committee.

                  (p) "Incentive Stock Options" means stock options issued to
         Employees which qualify under and meet the requirements of Section 422
         of the Code.

                  (q) "Non-Employee Director" means any Director of the Company
         who is not an Employee of the Company or any of its Subsidiaries.

                  (r) "Non-Qualified Stock Options" means stock options which do
         not qualify under or meet the requirements of Section 422 of the Code.

                  (s) "Participant" means any person to whom an Award has been
         granted under this Plan.

                  (t) "Plan" means this First Merchants Corporation 1999
         Long-Term Equity Incentive Plan authorized by the Board of Directors at
         its meeting held on February 9, 1999, as such Plan from time to time
         may be amended as herein provided.

                  (u) "Restricted Stock" means an Award of Common Shares that
         are nontransferable and are subject to a substantial risk of
         forfeiture.

                                                                         Page 41


                  (v) "Retirement", in the case of an Employee, means the
         termination of all employment with the Company and its Subsidiaries for
         any reason other than death or Disability after the day on which the
         Employee has attained age 55.

                  (w) "Rule 16b-3" means Rule 16b-3 of the Securities and
         Exchange Commission, under the Securities Exchange Age of 1934, as
         amended.

                  (x) "Stock Options" means the Incentive Stock Options and the
         Non-Qualified Stock Options issued pursuant to the Plan.

                  (y) "Subsidiary" means a corporation or other form of business
         association of which shares (or other ownership interests) having fifty
         percent (50%) or more of the voting power are, or in the future become,
         owned or controlled, directly or indirectly, by the Company.

                  (z) "Subsidiary Director" means a director of a Subsidiary of
         the Company, who is not a Director of the Company or an Employee of the
         Company or any of its Subsidiaries.

                                                                         Page 42


                                  Exhibit 31.1

                  CERTIFICATION PURSUANT TO SECTION 302 OF THE
                           SARBANES-OXLEY ACT OF 2002


I, Michael L. Cox,  President  and Chief  Executive  Officer of First  Merchants
Corporation, certify that:

1.     I have reviewed this quarterly report on Form 10-Q of First Merchants
       Corporation;

2.     Based on my knowledge, this quarterly report does not contain any untrue
       statement of a material fact or omit to state a material fact necessary
       to make the statements made, in light of the circumstances under which
       such statements were made, not misleading with respect to the period
       covered by this report;

3.     Based on my knowledge, the financial statements, and other financial
       information included in this report, fairly present in all material
       respects the financial condition, results of operations and cash flows of
       the registrant as of, and for, the periods presented in this report;

4.     The registrant's other certifying officer and I are responsible for
       establishing and maintaining disclosure controls and procedures (as
       defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the
       registrant and have:

       (a) Designed such disclosure controls and procedures, or caused such
           disclosure controls and procedures to be designed under our
           supervision, to ensure that material information relating to the
           registrant, including its consolidated subsidiaries, is made known to
           us by others within those entities, particularly during the period in
           which this report is being prepared;

       (b) Evaluated the effectiveness of the registrant's disclosure controls
           and procedures and presented in this report our conclusions about the
           effectiveness of the disclosure controls and procedures, as of the
           end of the period covered by this report, based on such evaluation;
           and

       (c) Disclosed in this report any change in the registrant's internal
           control over financial reporting that occurred during the
           registrant's most recent fiscal quarter (the registrant's fourth
           fiscal quarter in the case of an annual report) that has materially
           affected, or is reasonably likely to materially affect, the
           registrant's internal control over financial reporting; and

5.     The registrant's other certifying officer and I have disclosed, based on
       our most recent evaluation of internal control over financial reporting,
       to the registrant's auditors and the audit committee of the registrant's
       board or directors (or persons performing the equivalent functions):

       (a) All significant deficiencies and material weaknesses in the design or
           operation of internal control over financial reporting which are
           reasonably likely to adversely affect the registrant's ability to
           record, process, summarize and report financial information; and

       (b) Any fraud, whether or not material, that involves management or other
           employees who have a significant role in the registrant's internal
           control over financial reporting.

Date: November 9, 2004                  /s/Michael L. Cox
                                        ----------------------------------------
                                           Michael L. Cox
                                           President and Chief Executive Officer

                                                                         Page 43

                                  Exhibit 31.2

                  CERTIFICATION PURSUANT TO SECTION 302 OF THE
                           SARBANES-OXLEY ACT OF 2002


I, Mark K. Hardwick,  Senior Vice President and Chief Financial Officer of First
Merchants Corporation, certify that:

1.     I have reviewed this quarterly report on Form 10-Q of First Merchants
       Corporation;

2.     Based on my knowledge, this quarterly report does not contain any untrue
       statement of a material fact or omit to state a material fact necessary
       to make the statements made, in light of the circumstances under which
       such statements were made, not misleading with respect to the period
       covered by this report;

3.     Based on my knowledge, the financial statements, and other financial
       information included in this report, fairly present in all material
       respects the financial condition, results of operations and cash flows of
       the registrant as of, and for, the periods presented in this report;

4.     The registrant's other certifying officer and I are responsible for
       establishing and maintaining disclosure controls and procedures (as
       defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the
       registrant and have:

       (a) Designed such disclosure controls and procedures, or caused such
           disclosure controls and procedures to be designed under our
           supervision, to ensure that material information relating to the
           registrant, including its consolidated subsidiaries, is made known to
           us by others within those entities, particularly during the period in
           which this report is being prepared;

       (b) Evaluated the effectiveness of the registrant's disclosure controls
           and procedures and presented in this report our conclusions about the
           effectiveness of the disclosure controls and procedures, as of the
           end of the period covered by this report, based on such evaluation;
           and

       (c) Disclosed in this report any change in the registrant's internal
           control over financial reporting that occurred during the
           registrant's most recent fiscal quarter (the registrant's fourth
           fiscal quarter in the case of an annual report) that has materially
           affected, or is reasonably likely to materially affect, the
           registrant's internal control over financial reporting; and

5.     The registrant's other certifying officer and I have disclosed, based on
       our most recent evaluation of internal control over financial reporting,
       to the registrant's auditors and the audit committee of the registrant's
       board or directors (or persons performing the equivalent functions):

       (a) All significant deficiencies and material weaknesses in the design or
           operation of internal control over financial reporting which are
           reasonably likely to adversely affect the registrant's ability to
           record, process, summarize and report financial information; and

       (b) Any fraud, whether or not material, that involves management or other
           employees who have a significant role in the registrant's internal
           control over financial reporting.

Date: November 9, 2004                  /s/Mark K. Hardwick
                                        ----------------------------------------
                                           Mark K. Hardwick
                                           Senior Vice President and
                                           Chief Financial Officer
                                           (Principal Financial  and Chief
                                           Accounting Officer)


                                                                         Page 44


                                   Exhibit 32

                           CERTIFICATIONS PURSUANT TO
                            18 U.S.C. SECTION 1350,
                             AS ADOPTED PURSUANT TO
                 SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection  with the quarterly  report of First  Merchants  Corporation  (the
"Corporation")  on Form 10-Q for the period  ending  September 30, 2004 as filed
with the Securities and Exchange Commission on the date hereof (the "Report"), I
Michael L. Cox,  President and Chief Executive  Officer of the  Corporation,  do
hereby certify,  in accordance with 18 U.S.C.  Section 1350, as adopted pursuant
to Section 906 of the Sarbanes-Oxley Act of 2002, that:

        (1) The Report fully complies with the requirements of  section 13(a) or
15(d) of the Securities Exchange Act of 1934 (15 U.S.C. 78m or 78o (d)); and

        (2) The  information  contained  in  the  Report fairly presents, in all
material  respects,  the  financial  condition  and results of operations of the
Corporation.

Date  11/09/04                          by /s/ Michael L. Cox
    ---------------------------            -------------------------------------
                                           Michael L. Cox
                                           President and Chief Executive Officer

A  signed  copy of this  written  statement  required  by  Section  906 has been
provided to First Merchants  Corporation and will be retained by First Merchants
Corporation and furnished to the Securities and Exchange Commission or its staff
upon request.



In connection  with the quarterly  report of First  Merchants  Corporation  (the
"Corporation")  on Form 10-Q for the period  ending  September 30, 2004 as filed
with the Securities and Exchange Commission on the date hereof (the "Report"), I
Mark K.  Hardwick,  Senior Vice  President  and Chief  Financial  Officer of the
Corporation,  do hereby certify,  in accordance with 18 U.S.C.  Section 1350, as
adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

        (1) The Report fully  complies with the requirements of section 13(a) or
15(d) of the Securities Exchange Act of 1934 (15 U.S.C. 78m or 78o (d)); and

        (2) The  information  contained  in  the  Report fairly presents, in all
material  respects,  the  financial  condition  and results of operations of the
Corporation.

Date  11/09/04                          by /s/ Mark K. Hardwick
    ---------------------------            -------------------------------------
                                           Mark K. Hardwick
                                           Senior Vice President and
                                           Chief Financial Officer
                                           (Principal Financial and Chief
                                           Accounting Officer)

A  signed  copy of this  written  statement  required  by  Section  906 has been
provided to First Merchants  Corporation and will be retained by First Merchants
Corporation and furnished to the Securities and Exchange Commission or its staff
upon request.

                                                                         Page 45