1
                                                                    Exhibit 99.3



                                                                          Page 1






                              HUNTINGTON BANCSHARES

                            MODERATOR: LAURIE COUNSEL
                                  JULY 12, 2001
                                   1:00 PM CT


Laurie Counsel:       ...I'd like to review a few housekeeping details. This
                      meeting is being broadcast live, but will also be
                      available on a replay basis both on the Internet and
                      telephone. Please call Huntington's Investor Relations
                      Department at 614-480-5676 for further information on
                      these replays and access to today's presentation
                      materials.

                      You may also obtain information about our earnings
                      conference call to be held next Tuesday on the seventeenth
                      at that number. Furthermore, a complete transcript of
                      today's meeting will be filed with the SEC on Form 8K
                      tomorrow on the thirteenth.

                      A few items for those of you here in person, out of
                      courtesy to other persons in attendance, we respectfully
                      ask that you turn your cell phones and pagers to the
                      vibrate setting.

                      The restrooms are located past the registration table out
                      there and down the right to the hallway. Beverages and
                      light refreshments are in the back there for your
                      enjoyment during the meeting. And we also look forward to
                      talking with you further at the reception just following
                      the presentation in the (Reed) Salon across the hallway.

                      I'd like to now go ahead and read our forward-looking
                      statement disclosure for the benefit of those in our
                      listening audience who do not have a copy in front of
                      them.

                      Today's conference materials and related questions and
                      answers conducted at this conference contain
                      forward-looking statements, including certain plans,
                      expectations, goals, and projections which are subject to
                      numerous assumptions, risks, and uncertainties.


   2
                                                                          Page 2


                      Actual results could differ materially from those
                      contained or implied by such statements for a variety of
                      factors, including changes in economic conditions,
                      movement in interest rates, competitive pricing - or
                      competitive pressures on product pricing and services,
                      success and timing of business strategies, the successful
                      integration of acquired businesses, the nature, extent,
                      and timing of governmental actions and reforms, and
                      extended disruption of vital infrastructure.

                      All forward-looking statements included in this
                      conference, including related questions and answers, are
                      based on information available at the time of the
                      conference. Huntington assumes no obligation to update any
                      forward-looking statements.

                      Again, we appreciate your time and interest in
                      Huntington's strategic announcement today. I'd like to now
                      introduce Tom Hoaglin, Huntington's President and Chief
                      Executive Officer, who will begin our presentation. Tom?

Tom Hoaglin:          About three months into my tenure at Huntington, it came
                      time for me to get an Ohio driver's license. I'm happy to
                      report that I passed to test. When it came time for me to
                      go up to the counter and give information to be on the
                      driver's license -- height, weight -- the young woman
                      attending to me asked my hair color. And I said, Brown.

                      And she did one of these things. And I said, Well it
                      always has been brown. My wife was on my right side. And I
                      turned to her, and she said, No. I said, Okay, it's gray.
                      It's been an intense five months at Huntington. So...

                      We greatly do appreciate your taking time to be with us
                      today. I've met some of you in prior years. But none of
                      you have known me as the CEO. I accepted this opportunity
                      in February in order to lead the effort to turn around
                      Huntington's financial performance and rebuild shareholder
                      value.

                      At the outset of our presentation, I want to assure you
                      the entire Huntington management team fully understands
                      that we work on behalf of our shareholders. We are
                      absolutely serious about growing earnings and enhancing
                      returns. And we're excited about our future.

                      I understand that Huntington has not spoken formally to
                      you in this kind of setting for quite awhile. We're glad
                      to be here to report on the results of our strategic
                      review. And on an ongoing basis, we expect to be very open
                      with you regularly.



   3
                                                                          Page 3


                      I'm just going to talk for awhile and then I'll turn to
                      the slides. During the past several months I've been -
                      I've spent considerable time reviewing Huntington's
                      businesses and assessing the strength of our management
                      team.

                      I've visited all major markets and listened to employees,
                      trying to understand the culture and what interferes with
                      the ability of employees to serve customers and grow their
                      businesses.

                      I've met with shareholders and customers and invested a
                      great deal of time and energy to get employees reengaged
                      and participating in making Huntington better.

                      Today we want to give you an honest assessment of
                      Huntington, our strengths, our challenges, where we're
                      headed as a company, what actions we plan to take. Suffice
                      it to say, I found a few more surprises than I expected.
                      But I'm here to tell you the problems are fixable. And
                      rocket science is not required.

                      In a nutshell, internally Huntington has not been working
                      very well. We have a dedicated team. But they've lacked a
                      clear sense of direction. Senior management turnover has
                      taken a toll on the organization. There have been several
                      Number 2s, for example, over the years. Mike McMennamin is
                      the fourth CFO in three years.

                      Too much decision making has been centralized, shifting
                      the focus away from serving customers and onto the
                      corporate bureaucracy. We've lacked financial discipline
                      and accountability for performance. We did not have a
                      uniform disciplined sales process. Employees have talked
                      to me about being afraid to deliver bad news and offer
                      their opinions and suggestions.

                      On the positive side, as I thought about our shortcomings,
                      I realized that collectively they represent a very
                      substantial opportunity for Huntington, given the right
                      changes.

                      I think we're in the right businesses in our markets.
                      Middle market commercial and commercial real estate,
                      consumer wealth management, and auto finance, which I'll
                      talk more about in a minute.

                      Our core Midwest markets are good markets to concentrate
                      our resources in. And we're sure that we have significant
                      opportunity to grow market share. We have a strong credit
                      culture.


   4
                                                                          Page 4


                      Our credit quality is sound. And we've strengthened our
                      senior management team substantially.

                      What we have to do now is improve our execution
                      dramatically. We have lots of issues to address. And we're
                      going to address them aggressively. Business as usual,
                      obviously, will not be good enough. We intend to take some
                      decisive action now to lift earnings per share, strengthen
                      capital, clean up the balance sheet, and position
                      Huntington for future growth.

                      First, we intend to sell the Florida franchise. To some,
                      this may seem counter-intuitive. We're growing in Florida.
                      We have a good team. We like the market.

                      But there are three important reasons for our decision.
                      First, Florida is simply not well positioned strategically
                      for Huntington. We intend to concentrate at home, if you
                      will, in the Midwest.

                      Second, we've had to spend a lot of money building an
                      infrastructure in Florida. And we will have to invest
                      considerably more to be competitive. As a result, we're
                      not able to generate as attractive a return on our capital
                      as we would like and as we believe that others already in
                      the marketplace would be able to do with our franchise.

                      Third, the sale of Florida will be significantly accretive
                      through 2000 and - 2002 and 2003 because of the repurchase
                      of shares. And it will serve as the catalyst for our
                      restructuring and repositioning program.

                      Next, we will further rationalize our retail distribution
                      network by consolidating 43 banking offices in Ohio,
                      Michigan, West Virginia, and Indiana. Consolidation will
                      offer us run-rate improvement, because the offices are in
                      close proximity to other banking - Huntington branches. We
                      will eliminate the expense and retain most of the
                      customers and revenue.

                      We will take substantial restructuring and other special
                      charges in the second, third, and fourth quarters. These
                      charges will clean up our balance sheet and improve future
                      earnings. And Mike will provide more details for you in a
                      few minutes.

                      Finally, we will cut the dividend by 20%. This is a tough
                      issue for us, because 75% of the stock is owned by retail
                      investors. Nevertheless, we recognize that our payout
                      ratio is high. Reducing it will help us to support future
                      growth and/or repurchase additional shares.
   5
                                                                          Page 5


                      By taking these actions, we hope to demonstrate that we
                      are serious about changing Huntington so that shareholders
                      can be rewarded and customers better served. These steps
                      are also important because they give us strength and
                      flexibility to focus on growing the business in our core
                      markets.

                      We're quite confident that we have a lot of opportunity
                      for growth in the Midwest based upon our current market
                      share, relatively poor execution, new leadership, changes
                      to our structure and culture, greater customer focus, and
                      a disciplined sales process. And Ron Baldwin will talk to
                      you in a few minutes about opportunities in corporate and
                      retail banking.

                      I've said the word serious a few times already. And this
                      is a serious time for Huntington. But I want you to know
                      that I'm excited about the changes we're making and what
                      we can accomplish. Employees at all levels of Huntington
                      are becoming energized. The place is coming alive.

                      Here's what we plan to present formally to you today.
                      Later in the presentation, we'll share some earnings
                      projections, which - for 2002, which I'm sure you'll be
                      interested in.

                      I understand that Huntington may have over-promised a bit
                      at times in the past. From this point forward, Huntington
                      will not be a company that over-promises and
                      under-delivers.

                      Before going further, I want to introduce our senior
                      executives. As you know, I worked for Bank One for 26
                      years and was well schooled in the very successful
                      decentralized operating model. In later years, I led
                      several cross-organizational initiatives - organizational
                      change initiatives.

                      Mike McMennamin joined Huntington last summer and became
                      our Vice Chairman and CFO in October. Mike and I were
                      colleagues at Bank One for almost 20 years. We know each
                      other very well. Mike has brought tremendous strength to
                      the financial side of Huntington and has also played a
                      very key role in the overall management of the company.

                      Ron Baldwin joined the company in April as Vice Chairman
                      for Retail Banking and Corporate Banking. Ron and I were
                      colleagues at Bank One for about ten years.



   6
                                                                          Page 6


                      I recruited Ron because he's a very accomplished banker
                      with deep experience on both the retail and corporate
                      sides in a much larger company. He's well versed in the
                      issues, a proven leader, and represents a substantial
                      strengthening of Huntington's executive management team.

                      Now let's talk about other names on this slide. The rest
                      of the senior team is what I would call a combination of
                      more new players and Huntington veterans. I'd particularly
                      like to point out Dan Benhase, Executive Vice President
                      for our private financial group, or Wealth Management.

                      Dan has had 20 years of industry experience overseeing
                      trust, private banking, asset management functions. Prior
                      to joining Huntington, he spent ten years - the last ten
                      years running these functions at Star Bank in Cincinnati.

                      Dave Renke, who just recently joined us, is a Bank One
                      veteran. Dave is in charge of installing for us the
                      disciplined sales process, and particularly in our banking
                      centers. He had this responsibility and did very very well
                      at it in 2000 offices at Bank One.

                      I might also say that we've had - we've made many recent
                      changes in our regional leadership. Now we think we have a
                      much much stronger team out there. So we have a new, but
                      an experienced team at Huntington.

                      So here's a summary assessment from me about Huntington,
                      first in the financial area. We have an unacceptable level
                      - an unacceptably low level of earnings given the
                      franchise potential.

                      We need additional capital for flexibility. As you know,
                      we have a high efficiency ratio. Revenues have been flat
                      over the last few years. Expenses have been increasing. We
                      need greater financial discipline and performance
                      accountability.

                      And I'd like to comment about our technology investment
                      mix. As you may know, we've spent a lot of money on
                      e-ventures and not enough on technology - what I would
                      call front-line employees serving customers.



   7
                                                                          Page 7


                      We like the potential for eBank. But other ventures have
                      been disappointing. In the future at Huntington,
                      technology spending will be on better tools for our own
                      employees and customers and not on more e-ventures.

                      At the moment, we're beginning to install a new automated
                      teller and platform system, which will continue over the
                      next 18 months to replace a woefully inadequate system.

                      As to markets, I think we have a good core midwestern
                      geographic presence. Our franchise is concentrated in
                      large metropolitan areas. We do not have large share in
                      many of those markets. They're good markets. But we don't
                      have large share. So we think we have an opportunity to
                      substantially increase our share.

                      As I commented a minute ago, we need to rationalize our
                      distribution network further. This goes beyond Florida. We
                      simply have too many offices in close proximity to other
                      banking centers. Our Florida presence is nonstrategic. And
                      we need to improve in Michigan.

                      Performance in Ohio, for example, has been good. But
                      Michigan has lagged. That's largely due to what I would
                      call a lack of leadership over time, lots of management
                      turnover, and a poor merger integration of First Michigan
                      Bank three or four years ago.

                      In terms of our business model, management turnover has
                      adversely impacted the organization and culture, as I've
                      said. We do have a hardworking dedicated team which lacks
                      a clear sense of direction.

                      Decision-making is centralized. We lack customer focus.
                      There's no uniform disciplined sales process. We do have a
                      strong credit culture. And as many of you would be aware,
                      we've had limited deposit growth.

                      Now I'd like to talk to you a few minutes about our
                      strategy and my vision. My vision is that Huntington will
                      be the local bank. This means far more than place. The
                      local bank is close to its customers, understands their
                      needs, is responsive, flexible.

                      But we will be a local bank able to deliver more
                      sophisticated resources to our customers, for example,
                      treasury management and capital markets, more
                      sophisticated resources than could a true small community
                      bank. I believe this strategy will position us to win in
                      both large markets and small.



   8
                                                                          Page 8


                      As the local bank in each of our core markets, we will
                      focus intensely on our customers. And we intend to expand
                      our physical presence in many of our core markets in the
                      Midwest.

                      I'd now like to talk about the auto finance business. As
                      you know, many competitors have exited all or part of
                      this. We've carefully thought about the business and how
                      we compete. And we've thoroughly scrubbed our numbers. We
                      continue to believe that it's a good business for
                      Huntington.

                      The returns are attractive now and, we think, over the
                      full economic cycle as well. With the exit by others,
                      pricing has improved. We believe that we are now managing
                      the business pretty well. And it's largely within our
                      retail and commercial footprint.

                      In auto leasing, as you may know, we feel we've mitigated
                      significant future exposure by purchasing residual value
                      insurance. But what we don't want, the auto - what we
                      don't want is the auto finance business to become a larger
                      piece of Huntington than it is now. And because we're not
                      going to push growth, we think we'll be better able to
                      maintain attractive margins.

                      Finally, we want to grow our wealth management businesses,
                      which we call the Private Financial Group. These include
                      personal, institutional, corporate trust, as well as
                      investment management, securities brokerage, and
                      insurance.

                      While this is still a relatively small part of Huntington,
                      it's starting to grow rapidly under new leadership, even
                      with difficult market conditions. We've increased the
                      sales force substantially, introduced five new proprietary
                      mutual funds and a new managed asset management account,
                      and expanded retail investment and insurance programs.

                      To act as the local bank with decision-making close to
                      customers, we will change our management structure.
                      Huntington today operates under a line of business
                      structure with centralized control.

                      While this has helped make Huntington more standardized,
                      we've lost customer focus. So we will give responsibility
                      for both corporate and retail banking to the region
                      presidents or, if you will, our local management.




   9
                                                                          Page 9


                      But the region presidents will be expected to execute the
                      corporate standards, meaning that we will have common
                      products and a common approach to pricing, sales and
                      services, distribution, et cetera. Dealer Sales and the
                      Private Financial Group will continue as lines of
                      business.

                      Now let me review our action steps. One of the things that
                      I have not yet talked about today is that several months
                      ago we undertook an effort to reduce our forecasted
                      expense growth and to generate more revenue. I'm pleased
                      to report that we've identified $43 million in
                      opportunities that we will capture in 2001 with a higher
                      full-year impact in 2002.

                      As I've mentioned, we're reducing the dividend 20%,
                      divesting Florida, and taking restructuring and special
                      charges. All of these together will have the effect of
                      improving earnings, improving our operating efficiency,
                      improving our capital position, our balance sheet
                      flexibility, and giving us the chance to focus on key
                      strategic markets that will position Huntington for future
                      growth.

                      Culture change is hard work, as you know. But in
                      Huntington's case, it's absolutely key to improving our
                      financial performance over time. Our culture will have a
                      strong shareholder orientation with a focus on customers
                      and customer service by all employees every day. We'll
                      have strong financial discipline, performance
                      accountability.

                      And we'll have high performance standards. I think in the
                      past Huntington simply has set the bar too low. I mean
                      that internally in particular. We've expected too little
                      of each other. That won't be the case in the future.

                      We will have a culture of expense control. Expense
                      control, by my way of thinking, is not a project, it's
                      what we should do every day. It's the way we should live
                      our professional lives.

                      Teamwork will be a core value for us, and particularly in
                      the area of customer service, where too often in the past
                      Huntington employees have not worked effectively enough to
                      meet customer needs or solve customer problems.

                      Employee participation is also going to be a hallmark of
                      Huntington. All employees must be in the process - must be
                      involved in the process of making Huntington better.



   10
                                                                         Page 10


                      I would expect ideas each month, each year, from each
                      employee. This has not been the case in the past.
                      Employees are excited to participate. They care about
                      Huntington. They want to be involved.

                      We also look forward to broad employee ownership. We're
                      giving active consideration to programs that would allow
                      all employees to be owners and to act like owners of
                      Huntington.

                      We also expect to emphasize performance-based compensation
                      to a greater extent. It certainly important to me
                      philosophically that our senior executives have lots of
                      skin in the game. We have not put together all of the
                      details of this. We've been focused on more strategic
                      issues. But you can expect us to talk more about this in
                      the future.

                      I also would like to let you know that our directors have
                      decided to take all of their compensation this year in the
                      form of options rather than cash. We very much want to
                      create a culture of performance.

                      I'd like to conclude this part of my comments just sharing
                      with you what I think are appropriate financial targets
                      for Huntington. Some of these are shorter-term than
                      others. But they will all be ones that we strive for.

                      We think that we should aspire to annual earnings per
                      share growth in the 10% to 12% range, return on equity of
                      18% to 20% -- you know, we've been far short of that mark
                      -- and have our dividend payout ration in the 35% to 45%
                      range with an efficiency ratio of 48% to 52%. It was about
                      61% in the first quarter.

                      (Unintelligible) income should comprise about 35% to 40%
                      of our total revenue base. And we want to have strong
                      capital ratios, tangible common equity to assets at
                      6-1/2%, and risk-based capital at 11%.

                      I'd now like to call on Ron Baldwin to talk about the
                      corporate and retail banking side of Huntington.

Ron Baldwin:          As the Vice Chairman for Retail and Commercial Banking for
                      the past three months, I will present to you my current
                      assessment, our competitive strengths, our operating
                      challenges, and our plans for those challenges.



   11
                                                                         Page 11


                      I think the first place to start with the assessment is to
                      provide a little more detail. Tom gave you an overview. We
                      are competing in seven metropolitan markets.

                      We are positioned in growing markets with 85% of our
                      deposits concentrated in Ohio and Michigan in growing
                      markets. We have good positions outside of Ohio and
                      Michigan in Indiana and West Virginia.

                      Our market shares rank us between second and sixth in each
                      market. And as you can see from these charts, except for
                      Columbus, our deposit share lagged our branch network
                      share.

                      And we do business, as shown in this last bar, with a lot
                      of customers in those markets, but touch them more
                      lightly, so our sales and service process should be and
                      will be focused on retention and cross-selling of our
                      customer base so that we can compete more effectively
                      using - and utilize our distribution network and achieve a
                      more positive leverage there.

                      While we are - have modest market shares in a lot of the
                      larger metropolitan markets, as we review that with our
                      local management team - with my local management team, we
                      focus on trade area.

                      For example, in Cleveland it's a $50 billion market. And
                      while we have a 3-1/2% market share, when we look at our
                      trade area, we have $14 billion of just deposits within
                      three miles of our offices. So - and we do not have a
                      dominant market share within those trade areas. So we have
                      lots of room for growth - opportunity for growth to
                      pursue.

                      On the commercial side, we generally have a better market
                      position than what would be reflected on the retail side.
                      Commercial - or one way to complete - continue the
                      assessment is really to look at growth trends.

                      In general, our consumer and commercial revenue has grown
                      more slowly than the market over the last couple of years.
                      And in general, our loan production has exceeded deposits.

                      Specifically with regard to commercial growth, you'll see
                      that loan growth has been good. Our commercial deposit
                      growth shows a decline in this year. This decline is
                      explained by three things.

   12
                                                                         Page 12


                      In general, there is a trend of reducing (DDA) nationwide.
                      Specifically, there is a trend towards commercial
                      customers choosing to pay in fees in lieu of balances --
                      and so our fees are growing -- and customers choosing to
                      make a good economic decision to sweep accounts from (DDA)
                      to investments.

                      And so our investment accounts are growing. And I can
                      explain about 80% of the negative 9.1% growth with those
                      two reasons. The issue we have to deal with is in our
                      business banking franchise, where we have had attrition
                      that we need to address.

                      The good news is we have a set of product bundles that are
                      going to be out September 15 that I think will help us
                      towards that correction, along with the change we're going
                      to make in our organizational structure in sales
                      simplicity.

                      With regard to our government deposit funding, Mike
                      McMennamin is going to address that as we talk about
                      funding strategies.

                      And the retail trend is somewhat similar, loan growth
                      good, better in the first five months of this year at a
                      13.8% growth. Our sales of home equity loans are up 30%,
                      our average daily balances of home equity loans up 20%,
                      driving the combined 13.8% growth for the entire retail
                      loan portfolio, which does not include our dealer - this
                      does not include dealer sales.

                      Transaction savings were flat last year. It shows a bounce
                      up this year. I'm pleased with the 11.9%. I'm not
                      predicting that that growth rate is sustainable for the
                      rest of the year. Although it is reflective of something
                      I'm going to show you next that does give me encouragement
                      as I complete - or continue my assessment.

                      CDs, similar to the government funds on commercial, is
                      part of the funding strategy for the Huntington that Mike
                      McMennamin will address.

                      Our retail households are growing. And this slide shows
                      that up until the middle of last year our defection rate
                      exceeded our acquisition rate. We were shrinking. We are
                      now into a sustained positive growth of households for
                      several reasons, I think.

                      One, I'm pleased with the quality of the consumer
                      transaction and loan product portfolio we have. And this
                      was introduced in May of last year. And we are also seeing
                      that our front line employees are enthusiastically
                      embracing the sale of these products.


   13
                                                                         Page 13


                      And our customers are telling us they like it too,
                      because our household growth is growing. And this gives me
                      confidence as we proceed on continuing to drive revenue in
                      the future.

                      As we go forward - or that completes my assessment. So now
                      I want to talk to you about our competitive strengths that
                      we will use as we move forward. And they are attractive
                      core markets, experienced team, a new team
                      (unintelligible) operating platform, and sound credit
                      quality. I've already talking about metropolitan markets
                      that are growing.

                      Another feature you need to know that I emphasize on the
                      attractive markets is that in every one of our markets one
                      of our major competitors is going through a major change,
                      either an acquisition of their own, conversions, or
                      enterprise restructuring that they're dealing with. And I
                      think this creates opportunities for us as well.

                      The competitive strength I'm most excited about is the
                      experienced team that I have to work with. We have
                      recruited market veterans to lead our teams under our new
                      organizational design that Tom alluded to.

                      In Cleveland, Detroit, and Indianapolis, these are bankers
                      who have been in those markets for over 20 years in other
                      larger organizations. And I am very happy with that team.

                      In addition, we have seasoned people that we've promoted
                      from inside who are relatively new in their roles in
                      Cincinnati and Charleston. In Grand Rapids, we do have an
                      opening there. And we will fill that by July 31.

                      We're already seeing the results of this new leadership.
                      In Detroit we are growing deposits. In Cleveland we have
                      loan and deposit growth. In Indianapolis our loans are
                      growing. So I'm encouraged with this team.

                      Another strength is our operating platform. Believe me, I
                      am very pleased to be part of a team that has one banking
                      charter, one system to serve all of our markets, that
                      understands what their quality metrics are so they know
                      when things are broken and go attack them and fix them,
                      and the ability in fact to fix things.




   14
                                                                         Page 14


                      The image-enhanced technology that we have invested in
                      will also pay off for us as we are able to provide better
                      service. For example, if you call and you want to know -
                      you want a photocopy of a check, we can pop that up on a
                      screen.

                      In tele-banking we can even tell you what's on that check
                      in case you don't even need to have that photocopy. And if
                      you want it, we can push a button and get it to you
                      electronically.

                      We'll also be using imaging technology in our wholesale
                      world. And we will also be driving some revenue as we have
                      image-enhanced statements to use. And that's a competitive
                      advantage I'm pleased to be part of.

                      We have sound credit quality. And Mike McMennamin is going
                      to talk about that.

                      Now we've got some challenges and plans. Clearly we need
                      to address those. The three levers that I think we should
                      pull are the sales and service organization, which I'll
                      talk about, distribution network and efficiency, and the
                      Michigan franchise.

                      Let's take them one at a time. Sales and service
                      organization, we will become - our business today - our
                      organization today is pretty complex. And so we're going
                      to simplify that. We're going to get bankers closer to the
                      customer. We'll be their local bank. We'll provide the
                      central support of line of business.

                      And I have had the benefit of working in environments
                      where the sweet spot of the best of local distribution
                      with the best of line of business support can be achieved.
                      And that's what we'll strive for. My role is to make sure
                      that role clarity is achieved and that teamwork is
                      sustained.

                      We will be adopting a corporate-wide sales and service
                      process. I have worked with Dave Renke in the past. I have
                      seen how effective it can be when you have a daily
                      discipline of morning meetings, afternoon debriefs, that
                      you commit yourself to telemarketing and to profiling. And
                      I've seen the revenue generated as a result of that.

                      On the commercial side, we will be equally disciplined.
                      And first our discipline will be around profitability.
                      Less than 10% of our commercial customers represent 50% of
                      our revenue. That's an opportunity to either grow more
                      profitable accounts relationships or trim the commitment
                      we have to less - to marginal or unprofitable
                      relationships.



   15
                                                                         Page 15


                      We've been through quickly a Phase I, optimization. We've
                      reduced in the commercial line of business 23 FTEs. That
                      will generate over a $1 million run-rate lift for us. And
                      that's just the first step.

                      Incentive plans are key. We will balance the sales,
                      balance sheet growth, income statements. We will have P&L
                      statements at the banking center level. We will encourage
                      our people to become entrepreneurial and reward them
                      accordingly. Accountability for the results is key to our
                      process.

                      Also our success metrics will be cross-sell ratios. We -
                      for new accounts - not average accounts, but for new
                      accounts, we're at a 1.5% cross-sell. We should be at 3%.
                      We've done some arithmetic. A 3-to-1 cross-sell ratio on
                      a new account is $11 million, $12 million run-rate
                      annually.

                      You all know the power of retention. And improving our
                      retention from 90% to 93% is a large driver of
                      profitability, as well as deepening penetration in our
                      market share for commercial.

                      Our next challenge is distribution and efficiency. We
                      quickly have done a review of our branch network
                      optimization opportunities. We have identified 43 offices,
                      12% of our 368 branches, that would make sense to
                      consolidate. And in a lot of markets, we don't have enough
                      offices, and we need to reinvest as the second phase of
                      our optimization program.

                      Similarly, ATMs are an opportunity for us. We had 800
                      off-site ATMs. We are going to be removing a number of
                      them. We're going to be changing the pricing on a number
                      of them. We're going to change the features and functions
                      of the rest of them - or a number of them.

                      We think this is, combined with the branch consolidation,
                      a $5.7 million run-rate benefit to us. And we're not -
                      this is a first opportunity, a first phase of
                      optimization.

                      It must be the way we will operate in the future,
                      continually looking for opportunities to build and as well
                      as combined. As part of the program Tom alluded to, we've
                      also looked at revenue enhancements and expense
                      reductions. And there are clearly those for us.



   16
                                                                         Page 16


                      Repricing for - to do risk-based pricing for our consumer
                      lending is a $2 million opportunity pricing on service
                      charges involving (NSF and OD), another $2 million. Image
                      statementing, I do believe is an opportunity for us, in
                      addition to $1 million for revenue, as well as cost
                      reductions from image statementing.

                      We've been renegotiating contracts, telecommunication and
                      Visa. We've eliminated some openings that we don't think
                      we need with our new structure. And we've reduced some
                      marketing expenses that we don't think were paying off for
                      us.

                      We will be investing in a new platform system. We will be
                      converting our huntington.com to Corillian. And so we are
                      making investments there. And those are in the forecast
                      that Mike will be sharing with you.

                      The Michigan franchise is key. The Michigan franchise is
                      under-performing. Tom alluded to some of those issues. I
                      won't belabor them. I'll just say that now our Detroit
                      franchise under new leadership is improving.

                      They've been one of the strong groups for us this year in
                      our sales and balance sheet growth. We gave them some new
                      products and new support. And they've been performing
                      nicely.

                      Grand Rapids is stable, although it is going to take the
                      new leader in Grand Rapids, with his team, to recover to
                      the pre-acquisition performance that that franchise
                      enjoyed.

                      We do have the benefit that all systems conversion are
                      behind us, all new product lines have been introduced. We
                      are stable in our structure, and therefore must be
                      opportunistic in taking customers and regaining market
                      share in these markets. And I'm under no illusion that
                      this is easy. But this is also basic banking and something
                      that we know how to do.

                      In conclusion, on retail and commercial then we are in the
                      right businesses. We've got new leadership in place. We're
                      focused on cross-sell and retention with an intention to
                      have a new and improved sales and service process.

                      And we know what needs to be done in Michigan. And we've
                      got the will and the leadership to get it done. And that,
                      combined with maintaining our historical credit quality,
                      gives me a lot of encouragement as we move forward.



   17
                                                                         Page 17


                      Now I want to talk about Private Financial Services. This
                      is a group dedicated to serving and providing investment
                      management services, mutual fund and annuity products,
                      trusts, and insurance products.

                      It is a growth opportunity for us that we have identified.
                      We believe that off of its revenue base of $170 million,
                      which is about 12% of (HBI), we can grow 15% to 20% a
                      year.

                      One of the ways this is going to be done is new improved
                      mutual fund products that have been introduced by Dan
                      Benhase and his group, but also by improved sales efforts.
                      And this is a good story.

                      The Huntington Investment Company, which is the group that
                      we in the retail side of the Huntington align with, has
                      been a strong partnership and has produced good results.
                      We are ranked sixteenth out of the top 50 banks in annuity
                      sales and twenty-seventh out of the top 50 banks in mutual
                      fund sales.

                      We will continue to drive off of that positive base. And
                      as we sell more proprietary Huntington funds in this mix,
                      we will drive the next lever of performance, which is
                      increasing assets under management beyond the $8.9 billion
                      we currently have today.

                      Insurance sales is also a strong part of the Huntington
                      story. Yet there is still opportunity to do - have more
                      penetration of insurance amongst our customer base.

                      That's an overview of the Retail and Commercial and the
                      (PFG) lines of business. And now I want to turn the podium
                      over to Mike McMennamin, our CFO.

Mike McMennamin:      Thanks, Ron. Before we get into the financial
                      restructuring part of the presentation, I want to spend a
                      few minutes on our dealer sales area, our automobile loans
                      and leases.

                      As you can see or as you already know, this represents a
                      significant part of our asset structure. We've got about
                      $7 billion of auto loans and leases, which represent a
                      little bit over 30% of the corporation's total loan and
                      lease portfolio.

                      We are a market leader in most of the markets in which we
                      operate. We have the Number 1 market share among the
                      non-captives in Cleveland, Columbus, Cincinnati, Kentucky.



   18
                                                                         Page 18


                      We're Number 2 or 3 in Tampa and Orlando. And in the
                      Michigan and Indiana markets, where it is difficult to get
                      statistics, we're fairly confident that we are either
                      Number 1, 2, or 3 in both of those markets. So we've got
                      good market share, first of all.

                      The second point I'd make about this business is that the
                      used car financing is becoming a larger and larger portion
                      of this business. Forty-five percent of our loan volume is
                      in used cars today - 40% to 45% I should say. And 25% of
                      our leasing volume is in the used car segment. And I think
                      that's significant, because we do not compete with the
                      captive finance companies in that part of the marketplace.

                      Our business model provides for a local underwriting
                      presence in the markets, underwriting and sales. We feel
                      that that adds a value proposition to the dealer. It's a
                      little bit more expensive for us from a servicing
                      standpoint. But we think that's more than offset by the
                      flexibility that it gives us with the dealer community.

                      The last point is that we have been aggressive in levying
                      fees both on the loan and lease business. We do export the
                      Ohio fees to other states we're doing business in.

                      And we're charging a whole potpourri of fees, acquisition
                      fees, disposition fees, early termination or prepayment
                      fees, late fees, NSF fees, et cetera. We think this
                      differentiates us a little bit from our competition in
                      that area.

                      What are some of the key issues that we're facing in the
                      auto financing business? First of all, net interest
                      margins for the industry are at the high levels -
                      historically high levels versus what we've seen in recent
                      years.

                      We estimate that these margins - net interest margins are
                      over 100 basis points wider today than they've been over
                      the last five years. Now those changes, we're convinced,
                      are due to both structural changes in the industry as well
                      as cyclical changes.

                      Specifically on the cyclical front, when you get interest
                      rates declining as they have in recent months, you tend to
                      get a widening net interest margin. That's here today.
                      That will go away at some point down the road.



   19
                                                                         Page 19


                      But we are convinced that some of the structural changes
                      are also impacting in a positive sense this widening of
                      net interest margins. Specifically, we're having a number
                      of non-bank and bank competitors either drop out of these
                      markets or significantly reduce their activities.

                      GE Credit just exited the market. National City in
                      Cleveland has exited the leasing market. (Unintelligible)
                      and Bank One are both cutting back significantly their
                      activities.

                      We also have noticed a significant increase in credit
                      quality in the portfolio that we are - the current
                      vintages of the portfolio. Here we show some numbers. In
                      the first quarter of this year versus a year ago, cycle
                      scores have gone from $6.95 to $7.20.

                      The percentage of D paper that we are underwriting today
                      is 5% of the portfolio, versus 15%, a significant
                      reduction in the number of policy exceptions, going from
                      6% to 2%. And we think all of these factors bode very well
                      for future loss rates in that portfolio.

                      The other point I'd make here is that this portfolio turns
                      over very quickly. Forty-five percent of the portfolio
                      that we have today has been originated in the last - in
                      the loan portfolio has been originated in the last 12
                      months. Thirty-five percent of the lease portfolio has
                      been originated in the last 12 months. So changes in
                      credit quality tend to ripple through that portfolio
                      relatively quickly.

                      We also, as Tom mentioned, purchased residual value
                      insurance for the entire portfolio with an AA-rated
                      carrier. This is first loss insurance. That is, there is
                      no deductible.

                      It insures the difference between the residual value that
                      is built in to the customer contract and the black book
                      value, whatever that happens to be, when the car is
                      actually sold.

                      So what conclusions did we come to? Well first of all, as
                      Tom mentioned earlier, we are going to stay in this
                      business. Secondly, we are going to limit the business -
                      the loan and lease portfolio as a percentage of the total
                      loan portfolio. We will not let it grow above its current
                      percentage of that portfolio.

                      Thirdly, we think that on a fairly conservative basis over
                      a cycle - not today, but over a cycle, we expect returns
                      on equity in the 13% to 16% range for this portfolio.



   20
                                                                         Page 20


                      I also would make the point that that's assuming what we
                      think is a very conservative capital allocation in this
                      business, in the 9% to 11% range. Today's rates of return
                      on the business we're booking, we think, are north of 18%.

                      That's a function of the wide net interest margins that
                      we're experiencing today. Certainly on a cyclical basis we
                      don't expect those to continue for the next few years.

                      Let's turn now to the financial restructuring plan. And we
                      also at the end of the presentation will give you an
                      update or some guidance on 2001 and 2002 earnings. The
                      financial mission, I think, is obvious. And that is to
                      maximize the total rate of return on the equity of the
                      company, not in the next two months, not in the next two
                      years, but over a reasonable period of time.

                      Long term earnings growth, EPS growth, we have as a goal
                      10% to 12%, return on equity 18% to 20%, dividend payout
                      ratio 35% to 45%. And we are going to operate the company
                      with a stronger capital base than has been the case in the
                      past.

                      Specifically, we will target a tangible common equity
                      asset - common equity to asset ratio of a minimum of
                      6-1/2% and a risk-based capital ratio of at least 11%.

                      We'll talk about a number of initiatives here in just a
                      second. We'll talk a little bit about the (NIE) initiative
                      that was referred to earlier, as we mentioned, the
                      dividend - a 20% dividend reduction, a reduction of some
                      low margin assets on the balance sheet.

                      We're going to take a restructuring charge over the next
                      three quarters, second, third, and fourth quarter,
                      totaling $140 million after-tax, consolidate 12% of the
                      non-Florida branches. And we're going to sell the Florida
                      franchise.

                      The (NIE) initiative, as Tom mentioned, this is basically
                      already baked in to our assumptions for 2001. We have
                      reduced - we've taken what I'd call a down payment step on
                      reducing our cost structure. We've reduced it $36 million
                      for this year. That benefit will basically carry forward
                      to 2002.

                      We also are looking at the possibility of outsourcing our
                      information technology and/or our back room operations
                      areas. Just to give you some - we have not made a final
                      decision on


   21
                                                                         Page 21


                      that, I would add. We're working with some consultants to
                      help us think through the strategic implications of that.

                      Just to give you some idea of the scope of those expenses,
                      in both IT and back room operations, there's roughly $100
                      million in each area of expenses. So you're talking about
                      up to a couple hundred million dollars.

                      Longer term efficiency ratio objective, 48% to 52%, we
                      think that in 2002 we'll get down to 55% to 57%. We have a
                      long ways to go. That's why I referred to it as it a down
                      payment. But on the other hand, we've started to make
                      significant progress, at least in these projections,
                      versus the 61% that we looked at in the first quarter.

                      Dividend policy, 20% cut, that'll be effective with the
                      third quarter dividend going from 20 cents to 16 cents a
                      share. Dividends are obviously a tax-inefficient method of
                      providing return to the shareholder because of the double
                      taxation.

                      We do view this reduction in the dividend as an offensive,
                      not a defensive strategy. Or stated another way, we don't
                      feel that the high dividend payout ratio was a positive
                      factor in the stock.

                      We think that the shareholders will be much better served
                      if indeed we retain this capital and use it to either grow
                      earnings - assets and earnings and/or repurchase stock. A
                      payout ratio of 35% to 45%, we expect it to be within that
                      band with the size of this cut. So we would be within our
                      target range in 2002.

                      Balance sheet restructuring, just a quick comment on asset
                      liability management, it's our intent to run the company
                      with a very limited tolerance for interest rate risk.

                      We've skinnied down the interest rate risk significantly
                      in the last year. We currently are in a position where if
                      rates were to rise by 200 basis points over the forward
                      curve, our net interest income position would decline
                      about 2%. We think 3% is probably the policy limit for
                      that activity.

                      We also feel that low margin assets -- and by low margin
                      assets, I'm going to refer to the investment securities
                      portfolio and the residential mortgage portfolio -- we
                      think that they are a relatively inefficient use of
                      capital to retain those assets on the balance sheet.



   22
                                                                         Page 22


                      We have shrunk those assets from 27% of the earning asset
                      total in 2000 - or in 1999 to where in the second quarter
                      it now is down to 18%. We intend to try to continue to
                      shrink this somewhat. If you think of the first bullet
                      point that we want to run the company with relatively
                      little interest rate risk, that implies basically a
                      matched funding strategy.

                      If you're going to put - if you're going to hold
                      investment securities, which today are basically for
                      commercial banks mortgage-backed securities or residential
                      mortgages, then you need to have some matched funding in
                      probably the four to five-year duration area.

                      If you match fund that portfolio, the only thing you're
                      left with for a spread is the value of the options that
                      are embedded in that - in those assets. If we choose to
                      take that option risk, we can write those options and
                      receive the option income. We don't need to have the
                      assets on the balance sheet.

                      Also by keeping the assets on the balance sheet, you also
                      are tying up some of your funding capacity. In an
                      environment where loan to deposit ratios are north of 100%
                      for the industry, all of these assets, in essence, are
                      being carried at the margin with wholesale national market
                      funds. We just don't think that's a good use of that
                      capacity.

                      On the funding side, Ron Baldwin made the comment both in
                      terms of our public deposits and also our retail CDs --
                      you saw their shrinkage in those liability categories --
                      we simply have not been very aggressive from a pricing
                      standpoint in either of those areas.

                      And the reason is that we haven't needed the funding. The
                      funding has been provided by the sales of the investment
                      securities portfolio and the - to a lesser degree, the
                      residential mortgage portfolio.

                      Now going forward, that's going to change dramatically.
                      When we sell Florida and lose the deposits down there, we
                      are going to have a very strong appetite for funding. And
                      that will dictate a much more aggressive approach in terms
                      of pricing strategy on retail CDs.

                      Specifically, in the last week or two we've for the first
                      time in quite awhile put some very aggressive prices on
                      retail (unintelligible) as well as bumped the rate up on
                      our money market accounts to try to attract some deposits.



   23
                                                                         Page 23


                      Now we also think it's important at this stage in our - in
                      the company that we give Ron Baldwin - we make sure that
                      his retail sales people have attractively priced products
                      out there to sell as he tries to rebuild the sales and
                      service structure of the retail bank.

                      Restructuring charge, these are pretax numbers here at the
                      bottom. You see the total pretax charge is $215 million.
                      That's $140 million after-tax. As we mentioned, that will
                      be taken over the second, third, and possibly fourth
                      quarters.

                      The reason for spreading it out is just accounting
                      conventions. Accounting convention dictate exactly when
                      you can take certain charges. Some of them we did not - we
                      were not able to take in the second quarter.

                      Sixty-four million dollars in restructuring charges, this
                      is the branch consolidation, the ATM optimization strategy
                      that Ron is pursuing. It also includes the estimated cost
                      of retention for our Florida employees as we sell that
                      franchise.

                      There's some corporate overhead and facility changes in
                      there also. And there also is the writeoff for the sale or
                      writeoff of all of our e-commerce technology investments
                      with the exception of eBank, which as Tom alluded to, we
                      are very excited about.

                      We also are going to write assets down for asset
                      impairment purposes by $45 million. There basically are
                      three areas here. We're going to write down the IO strip,
                      which is the residual value on two auto loan
                      securitizations we did in 2000.

                      The estimated charge-offs associated with those
                      transactions are no longer applicable. Charge-offs have
                      increased above and beyond the estimates that we thought
                      that were appropriate when we set those securitizations
                      up. So we're going to be writing that asset down.

                      We also sold our final $15 million investment in Pacific
                      Gas and Electric commercial paper in the second quarter
                      and recognized a loss on the sale of that asset.

                      We are also taking this opportunity in the second quarter
                      to put more reserves into the auto residual area. I will
                      tell you that we are comfortable with our reserve levels
                      today. But we do think that we want to try to get this
                      even more conservative on our assumptions going forward.



   24
                                                                         Page 24


                      Seventy-two million dollars of increases in our credit
                      reserves, really four areas, we have three of them posted
                      up here. There's two portfolios that we are exiting or
                      have actually exited.

                      That is the sub-prime auto business that's about $150
                      million portfolio. We are no longer making those loans. We
                      have embedded losses in that portfolio. And small truck
                      and equipment -- these are the large tractor/trailer rigs
                      -- a $60 million portfolio that we inherited when we
                      purchased First Michigan three years ago, the embedded
                      losses in that portfolio will be written off.

                      Thirdly, you see the 120-day delinquencies. The (FFIEC)
                      policy dictates that consumer loans rated at 120-days
                      delinquency are charged off. There are a number of
                      exceptions to that rule.

                      This is similar to an accounting policy change. We are
                      getting into a much more conservative position with regard
                      to that regulation. That represents, to a certain degree,
                      an acceleration of charge-offs that in all probability
                      would have occurred in future months.

                      The fourth area that we did not put up on here is
                      bankruptcies. Consumer bankruptcies have increased
                      significantly in the last year. Nationally they're up 18%.
                      They're up just about that same percentage for Huntington.
                      We think that's a function of two factors.

                      One, the deterioration in the economy certainly has
                      weakened the consumer's financial position. But also the
                      discussion in Congress about passing legislation that
                      would impose more stringent requirements for filing
                      bankruptcy has led to an acceleration in anticipation of
                      that event happening. And we've seen increased bankruptcy
                      filings because of that phenomenon.

                      We have other reserves which are basically accounting,
                      legal, and also some small amount of operating reserves
                      that we will be establishing in the charge, all of which
                      will be recognized in the second quarter.

                      Let's turn to credit quality for just a second. Credit
                      quality is obviously a great deal of concern in this kind
                      of an economic environment. The deterioration in the
                      economy has had a significant adverse impact both on the
                      consumer balance sheet, but also on the corporate balance
                      sheet.


   25
                                                                         Page 25


                      Credit quality has not been a major problem at Huntington.
                      But we are experiencing significant increases in
                      charge-offs that we think are in line with or actually
                      slightly better than industry performance.

                      This chart shows - compares the non-performing assets as a
                      percentage of our total loan portfolio in the last two
                      years. We're the red line, with the peer group - the group
                      of peer banks, the yellow line.

                      As you can see, our non-performing asset totals have been
                      consistently below that of the industry. And in spite of
                      the fact that the industry and Huntington's numbers have
                      deteriorated significantly in the last two quarters --
                      this is through the first quarter -- you can see that our
                      relative performance actually has improved slightly as
                      we've gone up less than the rest of the banks.

                      (Unintelligible) slide for net charge-offs, basically the
                      story here is that our charge-offs have been in line with
                      or slightly below industry averages over the same two-year
                      time period, albeit again have bounced up significantly
                      from the second quarter a year ago because of the cyclical
                      phenomenon.

                      Also I'd point out here that on consumer - on charge-offs
                      we probably tend to run a slightly higher charge-off ratio
                      than other banks because of the portfolio mix. Over 50% of
                      our portfolio is consumer loans. They tend to be somewhat
                      higher charge-offs, albeit higher rate assets.

                      So I think that the story from - a very very brief
                      overview on our quality is, we certainly are not immune in
                      the economy. But we don't think we've been affected any
                      worse. In fact, we think our performance numbers are a
                      little better than the industry as a whole.

                      Let's turn to Florida. I'll just give you a quick overview
                      of Florida. You can see from the map that our Huntington
                      presence in Florida is a central Florida presence. We have
                      $4-1/2 billion of deposits and 139 branches, $32 million
                      of branch - of deposits in the average branch, a little
                      bit over $2 billion in loans.

                      In deposits we're Number 8 in the state. And 95% of our
                      deposits are at MSAs. That represents about - just a
                      little bit less than 25% of Huntington's total deposits.



   26
                                                                         Page 26


                      Florida obviously is a very attractive market
                      demographically. We have a relatively small presence in a
                      market that's dominated by the top three players who have
                      almost 50% of the market.

                      Let's talk a little bit about the rationalization for the
                      sale of Florida. Very simply, it's been an inefficient use
                      of Huntington's capital. We are earning single-digit
                      returns on equity in Florida as we speak. And this
                      represents approximately 30% of our capital. We have
                      capital of about $2.4 billion. We've got 30% of that,
                      roughly $700 million, tied up in Florida.

                      There's about $540 million of goodwill. And in addition,
                      we have the tangible equity that is required to support
                      the roughly $2, $2-1/4 billion of loans. If you add those
                      numbers up, you come up to just about $700 million.

                      Florida is a wonderful growth market, no question about
                      it. I think Florida, if we had a smaller investment of our
                      capital down there, we probably would consider staying
                      with.

                      But it simply is going to be very difficult for us
                      mathematically to generate attractive returns on equity
                      for the company if we have 30% of the equity tied up in a
                      business that is earnings single-digit rates.

                      I also would tell you that the - that we've looked very
                      hard at this to see if our Florida franchise is a problem
                      vis-a-vis what other folks are doing. Particularly on the
                      deposit side, it's interesting. The margins on deposits in
                      Florida -- and this is true for the banks as a whole, not
                      just Huntington -- are a lot less attractive than they are
                      for the rest of the Huntington franchise, for example.

                      And it's simply a function of deposit mix. We have
                      significantly - we have about 6% or 7% more CDs in our mix
                      in Florida, as do almost all the banks, versus what we
                      would have in the Midwest part of the Huntington
                      franchise.

                      That translates into about a 15% to 20% reduced deposit
                      margin. So it's just a - it's a very strong growth market.
                      But it's not quite as profitable because of the deposit
                      mix.



   27
                                                                         Page 27


                      It's not geographically strategic for us. If you look at -
                      if you think of Huntington, we're a Midwest company with a
                      Florida appendage. It is not strategically linked to the
                      rest of the company. As I mentioned, we're a smaller
                      player in a concentrated market.

                      The intent is to take the - is to use the capital that
                      will be freed up from the Florida sale first of all to
                      replenish our capital coffers. And when I say replenish
                      our capital coffers, I mean that we are going to adjust
                      our capital - tangible equity capital back to a minimum of
                      6-1/2%. Then we will take whatever excess capital is
                      available and use it to repurchase stock. The sale will be
                      accretive, not just in 2002, but also in 2003.

                      So just a quick recap, we're cutting the dividend 20% --
                      we've talked - tried to explain the rationale behind the
                      reduction -- the sale of lower margin assets. We're taking
                      a $140 million restructuring charge, consolidating 12% of
                      the branches. And we're getting ready to sell Florida.

                      Let me see if we can give you a little guidance on 2001
                      and 2002 earnings projections. Just to refresh your
                      memories, this slide just looks - just takes a look at the
                      first quarter reported numbers. And we will be reporting
                      second quarter numbers on Tuesday. And those numbers will
                      be consistent with the previous guidance of 27 to 29 cents
                      per share that we have given you.

                      The first quarter here what we've done is just annualized
                      the numbers. The run-rate in the first quarter was $1.10 a
                      share on an annual basis, net interest margins 393 basis
                      points -- that actually was up nicely from 370 in the
                      first - in the fourth quarter -- charge-offs 55 basis
                      points, sky-high efficiency ration of 61 basis points.

                      Let's look at the key assumptions or drivers of the - for
                      second half earnings. Loan growth 6% to 8% annualized, I
                      think the margin will stay pretty much in the $3.90 to
                      $3.95 range. Charge-offs will pick up from the first
                      quarter level 65 basis points. That's about the level we
                      expect for the year.

                      Revenue growth 2% to 4%, you're getting slower revenue
                      growth because you are also divesting or selling some of
                      your other earning assets -- i.e. investment portfolio, et
                      cetera. So you don't get the increase in the net interest
                      income. Your total earnings assets are just not growing as
                      rapidly.



   28
                                                                         Page 28


                      Efficiency ratio of 57% to 59% versus 61% in the first
                      quarter, when you take those assumptions, factor them in a
                      model, you come up someplace in the range of $1.15 to
                      $1.17. Street estimate for us right now is $1.14.

                      Now the tangible equity ratio, we're assuming that Florida
                      will get consummated in - the sale of Florida will be
                      consummated in the fourth quarter. Once Florida is sold,
                      we estimate that our tangible equity ratio will be
                      someplace in the 9% to 10% range.

                      It obviously depends on what kind of a deposit premium we
                      receive on the sale. But this takes us from being a
                      marginally capitalized company to a significantly
                      over-capitalized company in one fell swoop.

                      Let's move to 2002, the key drivers or assumptions -- loan
                      growth basically the same, 5% to 7%, margin basically the
                      same, $3.95 to $4. Charge-offs we're going to assume in
                      this model that charge-offs don't come down.

                      Now you can argue that - well why don't they come down,
                      you've just set aside a significant amount of reserves.
                      We're trying to be a little conservative here. And it's a
                      little early in the game to be projecting significant
                      declines in charge-offs.

                      Obviously the economic performance - the economy next year
                      will dictate what happens here. But we've got what we
                      think is a fairly conservative assumption here.

                      Revenue growth starts to pick up and be more consistent
                      with loan growth, because the run-down in the other
                      earnings assets has basically been accomplished.
                      Efficiency ratio starts to move down a little further, 55%
                      to 57%. All of these projections assume that Florida was
                      sold in the fourth quarter, so it's not in these numbers
                      at all.

                      Now let's build the 2002 earnings projection. Let's start
                      with $1.15, $1.17 for 2001. With the factors that we
                      mentioned on the previous page, those assumptions model
                      out to 12 to 13 cents growth.

                      The run-rate impact of the restructuring charge and the
                      branch consolidation is in the 4 to 6 cent per share
                      range. Let me skip over Florida for just a second. The
                      elimination of goodwill amortization is worth 11 cents a
                      share to us next year. That's probably a larger percent
                      increase for us than a lot of our peer banks.



   29
                                                                         Page 29


                      In Florida we've assumed 2 to 6 cents accretion. The
                      accretion in 2002 is going to be a function of three
                      variables -- One, what deposit premium do we get; Two,
                      what - how much stock do we buy back and what is the
                      timing of that stock buy-back in 2002; and Three, what's
                      the price that we buy it back at?

                      So you can all use your own assumptions on that. The point
                      we would make is that you're going to get - this assumes
                      about $300 to $400 million stock buy-back in 2002.

                      You're going to get - that is by no means all of the
                      capital that gets freed up. You're going to have accretion
                      in 2003 if that assumption is correct, given what we think
                      we probably will get for Florida. Those assumptions bring
                      you down to $1.44 to $1.53 for 2002.

                      Let me now turn the podium back over to Tom Hoaglin, who I
                      think is going to make some wrap-up comments. Thank you.

Tom Hoaglin:          Mike and Ron, thanks. So going forward we expect to
                      capture opportunity for near term value creation. We've
                      certainly talked a lot about that and our particular
                      action steps today.

                      A culture of performance with relentless focus on
                      execution -- execution is very much a key -- leveraging
                      our core markets, being the local bank with a strategy of
                      being customer-centric -- pardon me -- a lot of financial
                      discipline, and a much stronger capital base.

                      In sum, we are committed to growing earnings per share and
                      rebuilding shareholder value. We think we're taking
                      decisive actions to strengthen Huntington and position it
                      for future growth. Our problems are fixable. And we have
                      the management team to execute our strategies and grow
                      this franchise.

                      Now we'll take...

Mike McMennamin:      ...percent. The capital that gets freed up with the sale
                      used from a tangible equity standpoint is at $530 million,
                      plus let's just assume 6-1/2% tangible equity on a little
                      bit over $2 billion of assets.

                      So it's about $140 million that you'd free up that way. So
                      you've got just about $700 million of tangible equity that
                      would be freed up with the sale of Florida, if you sold it
                      at book value.



   30
                                                                         Page 30


                      Anything north of that number, obviously, would generate
                      an after-tax gain which would be incremental capital that
                      would be create through the sale and would also therefore
                      be available to fill up our equity coffers as well as to
                      buy back stock.

Man:                  (Unintelligible).

Mike McMennamin:      Well we're not going to get into those numbers. But we've
                      already suggested to you that we have a $700 million
                      investment that's earning in the single-digit range.

Tom Hoaglin:          Yes, sir?

Man:                  Last time Huntington presented in New York -- I don't
                      know, it was maybe two, three years ago -- you talked
                      about - they talked about turning around Michigan. And it
                      appears not much has happened since then. Why should we
                      believe that Michigan will be turned around this time?
                      What are you doing differently that you think you could
                      revitalize that?

Tom Hoaglin:          I'm not intimately familiar with all of the things that
                      were said and were certainly done at the last - after the
                      last time around.

                      Let me just tell you that I feel that we have a stronger
                      management team. I think we're more focused. I think we'll
                      follow through this time around. We'll get it right. We're
                      going to have better leadership in Michigan.

                      And the proof's in the pudding. So you're entitled to be
                      from Missouri. But I hope I'm leaving you with an
                      impression that this time we mean business.

Man:                  Just returning to the topic of the Florida franchise
                      sales, will all of the assets from Florida also be
                      transferred in terms of the loan assets? And likewise,
                      will the acquirer be entering into any agreements on - or
                      with lessors and/or auto lenders in Florida when they
                      assume the branches?

Mike McMennamin:      The $2.2 billion in loans that we showed on the slide
                      would exclude about $800 million of auto loans and leases.
                      We certainly would offer those - that $800 million - we
                      will offer that $800 million loan portfolio to the buyer.
                      We'll just have to see what the buyer - who the buyer is
                      and exactly what their interest is.



   31
                                                                         Page 31


Tom Hoaglin:          Yes, sir?

Man:                  Yes, I just wanted to ask, on the auto business, what do
                      you think would be an optimal size for that business
                      relative to the total? And if you could, give us a sense
                      for what you think the bottom range of the cycle is on the
                      profitability for that business.

Tom Hoaglin:          Well we - if you mean the bottom range on the
                      profitability, I think what we showed was a range of 13%
                      to 16% return on equity. So we would say the bottom range
                      would be 13%.

Man:                  (Unintelligible).

Mike McMennamin:      The lower end of the range, if you just do the math on
                      that, certainly could be below 13%. We think that the
                      average over the cycle will be 13% to 16%, using what we
                      think are fairly conservative capital allocation
                      assumptions.

                      I think one of the things that is going to help us in the
                      auto business is it certainly is a cyclical business with
                      spreads getting extremely wide at times, spreads narrowing
                      at times. We will no longer be dependent upon that
                      business from a volume standpoint. We're not going to be
                      trying to maximize the growth in that business.

                      We're going to be trying to manage the growth of that
                      business within the context of the growth of the
                      Huntington total portfolio. We think that that will give
                      us the opportunity at those points in the cycle when
                      there's a lot of pricing pressure to back away from the
                      market somewhat.

                      It's very difficult however to just say at that point - at
                      the low point in the cycle, we're not a lender there at
                      all, because if you want to get back into that market
                      later on when conditions have improved, in essence, the
                      only way you get back in with the dealers is by being the
                      low-priced provider.

                      We don't want to be the low-priced provider over a cycle.
                      We've got ourselves convinced that over a cycle that our
                      business model will work and will generate reasonable
                      returns on equity, low to mid-teens, on what we feel is a
                      fairly conservative capital estimate in terms of the
                      capital being allocated to the business.


   32
                                                                         Page 32


Tom Hoaglin:          Go ahead.

Fred:                 Can you talk about the profitability of the other states,
                      Michigan, Ohio, Indiana, and West Virginia?

                      And also I didn't hear you all talk about what your
                      outlook is for your mortgage business. Are you - in the
                      mortgage banking business, are you committed to that
                      business? Or is that possibly up for sale as well at some
                      point?

Tom Hoaglin:          Well let me tackle the mortgage part of that. Then, Mike,
                      I'll ask you to tackle the state-by-state.

                      The mortgage business for Huntington is not a large
                      business. It has been, as has been the case with other
                      companies, a good business this year. We're pleased with
                      our production and our origination volumes.

                      Interestingly, about 50% of our Florida mortgage
                      production comes through our branch system. So that
                      certainly implies a shrinkage - somewhat of a shrinkage in
                      the business. We expect to remain an originator in the
                      State of Florida, as some of the others are who don't have
                      a physical presence.

                      I think, Fred, honestly, because it is not a large
                      business for us, it's not particularly an area of
                      intensive focus right now for us strategically. But we
                      like what it's doing at present.

                      Mike, do you want to talk about...

Mike McMennamin:      Fred, we're not prepared right now to give
                      market-by-market profitability. I'll tell you in a
                      directional sense that the Ohio franchise and,
                      interestingly enough, the Indiana franchise, which is a
                      tiny (unintelligible) -- it's only $1/2 billion, $600
                      million of deposits -- are the profit leaders.

                      Michigan is challenged as we've already discussed today.
                      And the profitability in West Virginia would be less than
                      it is in the Ohio and the Indiana markets.



   33
                                                                         Page 33


                      Indiana is fascinating because we've just got a very small
                      presence, which sort of belies sort of the conventional
                      wisdom that you have to have a big market presence to be
                      relatively profitable. I think it does help. But Indiana
                      seems to be an outlier in that area.

Tom Hoaglin:          Yes, sir?

Man:                  ...(unintelligible) Florida. Would you go over again what
                      might be available for share repurchase subsequently?

Mike McMennamin:      Well let me do it a little differently for you. Let's just
                      assume we sell Florida with no gain whatsoever. We sell it
                      for the $540 million asset off our - goodwill off our
                      books, and that's all we achieve.

                      From a tangible equity standpoint, that would free up the
                      540 - our tangible equity would go up by $540 million.
                      Plus we'd take approximately $2-1/4 billion of assets off
                      the books, which frees up another about $145 million of
                      capital. So the sale of Florida, if we book no gain
                      whatsoever, would free up about - just a little bit shy of
                      $700 million of capital.

                      Now that $700 million, if we went in at 6-1/2%, if our
                      objective is to maintain a minimum tangible equity asset
                      ratio of 6-1/2%, if we entered the Florida at - and were
                      at the 6-1/2%, then we would have $700 million in that
                      example to spend for stock acquisition.

                      In essence, we're just a little bit short of the 6-1/2%
                      going into - at the end of the second quarter before the
                      restructuring charge. So we've got to in essence
                      supplement the capital to the amount of the restructuring
                      charge, which will be a total of $140 million, plus
                      another perhaps $20 million that we are short of the
                      6-1/2% before the restructuring charge.

                      So in that example, that would take - $160 million would
                      be required to get us up to the 6-1/2%. And then the
                      remaining $540 million would be available for stock
                      repurchase.

                      That would be assuming that we sell the Florida franchise
                      at our cost, which as we said is something less than 12%.
                      So we'd be very surprised - very very surprised if that
                      number were what the market was willing to pay.

Tom Hoaglin:          Yes, sir?



   34
                                                                         Page 34


Man:                  Okay, that's some more detail. But I was wondering, when
                      you put up the slide that showed a single-digit ROE for
                      Florida, were you referring to the $540 million or the
                      $700 million with this additional 6-1/2% capital?

Mike McMennamin:      Referring to the $700 million.

Man:                  Referring to $700.

Mike McMennamin:      Because that's the book equity - that's the equity that we
                      have on the books, including capitalizing that part of the
                      franchise at 6-1/2%.

Man:                  Okay. So even if you assume an 8% ROE, it's 20% of your
                      profits (unintelligible) Florida.

Mike McMennamin:      Assuming an 8% ROE...

Man:                  On $700 million, that's $56 million.  And you have...

Mike McMennamin:      Right.

Man:                  ...roughly $280 million projected of net income this year.

Mike McMennamin:      Your math is correct.

Man:                  Okay. And unless you do a 25% stock buy-back, I don't see
                      how that's not dilutive.

                      One thing in the slides in the '02 projections was
                      goodwill being added back of 10 to 11 cents. Does that
                      include goodwill from Florida?

Mike McMennamin:      The 11 cents?

Man:                  Yes.

Mike McMennamin:      The 11 cents is - whether we sell Florida or do not sell
                      Florida, the 11 cents would be included in the 2001 - I'm
                      sorry, the 2002 estimate, because the amortization of that
                      goes away. So that issue, whether you sell Florida do not,
                      still adds 11 cents.




   35
                                                                         Page 35


Man:                  No, but if you sell Florida, you no longer have the
                      goodwill, right?

Mike McMennamin:      Correct.

Man:                  So why would that be added back?  I guess I'm confused on
                      that.  I don't see...

Mike McMennamin:      Maybe we can discuss it afterwards.

Man:                  How much of your goodwill is in Florida?  Let me ask that.

Mike McMennamin:      I think it's $530 million of a total of $700-plus million,
                      I think is the number.

Man:                  Okay. And then lastly, the lease residual insurance,
                      (KeyCorp) had lease residual insurance too. But they just
                      announced a restructuring charge, a portion of which was
                      allocated to an insurance counter-party, which is now
                      defunct. How does - so it basically turned - it turned the
                      lease residual exposure, if you will, into insurance
                      counter-party exposure.

Mike McMennamin:      Yes.

Man:                  Who is your counter-party? If you're not willing to
                      disclose who it is, are they in good financial condition?
                      And did...

Mike McMennamin:      They're an AA-rated carrier. The carrier is rated AA.
                      We're not going to disclose who it is. But it is an
                      AA-rated carrier.

Man:                  (Unintelligible) the single-digit ROE in Florida, that's
                      after the goodwill amortization?

Mike McMennamin:      No, we backed that out.  That's before the goodwill.

Man:                  So you're earning single digits on $700 million of...

Mike McMennamin:      Right.

Man:                  ...investment before goodwill amortization. After goodwill
                      amortization is Florida making any money?



   36
                                                                         Page 36


Mike McMennamin:      I'm sorry, I...

Man:                  If you were to take out the goodwill from Florida, is
                      Florida making any GAAP profit under current accounting...

Mike McMennamin:      Very little.

Man:                  Okay.

Mike McMennamin:      Very little.

Man:                  Now I see how it's accretive.  Thank you very much.

Tom Hoaglin:          Yes, sir?

Man:                  Good afternoon. A couple of questions, I wanted - you had
                      the slides with the branch share and the deposit share.
                      If you were to like over two or three years be able to get
                      your deposit share up to your branch share, how much
                      deposit (unintelligible) would that be?

Ron Baldwin:          I haven't looked at it that way. That's - I can do that
                      arithmetic off that slide with you.

Man:                  Okay.

Ron Baldwin:          Yes.

Man:                  All right. I guess another question I had was, could you
                      give us a sense of what the cash yield on your NPAs are or
                      what the negative carry may be?

Mike McMennamin:      The cash yield on the non-performing assets?

Man:                  Please.

Mike McMennamin:      I don't have a number. I'm going to assume that it
                      probably is something just north of the prime rate.

Man:                  Thank you.



   37
                                                                         Page 37


Mike McMennamin:      And then...

Tom Hoaglin:          Other questions?  John?

John:                 Obviously timing of buy-back is one of the most important
                      factors in the analysis. What are you guys thinking in
                      terms of if the sale gets done before year end, the timing
                      of the buy-back?

                      And then second just sort of a cleanup question, in the
                      Private Financial Group, does the revenue there exclude
                      whatever was in Florida?

Tom Hoaglin:          We've - to the latter point, John, we've had not
                      significant Private Financial Group revenue in Florida.

Mike McMennamin:      And the first question was what?

John:                 What you guys are thinking if the sale gets done at the
                      end of the year.

Mike McMennamin:      Well we - that's obviously a key issue. And we're just
                      exploring the different alternatives that we have. You
                      know, obviously, the - I guess the three alternatives are
                      just open market purchases, an accelerated buy-back
                      program, or perhaps a Dutch auction. There's been no
                      decision made on either of those methodologies or as to
                      what the timing might be.

Tom Hoaglin:          But I think, Mike, our models, in other words, what our
                      projections are predicated on or...

Mike McMennamin:      Well we've assumed that we would buy back about $300 to
                      $400 million in 2002.

Tom Hoaglin:          Other questions?  Anybody else?  Great.

                      Well we really appreciate your attention today. As I said,
                      we realize it's been along time since Huntington was
                      before you. We look forward to regular communications like
                      this and in other ways in the future.

                      We've tried to tell a much different story about
                      Huntington today than Huntington has told in the past. I
                      hope it's come through that we are very excited about our
                      prospects in the future.


   38
                                                                         Page 38


                      It's going to involve a lot of hard work. But we're quite
                      confident about what we're going to be able to achieve.
                      And we're going to look forward to sharing that with you
                      as we go forward.

                      Laurie, we will have a reception in the (Reed) Ballroom
                      right across the way, is that right?

Laurie Counsel:       Yes.

Tom Hoaglin:          Okay.  Thanks very much for joining us.


                                       END