1


     As filed with the Securities and Exchange Commission on August 17, 2001
                                                      Registration No. 333-61182

================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549
                          ----------------------------


                               AMENDMENT NO. 2 TO

                                    FORM S-11
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933

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

                       HUNTINGTON PREFERRED CAPITAL, INC.
             (Exact name of registrant as specified in its charter)

                                Huntington Center
                              41 South High Street
                              Columbus, Ohio 43287
                                 (614) 480-8300

               (Address, including zip code, and telephone number,
       including area code, of registrant's principal executive offices)

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

                           Richard A. Cheap, Secretary
                       Huntington Preferred Capital, Inc.
                              41 South High Street
                              Columbus, Ohio 43287
                                 (614) 480-4647

            (Name, address, including zip code, and telephone number,
                   including area code, of agent for service)
                          ----------------------------



                                                                  
                                                     COPIES TO:
             MARY BETH M. CLARY, ESQ.                                         KENNETH L. BACHMAN, ESQ.
        PORTER, WRIGHT, MORRIS & ARTHUR LLP                             MICHAEL A. MAZZUCHI, ESQ.
              5801 PELICAN BAY BLVD.                    AND              CLEARY, GOTTLIEB, STEEN & HAMILTON
                     SUITE 300                                             2000 PENNSYLVANIA AVENUE, N.W.
            NAPLES, FLORIDA 34108-2709                                                SUITE 500
                  (941) 593-2959                                             WASHINGTON, D.C. 20006-1801
                                                                                   (202) 974-1500

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

     APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC: As soon as
practicable after this Registration Statement becomes effective.

     If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list the Securities Act registration statement number of the earlier
effective registration statement for the same offering.

     If this Form is a post-effective amendment filed pursuant to Rule 462(c)
under the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering.

     If this Form is a post-effective amendment filed pursuant to Rule 462(d)
under the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering.

     If delivery of the prospectus is expected to be made pursuant to Rule 434,
please check the following box.

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

     THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE OR
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT SHALL
FILE A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS REGISTRATION
STATEMENT SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(A) OF
THE SECURITIES ACT OF 1933 OR UNTIL THE REGISTRATION STATEMENT SHALL BECOME
EFFECTIVE ON SUCH DATE AS THE COMMISSION, ACTING PURSUANT TO SAID SECTION 8(A),
MAY DETERMINE.

   2


The information in this prospectus is not complete and may be amended. We may
not sell these securities until the registration statement filed with the SEC is
effective. This prospectus is not an offer to sell these securities and is not
soliciting an offer to buy these securities in any state where the offer or sale
is not permitted




     SUBJECT TO COMPLETION, preliminary prospectus dated August 17, 2001


                         2,000,000 PREFERRED SECURITIES
                       HUNTINGTON PREFERRED CAPITAL, INC.
    _____% NONCUMULATIVE EXCHANGEABLE PERPETUAL PREFERRED SECURITIES, CLASS C
                        (LIQUIDATION AMOUNT $25.00 EACH)
      EXCHANGEABLE IN SPECIFIED CIRCUMSTANCES INTO PREFERRED SECURITIES OF
                          THE HUNTINGTON NATIONAL BANK


                          ----------------------------
Terms of the Class C preferred securities include:
- -    Dividends are:
     -    payable quarterly only if declared, and
     -    noncumulative, which means that you will not receive them if they are
          not declared.

- -    Exchangeable, without your approval or any action on your part, for
     preferred securities with substantially equivalent terms as to dividends,
     liquidation preference, and redemption of The Huntington National Bank, or
     the Bank, our indirect parent, if the Office of the Comptroller of the
     Currency, or the OCC, so directs only under the following circumstances:

     -    the Bank becomes or may in the near term become undercapitalized, or
     -    the Bank is placed in conservatorship or receivership.
- -    Redeemable at our option on or after [_____], 2021, with the prior consent
     of the OCC.
- -    Senior to our common shares and Class B preferred securities, but on a
     parity with our Class A preferred securities and Class D preferred
     securities.

- -    Junior to our obligations to creditors, including any borrowings that we
     may incur in the future and any obligations which we may have for the
     Bank's advances from the Federal Home Loan Bank of Cincinnati or others. We
     have no borrowings and are not so obligated as of the date of this
     prospectus, however, up to 25% of our assets may be pledged to secure
     advances made to the Bank prior to the end of 2001.

- -    Entitled to 1/10th of one vote per share on all matters submitted to
     holders of our common shares.

     Prior to this offering, there has been no public market for the Class C
preferred securities. We have applied for quotation of the Class C preferred
securities on The Nasdaq National Market under the symbol "HPCCO."


     SEE "RISK FACTORS" BEGINNING ON PAGE 10 FOR A DESCRIPTION OF RISK FACTORS
YOU SHOULD CONSIDER BEFORE YOU INVEST IN THESE SECURITIES INCLUDING THE MOST
SIGNIFICANT ADVERSE RISKS WHICH ARE:
- -    The potential exchange, without your approval or any action on your part,
     of the Class C preferred securities for Class C preferred securities of the
     Bank.


- -    Bank regulatory restrictions on our operations and dividends.


- -    Dividends are payable only if declared and are noncumulative.
- -    We are entirely dependent on the Bank for our day-to-day operations and we
     pay the Bank substantial servicing fees.
- -    The potential conflicts of interest among the Bank, Huntington Preferred
     Capital Holdings, Inc., or Holdings, which is our parent company, and us,
     including those conflicts involving the current and future acquisition of
     all of our investments from Holdings, who acquired all of them from the
     Bank.


     THESE SECURITIES ARE NOT DEPOSITS OR ACCOUNTS AND ARE NOT INSURED OR
GUARANTEED BY THE FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY OTHER
GOVERNMENTAL AGENCY.
     NEITHER THE SECURITIES AND EXCHANGE COMMISSION, THE OCC, THE OHIO STATE
DIVISION OF SECURITIES, NOR ANY OTHER FEDERAL AGENCY OR STATE SECURITIES
REGULATOR HAS APPROVED OR DISAPPROVED THESE SECURITIES OR DETERMINED IF THIS
PROSPECTUS IS ACCURATE OR COMPLETE. ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.

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


                                                                                    PER PREFERRED SECURITY        TOTAL

                                                                                                        
Public offering price...........................................................             $25.00            $50,000,000
Underwriting discounts and commissions(1).......................................              $0.00                     $0
Our Proceeds....................................................................             $25.00            $50,000,000



(1) All expenses and underwriting discounts and commissions will be paid by
Holdings. Holdings intends to purchase all of the Class C preferred securities
and subsequently sell them to the public. Holdings will not use the proceeds to
purchase additional assets for contribution to us.

Although a statutory underwriter in connection with this offering, Holdings will
not sell the securities directly to the public.


                          ----------------------------
                       SALOMON SMITH BARNEY RAYMOND JAMES
                            HUNTINGTON CAPITAL CORP.
                          ----------------------------


                        Prospectus dated [_____ __], 2001


   3


         The following table of contents has been designed to help you find
important information contained in this prospectus. We encourage you to read the
entire prospectus.

                                TABLE OF CONTENTS

                                                                            Page
                                                                            ----


Prospectus Summary...........................................................3
Risk Factors................................................................11
Forward-Looking Statements And Cautionary Factors...........................19
Where You Can Find More Information.........................................19
Our Background And Corporate Structure......................................20
Benefits To The Bank........................................................21
How We Intend To Use The Proceeds...........................................23
Capitalization..............................................................23
Business ...................................................................24
Selected Financial Data.....................................................44
Management's Discussion And Analysis Of Financial Condition And
         Results Of Operations..............................................45
Beneficial Ownership Of Our Stock...........................................51
Management..................................................................53
Description Of The Class C Preferred Securities.............................56
Description Of Capital Stock................................................64
Federal Income Tax Considerations...........................................71
Erisa Considerations........................................................81
Certain Information Regarding The Bank......................................82
Underwriting................................................................82
Experts.....................................................................84
Legal Matters...............................................................85
Glossary....................................................................86
Huntington Preferred Capital, Inc. Index To Financial Statements............88


ANNEX I - Prospectus, dated _________, 2001, of The Huntington National Bank


   4

                               PROSPECTUS SUMMARY


         Before you decide to invest in the Class C preferred securities, you
should carefully read the following summary, together with the more detailed
information and financial statements and related notes contained elsewhere in
this prospectus, especially the risks of investing in the Class C preferred
securities discussed under "Risk Factors." Also, please carefully read the
information under "Recent Developments."

         You should refer to the Glossary on page 87 for the definitions of
certain capitalized terms used in this prospectus.


HUNTINGTON PREFERRED CAPITAL, INC.


         GENERAL. We are an Ohio corporation and we were incorporated in July
1992 under the name Airbase Realty, Inc. We changed our name to Huntington
Preferred Capital, Inc. in May 2001. Our principal business objective is to
acquire, hold, and manage mortgage assets and other authorized investments that
will generate net income for distribution to our shareholders. Since May 1998,
we have been operating as a real estate investment trust, or REIT, for federal
income tax purposes. As a REIT, we generally will not be required to pay federal
income tax if we distribute at least 90% of our REIT taxable earnings to our
shareholders and continue to meet a number of other requirements.


         Our principal executive offices are located at Huntington Center, 41
South High Street, Columbus, Ohio 43287, and our telephone number is (614)
480-8300.

         ASSETS. As of March 31, 2001, our total assets were $7.0 billion, of
which $6.4 billion consisted of 99% participation interests in various loans
acquired from the Bank through Holdings. As of March 31, 2001, our assets
consisted of:




                                  ASSETS                                                    PERCENTAGE
                                  ------                                                    ----------
                                                                                            
         Participation interests in commercial mortgage loans..........................        59.2%
         Participation interests in consumer loans secured by real property............        14.9
         Participation interests in residential mortgage loans.........................        11.1
         Participation interests in commercial loans not secured by real estate........         8.4
         Other (net)...................................................................         6.4


         The weighted average yield earned on all of the participation interests
for the quarter ended March 31, 2001, was 7.82%.

         DIVIDENDS. We currently expect to pay an aggregate amount of dividends
with respect to the outstanding shares of our capital stock equal to
substantially all of our REIT taxable income, which excludes capital gains. In
order to remain qualified as a REIT, we must distribute annually at least 90% of
our REIT taxable income to shareholders. Dividends will be declared at the
discretion of our board of directors after considering our distributable funds,
financial condition, and capital needs, the impact of current and pending
legislation and regulations, economic conditions, tax considerations, our
continued qualification as a REIT, and other factors. Although there can be no
assurances, we currently expect that both our cash available for distribution
and our REIT taxable income will be in excess of amounts needed to pay dividends
on the Class C preferred securities in the foreseeable future because:

         -        substantially all of our mortgage assets and other authorized
                  investments are interest-earning,
         -        all outstanding Class A, Class B, Class C, and Class D
                  preferred securities represent in the aggregate only
                  approximately 11% of our capitalization,

         -        we do not anticipate incurring any Indebtedness other than
                  Permitted Indebtedness, which includes acting as a co-borrower
                  or guarantor of certain obligations of the Bank that we do not
                  anticipate will involve a pledge of more than 25% of our
                  assets,

         -        we expect that our interest-earning assets will continue to
                  exceed the liquidation preference of our preferred securities,
                  and
         -        we anticipate that, in addition to cash flows from operations,
                  additional cash will be available from principal payments on
                  our loan portfolio.

                                       3

   5




         MANAGEMENT. Our Board of directors is currently composed of six
members, all of whom are affiliated with the Bank and/or Huntington Bancshares.
Prior to the sale of the Class C preferred securities to the public in this
offering, we intend to increase the size of our board to nine members and elect
three additional directors. All three new directors will be independent
directors. Our independent directors will not be or become employed or otherwise
affiliated with us. Nor will they be or become officers, directors, or other
affiliates of Holdings or the Bank. We currently have six executive officers and
two additional officers, but have no other employees and we do not anticipate
that we will need additional employees. All of our day-to-day activities and the
servicing of the loans underlying our participation interests are administered
by the Bank, which is our indirect parent company.

         CONFLICTS OF INTEREST. Because our day-to-day business affairs are
managed by the Bank, conflicts of interest will arise from time to time between
us and the Bank. These conflicts of interest relate to, among other things, the
amount, type, and price of loan participation interests and other assets
acquired by us in the past, or to be acquired by us in the future, from the Bank
or sold back by us to the Bank; the servicing of the underlying loans,
particularly with respect to loans that are placed on nonaccrual status; the
amount of the service fees paid to the Bank; the treatment of new business
opportunities identified by the Bank; our role as co-borrower or guarantor of,
and/or the pledge of our assets to secure, the Bank's obligations; and the
modification of the loan participation and subparticipation agreements. We have
adopted policies that all financial dealings between the Bank and us will be
fair to all parties and consistent with market terms.

         COMPENSATION TO AFFILIATES. We pay substantial servicing fees to the
Bank through Holdings. The Bank received servicing fees of $7,821,000,
$7,762,000, and $4,456,000 for the years ended December 31, 2000, 1999, and
1998, respectively, and $1,973,000 for the three months ended March 31, 2001. In
2001, the annual servicing fee with respect to the commercial mortgage,
commercial, and consumer loans is equal to the outstanding principal balance of
each loan multiplied to a fee of .125% and the annual servicing fee with respect
to residential mortgages is equal to .282% of the interest income collected. We
intend to pay each of our independent directors $7,000 per year for their
services. None of our other affiliates receive compensation directly from us.


THE HUNTINGTON NATIONAL BANK

         The Bank is an interstate national banking association organized under
the laws of the United States and headquartered in Columbus, Ohio. At March 31,
2001, the Bank and its subsidiaries operated over 500 offices in Florida,
Indiana, Kentucky, Maryland, Michigan, Ohio, North Carolina, and West Virginia.
In addition, the Bank and its subsidiaries offer international banking services
through the Bank's headquarters in Columbus, as well as through its Cayman
Islands office and Hong Kong office. At March 31, 2001, the Bank had total
assets of $28.2 billion, total deposits of $19.4 billion, and total
shareholder's equity of $2.1 billion. At March 31, 2001, the Bank's total
risk-based capital ratio was 10.56%, its Tier 1 risk-based capital ratio was
6.70%, and its leverage ratio was 6.60%. These ratios are sufficient for the
Bank to be qualified as "well-capitalized" under the OCC's regulations. The Bank
is a wholly owned subsidiary of Huntington Bancshares Incorporated.

         The principal executive offices of the Bank are located at Huntington
Center, 41 South High Street, Columbus, Ohio 43287, and its telephone number is
(614) 480-8300.


HUNTINGTON PREFERRED CAPITAL HOLDINGS, INC


         Huntington Preferred Capital Holdings, Inc., or Holdings, is an Indiana
corporation and our parent company. Holdings owns 99.87% of our common shares
and 89.9% of our Class A preferred securities. Holdings is expected to acquire
100% of our Class D preferred securities upon issuance. The Bank owns 99.9% of
Holdings and Huntington Bancshares owns the remaining 0.1% of Holdings. Holdings
intends to purchase all of our Class C preferred securities in this offering for
resale to the public through the Underwriters identified on the cover page of
this prospectus.

         The principal executive offices of Holdings are located at 201 N.
Illinois, Suite 1800, Indianapolis, Indiana 46204, and its telephone number is
(317) 237-2502


                                       4
   6



RECENT DEVELOPMENTS

         On July 12, 2001, Huntington Bancshares announced a comprehensive
strategic and financial restructuring plan. Under the plan, Huntington
Bancshares expects to, among other things, divest its Florida retail and
corporate banking business. Although no specific agreement relating to this sale
has been executed and a buyer has not yet been identified, we believe that up to
$1.3 billion of loans underlying our participation interests, representing 19%
of our total assets, may be included in this sale. It is anticipated that we
will receive cash for the sale of our participation interests. It is our current
intention to invest that cash in other interest-earning assets so that we will
continue to qualify as a REIT for federal income tax purposes. However, if we
are unable to timely reinvest the cash proceeds in sufficient REIT qualifying,
interest-earning assets in order to satisfy the REIT gross income requirements,
it may be necessary for us to make a distribution to our common shareholder.
These gross income requirements are further described under the heading "Federal
Income Tax Considerations-Taxation as a REIT-Income Tests" beginning on page 73
of this prospectus. In any event, we do not anticipate that any proceeds
received from the sale of our participation interests will be distributed to our
preferred security holders. It is anticipated that the sale of Huntington
Bancshares' Florida operations will be completed prior to year end 2001 or
shortly thereafter.


RISK FACTORS


         A purchase of Class C preferred securities is subject to a number of
risks described in more detail under "Risk Factors" commencing on page 11. These
risks include:

         -        Your Class C preferred securities will be exchanged , without
                  your approval or any action on your part, for preferred
                  securities of the Bank if such an exchange is directed by the
                  OCC after the occurrence of a Supervisory Event. A Supervisory
                  Event will occur if:

                  -        The Bank becomes undercapitalized under prompt
                           corrective action regulations;
                  -        The Bank is placed in conservatorship or
                           receivership; or
                  -        The OCC, in its sole discretion, anticipates the Bank
                           becoming undercapitalized in the near term.


         -        Upon such an exchange, you would have an investment in the
                  Bank and not in us at a time when the Bank's financial
                  condition is deteriorating and you likely would receive
                  substantially less than you would have received if we were
                  liquidated or placed in receivership. In fact, you may not
                  receive anything for your preferred securities of the Bank. In
                  addition, the likelihood of dividend payments, as well as
                  taxation, voting rights, and liquidity of your securities
                  would be negatively impacted.

         -        The Bank is eligible to obtain advances from various federal
                  agencies such as the Federal Home Loan Bank of Cincinnati, or
                  FHLBC. We may in the future be asked to act as co-borrower or
                  guarantee the Bank's obligations under such advances and/or
                  pledge all or a portion of our assets in connection with those
                  advances. Any such borrowing, guarantee, or pledge would rank
                  senior to the Series C preferred securities upon liquidation.
                  As of the date of this prospectus, we have never acted as
                  co-borrower or guarantor of any of the Bank's obligations
                  under such advances and have never pledged any of our assets.
                  The Bank, however, intends to obtain a line of credit or one
                  or more advances, not to exceed at any one time $800 million
                  in the aggregate from the FHLBC prior to the end of 2001. We
                  do not yet know what our exact role will be, but it is
                  expected that up to 25% of our assets may serve as collateral
                  for such advances. Any such borrowing, guarantee, and/or
                  pledge will fall within the definition of Indebtedness;
                  however, it and all other future Indebtedness to the FHLBC
                  will be deemed to be Permitted Indebtedness and we will not
                  need to obtain the consent of the holders of our Class C
                  preferred securities for any such borrowing, guarantee,
                  and/or pledge.

         -        We are an indirect subsidiary of the Bank. Consequently,
                  federal and state regulators of the Bank can restrict our
                  ability to (1) transfer assets, (2) pay dividends to the
                  holders of the Class C preferred securities, and/or (3) redeem
                  the Class C preferred securities.



                                       5
   7


         -        Dividends on the Class C preferred securities will not be
                  cumulative. Consequently, if our board of directors does not
                  declare a dividend on the Class C preferred securities for any
                  quarterly period, you will not be entitled to receive such
                  dividend whether or not funds are or subsequently become
                  available. Our board of directors may also determine, in its
                  business judgment, that it would be in our best interest to
                  pay less than the full amount of the stated dividends on the
                  Class C preferred securities even if funds are available.



         -        We are dependent in virtually every phase of our operations,
                  including the servicing of the loans underlying our
                  participation interests, on the diligence and skill of the
                  officers and employees of the Bank. We do not have any
                  employees because we have retained the Bank and its affiliates
                  to perform all necessary functions under the participation and
                  subparticipation agreements. All of our officers are also
                  officers of the Bank or its affiliates. We estimate that these
                  officers devote less than 5% of their time to managing our
                  business.

         -        Because of the relationship between us and the Bank, conflicts
                  of interests will exist between us and the Bank relating to:

                  -        our investment and operating strategies;
                  -        the fact that the participation agreement between
                           Holdings and the Bank and the subparticipation
                           agreement between Holdings and us were not the result
                           of arms-length negotiations;
                  -        the acquisition from or disposition to the Bank
                           through Holdings of loan participations and other
                           assets;
                  -        our role as co-borrower or guarantor of, and/or the
                           pledge of our assets to secure, the Bank's
                           obligations; and
                  -        the servicing of our assets by the Bank.

         -        Our board of directors has broad discretion to revise our
                  investment and operating strategies without stockholder
                  approval. The Bank, through its ownership of substantially all
                  of Holdings' common stock and Holdings ownership of
                  substantially all of our common stock, controls the election
                  of all of our directors, including our independent directors.

         -        We have no control over changes in interest rates. A
                  significant decline in interest rates could negatively impact
                  our financial condition, results of operations, and ability to
                  pay dividends. Our participation interests in fixed rate loans
                  may be prepaid as borrowers refinance their mortgages at lower
                  interest rates and our participation interests in adjustable
                  rate loans will eventually adjust to lower rates. These
                  developments will adversely affect our ability to pay the
                  fixed rate obligations of the Class C preferred securities.

         -        Risks associated with participation interests in loans
                  generally, and particularly the geographic concentration of
                  our portfolio at March 31, 2001, in Ohio, Michigan, Florida,
                  Indiana, and Kentucky, could adversely affect our assets and
                  the value of the Class C preferred securities. The quality of
                  our loan participation interests depends upon, among other
                  things, the borrowers' ability to repay, regional economic
                  conditions, and regional real estate values.

         -        Nearly two-thirds of our assets consist of participation
                  interests in commercial mortgage loans which are riskier than
                  other types of loans.

         -        We cannot assure you that we paid fair value for our assets
                  because we did not obtain a third party valuation of such
                  assets.

         -        If we fail to maintain our status as a REIT for federal income
                  tax purposes, we will be subject to corporate income tax,
                  reducing our earnings available for distribution, and we may
                  be permitted to redeem our Class C preferred securities if
                  this failure was due to a Tax Event.

         -        We have imposed ownership limitations on the Class C preferred
                  securities which may affect the secondary market for such
                  securities.



                                       6
   8


         -        Environmental liabilities associated with real property
                  securing the loans underlying our participation interests
                  could reduce the fair market value of our participation
                  interests.

         -        We do not have insurance to cover our exposure to borrower
                  defaults and bankruptcies; delays in liquidating defaulted
                  loans could cause our business to suffer.

         -        An active trading market for the Class C preferred securities
                  may not develop and no trading market is likely to exist for
                  the Bank Class C preferred securities you would receive if a
                  conditional exchange occurs because those securities are not,
                  and will not likely be, listed on any securities exchange or
                  for quotation on The Nasdaq Stock Market or any other
                  over-the-counter market.


         -        We may redeem the Class C preferred securities at any time
                  upon the occurrence of certain Special Events.


         -        We are not required to limit the types of real estate assets
                  in which we invest. Consequently, we may invest in assets
                  which involve new risks and we need not maintain the present
                  asset coverage.


CONDITIONAL EXCHANGE OF CLASS C PREFERRED SECURITIES

         The Class C preferred securities will be exchanged, without your
approval or any action on your part, for preferred securities of the Bank if
such an exchange is directed by the OCC after the occurrence of any of the
following events:

         -        the Bank becomes undercapitalized under prompt corrective
                  action regulations;
         -        the Bank is placed into conservatorship or receivership; or
         -        the OCC, in its sole discretion, anticipates that the Bank may
                  become undercapitalized in the near term.

         We refer to this as a Conditional Exchange. In a Conditional Exchange,
you would receive one Class C preferred security of the Bank with a liquidation
preference of $25.00 per share for each of our Class C preferred securities you
own. The preferred securities which you would receive in the event of a
Conditional Exchange will be noncumulative, perpetual, nonvoting preferred
securities of the Bank ranking equally upon issuance with the most senior
preferred securities of the Bank then outstanding. If a Conditional Exchange
occurs you would own an investment in the Bank and not in us at a time when the
Bank's financial condition is deteriorating or the Bank has been placed into
conservatorship or receivership. Therefore, you should carefully consider the
description of the Bank set forth under "Information Regarding The Huntington
National Bank" and the attached Prospectus for the Bank Class C preferred
securities before investing in our Class C preferred securities.



REASONS FOR THE OFFERING


         We are undertaking the offering for the following reasons:


         -        to increase the Bank's regulatory capital as a result of the
                  proceeds from the offering of Class C preferred securities
                  being included as Tier 1 or Tier 2 capital of the Bank under
                  relevant regulatory capital guidelines;


         -        to raise additional funds for Holdings, which may be loaned
                  to, or held on deposit with, the Bank.


                                       7
   9


                                  THE OFFERING


                        
Issuer:................    Huntington Preferred Capital, Inc., an Ohio corporation that is an indirect subsidiary of The
                           Huntington National Bank and that operates as a REIT.




Securities Offered:....    2,000,000 [___]% Noncumulative Exchangeable Perpetual Preferred Securities, Class C.


Ranking:...............    With respect to the payment of dividends and liquidation amounts, the Class C preferred
                           securities rank equal to our outstanding Class A preferred securities and our Class D
                           preferred securities.  With respect to the payment of dividends and liquidation amounts, the
                           Class C preferred securities rank senior to our common shares and Class B preferred
                           securities.  Additional preferred securities ranking senior to the Class C preferred
                           securities, which we refer to as Senior Stock, may not be issued without the approval of
                           holders of at least two-thirds of the Class C preferred securities. Additional preferred
                           securities ranking on a parity with the Class C preferred securities, which we refer to as
                           Parity Stock, may not be issued without the approval of a majority of our independent
                           directors. The Class C preferred securities rank junior to our obligations to any
                           creditor, including future borrowings or guarantees of the Bank's obligations.


Dividends:..............   Dividends on the Class C preferred securities are payable at the rate of [__]% per annum of
                           the liquidation amount of $25.00 per share, if, when, and as declared by our board of
                           directors.  If declared, dividends are payable quarterly in arrears on March 31, June 30,
                           September 30, and December 31 of each year or, if any such day is not a business day, on the
                           next business day, unless the next business day falls in a different calendar year, in which
                           case the dividend will be paid on the preceding business day, commencing [________] 30,
                           2001.  A business day is any day other than a Saturday, Sunday, or bank holiday.


                           Dividends accrue in each quarterly period from the first day of such period, whether or not
                           dividends are paid with respect to the preceding period. Dividends on the Class C preferred
                           securities are not cumulative and, accordingly, if we do not declare a dividend or declare less than
                           a full dividend on the Class C preferred securities for a quarterly dividend period, holders of the
                           Class C preferred securities will have no right to receive a dividend or the full dividend, as the
                           case may be, for that period, and we will have no obligation to pay a dividend for that period,
                           whether or not dividends are declared and paid for any future period with respect to either the
                           Class C preferred securities or our common shares. If the full dividend is not paid on the Class C
                           preferred securities for a quarterly dividend period, the payment of dividends on our common shares,
                           all of which are owned by the Bank and its affiliates, will be prohibited for that period and at
                           least the following three quarterly dividend periods.


Liquidation Preference:..  The liquidation preference for each Class C preferred security is $25.00, plus an amount equal to
                           any quarterly accrued and unpaid dividends for the then-current dividend payment.

Redemption:..............  The Class C preferred securities are not redeemable prior to [_____], 2021, except upon the
                           occurrence of a Special Event which may be a Tax Event, an Investment Company Act Event, or a
                           Regulatory Capital Event.  On and after [_______] 2021, the Class C preferred securities may
                           be redeemed for cash at our option, with the prior approval of the OCC, in whole or in part,
                           at any time and from time to time, at a redemption price of $25.00 per share, plus accrued
                           and unpaid dividends for the most recent quarter, if any.  Upon the occurrence of a Special
                           Event, we will have the right prior to 2021, with the prior approval of the OCC, to redeem
                           the Class C preferred securities in whole, but not in part, at a redemption price of  $25.00
                           per share, plus accrued and unpaid dividends for the most recent quarter, if any.  The Class
                           C preferred securities will not be subject to any sinking fund or mandatory redemption and
                           will not be convertible into any of our other securities.



                                       8
   10





                        
Conditional Exchange:....  Each Class C preferred security will be exchanged if such an exchange is directed by the
                           OCC after the occurrence of a Supervisory Event, without your approval or any action on your part,
                           for one Bank Class C preferred security.


Voting Rights:...........  Holders of the Class C preferred securities are entitled to 1/10th of one vote per share on all
                           matters submitted to a vote of the holders of our common shares. In addition, without the consent of
                           holders of two-thirds of the Class C preferred securities, voting as a separate class, we will not:

                           -        amend our articles of incorporation in a manner that materially and adversely affects
                                    the holders of the Class C preferred securities,
                           -        effect a consolidation or merger with or into another entity other than an entity
                                    ontrolled by, or under common control with, the Bank unless certain conditions have been
                                    met, or

                           -        approve the issuance of any Senior Stock.

                           Holders of the Class C preferred securities, voting together as a class with the holders of any
                           Parity Stock with the same voting rights, will also have the right to elect two independent
                           directors in addition to the directors then in office if six consecutive full dividends are missed.
                           The term of such independent directors will terminate after four consecutive quarterly dividends
                           have been paid in full on the Class C preferred securities or, if earlier, upon the redemption of
                           all Class C preferred securities or a Conditional Exchange.

Covenants:..............   Our articles of incorporation provide certain covenants in favor of the holders of the
                           Class C preferred securities.  Specifically we agree to not, except with the consent or
                           affirmative vote of the holders of at least two thirds of the Class C preferred securities,
                           voting as a separate class:

                           -        make or permit to be made any payment to the Bank or its affiliates relating to our
                                    Indebtedness or beneficial interests in us when we are precluded, as described under
                                    "Dividends" above, from making payments in respect of our common shares and all other stock
                                    ranking subordinate to our Class C preferred securities, which we refer to as Junior Stock,
                                    or make such payment or permit such payment to be made in anticipation of any liquidation,
                                    dissolution, or winding up;
                           -        at any time incur Indebtedness other than certain specified Permitted Indebtedness;
                           -        pay dividends on our common shares unless our funds from operations, or FFO, for the four
                                    prior fiscal quarters equals or exceeds 150% of the amount that would be required to pay
                                    full annual dividends on the Class C preferred securities as well as any other Parity
                                    Stock, except as may be necessary to maintain our status as a REIT;
                           -        make any payment of interest or principal with respect to our Indebtedness to the Bank or
                                    its affiliates unless our FFO for the four prior fiscal quarters equals or exceeds 150% of
                                    the amount that would be required to pay full annual dividends on the Class C preferred
                                    securities as well as any other Parity Stock, except as may be necessary to maintain our
                                    status as a REIT;
                           -        amend or otherwise change our policy of reinvesting the proceeds of our assets in other
                                    interest-earning assets such that our FFO over any period of four fiscal quarters will be
                                    anticipated to equal or exceed 150% of the amount that would be required to pay full annual
                                    dividends on the Class C preferred securities as well as any other Parity Stock, except as may
                                    be necessary to maintain our status as a REIT;
                           -        issue any additional common shares to anyone other than the Bank or its affiliates; or
                           -        remove "Huntington" from our name unless the name of either the Bank or Huntington
                                    Bancshares changes and we need to make a change to our name to be consistent with the new
                                    group name.



                                       9
   11




                        
Ownership Limits:.......   With limited exceptions, our articles of incorporation provide that no individual or entity
                           is permitted to own more than 9.2% of the aggregate initial liquidation value of our issued
                           and outstanding preferred securities, including the Class C preferred securities.  Assuming
                           the issuance of all of our Class C and Class D preferred securities, no person may own more
                           than $73, 690,000 of the aggregate liquidation value of our preferred securities.  Any Class
                           C preferred securities held in violation of this limit will be automatically transferred to a
                           trust for the exclusive benefit of a charity to be named by us. All rights to dividends for
                           those securities will be held by such trust.

Listing:................   We applied for quotation of the Class C preferred securities on the Nasdaq National Market
                           under the symbol "HPCCO."

Use of Proceeds:.........  Holdings intends to pay $25 per Class C preferred security purchased by it.  Holdings'
                           payment for the Class C preferred securities will be in the form of additional participation
                           interests in commercial loans, including commercial real estate loans, and consumer loans not
                           secured by real estate, as well as leasehold interests.  We intend to hold these
                           participation interests as long term investments and transfer the leasehold improvements to
                           our wholly owned subsidiary, HPCLI, Inc.  Assuming Holdings purchases all 2,000,000 shares
                           offered by this prospectus, the value of the participation interests and leasehold
                           improvements paid to us by Holdings will be $50,000,000.  Holdings intends to sell the Class
                           C preferred securities to the public for cash consideration of $25 per share.  Holdings, our
                           parent, will pay all expenses of and underwriting discounts and commissions associated with
                           this offering.


Tax Consequences:........  As long as we qualify as a REIT, corporate holders of the Class C preferred securities
                           will not be entitled to a dividends-received deduction for any income recognized from the Class C
                           preferred securities.


Settlement:..............  We expect that delivery of the Class C preferred securities will be made to Holdings on or
                           about the date of this prospectus and to investors on or about [____________], 2001.





                                       10

   12




                                  RISK FACTORS


         YOU SHOULD CONSIDER CAREFULLY THE FOLLOWING RISKS, IN ADDITION TO THE
RISKS HIGHLIGHTED IN THE ATTACHED PROSPECTUS OF THE BANK BEGINNING ON PAGE BP-6
OF THAT PROSPECTUS, BEFORE PURCHASING THE CLASS C PREFERRED SECURITIES.

A DECLINE IN THE BANK'S CAPITAL LEVELS MAY RESULT IN YOUR CLASS C PREFERRED
SECURITIES BEING SUBJECT TO A CONDITIONAL EXCHANGE INTO BANK PREFERRED
SECURITIES AT A TIME WHEN THE BANK'S FINANCIAL CONDITION IS DETERIORATING.
CONSEQUENTLY, THE LIKELIHOOD OF DIVIDEND PAYMENTS, AS WELL AS THE LIQUIDATION
PREFERENCE, TAXATION, VOTING RIGHTS, AND LIQUIDITY OF YOUR SECURITIES WOULD BE
NEGATIVELY IMPACTED.

         The returns from your investment in the Class C preferred securities
will be dependent to a significant extent on the performance and capital of the
Bank. A decline in the performance and capital levels of the Bank or the
placement of the Bank into conservatorship or receivership could result in the
exchange, if so directed by the OCC, of your Class C preferred securities for
Bank Class C preferred securities, without your approval or any action on your
part. This would represent an investment in the Bank and not in us. Under these
circumstances, there would likely be a significant loss associated with your
investment.

         -        IT IS UNLIKELY THAT YOU WILL RECEIVE DIVIDENDS ON THE BANK
                  CLASS C PREFERRED SECURITIES IMMEDIATELY AFTER A CONDITIONAL
                  EXCHANGE. You would become a preferred shareholder of the Bank
                  at a time when the Bank's financial condition has deteriorated
                  or when the Bank has been placed into conservatorship or
                  receivership and, accordingly, it is unlikely that the Bank
                  would be in a financial position to make any dividend payments
                  on the Bank preferred securities.

         -        OTHERS MAY HAVE LIQUIDATION CLAIMS AGAINST THE BANK WHICH ARE
                  SENIOR TO THOSE OF THE HOLDERS OF THE BANK CLASS C PREFERRED
                  SECURITIES RESULTING IN THE RECEIPT BY SUCH HOLDERS OF
                  SUBSTANTIALLY LESS THAN SUCH HOLDERS' INITIAL INVESTMENT. In
                  the event of a liquidation of the Bank, the claims of
                  depositors and creditors of the Bank would be entitled to
                  priority in payment over the claims of holders of equity
                  interests such as the Bank Class C preferred securities, and,
                  therefore, you likely would receive substantially less than
                  you would have received had the Class C preferred securities
                  not been exchanged for Bank Class C preferred securities. In
                  addition, claims of the Bank Class D preferred securities
                  would be treated on an equal basis with the claims of the
                  holders of the Bank Class C preferred securities. As a result,
                  you would share any amounts available for distribution on a
                  pro rate basis with the holders of the Bank Class D preferred
                  securities.

         -        YOU MAY HAVE ADVERSE TAX CONSEQUENCES AS A RESULT OF THE
                  CONDITIONAL EXCHANGE. The exchange of the Class C preferred
                  securities for Bank Class C preferred securities would most
                  likely be a taxable event to you under the Internal Revenue
                  Code and, in that event, you would incur a gain or loss, as
                  the case may be, measured by the difference between your basis
                  in the Class C preferred securities and the fair market value
                  of the Bank Class C preferred securities received in the
                  exchange.

         -        BANK CLASS C PREFERRED SECURITIES HAVE NO VOTING RIGHTS AND
                  WILL NOT BE LISTED ON ANY EXCHANGE. Although the terms of the
                  Bank Class C preferred securities are substantially similar to
                  the terms of our Class C preferred securities, there are
                  differences that you might deem to be important, such as the
                  Bank Class C preferred securities do not have any voting
                  rights or any right to elect independent directors if
                  dividends are missed. In addition, the Bank Class C preferred
                  securities will not be listed on the Nasdaq National Market or
                  any exchange and a market for them may never develop.

BANK REGULATORS MAY LIMIT OUR ABILITY TO IMPLEMENT OUR BUSINESS PLAN AND MAY
RESTRICT OUR ABILITY TO PAY DIVIDENDS.

         Because we are an indirect subsidiary of the Bank, regulatory
authorities will have the right to examine us and our activities and, under
certain circumstances, to impose restrictions on the Bank or us which could
impact our ability to conduct business pursuant to our business plan and which
could adversely effect our financial condition and results of operations.


                                       11

   13




         -        If the OCC, which is the Bank's primary regulator, determines
                  that the Bank's relationship with us results in an unsafe and
                  unsound banking practice, the Bank's regulators have the
                  authority to:

                  -        restrict our ability to transfer assets,
                  -        restrict our ability to make distributions to our
                           shareholders, including dividends to holders of the
                           Class C preferred securities,
                  -        restrict our ability to redeem our preferred
                           securities, or
                  -        require the Bank to sever its relationship with us or
                           divest its ownership of us.


                  Certain of these actions by the OCC would likely result in our
                  failure to qualify as a REIT.

         -        Payment of dividends on the Class C preferred securities could
                  also be subject to regulatory limitations if the Bank becomes
                  "undercapitalized" for purposes of regulations issued by the
                  OCC. Under these regulations, the Bank will be deemed
                  "undercapitalized" if it has a total risk-based capital ratio
                  of less than 8.0%; a Tier 1 risk-based capital ratio of less
                  than 4.0%; and a leverage ratio of less than 4.0% or less than
                  3% if the institution has been awarded the highest supervisory
                  rating. At March 31, 2001, the Bank's total risk-based capital
                  ratio was 10.56%, its Tier 1 risk-based capital ratio was
                  6.70%, and its leverage ratio was 6.60%. The Bank currently
                  intends to maintain its capital ratios in excess of the
                  "well-capitalized" levels under these regulations. However,
                  there can be no assurance that the Bank will be able to
                  maintain its capital in excess of the "well-capitalized"
                  levels. The exercise of the OCC's power to restrict dividends
                  on our Class C preferred securities would, however, also have
                  the effect of restricting the payment of dividends on our
                  common shares and other classes of preferred securities. The
                  inability to pay dividends on our common shares would prevent
                  us from meeting the statutory requirement for a REIT to
                  distribute 90 percent of its taxable income and, therefore,
                  would cause us to fail to qualify for the favorable tax
                  treatment accorded to REITs.

                  If we had to be treated for tax purposes in the same manner as
                  the other consolidated subsidiaries of the Bank rather than as
                  a REIT, our loss of tax benefits would be directly and
                  immediately felt by the Bank. In addition, because we hold a
                  substantial part of the Bank's mortgage assets and our
                  dividend flow is a substantial part of the Bank's total
                  income, our inability to transmit resources to the Bank by
                  means of dividends would deprive the Bank of liquidity
                  necessary for the efficient and profitable management of its
                  loan and investment portfolios, thus adversely affecting the
                  Bank's financial condition.

         -        Legal and regulatory limitations on the payment of dividends
                  by the Bank could also affect our ability to pay dividends to
                  unaffiliated third parties, including the holders of our Class
                  C preferred securities. Regulatory approval is required prior
                  to the Bank's declaration of any dividends in excess of
                  available retained earnings. The amount of dividends that may
                  be declared without regulatory approval is further limited to
                  the sum of net income for the current year and retained net
                  income for the preceding two years, less any required
                  transfers to surplus or common stock. The Bank could, without
                  regulatory approval, declare dividends in 2001 of
                  approximately $278.9 million plus an additional amount equal
                  to its net income through the date of declaration in 2001. We
                  are members of the Bank's consolidated group. Thus, payment of
                  common and preferred dividends by the Bank and/or any member
                  of its consolidated group to unaffiliated third parties,
                  including our payment of dividends to the holders of our Class
                  C preferred securities, would require regulatory approval if
                  aggregate dividends on a consolidated basis exceed these
                  limitations.

DIVIDENDS ARE NOT CUMULATIVE AND YOU ARE NOT ENTITLED TO RECEIVE DIVIDENDS
UNLESS DECLARED BY OUR BOARD OF DIRECTORS.

         Dividends on the Class C preferred securities are not cumulative.
Consequently, if our board of directors does not declare a dividend on the Class
C preferred securities for any quarterly period, including if prevented by bank
regulators, you will not be entitled to receive that dividend whether or not
funds are or subsequently become available. Our board of directors may determine
that it would be in our best interests to pay less than the full amount of the
stated dividends on the Class C preferred securities or no dividends for any
quarter even though funds are available. Factors that would generally be
considered by our board of directors in making this determination are the amount
of our distributable funds, our financial condition and capital needs, the
impact of current and pending


                                       12

   14




legislation and regulations, economic conditions, tax considerations, and our
continued qualification as a REIT. If full dividends on the Class C preferred
securities and any Parity Stock have not been paid for six full dividend
periods, the holders of the Class C preferred securities, voting together as a
class with the holders of other Parity Stock with the same voting rights, will
have the right to elect two independent directors in addition to those already
on the board.

WE ARE DEPENDENT IN VIRTUALLY EVERY PHASE OF OUR OPERATIONS ON THE DILIGENCE AND
SKILL OF THE OFFICERS AND EMPLOYEES OF THE BANK, AND OUR RELATIONSHIP WITH THE
BANK MAY CREATE POTENTIAL CONFLICTS OF INTEREST.

         The Bank is involved in virtually every aspect of our existence. All of
our officers and all of our current directors are also officers and directors of
the Bank or its affiliates. We estimate that our common officers with the Bank
devote less than 5% of their time to managing our business. Prior to the sale of
our Class C preferred securities to the public, we will elect three additional
directors, all of whom will be independent. After this offering and assuming
that all Class C and Class D preferred securities are issued and all Class C
preferred securities are sold to the public, the Bank will continue to control
98.5% of the voting power of our outstanding shares. As a result, the Bank will
have the right to elect all of our directors, including the independent
directors, except under limited circumstances if we fail to pay future
dividends. The Bank and its affiliates have interests which are not identical to
ours and, therefore, conflicts of interest have arisen and may arise in the
future with respect to transactions between or among the Bank, Holdings, and us.

         -        THE PARTICIPATION AGREEMENT AND SUBPARTICIPATION AGREEMENT ARE
                  NOT THE RESULT OF ARMS-LENGTH NEGOTIATIONS. The Bank
                  administers our day-to-day activities under the terms of a
                  participation agreement between the Bank and Holdings and a
                  subparticipation agreement between Holdings and us. The
                  parties to the participation agreement and the
                  subparticipation agreement are all affiliated. Accordingly,
                  these agreements were not the result of arms-length
                  negotiations and may be modified at any time in the future.
                  Although the modification of the participation agreement or
                  subparticipation agreement requires the approval of a majority
                  of our independent directors, the Bank, through its ownership
                  of substantially all of Holdings' common stock and Holdings
                  ownership of substantially all of our common stock, controls
                  the election of all of our directors, including the
                  independent directors. We cannot assure you that such
                  modifications will be on terms as favorable to us as those
                  that could have been obtained from unaffiliated third parties.

         -        OUR INVESTMENT GOALS AND STRATEGIES MAY DIFFER. Huntington
                  Bancshares, the owner of all the Bank's common shares, may
                  have investment goals and strategies that differ from those of
                  the holders of the Class C preferred securities. In addition,
                  neither Huntington Bancshares nor the Bank has a policy
                  addressing the treatment of new business opportunities. Thus,
                  new business opportunities identified by Huntington Bancshares
                  or the Bank may be directed to affiliates other than us. Our
                  board of directors has broad discretion to revise our
                  investment and operating strategy without stockholder
                  approval. The Bank, through its ownership of substantially all
                  of Holdings' common stock and Holdings ownership of
                  substantially all of our common stock, controls the election
                  of all of our directors, including our independent directors.
                  Consequently, our investment and operating strategies will
                  largely be directed by Huntington Bancshares and the Bank.

         -        CONFLICTS EXISTED AND MAY IN THE FUTURE EXIST WITH RESPECT TO
                  THE ACQUISITION OF ASSETS. We are dependent on the diligence
                  and skill of the officers and employees of the Bank for the
                  selection and structuring of the loans underlying our
                  participation interests and our other authorized investments.
                  The Bank selected the amount, type, and price of loan
                  participation interests and other assets which we acquired
                  from the Bank and its affiliates prior to and in connection
                  with this offering. After the sale of the Class C preferred
                  securities to the public, we anticipate that we will continue
                  to acquire all or substantially all of our assets from the
                  Bank or its affiliates. Although these purchases are made
                  within our investment policies which are described under the
                  caption "Business - Management Policies and Programs - Asset
                  Acquisition and Disposition Policies," neither we nor the Bank
                  have obtained any third-party valuations to confirm whether we
                  are paying fair value of those assets, nor do we anticipate
                  doing so in the future. Although our board of directors has
                  adopted certain policies to guide the acquisition and
                  disposition of assets, these policies may be revised or
                  exceptions may be approved from time to time at the discretion
                  of the board of directors without a vote of our stockholders.
                  Changes in or exceptions made to these policies could permit
                  us to acquire lower quality assets.




                                       13
   15



         -        THE BANK AND ITS AFFILIATES ARE RESPONSIBLE FOR SERVICING OUR
                  ASSETS. We are dependent on the Bank and others for monitoring
                  and servicing the loans underlying our participation
                  interests. Conflicts may arising as part of such servicing,
                  particularly with respect to loans that are placed on
                  nonaccrual status. While we believe that the Bank will
                  diligently pursue collection of any non-performing assets, we
                  cannot assure you that this will be the case. Our ability to
                  make timely payments of dividends on the Class C preferred
                  securities will depend in part upon the Bank's prompt
                  collection efforts on our behalf. We pay substantial servicing
                  fees to the Bank through Holdings. The Bank received servicing
                  fees of $7,821,000, $7,762,000, and $4,456,000 for the years
                  ended December 31, 2000, 1999, and 1998, respectively, and
                  $1,973,000 for the three months ended March 31, 2001. In 2001,
                  the annual servicing fee with respect to the commercial
                  mortgage, commercial, and consumer loans is equal to the
                  outstanding principal balance of each loan multiplied to a fee
                  of .125% and the annual servicing fee with respect to
                  residential mortgages is equal to .282% of the interest income
                  collected.

         -        CONFLICTS MAY IN THE FUTURE EXIST WITH RESPECT TO THE
                  DISPOSITIONS OF ASSETS. The Bank may seek to exercise its
                  influence over our affairs so as to cause the sale of our
                  assets and their replacement by lesser quality assets
                  purchased from the Bank or elsewhere. This could adversely
                  affect our business and our ability to make timely payment of
                  dividends on the Class C preferred securities.

         -        CONFLICTS MAY IN THE FUTURE EXIST WITH RESPECT TO OUR
                  GUARANTEE OF THE BANK'S OBLIGATIONS. The Bank is eligible to
                  obtain advances from various federal agencies, such as the
                  FHLBC. We may in the future be asked to act as co-borrower or
                  guarantee the Bank's obligations under such advances and/or
                  pledge all or a portion of our assets in connection with those
                  advances. Any such borrowing, guarantee, or pledge would rank
                  senior to the Series C preferred securities upon liquidation.
                  Accordingly, any governmental agencies that make advances to
                  the Bank where we have acted as co-borrower or guarantor or
                  have pledged our assets as collateral will have a preference
                  over the holders of our Class C preferred securities and other
                  Parity Stock. These holders would receive their liquidation
                  preference only to the extent there are assets available after
                  satisfaction of our Indebtedness. As of the date of this
                  prospectus, we have never acted as co-borrower or guarantor of
                  any of the Bank's obligations under such advances or otherwise
                  and have never pledged any of our assets. The Bank, however,
                  intends to obtain a line of credit or one or more advances,
                  not to exceed at any one time $800 million in the aggregate,
                  from the FHLBC prior to the end of 2001. The terms of such
                  line of credit or advances have not yet been determined. We do
                  not yet know what our exact role will be, but it is expected
                  that up to 25% of our assets may serve as collateral for such
                  advances. Any agreement setting forth our obligations will be
                  approved by our directors. Any such borrowing, guarantee,
                  and/or pledge will fall within the definition of Indebtedness;
                  however, it and all other future Indebtedness relating to the
                  FHLBC will be deemed to be Permitted Indebtedness and we will
                  not need to obtain the consent of the holders of our Class C
                  preferred securities for any such borrowing, guarantee, and/or
                  pledge. A default by the Bank on its obligations to the FHLBC
                  could adversely affect our business and our ability to make
                  timely dividend payments on the Class C preferred securities.

WE HAVE NO CONTROL OVER CHANGES IN INTEREST RATES AND SUCH CHANGES COULD
NEGATIVELY IMPACT OUR FINANCIAL CONDITION, RESULTS OF OPERATIONS, AND ABILITY TO
PAY DIVIDENDS.


         Our income consists primarily of interest payments on the loans
underlying our participation interests. At March 31, 2001, 38.4% of the loans
underlying our participation interests, as measured by the aggregate outstanding
principal amount, bore interest at fixed rates and the remainder bore interest
at adjustable rates. Adjustable-rate loans decrease the risks to a lender
associated with changes in interest rates but involve other risks. As interest
rates rise, the payment by the borrower rises to the extent permitted by the
terms of the loan, and the increased payment increases the potential for
default. At the same time, the marketability of the underlying property may be
adversely affected by higher interest rates. In a declining interest rate
environment, there may be an increase in prepayments on the loans underlying our
participation interests as the borrowers refinance their mortgages at lower
interest rates. Under these circumstances, we may find it more difficult to
purchase additional participation interests with rates sufficient to support the
payment of the dividends on the Class C preferred securities. Because the rate
at which dividends are required to be paid on the Class C preferred securities
is fixed, there can be no assurance that a declining interest rate environment
would not adversely affect our ability to pay full, or even partial, dividends
on the Class C preferred securities.



                                       14
   16




THE LOANS UNDERLYING OUR PARTICIPATION INTERESTS ARE SUBJECT TO LOCAL ECONOMIC
CONDITIONS WHICH COULD NEGATIVELY AFFECT THE VALUE OF THE COLLATERAL SECURING
SUCH LOANS AND/OR THE RESULTS OF OUR OPERATIONS.

         The value of the collateral underlying our loans and/or the results of
our operations could be affected by various conditions in the economy, all of
which are beyond our control, such as:


         -        local and other economic conditions affecting real estate and
                  other collateral values;
         -        the continued financial stability of a borrower and the
                  borrower's ability to make loan principal and interest
                  payments, which may be adversely affected by job loss,
                  recession, divorce, illness, or personal bankruptcy;
         -        the ability of tenants to make lease payments;
         -        the ability of a property to attract and retain tenants, which
                  may be affected by conditions such as an oversupply of space
                  or a reduction in demand for rental space in the area, the
                  attractiveness of properties to tenants, competition from
                  other available space, and the ability of the owner to pay
                  leasing commissions, provide adequate maintenance and
                  insurance, pay tenant improvement costs, and make other tenant
                  concessions;
         -        interest rate levels and the availability of credit to
                  refinance loans at or prior to maturity; and
         -        increased operating costs, including energy costs, real estate
                  taxes, and costs of compliance with environmental controls and
                  regulations.

THE LOANS UNDERLYING OUR PARTICIPATION INTERESTS ARE CONCENTRATED IN FIVE
STATES, AND ADVERSE CONDITIONS IN THOSE STATES, IN PARTICULAR, COULD NEGATIVELY
IMPACT OUR OPERATIONS.


         At March 31, 2001, 96.5% of the properties underlying our loan
participation interests were located in Ohio, Michigan, Florida, Indiana, and
Kentucky. Because of the concentration of our interests in those states, in the
event of adverse economic conditions in those states, we would likely experience
higher rates of loss and delinquency on our loan participation interests than if
the underlying loans were more geographically diversified. Additionally, the
loans underlying our loan participation interests may be subject to a greater
risk of default than other comparable loans in the event of adverse economic,
political, or business developments or natural hazards that may affect Ohio,
Michigan, Florida, Indiana, or Kentucky and the ability of property owners in
those states to make payments of principal and interest on the underlying loans.
In the event of any adverse development or natural disaster, our ability to pay
dividends on the Class C preferred securities could be adversely affected.


OUR ACQUISITION OF PARTICIPATION INTERESTS IN COMMERCIAL MORTGAGE LOANS SUBJECTS
US TO RISKS THAT ARE NOT PRESENT IN PARTICIPATION INTERESTS IN RESIDENTIAL
MORTGAGE LOANS.


         As of March 31, 2001, 59.2% of our assets, as measured by aggregate
outstanding principal amount, consisted of participation interests in commercial
mortgage loans. Commercial mortgage loans generally tend to have shorter
maturities than residential mortgage loans and may not be fully amortizing,
meaning that they may have a significant principal balance or "balloon" payment
due on maturity. Commercial real estate properties tend to be unique and are
more difficult to value than single-family residential real estate properties.
They are also subject to relatively greater environmental risks and to the
corresponding burdens and costs of compliance with environmental laws and
regulations. Due to these risks, we may experience higher rates of default on
our participation interests in commercial mortgage loans than we would if our
participation interests were more diversified and included a greater number of
underlying residential and other loans.

WE CANNOT ASSURE YOU THAT WE PAID THE BANK FAIR VALUE FOR OUR ASSETS BECAUSE THE
TRANSACTIONS AMONG THE BANK, HOLDINGS, AND US WERE NOT THE RESULT OF ARMS-LENGTH
NEGOTIATIONS AND WE HAVE NOT OBTAINED ANY THIRD PARTY VALUATION OF THOSE ASSETS.

         There has been no third party valuation of our assets for purposes of
this offering. In addition, it is not anticipated that third party valuations
will be obtained in connection with future acquisitions and/or dispositions of
assets even in circumstances where an affiliate of ours is selling the assets to
us, or purchasing the assets from us. Such acquisitions and dispositions have
not been and will not be the result of arms-length negotiations. Accordingly, we
cannot assure you that the purchase price we paid for our assets is equal to the
fair value of those assets. Nor can we assure you that the consideration to be
paid by us to, or the consideration to be paid to us by, the




                                       15
   17



Bank or any of our affiliates in connection with future acquisitions or
dispositions of assets will be equal to the fair value of such assets.


WE WOULD SUFFER ADVERSE TAX CONSEQUENCES IF WE FAIL TO QUALIFY AS A REIT.

         No assurance can be given that we will be able to continue to operate
in such a manner so as to remain qualified as a REIT. Qualification as a REIT
involves the application of highly technical and complex tax law provisions for
which there are only limited judicial or administrative interpretations and
involves the determination of various factual matters and circumstances not
entirely within our control. No assurance can be given that new legislation or
new regulations, administrative interpretations, or court decisions will not
significantly change the tax laws in the future with respect to qualification as
a REIT or the federal income tax consequences of such qualification in a way
that would materially and adversely affect our ability to operate. Any such new
legislation, regulation, interpretation, or decision could be the basis of a Tax
Event that would permit us to redeem the Class C preferred securities. We have
described in more detail the effect of a Tax Event and other Special Events
later in this prospectus under the heading "Description of the Class C Preferred
Securities - Redemption."

         If we were to fail to qualify as a REIT, the dividends on our preferred
securities, including the Class C preferred securities, would not be deductible
by us for federal income tax purposes, and we would likely become part of the
consolidated group of which the Bank is a member. Consequently, the consolidated
group would face a greater tax liability which could result in a reduction in
the Bank's net earnings after taxes. A reduction in the Bank's net earnings
after taxes could adversely affect the Bank's ability to raise additional
capital, as well as its ability to generate additional capital internally, and
consequently its ability to add interest-earning assets to its portfolio.

         If in any taxable year we fail to qualify as a REIT, unless we are
entitled to relief under certain statutory provisions, we would also be
disqualified from treatment as a REIT for the four taxable years following the
year our qualification was lost. As a result, the amount of funds available for
distribution to our shareholders would be reduced for the year or years
involved.

         As a REIT, we generally will be required each year to distribute as
dividends to our shareholders at least 90% of our REIT taxable income, excluding
capital gains. Failure to comply with this requirement would result in our
earnings being subject to tax at regular corporate rates. In addition, we would
be subject to a 4% nondeductible excise tax on the amount by which certain
distributions considered as paid by us with respect to any calendar year are
less than the sum of:

         -        85% of our ordinary income for the calendar year,
         -        95% of our capital gains net income for the calendar year, and
         -        100% of undistributed taxable income from prior periods.


         Although we currently intend to operate in a manner designed to qualify
as a REIT, future economic, market, legal, tax, or other considerations may
cause us to determine that it is in our best interests and the best interests of
holders of our common shares and preferred securities to revoke the REIT
election. As long as any Class C preferred securities are outstanding, any such
determination by us may be made without stockholder approval, but will require
the approval of a majority of our independent directors.


WE HAVE IMPOSED OWNERSHIP LIMITATIONS ON THE CLASS C PREFERRED SECURITIES WHICH
MAY AFFECT THE SECONDARY MARKET FOR SUCH SECURITIES.

         To qualify as a REIT under the Internal Revenue Code, no more than 50%
of the value of our outstanding shares of capital stock may be owned, directly
or indirectly, by five or fewer individuals or entities during the last half of
a taxable year. We refer to this as the Five or Fewer Test. The Internal Revenue
Code requires that the Five or Fewer Test be applied using constructive
ownership rules which treat certain organizations as one individual.


         Our articles of incorporation provide that, subject to certain
exceptions, no individual or entity may own, or be deemed to own by virtue of
the attribution rules of the Internal Revenue Code, more than 9.2% of the
aggregate initial liquidation value of all of our issued and outstanding
preferred securities, including our Class C preferred



                                       16
   18



securities. The ownership by Huntington Bancshares and its wholly owned direct
and indirect subsidiaries of 100% of our common shares and, after the issuance
of all authorized Class C and Class D preferred securities and the sale of all
Class C preferred securities to the public, 93.6% of the aggregate initial
liquidation value of our preferred securities, will not adversely affect our
REIT qualification because each shareholder of Huntington Bancshares, whose
capital stock is widely held, counts as a separate beneficial owner of us for
purposes of the Five or Fewer Test.


         Although the Five or Fewer Test references the aggregate value of all
shares of our capital stock, the ownership limit has been established with
reference to the aggregate initial liquidation preference of our outstanding
preferred securities. If (1) the relative values of our common shares and any of
our outstanding preferred securities, including the Class C preferred
securities, or (2) the relative values of the different series or classes of
preferred securities, were to change significantly, there is a risk that the
Five or Fewer Test would be violated notwithstanding compliance with the
ownership limit. Although we believe that it is unlikely that the relative value
of the common shares will decrease by an amount sufficient to cause a violation
of the Five or Fewer Test, there can be no assurance that such a change in value
will not occur.

         The ownership of our common shares or the transfer of common shares
and/or preferred securities of Huntington Bancshares to an entity which is
considered an individual for purposes of the Five or Fewer Test could cause us
to fail the Five or Fewer Test in certain circumstances, such as the sale of all
Huntington Bancshares stock to an individual. If we fail the Five or Fewer Test,
we will fail to qualify as a REIT.

         Upon the receipt of a ruling from the Internal Revenue Service, or IRS,
or the advice of counsel satisfactory to our board of directors, our board may,
but will not be required to, waive the ownership limit with respect to an
individual or entity if such individual's or entity's proposed ownership will
not then or in the future jeopardize our status as a REIT. If any purported
transfer of our preferred securities or any other event would otherwise result
in any person violating the stock ownership limit, then any such purported
transfer will be void and of no force or effect with respect to the purported
transferee as to that number of securities in excess of the applicable limit and
such prohibited transferee will acquire no right or interest in such excess
preferred securities. Our amended and restated articles of incorporation provide
that any excess securities will automatically be transferred, by operation of
law, to a trust for the benefit of a charity to be named by us as of the day
prior to the day the prohibited transfer took place. All rights to dividends to
such excess securities will be held by such trust.

         The restrictions imposed by us in connection with the Five or Fewer
Test could impair the liquidity of the Class C preferred securities which may
affect the secondary market for such Class C preferred securities.


ENVIRONMENTAL LIABILITIES ASSOCIATED WITH REAL PROPERTY SECURING LOANS
UNDERLYING OUR PARTICIPATION INTERESTS COULD REDUCE THE FAIR MARKET VALUE OF OUR
PARTICIPATION INTERESTS AND MAKE THE PROPERTY MORE DIFFICULT TO SELL.

         In its capacity as servicer, the Bank may be forced to foreclose on an
underlying commercial or residential mortgage loan where the borrower has
defaulted on his obligation to repay the loan. We call this type of foreclosed
property Other Real Estate Owned, or OREO property. It is possible that the Bank
may be subject to environmental liabilities, particularly on industrial and
warehouse properties, which are generally subject to relatively greater
environmental risks than non-commercial properties. In addition, the Bank may
find it difficult or impossible to sell the property prior to or following an
environmental cleanup. Even though we intend to sell to the Bank, at fair value,
our participation interest in any loan at the time the real property securing
that loan becomes OREO property, the discovery of these liabilities, any
associated costs for removal of hazardous substances, wastes, contaminants, or
pollutants, and the difficulty in selling the underlying real estate, could have
a material adverse effect on the fair value of that loan and therefore we may
not recover any or all of our investment in the underlying loan.


WE DO NOT HAVE INSURANCE TO COVER OUR EXPOSURE TO BORROWER DEFAULTS AND
BANKRUPTCIES AND SPECIAL HAZARD LOSSES THAT ARE NOT COVERED BY STANDARD
INSURANCE.

         Generally, neither we nor the Bank obtain credit enhancements such as
borrower bankruptcy insurance or obtain special hazard insurance for the loans
underlying our participation interests, other than standard hazard insurance
typically required by the Bank, which will in each case only relate to
individual loans. Without third party insurance, we are subject to risks of
borrower defaults and bankruptcies and special hazard losses, such as losses
occurring from floods, that are not covered by standard hazard insurance. The
Bank has a right to foreclose certain,


                                       17
   19



but not all, commercial loans underlying our participation interests if the
collateral values decline and substitute collateral is not provided on demand.
In such cases, we would bear the risk of loss of principal to the extent of any
deficiency between (a) the value of the related collateral plus any payments
from any insurer or guarantor and (b) the amount owing on the commercial loan.
For commercial loans without this type of default clause, and for substantially
all of the other loans underlying our participation interests, the Bank does not
have the ability to foreclose or, as a matter of practice, does not foreclose
due to declining collateral values or worsening economic conditions and,
consequently, we bear the risk of loss of principal to the extent the loan is
undercollateralized in the event of a foreclosure on a payment default.


DELAYS IN LIQUIDATING DEFAULTED LOANS COULD OCCUR WHICH COULD CAUSE OUR BUSINESS
TO SUFFER.

         Substantial delays could be encountered in connection with the
liquidation of the collateral securing defaulted loans underlying our
participation interests, with corresponding delays in our receipt of related
proceeds. An action to foreclose on a mortgaged property or repossess and sell
other collateral securing a loan is regulated by state statutes and rules. Any
such action is subject to many of the delays and expenses of lawsuits, which may
impede the Bank's ability to foreclose on or sell the collateral or to obtain
proceeds sufficient to repay all amounts due on the related loan underlying our
participation interest.


AN ACTIVE TRADING MARKET FOR THE CLASS C PREFERRED SECURITIES MAY NOT DEVELOP
AND NO TRADING MARKET IS LIKELY TO EXIST FOR THE BANK CLASS C PREFERRED
SECURITIES YOU WOULD RECEIVE IF A CONDITIONAL EXCHANGE OCCURS.

         No Class C preferred securities are currently outstanding and, thus,
there has never been a public market for the Class C preferred securities prior
to this offering. We have applied for quotation of the Class C preferred
securities on The Nasdaq National Market under the symbol "HPCCO ."
Nevertheless, we cannot assure you that an active and liquid trading market for
the Class C preferred securities will develop or be sustained. If such a market
were to develop, the prices at which the Class C preferred securities may trade
will depend on many factors, including prevailing interest rates, our operating
results, and the market for similar securities. You may not be able to resell
your Class C preferred securities at or above the initial price to the public or
at all.

         There are no shares of Bank Class C preferred securities currently
outstanding. The Bank does not intend to apply for listing or quotation of the
Bank Class C preferred securities on any national securities exchange or
automated quotation system. Consequently, there can be no assurance as to the
liquidity of the trading market for the Bank Class C preferred securities, if
issued, or that an active and liquid trading public market for such securities
will develop or be maintained. The lack of liquidity and an active trading
market could adversely affect prospective investors' ability to dispose of the
Bank Class C preferred securities in the event of a Conditional Exchange.


WE MAY REDEEM THE CLASS C PREFERRED SECURITIES UPON THE OCCURRENCE OF A SPECIAL
EVENT.

         At any time following the occurrence of a Special Event, even if such
Special Event occurs prior to [__________], 2021, we will have the right to
redeem the Class C preferred securities in whole, subject to the prior written
approval of the OCC. The occurrence of such a Special Event will not, however,
give a shareholder any right to request that such Class C preferred securities
be redeemed. A Special Event includes:

         -        a Tax Event which occurs when we receive an opinion of counsel
                  to the effect that, as a result of a judicial decision or
                  administrative pronouncement, ruling, or other action or as a
                  result of certain changes in the tax laws, regulations, or
                  related interpretations, there is a significant risk that
                  dividends with respect to our capital stock will not be fully
                  deductible by us or we will be subject to a significant amount
                  of additional taxes or governmental charges;

         -        an Investment Company Event which occurs when we receive an
                  opinion of counsel to the effect that, as a result of certain
                  changes in the applicable laws, regulations, or related
                  interpretations, there is a significant risk that we will be
                  considered an investment company under the Investment Company
                  Act of 1940; and


         -        a Regulatory Capital Event which occurs when, as a result of
                  certain changes in the applicable laws, regulations, or
                  related interpretations, there is a significant risk that our
                  Class C preferred securities



                                       18

   20



                  will no longer constitute Tier 1 capital of the Bank (other
                  than as a result of limitations on the portion of Tier 1
                  capital that may consist of minority interests in subsidiaries
                  of the Bank).


         If we redeem the Class C preferred securities, you may not be able to
invest your redemption proceeds in securities with a dividend yield comparable
to that of the Class C preferred securities.

WE MAY INVEST IN ASSETS WHICH INVOLVE NEW RISKS AND NEED NOT MAINTAIN THE
PRESENT ASSET COVERAGE.

         Although our portfolio currently consists primarily of residential and
commercial mortgage loan interests, and we presently intend to reinvest proceeds
of such interests in similar assets, we are not required to limit our
investments to assets of the types presently in our portfolio. Assets such as
mortgage-backed securities or real estate may involve different risks not
described in this prospectus. Moreover, while our policies will call for
maintaining specified levels of funds from operations coverage as to expected
dividend distributions, we are not required to maintain the levels or asset
coverage that currently exist.


                FORWARD-LOOKING STATEMENTS AND CAUTIONARY FACTORS


         We have included statements in this prospectus that constitute
forward-looking statements identified by the fact that they do not relate
strictly to historical or current facts.


         WE CAUTION YOU THAT ANY SUCH FORWARD-LOOKING STATEMENTS ARE NOT
GUARANTEES OF FUTURE PERFORMANCE AND INVOLVE KNOWN AND UNKNOWN RISKS,
UNCERTAINTIES, ASSUMPTIONS, AND OTHER FACTORS WHICH MAY CAUSE OUR ACTUAL
RESULTS, PERFORMANCE, OR ACHIEVEMENTS TO DIFFER MATERIALLY FROM THE FUTURE
RESULTS, PERFORMANCE, OR ACHIEVEMENTS WE HAVE ANTICIPATED IN SUCH
FORWARD-LOOKING STATEMENTS.

         Many of these factors are beyond our control. These factors include
changes in business and economic conditions; movements in interest rates;
success and timing of business strategies; the nature, extent, and timing of
governmental actions and reforms; and extended disruption of vital
infrastructure. Thus, we encourage you to understand forward-looking statements
to be strategic objectives rather than absolute targets of future performance.

         Forward-looking statements speak only as of the date they are made. We
do not update forward-looking statements. You should assume that the information
appearing in this prospectus is accurate as of the date on the front of this
prospectus only. Our business, financial condition, results of operations, and
prospects may have changed since that date.

         We have not, and the Underwriters have not, authorized any other person
to provide you with different information from that contained in this
prospectus. If anyone provides you with different or inconsistent information,
you should not rely on it. We are not, and the Underwriters are not, making an
offer to sell our Class C preferred securities in any jurisdiction where the
offer or sale of such securities is not permitted.



                       WHERE YOU CAN FIND MORE INFORMATION

         We have filed with the Securities and Exchange Commission, or SEC, a
registration statement on Form S-11 under the Securities Act, with respect to
our Class C preferred securities. This prospectus, which forms a part of that
registration statement, does not contain all the information set forth in the
registration statement, certain portions of which have been omitted as permitted
by the rules and regulations of the SEC. Statements contained in this prospectus
as to the content of any contract or other document are not necessarily
complete, and in each instance reference is made to the copy of such contract or
other document filed as an exhibit to the registration statement, each such
statement being qualified in all respects by such reference. We refer you to the
registration statement and its exhibits for further information regarding us and
the Class C preferred securities offered by this prospectus.



                                       19
   21


         The registration statement and its exhibits which were filed by us with
the SEC can be inspected at and copies can be obtained from the SEC, Room 1024,
450 Fifth Street, N.W., Washington, D.C. 20549, or at the following regional
offices of the SEC: 7 World Trade Center, 13th Floor, Suite 1300, New York, New
York 10048 and Northwest Atrium Center, 500 West Madison Street, 14th Floor,
Suite 1400, Chicago, Illinois 60661. Copies of such materials can be obtained
from the Public Reference Section of the SEC, 450 Fifth Street, N.W.,
Washington, D.C. 20549, at prescribed rates. Such material may also be accessed
electronically by means of the SEC's home page on the Internet at
http://www.sec.gov.

         Our articles of incorporation provide that we will maintain our status
as a reporting company under the Exchange Act for as long as the Class C
preferred securities are outstanding and held by unaffiliated shareholders.
While we are a reporting company, we intend to file with the SEC and furnish to
our shareholders annual reports containing audited financial statements
certified by independent auditors and file with the SEC quarterly reports
containing unaudited financial statements for the first three quarters of each
fiscal year.



                     OUR BACKGROUND AND CORPORATE STRUCTURE

         We were incorporated in July 1992 as an Ohio corporation. We were
initially formed to acquire, hold, and manage property acquired by The
Huntington National Bank in foreclosure. We call this OREO property. All of our
OREO property was sold prior to May 1998 and we have not held OREO property
since that time. In May 1998, we began to acquire, hold, and manage
participation interests in mortgage assets and other authorized investments in a
manner so as to qualify as a REIT for federal income tax purposes under the
Internal Revenue Code. As a REIT, we are generally not subject to federal income
tax on net income and capital gains that we distribute to our shareholders.

         We are a subsidiary of Huntington Preferred Capital Holdings, Inc., an
Indiana corporation. Holdings is a subsidiary of the Bank. The Bank is a
national banking association organized under the laws of the United States. The
Bank is a wholly owned subsidiary of Huntington Bancshares Incorporated. We have
one wholly owned subsidiary, HPCLI, Inc., formed for the purpose of holding
certain non-interest-earning assets.


         In May 1998, Holdings entered into a loan participation agreement with
the Bank which granted Holdings 95% participation interests in various
commercial, consumer, and mortgage loans identified from time to time by the
Bank. We entered into a loan subparticipation agreement with Holdings which
granted us 100% participation interests in Holdings' participation interests in
those same loans. In March 2001, pursuant to an amendment to the loan
participation agreement, Holdings purchased for cash additional 4% participation
interests in such loans from the Bank. We then purchased for cash a 100%
participation interest in the additional 4% participation interests from
Holdings pursuant to an amendment to the loan subparticipation agreement. Thus,
we currently own a 100% participation interest in Holdings' 99% participation
interest in those commercial, consumer, and mortgage loans.

         In January 1999, we issued 1,000 Class A preferred securities, at a
liquidation preference of $1,000 per share. The Class A preferred securities are
non-voting, unless otherwise required by law, and have a dividend rate of $80.00
per share per year. Dividends on the Class A preferred securities are
noncumulative. The Class A preferred securities will rank on parity with the
Class C and D preferred securities and are senior to the Class B preferred
securities.

         In December 2000, we issued 400,000 Class B preferred securities, at a
liquidation preference of $1,000 per share. All of the Class B preferred
securities are owned by HPC Holdings-II, Inc., a wholly owned subsidiary of
Huntington Bancshares. The Class B preferred securities have a variable dividend
rate based on LIBOR which is determined quarterly. Dividends on the Class B
preferred securities are noncumulative. The Class B preferred securities will
rank subordinate to the Class A, C, and D preferred securities. The Class B
preferred securities are non-voting, except as otherwise required by law.


         In February 2001, Huntington Bancshares purchased one common share from
Holdings (18,667 common shares after the April 2001 18,666.66667-for-1 stock
split) for approximately $8.4 million and one Holdings common share from the
Bank for approximately $6.7 million. The Bank currently owns, and following the
completion of this offering will continue to own, 99.9% of Holdings' issued and
outstanding common shares.



                                       20
   22




         On or about the date of this prospectus, we intend to amend and restate
our articles of incorporation in order to, among other things, establish the
terms of the Class C and Class D preferred securities and authorize blank check
preferred securities, the terms of which may be established in the future by our
board of directors. We intend to issue to Holdings approximately 14,000,000
Class D preferred securities at the same time that we issue the Class C
preferred securities, none of which were outstanding immediately prior to the
date of this prospectus. Like the Class C preferred securities, it is
anticipated that dividends on the Class D preferred securities will be
noncumulative and the securities will have a 1/10th vote per share. The Class D
preferred securities will rank senior to our common shares and Class B preferred
securities and on a parity with the Class A and Class C preferred securities. It
is anticipated that we will receive from Holdings $25 per Class D preferred
security, or $350 million in the aggregate, payable in additional participation
interests in certain commercial loans, including commercial real estate loans,
and, to a lesser extent, participation interests in certain consumer loans not
secured by real estate, as well as certain leasehold improvements. We intend to
subsequently transfer the leasehold improvements to our subsidiary, HPCLI, Inc.
in exchange for common shares of HPCLI, Inc. We anticipate that Holdings will
continue to hold our Class D preferred securities after the completion of this
offering for an indefinite period of time. Holdings intends to sell those
securities to investors in the future in accordance with its capital needs.
Holdings currently owns and, following the completion of this offering, will
continue to own, the majority of our issued and outstanding common shares.
Holdings currently intends that, so long as any classes of preferred securities
are outstanding, it will maintain at least 80% of the voting rights in our
company.


         The following chart outlines the relationship among our affiliated
entities following the completion of the offering.




                                                                             
                         --------------------------------------------
                             Huntington Bancshares Incorporated
                         --------------------------------------------
                                                |
           | --------------------|--------------|----------------------|
           |                     |              |                      |
           | 100% Common         |              |                      |   100% Common
- ------------------------         |              |            ----------------------
    The Huntington               |              |            HPC Holdings-II, Inc.
     National Bank               |              |
- ------------------------         |              |            ----------------------
           |                     |              |                      |
           |  99.9% Common       |   0.1% Common|                      |   100% B Preferred
           |---------------------|              |                      |
                      |                         |                      |                Public Preferred Shareholders
             ----------------------             |                      |                          |
             Huntington Preferred               |      0.13% Common    |                          |
               Capital Holdings,                |                      |                          |   10.1% A Preferred
                     Inc.                       |                      |                          |   100% C Preferred
             ----------------------             |                      |                          |
                      |                         |                      |                          |
                      |  99.87% Common          |                      |                          |
                      |  89.9% A Preferred      |                      |                          |
                      |  100% D Preferred*      |                      |                          |
                      |-------------------------|----------------------|----------- --------------|
                                                |
                                    -----------------------
                                     Huntington Preferred
                                        Capital, Inc.
                                    -----------------------
                                                |
                                                | 100% Common
                                    ----------------------
                                         HPCLI, Inc.
                                    ----------------------



- --------
*Holdings intends to sell to third party investors at some future date.



                              BENEFITS TO THE BANK

         The Bank expects to realize the following benefits in connection with
         the offering:


         -        The Bank has received confirmation from the OCC that the
                  proceeds from the issuance and sale to the public of our Class
                  C preferred securities will qualify as Tier 1 capital of the
                  Bank under relevant regulatory capital guidelines. Those
                  guidelines limit the inclusion of our Class C preferred
                  securities, together with all other outstanding noncumulative
                  perpetual preferred securities, to 25% of the Bank's Tier 1
                  capital, with the balance treated as Tier 2 capital of the
                  Bank. As of March 31, 2001, the Bank




                                       21
   23




                  expects that all of the proceeds of the issuance of Class C
                  preferred securities will qualify as Tier 1 capital of the
                  Bank once they are sold to the public. The increase in the
                  Bank's Tier 1 risk-based capital level that will result from
                  the treatment of the Class C preferred securities as Tier 1
                  capital will enable the Bank to retain a higher base of
                  interest-earning assets, resulting in incrementally higher
                  related earnings.

                  National banks are subject to a risk-based capital system,
                  involving a prescribed minimum ratio of total capital -
                  consisting generally of the sum of Tier 1 and Tier 2 capital -
                  to total risk-weighted assets. The most important components
                  of Tier 1 capital are common shares and noncumulative
                  perpetual preferred securities. The most important components
                  of Tier 2 capital are subordinated debt, certain other forms
                  of preferred securities, allowances for loan and lease losses,
                  and certain hybrid instruments. A national bank's assets are
                  assigned to four risk categories, with weightings from zero to
                  100%, that determine the percentage of the asset to be
                  included in the national bank's total risk weighted assets. A
                  national bank is considered well-capitalized when the ratio of
                  its total risk-based capital to its total risk-weighted assets
                  is 10%, provided also that its Tier 1 risk-based capital alone
                  is at least 6% of its total risk-weighted assets and at least
                  5% of its adjusted total (not risk-weighted) assets. In
                  addition, a national bank cannot be subject to any special
                  capital maintenance directives from OCC to be considered
                  well-capitalized.


         -        Holdings will raise additional funds which will be held on
                  deposit with, and may be loaned to, the Bank.


         -        The Bank is eligible to obtain advances from various federal
                  agencies, such as the FHLBC. We may in the future be asked to
                  act as co-borrower or guarantee the Bank's obligations under
                  such advances and/or pledge all or a portion of our assets in
                  connection with those advances. Any such borrowing, guarantee,
                  or pledge would rank senior to the Series C preferred
                  securities upon liquidation. Accordingly, any governmental
                  agencies that make advances to the Bank where we have acted as
                  co-borrower or guarantor or have pledged our assets as
                  collateral will have a preference over the holders of our
                  Class C preferred securities and other Parity Stock. These
                  holders would receive their liquidation preference only to the
                  extent there are assets available after satisfaction of our
                  Indebtedness. As of March 31, 2001, the Bank had outstanding
                  advances of approximately $17 million from the Federal Home
                  Loan Bank of Indianapolis and is currently eligible to obtain,
                  but has not yet obtained, advances from the discount window of
                  the Federal Reserve Bank of Cleveland. We have not been asked
                  and do not anticipate being asked to act as co-borrower or
                  guarantee these advances or pledge our assets as collateral.
                  The Bank, however, also intends to obtain a line of credit or
                  one or more advances, not to exceed at any one time $800
                  million in the aggregate, from the FHLBC prior to the end
                  of 2001. The terms of such line of credit or advances have not
                  yet been determined. We do not yet know what our exact role
                  will be, but it is expected that up to 25% of our assets may
                  serve as collateral for such advances. Any agreement setting
                  forth our obligations will be approved by our directors. Any
                  such borrowing, guarantee, and/or pledge will fall within the
                  definition of Indebtedness; however, it and all other future
                  Indebtedness to the FHLBC will be deemed to be Permitted
                  Indebtedness and we will not need to obtain the consent of the
                  holders of our Class C preferred securities for any such
                  borrowing, guarantee, and/or pledge.


         -        The Bank will continue to receive monthly servicing fees and
                  quarterly dividends on the common shares held by the Bank. On
                  an annual basis, the service fee with respect to the
                  commercial mortgage, commercial, and consumer loans is equal
                  to the outstanding principal balance of each loan multiplied
                  by a fee of .125% and the service fee for residential mortgage
                  loans is equal to . 282% of the interest income collected. We
                  paid the Bank service fees, through Holdings, of $7.8 million
                  in each of the recent two years, and $4.5 million for the year
                  ended December 31, 1998. Dividends paid on common shares for
                  each of the last three years were $458.3 million, $413.8
                  million, and $293.9 million, respectively.

         -        The Bank will continue to be entitled to retain any late
                  payment charges or penalties, assumption fees, and conversion
                  fees collected in connection with the loans serviced by it. In
                  addition, the Bank will receive all benefits derived from
                  interest earned on collected principal and interest payments
                  between the date of collection and the date of remittance to
                  us.


                                       22
   24



                        HOW WE INTEND TO USE THE PROCEEDS


          Holdings will pay $25 per Class C preferred security purchased by it.
Holdings' payment for the Class C preferred securities will be in the form of
additional participation interests in commercial loans, including commercial
real estate loans, and consumer loans, as well as leasehold interests. The
consumer loans will include a combination of automobile, truck, and equipment
loans. We intend to hold these participation interests as long term investments
and transfer the leasehold improvements to our wholly owned subsidiary, HPCLI,
Inc. in exchange for common shares of HPCLI, Inc. Assuming Holdings purchases
all 2,000,000 Class C preferred securities offered by this prospectus, the fair
market value of the participation interests and leasehold improvements paid to
us by Holdings will be $50 million. Even though a portion, the exact size of
which we cannot determine at this time, of the loans underlying the
participation interests that we will receive from Holdings in exchange for our
Class C preferred securities will not be considered real estate assets for
purposes of determining our REIT status, the combined total of these interests
and all of our other non-qualifying REIT assets will not exceed the statutory
limits imposed by the Internal Revenue Service on organizations that qualify as
real estate investment trusts.

         Holdings, a statutory underwriter, intends to sell the Class C
preferred securities through an underwriting syndicate to the public for cash
consideration of $25 per share. WE WILL NOT RECEIVE ANY OF Holdings' proceeds
from the sale of our Class C preferred securities owned by it. The proceeds,
before expenses and commissions, to be received by Holdings from the sale of the
Class C preferred securities are expected to be $50 million. Holdings will
deposit the proceeds received in this offering in an interest-bearing deposit
account or product with the Bank or lend the proceeds to the Bank. Holdings will
not use the proceeds to purchase additional assets for contribution to us.

         Holdings, our parent company, will pay all expenses and underwriting
discounts and commissions involved with the offering to the public.




                                 CAPITALIZATION

         The following table sets forth our capitalization as of March 31, 2001,
and as adjusted to reflect the issuance of our Class C and Class D preferred
securities to Holdings and our April 2001 18,666.66667-to-one common stock
split.



                                                                                           MARCH 31, 2001
                                                                                  ---------------------------------
                                                                                     ACTUAL           PRO FORMA
                                                                                  --------------    ---------------
                                                                                       (Dollars in thousands)
Long-term debt...............................................................      $   ---          $       ---
                                                                                  --------------    ---------------

                                                                                                      
SHAREHOLDERS' EQUITY Preferred securities:
      Preferred securities, $25 par value, 10,000,000 shares authorized,
        none issued and outstanding..........................................               ---               ---
      Class A preferred securities, $1,000 par value, 1,000 shares
        authorized, issued, and outstanding..................................             1,000             1,000
      Class B preferred securities, $1,000 par value, noncumulative
         and conditionally exchangeable, 500,000 shares authorized,
        400,000 shares issued and outstanding................................           400,000           400,000
      Class C preferred securities, $25 par value, noncumulative and
        conditionally exchangeable, 2,000,000 shares authorized,
        issued, and outstanding..............................................               ---            50,000
      Class D preferred securities, $25 par value, noncumulative and
        conditionally exchangeable, 14,000,000 shares authorized,
        issued, and outstanding..............................................               ---           350,000
    Common shares, without par value, 14,000,000 shares authorized,
       issued, and outstanding...............................................         6,345,821         6,345,821
    Retained earnings........................................................           219,069           219,069
                                                                                  --------------    ---------------
    Total shareholders' equity...............................................         6,965,890         7,365,890
                                                                                  --------------    ---------------
    TOTAL CAPITALIZATION.................................................          $  6,965,890      $  7,365,890
                                                                                  ==============    ===============



                                       23
   25




                                    BUSINESS

GENERAL

         Our principal business objective is to acquire, hold, and manage
mortgage assets and other authorized investments that will generate net income
for distribution to our shareholders. At March 31, 2001, we had total assets and
shareholders' equity of $7.0 billion. As of such date, $4.1 billion, or 59.2% of
our assets, were comprised of participation interests in commercial mortgage
loans; $1.0 billion, or 14.9% of our assets, were comprised of participation
interests in consumer loans; $.8 billion, or 11.1% of our assets, were comprised
of participation interests in residential mortgage loans; and $.6 billion, or
8.4% of our assets, were comprised of participation interests in commercial
loans, each before the allowance for loan losses. The weighted average yield
earned on all of the participation interests for the quarter ended March 31,
2001, was 7.82%.


         Although we have the authority to acquire interests in an unlimited
number of mortgage assets from unaffiliated third parties, all of our interests
in mortgage and other assets acquired prior to this offering have been acquired
from the Bank pursuant to the loan participation agreement between the Bank and
Holdings and the loan subparticipation agreement between Holdings and us. The
Bank either originated the mortgage assets or acquired them as part of the
acquisition of other financial institutions. We may also acquire from time to
time a limited amount of additional non-mortgage related securities. We have no
present plans or expectations with respect to purchases of mortgage assets or
other assets from unaffiliated third parties. Although permitted to acquire
mortgage-backed securities, we have no present intention to do so.

         Our participation interests do not entitle us to receive any portion of
any late payment charges or penalties, assumption fees, or conversion fees
collected and retained by the Bank in connection with the loans underlying our
participation interests serviced by it.


GENERAL DESCRIPTION OF MORTGAGE ASSETS AND OTHER AUTHORIZED INVESTMENTS;
INVESTMENT POLICY

         The Internal Revenue Code requires us to invest at least 75% of the
total value of our assets in real estate assets, which includes residential
mortgage loans and commercial mortgage loans, including participation interests
in residential or commercial mortgage loans, mortgage-backed securities eligible
to be held by REITs, cash, cash equivalents which includes receivables,
government securities, and other real estate assets. We refer to these types of
assets as REIT Qualified Assets. We may invest up to 25% of the value of a
REIT's total assets in non-mortgage-related securities as defined in the
Investment Company Act. Under the Investment Company Act, the term "security" is
defined broadly to include, among other things, any note, stock, treasury stock,
debenture, evidence of indebtedness, or certificate of interest or participation
in any profit sharing agreement or a group or index of securities. The Internal
Revenue Code also requires that the value of any one issuer's securities, other
than those securities included in the 75% test, may not exceed 5% by value of
the total assets of the REIT. In addition, under the Internal Revenue Code, the
REIT may not own more than 10% of the voting securities nor more than 10% of the
value of the outstanding securities of any one issuer, other than those
securities included in the 75% test and the securities of wholly-owned,
qualified REIT subsidiaries such as our subsidiary, HPCLI, Inc.

         As of March 31, 2001, 89.12% of our assets were invested in REIT
Qualified Assets and 10.88% were invested in commercial loans and other assets
that are not REIT Qualified Assets. We do not hold any securities nor do we
intend to hold securities in any one issuer that exceed 5% of our total assets
or more than 10% of the voting securities of any one issuer other than our
permitted investment in HPCLI, Inc. Our assets consisted of the following as of
March 31, 2001:


                                       24
   26





                                                                          AMOUNT            PERCENTAGE OF
             DESCRIPTION                                                  (000)             TOTAL ASSETS
         ---------------------                                      -------------------    ----------------

                                                                                           
         Participation interests:
              Commercial mortgage loans.........................      $    4,125,879             59.2%
              Consumer loans secured by real property...........           1,034,921             14.9
              Residential mortgage loans........................             771,511             11.1
              Commercial loans..................................             588,490              8.4
              Allowance for loans losses........................            ( 98,046)            (1.4)
         Interest bearing deposits in banks.....................             328,099              4.7
         Accrued income and other...............................             215,036              3.1


         REITs generally are subject to tax at the maximum corporate rate on any
income from foreclosure property, other than income that would be qualifying
income for purposes of the 75% gross income test, less deductible expenses
directly connected with the production of such income. Therefore, prior to
foreclosure of any underlying loan acquired by us from the Bank, we currently
intend to sell the participation interest in the underlying loan back to the
Bank at fair value less estimated selling costs of the property at the time the
property is transferred to OREO. The Bank then bears all expenses related to the
foreclosure after that time.

         Commercial and Commercial Mortgage Loans. We own participation
interests in commercial loans secured by non-real property such as industrial
equipment, aircraft, livestock, furniture and fixtures, and inventory.
Participation interests acquired in commercial mortgage loans are secured by
real property such as office buildings, multi-family properties of five units or
more, industrial, warehouse, and self-storage properties, office and industrial
condominiums, retail space, strip shopping centers, mixed use commercial
properties, mobile home parks, nursing homes, hotels and motels, churches, and
farms. Commercial and commercial mortgage loans also may not be fully
amortizing. This means that the loans may have a significant principal balance
or "balloon" payment due on maturity. Additionally, there is no requirement
regarding the percentage of any commercial or commercial real estate property
that must be leased at the time we acquire a participation interest in a
commercial or commercial mortgage loan secured by such property nor are
commercial loans required to have third party guarantees.

         Commercial properties, particularly industrial and warehouse
properties, generally are subject to relatively greater environmental risks than
non-commercial properties. This gives rise to increased costs of compliance with
environmental laws and regulations. The Bank may be affected by environmental
liabilities related to the underlying real property which could exceed the value
of the real property. Although the Bank has exercised and will continue to
exercise due diligence to discover potential environmental liabilities prior to
our acquisition of any participation in loans secured by such property,
hazardous substances or wastes, contaminants, pollutants, or their sources may
be discovered on properties during our ownership of the participation interests.
There can be no assurance that the Bank would not incur full recourse liability
for the entire cost of any removal and clean-up on a property it acquired in
foreclosure, that the cost of removal and clean-up would not exceed the value of
the property, or that the Bank could recoup any of the costs from any third
party. Even though we intend to sell back to the Bank at fair value the
participation interest in any loan at the time the real property securing that
loan is transferred to OREO, the discovery of these liabilities and any
associated costs could have a material adverse effect on the fair value of that
loan and therefore we may not recover any or all of our investment in the
underlying loan.

         The credit quality of a commercial or commercial mortgage loan may
depend on, among other factors:

         -        the existence and structure of underlying leases,
         -        the physical condition of the property, including whether any
                  maintenance has been deferred,
         -        the creditworthiness of tenants,
         -        the historical and anticipated level of vacancies,
         -        rents on the property and on other comparable properties
                  located in the same region,
         -        potential or existing environmental risks,
         -        the availability of credit to refinance the loan at or prior
                  to maturity, and
         -        the local and regional economic climate in general.



                                       25
   27



Foreclosures of defaulted commercial or commercial mortgage loans generally are
subject to a number of complicating factors, including environmental
considerations, which are not generally present in foreclosures of residential
mortgage loans.

         The following table sets forth certain information, as of March 31,
2001, with respect to the types of loans underlying the commercial and
commercial mortgage loan participations:



                                            TYPE OF COMMERCIAL LOANS
                                                                         AGGREGATE        PERCENTAGE BY
                                                                         PRINCIPAL          AGGREGATE
                                                                          BALANCE           PRINCIPAL
            TYPE                                                         (IN 000S)           BALANCE
         ------------                                                  --------------    ----------------
                                                                                           
         Commercial loans                                              $    588,490              12.5%
         Commercial mortgage loans                                        4,125,879              87.5
                                                                       --------------    ----------------
                        Total                                          $  4,714,369             100.0%
                                                                       ==============    ================



         As of March 31, 2001, $3,201,779,000 or 67.9%, of the commercial and
commercial mortgage loans underlying our participation interests were secured by
a first mortgage or first lien. The following table shows data with respect to
the collateral, if any, securing the loans underlying the commercial and
commercial mortgage loan participations and the weighted average maturity by
primary collateral, if any, of the loans underlying the commercial and
commercial mortgage loan participations at March 31, 2001:




                      COMMERCIAL AND COMMERCIAL MORTGAGE LOANS BY PRIMARY COLLATERAL AND MATURITY

                                                                               PERCENTAGE
                                                              AGGREGATE            BY             WEIGHTED
                                                              PRINCIPAL        AGGREGATE           AVERAGE
                                                               BALANCE         PRINCIPAL          MONTHS TO
         COLLATERAL, IF ANY                                   (IN 000S)         BALANCE           MATURITY
         --------------------                               --------------    -------------     --------------
                                                                                           
         Real estate                                        $  4,167,255          88.4%             60.7
         Receivables                                             293,806           6.2              25.1
         Equipment/inventory                                      52,404           1.1              32.7
         Stocks, bonds, and other securities                      33,276           0.7              30.8
         Assignments                                              25,491           0.5              49.4
         Deposits                                                  2,545           0.1              35.5
         Miscellaneous                                            93,455           2.0              39.2
         Unsecured                                                46,137           1.0              29.5
                                                            --------------    -------------     --------------
                        Total                               $  4,714,369         100.0%             57.1
                                                            ==============    =============     ==============


         The following table shows data with respect to the geographic
distribution of the loans underlying the commercial and commercial mortgage loan
participations at March 31, 2001:



         GEOGRAPHIC DISTRIBUTION OF COMMERCIAL AND COMMERCIAL MORTGAGE LOANS

                                                       AGGREGATE        PERCENTAGE BY
                                                       PRINCIPAL          AGGREGATE
                                        NUMBER          BALANCE           PRINCIPAL
   STATE                              OF LOANS         (IN 000S)           BALANCE
- -------------                        ------------   -----------------   ---------------
                                                                   
Ohio                                      5,089        $ 2,127,075          45.12%
Michigan                                  4,205          1,310,944          27.81
Florida                                   2,049            736,932          15.63
Indiana                                     469            264,920           5.62
Kentucky                                    232            172,301           3.65
32 other states                             157            102,197           2.17
                                     ------------   -----------------   ---------------
             Total                       12,201        $ 4,714,369         100.00%
                                     ============   =================   ===============



                                       26
   28



         The following table shows data with respect to the principal balance of
the loans underlying the commercial and commercial mortgage loan participations
at March 31, 2001:



                  PRINCIPAL BALANCES OF COMMERCIAL AND COMMERCIAL MORTGAGE LOANS

                                                                                       PERCENTAGE
                                                                      AGGREGATE            BY
                                                                      PRINCIPAL         AGGREGATE
                                                     NUMBER            BALANCE          PRINCIPAL
        PRINCIPAL BALANCE                           OF LOANS          (IN 000S)          BALANCE
- -----------------------------------                ------------    ----------------    ------------

                                                                                  
Less than $50,000                                        2,678           $  68,862         1.46%
Greater than $50,000 to $100,000                         2,360             174,142         3.69
Greater than $100,000 to $250,000                        3,320             532,484        11.29
Greater than $250,000 to $500,000                        1,844             647,281        13.73
Greater than $500,000 to $1,000,000                      1,054             735,813        15.61
Greater than $1,000,000 to $2,000,000                      525             733,152        15.55
Greater than $2,000,000 to $3,000,000                      197             483,182        10.25
Greater than $3,000,000 to $4,000,000                       89             312,078         6.62
Greater than $4,000,000 to $5,000,000                       49             218,954         4.64
Greater than $5,000,000 to $10,000,000                      59             389,602         8.26
Greater than $10,000,000                                    26             418,819         8.88
                                                   ------------    ----------------    ------------
                         Total                          12,201         $ 4,714,369       100.00%
                                                   ============    ================    ============


         Some of the loans underlying our commercial and commercial mortgage
loan participations bear interest at fixed rates and some bear interest at
variable rates based on indices such as LIBOR and the prime rate. The following
tables show data with respect to interest rates of the loans underlying our
commercial and commercial mortgage loan participations at March 31, 2001:



             FIXED AND VARIABLE RATE COMMERCIAL AND COMMERCIAL MORTGAGE LOANS

                                                               PERCENTAGE
                                              AGGREGATE            BY            WEIGHTED
                                              PRINCIPAL         AGGREGATE        AVERAGE
                               NUMBER         BALANCE           PRINCIPAL        INTEREST
    TYPE                      OF LOANS        (IN 000S)          BALANCE           RATE
- -------------               -------------   ---------------   --------------   -------------

                                                                         
Fixed Rate                         4,670       $ 1,322,042           28.0%           8.31%
Variable Rate                      7,531         3,392,327           72.0            7.96
                            -------------   ---------------   --------------   -------------
             Total                12,201       $ 4,714,369          100.0%           8.06%
                            =============   ===============   ==============   =============



                                       27
   29





                     INTEREST RATE DISTRIBUTION - COMMERCIAL AND COMMERCIAL MORTGAGE LOANS

                                        FIXED RATE                                  VARIABLE RATE
                         ------------------------------------------   -------------------------------------------
                                        AGGREGATE      PERCENTAGE                     AGGREGATE      PERCENTAGE
                                                           BY                                            BY
                                        PRINCIPAL       AGGREGATE                     PRINCIPAL       AGGREGATE
                           NUMBER        BALANCE        PRINCIPAL       NUMBER         BALANCE        PRINCIPAL
  INTEREST RATE           OF LOANS      (IN 000S)        BALANCE       OF LOANS       (IN 000S)        BALANCE
  -------------           --------      ---------        -------       --------       ---------        -------
                                                                                         
under 5.00%                       22     $    7,153          0.5%              10       $   5,798          0.2%
5.00% to 5.99%                    22          4,651          0.4               13          10,248          0.3
6.00% to 6.99%                    91         51,908          3.9              307         542,188         16.0
7.00% to 7.99%                   989        463,932         35.1            1,591       1,126,853         33.2
8.00% to 8.99%                 1,891        523,367         39.6            3,321       1,254,794         37.0
9.00% to 9.99%                 1,291        207,014         15.7            1,827         362,142         10.7
10.00% to 10.99%                 289         43,878          3.3              397          73,355          2.2
11.00% to 11.99%                  48          9,884          0.7               43          10,996          0.3
12.00% to 12.99%                  18          7,235          0.5               16           4,712          0.1
13.00% to 13.99%                   6            409          0.1                6           1,241          ---
14.00% to 14.99%                   2          2,268          0.2               ---            ---          ---
over 15.00%                        1            343          ---               ---            ---          ---
                         ------------  -------------   ------------   ------------  --------------   ------------
             Total             4,670     $1,322,042        100.0%           7,531     $ 3,392,327        100.0%
                         ============  =============   ============   ============  ==============   ============


         The following table provides delinquency information for the underlying
loans in the commercial and commercial mortgage loan participations at March 31,
2001.



                                     COMMERCIAL AND COMMERCIAL MORTGAGE LOAN DELINQUENCIES

                                                      FIXED                                     VARIABLE
                                    ------------------------------------------   ----------------------------------------
                                                   AGGREGATE                                    AGGREGATE
                                                   PRINCIPAL       PERCENTAGE                   PRINCIPAL    PERCENTAGE
                                      NUMBER        BALANCE           OF           NUMBER        BALANCE         OF
                                     OF LOANS      (IN 000S)         TOTAL        OF LOANS      (IN 000S)       TOTAL
                                    -----------  --------------   ------------   -----------  -------------- ------------
                                                                                               
       Current                           4,052     $1,183,802         89.5%           6,520      $2,925,541      86.2%
       1 to 30 days delinquent             466        110,845          8.4              737         402,286      11.9
       31 to 60 days delinquent             67         11,845          0.9              110          22,006       0.6
       61 to 90 days delinquent             28          4,384          0.3               41          10,483       0.3
       over 90 days delinquent              57         11,166          0.9              123          32,011       1.0
                                    -----------  --------------   ------------   -----------  -------------- ------------
                Total                    4,670     $1,322,042        100.0%           7,531      $3,392,327     100.0%
                                    ===========  ==============   ============   ===========  ============== ============




         Consumer Loans. We own participation interests in consumer loans
generally secured by a first or a junior mortgage primarily on the borrower's
primary residence. As of March 31, 2001, $103,941,000 or 10.0%, of the consumer
loans underlying our participation interests were secured by a first mortgage.
Many of these loans were made for reasons such as home improvements, acquisition
of furniture and fixtures, and debt consolidation. These loans are predominately
repaid on an installment basis and income is accrued based on the outstanding
balance of the loan over terms that range from 6 to 360 months. Of the loans
underlying the consumer loan participations, most bear interest at fixed rates
but some bear interest at variable rates.




                                       28
   30



         The following table shows data with respect to the geographic
distribution of the loans underlying the consumer loan participations at March
31, 2001:



                      GEOGRAPHIC DISTRIBUTION OF CONSUMER LOANS
                                                       AGGREGATE        PERCENTAGE BY
                                                       PRINCIPAL          AGGREGATE
                                       NUMBER           BALANCE           PRINCIPAL
   STATE                              OF LOANS         (IN 000S)           BALANCE
- -------------                        ------------   -----------------   --------------
                                                                   
Ohio                                      17,437          $  407,789        39.40%
Florida                                   11,988             319,942        30.91
Michigan                                  10,613             222,394        21.49
Indiana                                    1,658              38,053         3.68
Kentucky                                   1,569              34,677         3.35
45 other states and U.S. territories         441              12,066         1.17
                                     ------------   -----------------   --------------
             Total                        43,706         $ 1,034,921       100.00%
                                     ============   =================   ==============


         The following tables show data with respect to interest rates of the
loans underlying the consumer loan participations at March 31, 2001:



                            FIXED AND VARIABLE RATE CONSUMER LOANS
                                                        PERCENTAGE
                                        AGGREGATE           BY         WEIGHTED      WEIGHTED
                                        PRINCIPAL       AGGREGATE       AVERAGE       AVERAGE
                         NUMBER          BALANCE        PRINCIPAL      MONTHS TO     INTEREST
     TYPE               OF LOANS        (IN 000S)        BALANCE       MATURITY        RATE
- ---------------        ------------  ----------------  -------------  ------------  ------------

                                                                           
Fixed Rate                  43,204        $1,024,190        99.0%             126         9.47%
Variable Rate                  502            10,731         1.0               91         9.61
                       ------------  ----------------  -------------  ------------  ------------
            Total           43,706        $1,034,921       100.0%             126         9.47%
                       ============  ================  =============  ============  ============




                                  INTEREST RATE DISTRIBUTION - CONSUMER LOANS

                                        FIXED RATE                                  VARIABLE RATE
                         ------------------------------------------   -------------------------------------------
                                                       PERCENTAGE                                    PERCENTAGE
                                        AGGREGATE          BY                         AGGREGATE           BY
                                        PRINCIPAL       AGGREGATE                     PRINCIPAL       AGGREGATE
                           NUMBER        BALANCE        PRINCIPAL       NUMBER         BALANCE        PRINCIPAL
  INTEREST RATE           OF LOANS      (IN 000S)        BALANCE       OF LOANS       (IN 000S)        BALANCE
  -------------           --------      ---------        -------       --------       ---------        -------

                                                                                        
under 5.00%                      12        $   257          0.03%              2          $    4          0.04%
5.00% to 5.99%                  156          2,386          0.23             ---             ---           ---
6.00% to 6.99%                  236          5,912          0.58               5             191          1.78
7.00% to 7.99%                4,336        102,991         10.06              36             961          8.96
8.00% to 8.99%               13,088        297,755         29.07              79           1,881         17.53
9.00% to 9.99%               12,663        329,178         32.14             201           3,949         36.80
10.00% to 10.99%              8,216        190,081         18.56              91           1,938         18.06
11.00% to 11.99%              3,782         83,890          8.19              68           1,509         14.06
12.00% to 12.99%                378          8,192          0.80              16             249          2.32
13.00% to 13.99%                257          1,917          0.19               4              49          0.45
14.00% to 14.99%                 63          1,261          0.12              ---            ---           ---
over 15.00%                      17            370          0.03              ---            ---           ---
                         ------------  -------------   ------------   ------------  --------------   ------------

             Total           43,204     $1,024,190        100.00%            502        $ 10,731        100.00%
                         ============  =============   ============   ============  ==============   ============



                                       29

   31


         The following table provides delinquency information for the underlying
loans in the consumer loan participations at March 31, 2001.

                           CONSUMER LOAN DELINQUENCIES



                                                FIXED                                      VARIABLE
                              -------------------------------------------   ----------------------------------------
                                              AGGREGATE                                    AGGREGATE
                                              PRINCIPAL       PERCENTAGE                   PRINCIPAL    PERCENTAGE
                                 NUMBER        BALANCE           OF            NUMBER       BALANCE         OF
                                OF LOANS       (IN 000S)        TOTAL         OF LOANS     (IN 000S)       TOTAL
                              -----------  ---------------- -------------   -----------  ------------  -------------
                                                                                         
Current                           37,006         $ 877,073       85.6%             424       $ 8,949       83.4%
1 to 30 days delinquent            5,121           124,326       12.1               57         1,338       12.5
31 to 60 days delinquent             420             9,223        0.9                7           130        1.2
61 to 90 days delinquent             128             2,687        0.3                3            34        0.3
over 90 days delinquent              529            10,881        1.1               11           280        2.6
                              -----------  ---------------- -------------   -----------  ------------  -------------
          Total                   43,204        $1,024,190      100.0%             502      $ 10,731      100.0%
                              ===========  ================ =============   ===========  ============  =============


         Residential Mortgage Loans. We acquired participation interests in both
conforming and nonconforming residential mortgage loans under the loan
subparticipation agreement with Holdings. Conforming residential mortgage loans
comply with the requirements for inclusion in a loan guarantee or purchase
program sponsored by either the FHLMC or FNMA. Under current regulations, the
maximum principal balance allowed on conforming residential mortgage loans
ranges from $275,000 for one-unit residential loans to $528,700 for four-unit
residential loans. Nonconforming residential mortgage loans are residential
mortgage loans that do not qualify in one or more respects for purchase by FNMA
or FHLMC under their standard programs. A majority of the nonconforming
residential mortgage loans underlying the participation interests acquired by us
to date are nonconforming because they have original principal balances which
exceeded the requirements for FHLMC or FNMA programs, the original terms are
shorter than the minimum requirements for FHLMC or FNMA programs at the time of
origination, the original balances are less than the minimum requirements for
FHLMC or FNMA programs, or generally because they vary in certain other respects
from the requirements of such programs other than the requirements relating to
creditworthiness of the mortgagors. A substantial portion of our nonconforming
residential mortgage loans are expected to meet the requirements for sale to
national private mortgage conduit programs or other investors in the secondary
mortgage market.


         Each residential mortgage loan is evidenced by a promissory note
secured by a mortgage or deed of trust or other similar security instrument
creating a first or second lien on single-family residential properties. As of
March 31, 2001, $766,074,000 or 99.3%, of the residential mortgage loans
underlying our participation interests were secured by a first mortgage or first
deed of trust. Residential real estate properties underlying residential
mortgage loans consist of individual dwelling units, individual condominium
units, two- to four-family dwelling units, and townhouses.


         The portfolio of residential mortgage loans currently consists of both
adjustable and fixed rate mortgage loans and we expect to purchase additional
participation interests in both types of residential mortgage loans in the
future, although the mix of variable and fixed rate mortgage loans may change.
Fixed rate mortgage loans currently consist of the fixed rate product types:

         FIXED RATE MORTGAGE LOANS: A mortgage loan that bears interest at a
         fixed rate for the term of the loan. Such loans generally mature in 15,
         20, 25, or 30 years.

         GOVERNMENT FIXED RATE LOANS: A fixed rate mortgage loan originated
         under a specific governmental agency program, for example, the Federal
         Housing Authority or the Veterans Administration. Such loans generally
         mature in 15 or 30 years and may be guaranteed by a government agency.

         BALLOON MORTGAGE LOANS: A fixed rate mortgage loan having original or
         modified terms to maturity for a specified period, which is typically
         5, 7, 10, or 15 years, at which time the full outstanding principal
         balance on the loan will be due and payable. Such loans provide for
         level monthly payments of principal and interest based on a longer
         amortization schedule, generally 30 years. Some of these loans may have
         a


                                       30
   32



         conditional refinancing option at the balloon maturity, which provides
         that, in lieu of payment in full of the then outstanding balance, the
         loan may be modified to a then current market interest rate for the
         remaining unamortized term. None of the residential mortgage loans
         identified in this prospectus as balloon mortgage loans have yet
         reached the balloon maturity date and any reference to maturity date
         refers to the original or modified balloon maturity date.

         Adjustable rate mortgage loans, or ARMs, currently consist of
adjustable rate product types:

         Conventional:
         ------------

                  One-year Adjustable Rate Loans: A loan with interest
                  adjustments in 12-month intervals. Payment frequencies may
                  include biweekly, semimonthly, or monthly. Such loans may have
                  yearly and lifetime caps on the amount the interest rate may
                  change at an interval. The interest rate change calculation is
                  typically tied to a Treasury index rate. Typically, the
                  interest rate is based on the weekly average yield on United
                  States Treasury securities adjusted to a constant maturity of
                  one year plus the margin stated in the note, subject to
                  rounding and any caps.

                  3/1 Adjustable Rate Loans: A one-year ARM that is fixed for
                  the first three years of the loan. After the initial
                  three-year period, the interest adjusts in 12-month intervals
                  with caps on the initial change and each annual change
                  thereafter and may be subject to a maximum cap on lifetime
                  changes. Typically, the interest is based on the same Treasury
                  security as a one-year ARM and is calculated using the margin
                  and caps stated in the note.

                  5/1 Adjustable Rate Loans: A one-year ARM that is fixed for
                  the first five years of the loan. After the initial five-year
                  period, the interest adjusts in 12-month intervals with caps
                  on the initial change and each subsequent annual change and
                  may be subject to a maximum cap on lifetime changes.
                  Typically, the interest is based on the same Treasury security
                  as the one-year ARM and is calculated using the margin and
                  caps stated in the note.

                  7/1 Adjustable Rate Loans: A one-year ARM that is fixed for
                  the first seven years of the loan. After the initial
                  seven-year period, the interest adjusts in 12-month intervals
                  with caps on the initial change and each subsequent annual
                  change and may be subject to a maximum cap on lifetime
                  changes. Typically, the interest is based on the same Treasury
                  security as the one-year ARM and is calculated using the
                  margin and caps stated in the note.

                  10/1 Adjustable Rate Loans: A one-year ARM that is fixed for
                  the first ten years of the loan. After the initial 10-year
                  period, the interest adjusts in 12-month intervals with caps
                  on the initial change and each subsequent annual change and
                  may be subject to a maximum cap on lifetime changes.
                  Typically, the interest is based on the same Treasury security
                  as the one-year ARM and is calculated using the margin and
                  caps stated in the note.

         GOVERNMENT: An adjustable rate loan originated under a specific
         government agency program. Generally, the interest rate adjusts in
         12-month intervals, and is based on specific requirements for date of
         index and calculations.


                                       31
   33




                          TYPE OF MORTGAGE LOAN PRODUCT



                                        AGGREGATE      PERCENTAGE    WEIGHTED
                                        PRINCIPAL      AGGREGATE     AVERAGE         WEIGHTED
                          NUMBER OF      BALANCE       PRINCIPAL     MONTHS TO        AVERAGE
         TYPE               LOANS       (IN 000S)       BALANCE      MATURITY      INTEREST RATE
- ---------------------     ---------     ----------      ---------    ---------     -------------
                                                                
Conventional:
   Fixed rate:
     First lien              2,273       $149,428        19.5%            175        8.06%
     Second lien                73          1,114         0.2              69        9.05
                          --------       --------       -----        --------       -----
       Subtotal              2,346        150,542        19.7             174        8.07
                          --------       --------       -----        --------       -----
   Adjustable rate:
     First lien              6,104        609,669        79.7             285        7.98
     Second lien                80          4,291         0.6             300        8.74
                          --------       --------       -----        --------       -----
       Subtotal              6,184        613,960        80.3             285        7.99
                          --------       --------       -----        --------       -----
       Total                 8,530       $764,502       100.0%            263        8.01%
                          ========       ========       =====        ========       =====

Government:
   Fixed rate:
     First lien                 89       $  5,651        80.6%            262        7.71%
     Second lien                 7             33         0.5              76       11.04
                          --------       --------       -----        --------       -----
       Subtotal                 96          5,684        81.1             261        7.73
                          --------       --------       -----        --------       -----
   Adjustable rate:
     First lien                 15          1,325        18.9             280        7.86
     Second lien              --             --          --              --          --
                          --------       --------       -----        --------       -----
       Subtotal                 15          1,325        18.9             280        7.86
                          --------       --------       -----        --------       -----
       Total                   111       $  7,009       100.0%            265        7.75%
                          ========       ========       =====        ========       =====



                          TYPE OF MORTGAGE LOAN PRODUCT



                                         AGGREGATE    PERCENTAGE BY     WEIGHTED
                                         PRINCIPAL      AGGREGATE       AVERAGE      WEIGHTED
                           NUMBER OF      BALANCE       PRINCIPAL      MONTHS TO      AVERAGE
          TYPE               LOANS       (IN 000S)       BALANCE        MATURITY    INTEREST RATE
- ------------------------- ----------     ----------    ------------    ----------   -------------
                                                                       
Conventional and
Government Combined:
   Fixed rate:
     First lien               2,362       $155,079        20.1%            178        8.05%
     Second lien                 80          1,147         0.1              69        9.11
                           --------       --------       -----        --------       -----
       Subtotal               2,442        156,226        20.2             177        8.06
                           --------       --------       -----        --------       -----
   Adjustable rate:
     First lien               6,119        610,995        79.2             285        7.98
     Second lien                 80          4,290         0.6             300        8.74
                           --------       --------       -----        --------       -----
       Subtotal               6,199        615,285        79.8             285        7.99
                           --------       --------       -----        --------       -----
       Total                  8,641       $771,511       100.0%            263        8.00%
                           ========       ========       =====        ========       =====





                                       32
   34



         The following table sets forth data with respect to the geographic
distribution of the underlying residential mortgage loans in our participation
in those loans at March 31, 2001.

              GEOGRAPHIC DISTRIBUTION OF RESIDENTIAL MORTGAGE LOANS



                                                                            PERCENTAGE
                                                           AGGREGATE            BY
                                                           PRINCIPAL         AGGREGATE
                                          NUMBER            BALANCE          PRINCIPAL
     STATE                               OF LOANS          (IN 000S)          BALANCE
- ----------------                        ------------    ----------------    ------------
                                                                       
Florida                                      3,425           $ 258,482          33.5%
Michigan                                     2,479             185,397          24.0
Ohio                                         1,316             159,957          20.8
Indiana                                        511              38,874           5.0
Kentucky                                       296              18,017           2.3
44 other states and U.S. territories           614             110,784          14.4
                                             -----           ---------         -----
                Total                        8,641           $ 771,511         100.0%
                                             =====           =========         =====




         The following table shows data with respect to the principal balance of
the loans underlying the residential mortgage loan participations at March 31,
2001:

                PRINCIPAL BALANCES OF RESIDENTIAL MORTGAGE LOANS


                                                                                       PERCENTAGE
                                                                      AGGREGATE            BY
                                                                      PRINCIPAL         AGGREGATE
                                                     NUMBER            BALANCE          PRINCIPAL
        PRINCIPAL BALANCE                           OF LOANS          (IN 000S)          BALANCE
- -----------------------------------                ------------    ----------------    ------------
                                                                                
Less than $25,000                                        1,929           $  24,853          3.2%
Greater than $25,000 to $50,000                          2,317              84,605         11.0
Greater than $50,000 to $75,000                          1,358              82,245         10.7
Greater than $75,000 to $100,000                           820              70,700          9.2
Greater than $100,000 to $250,000                        1,581             234,382         30.4
Greater than $250,000 to $500,000                          495             163,809         21.2
Greater than $500,000 to $750,000                           91              54,844          7.1
Greater than $750,000 to $1,000,000                         33              29,198          3.8
Greater than $1,000,000 to $1,500,000                       10              12,189          1.5
Greater than $1,500,000 to $2,000,000                        4               6,940          0.9
Greater than $2,000,000                                      3               7,746          1.0
                                                   ------------    ----------------    ------------
                         Total                           8,641            $771,511        100.0%
                                                   ============    ================    ============




                                       33
   35




         Of the residential mortgage loans underlying our participation
interests, approximately 20.2% by principal balance bear interest at fixed rates
and 79.8% at variable rates. The following table contains additional data with
respect to the interest rates of such fixed and variable rate residential
mortgage loans as of March 31, 2001.


             INTEREST RATE DISTRIBUTION - RESIDENTIAL MORTGAGE LOANS



                                        FIXED RATE                                  VARIABLE RATE
                         ------------------------------------------   -------------------------------------------
                                                         PERCENTAGE                                   PERCENTAGE
                                         AGGREGATE          BY                         AGGREGATE           BY
                                          PRINCIPAL      AGGREGATE                     PRINCIPAL       AGGREGATE
                            NUMBER        BALANCE        PRINCIPAL       NUMBER         BALANCE        PRINCIPAL
INTEREST RATE              OF LOANS      (IN 000S)        BALANCE       OF LOANS       (IN 000S)        BALANCE
- -------------              --------      ---------        -------       --------       ---------        -------
                                                                                      
under 6.00%                      22       $  1,721          1.1%              50        $  4,562           0.7%
6.00% to 6.99%                  193         29,390          18.8             391          72,546          11.8
7.00% to 7.99%                  543         43,375          27.8           1,795         239,040          38.9
8.00% to 8.99%                  854         49,808          31.9           2,555         210,158          34.2
9.00% to 9.99%                  511         21,540          13.8           1,300          84,921          13.8
10.00% to 10.99%                219          8,565           5.5              88           3,531           0.6
11.00% to 11.99%                 56          1,109           0.7              16             413           ---
12.00% to 12.99%                 22            338           0.2               2              21           ---
13.00% to 13.99%                 16            254           0.2               2              94           ---
14.00% to 14.99%                  4             75           ---              ---            ---           ---
over 15.00%                       2             50           ---              ---            ---           ---
                         ------------  -------------   ------------   ------------  --------------   ------------
             Total            2,442       $156,225         100.0%          6,199        $615,286         100.0%
                         ============  =============   ============   ============  ==============   ============


         "Gross Margin" with respect to a residential mortgage loan that is an
adjustable rate residential mortgage loan means the applicable fixed rate which,
when added to the applicable index, results in the current interest rate paid by
the borrower of such residential mortgage loan without taking into account any
interest rate caps or minimum interest rates. The following table sets forth
certain additional data with respect to the Gross Margin on the underlying loans
in the participation of adjustable rate residential mortgage loans at March 31,
2001.

               GROSS MARGIN OF ADJUSTABLE RATE RESIDENTIAL MORTGAGE LOANS


                                                                              PERCENTAGE
                                                            AGGREGATE             BY
                                                            PRINCIPAL          AGGREGATE
                                            NUMBER           BALANCE           PRINCIPAL
  GROSS MARGINS                            OF LOANS         (IN 000S)           BALANCE
- -------------------                       ------------   -----------------    ------------
                                                                       
Less than 2.50%                                   333           $ 13,099           2.1%
2.51% to 3.00%                                  4,589            465,564           75.7
Greater than 3.00%                              1,277            136,622           22.2
                                          ------------   -----------------    ------------
               Total                            6,199           $615,286          100.0%
                                          ============   =================    ============





                                       34
   36



         The following tables provide certain delinquency and other information
for the underlying loans in the participation in the residential mortgage loans
at March 31, 2001.

                RESIDENTIAL MORTGAGE LOAN DELINQUENCIES

                                              AGGREGATE
                                              PRINCIPAL      PERCENTAGE
                                NUMBER         BALANCE           OF
                               OF LOANS       (IN 000S)        TOTAL
                              -----------  ---------------- -------------


Current                            7,808         $ 719,303        93.2%


1 to 30 days delinquent              562            34,558         4.5

31 to 60 days delinquent             125             7,229         0.9

61 to 90 days delinquent              37             1,671         0.2

over 90 days delinquent              109             8,750         1.2
                              -----------  ---------------- -------------
          Total                    8,641         $ 771,511       100.0%
                              ===========  ================ =============



         Other Assets. Cash and due from banks represents cash received by the
Bank from borrowers for the payment of principal and interest on the underlying
loans deposited in a demand deposit account of the Bank. Interest bearing
deposits in banks consist of available funds invested nightly in an investment
product that provides us with a market return for overnight loans. These funds
are available for the purchase of additional participation interests. Other
assets also includes premises and equipment related to real property located in
Indiana, and, more predominantly, accrued interest on the loans underlying our
participation interests, which is calculated by the Bank's loan accounting
systems.


DIVIDEND POLICY

         We expect to distribute annually an aggregate amount of dividends with
respect to our outstanding capital shares equal to approximately 100% of our
REIT taxable income which excludes net capital gains. In order to remain
qualified as a REIT, we are required to distribute annually 90% of our REIT
taxable income to our shareholders.

         Dividends will be authorized and declared at the discretion of our
board of directors. Factors that would generally be considered by our board of
directors in making this determination are our distributable funds, financial
condition and capital needs, the impact of current and pending legislation and
regulations, economic conditions, tax considerations, and our continued
qualification as a REIT. We currently expect that both our cash available for
distribution and our REIT taxable income will be in excess of the amounts needed
to pay dividends on all outstanding Class A, Class B, Class C, and Class D
preferred securities, even in the event of a significant drop in interest rate
levels because:

         -        substantially all of our mortgage assets and other authorized
                  investments are interest-bearing,

         -        all outstanding Class A, Class B, Class C, and Class D
                  preferred securities represent in the aggregate only
                  approximately 11% of our capitalization,


         -        we do not anticipate incurring any Indebtedness other than
                  Permitted Indebtedness, which includes acting as a co-borrower
                  or guarantor of certain obligations of the Bank that we do not
                  anticipate will involve a pledge of more than 25% of our
                  assets,


         -        we expect that our interest-earning assets will continue to
                  exceed the liquidation preference of our preferred securities,
                  and

         -        we anticipate that, in addition to cash flows from operations,
                  additional cash will be available from principal payments on
                  our loan portfolio.

Accordingly, we expect that we will, after paying the dividends on all classes
of preferred securities, pay dividends to holders of our common shares in an
amount sufficient to comply with applicable requirements regarding qualification
as a REIT. There are, however, certain limitations that restrict our ability to
pay dividends on our common shares which are more fully described in this
prospectus under the heading "Description of Class C Preferred Securities -
Dividends."


                                       35
   37



         Under certain circumstances, including any determination that the
Bank's relationship to us results in an unsafe and unsound banking practice, the
OCC will have the authority to issue an order that restricts our ability to make
dividend payments to our shareholders, including holders of the Class C
preferred securities. However, the exercise of the OCC's power to restrict
dividends on our Class C preferred securities would have the effect of
restricting our ability to pay dividends on our common shares. This could have a
material adverse effect on the financial condition of the Bank due to our size
and the Bank's reliance on our payment of dividends on our common shares.


         If the OCC should, in addition, restrict the ability of the Bank to pay
dividends to its sole shareholder, Huntington Bancshares, the Bank's own
financial condition could be materially adversely affected in several ways,
including (a) an increase in the interest cost to the Bank of subordinated debt
issues designed to be treated as capital, (b) an increase in deposit interest
rates the Bank would have to pay in order to attract or retain deposits as the
Bank's deteriorated financial position became known to the public; and (c) a
decrease in the ability of the Bank's sole shareholder, which is very heavily
dependent on dividends from the Bank, to raise additional equity capital that
could be used as contributions to Bank capital.

CONFLICT OF INTERESTS AND RELATED POLICIES

         After this offering and assuming the issuance of all authorized shares
of Class C and Class D preferred securities and the sale of all Class C
preferred securities to the public, the Bank will continue to control 98.5% of
the voting power of our then outstanding securities. Accordingly, the Bank will
continue to have the right to elect all of our directors, including our
independent directors, unless we fail to pay dividends on our Class C and Class
D preferred securities. In addition, all of our officers and all of our current
directors are also officers and directors of the Bank or its affiliates. Because
of the nature of our relationship with Holdings and the Bank, it is likely that
conflicts of interest will arise with respect to certain transactions because
the Bank and its affiliates have interests which are not identical to ours.

         The Bank administers our day-to-day activities under the terms of the
participation agreement between the Bank and Holdings and the subparticipation
agreement between Holdings and us. Since the parties to these agreements are all
affiliated, these agreements were not the result of arms-length negotiations.
Any future modification of these agreements will require the approval of a
majority of our independent directors. However, since the Bank controls the
election of all of our directors, including the independent directors, any such
modification also would not be the result of arms-length negotiations. Thus, we
cannot assure you that such modifications will be on terms as favorable to us as
those that could have been obtained from unaffiliated third parties.

         Huntington Bancshares, the owner of all the Bank's common shares, may
have investment goals and strategies that differ from those of the holders of
the Class C preferred securities. In addition, neither Huntington Bancshares nor
the Bank has a policy addressing the treatment of new business opportunities.
Thus, new business opportunities identified by Huntington Bancshares or the Bank
may be directed to affiliates other than us. ___ Our board of directors has
broad discretion to revise our investment and operating strategy without
stockholder approval. The Bank, through its voting control of our securities,
controls the election of all of our directors, including our independent
directors. Consequently, our investment and operating strategies will largely be
directed by Huntington Bancshares and the Bank.

         We are dependent on the diligence and skill of the officers and
employees of the Bank for the selection and structuring of the loans underlying
our participation interests and our other authorized investments. ___ The Bank
selected the amount, type, and price of loan participation interests and other
assets which we acquired from the Bank and its affiliates prior to and in
connection with this offering. After the sale of the Class C preferred
securities to the public, we anticipate that we will continue to acquire all or
substantially all of our assets from the Bank or its affiliates. Neither we nor
the Bank have obtained any third-party valuations to confirm whether we are
paying fair value of those assets, nor do we anticipate doing so in the future.
Although our board of directors has adopted certain policies to guide the
acquisition and disposition of assets, these policies may be revised or
exceptions may be approved from time to time at the discretion of the board of
directors without a vote of our stockholders. Changes in or exceptions made to
these policies could permit us to acquire lower quality assets.




                                       36
   38




         We are also dependent on the Bank and others for monitoring and
servicing the loans underlying our participation interests. Conflicts may
arising as part of such servicing, particularly with respect to loans that are
placed on nonaccrual status. While we believe that the Bank will diligently
pursue collection of any non-performing assets, we cannot assure you that this
will be the case. Conflicts of interest among us, Holdings, and the
Bank may also arise in connection with making decisions that bear upon the
credit arrangements that the Bank may have with a borrower under a loan. For
example, the Bank may be influenced by its strong relationship with a trust
customer in deciding not to demand additional collateral from that same customer
on a commercial mortgage loan underlying our participation interests even though
the value of the existing collateral had deteriorated. The Bank could also seek
to exercise its influence over our affairs so as to cause the sale of our assets
and their replacement by lesser quality assets purchased from the Bank or
elsewhere. Although these potential conflicts exist, we believe that the Bank
will service the assets solely with a view toward our interests.

         It is our intention that any agreements and transactions between us on
the one hand, and Holdings or the Bank on the other hand, be fair to all parties
and consistent with market terms for such types of transactions. The requirement
in our articles of incorporation that certain of our actions be approved by a
majority of our independent directors also is intended to ensure fair dealings
among us and each of Holdings and the Bank. There can be no assurance, however,
that any such agreement or transaction will be on terms as favorable to us as
could have been obtained from unaffiliated third parties.

There are no provisions in our articles of incorporation limiting any of our
officers, directors, shareholders, or affiliates from having any direct or
indirect pecuniary interest in any asset to be acquired or disposed of by us or
in any transaction in which we have an interest or from engaging in acquiring,
holding, and managing our assets. As described in this prospectus, it is
expected that the Bank will have direct interests in transactions with us
including, without limitation. the sale of assets to us; however, it is not
anticipated that any of our officers or directors will have any interests in
such assets, other than as borrowers or guarantors of loans underlying our
participation interests, in which case such loans would be on substantially the
same terms, including interest rates and collateral on loans, as those
prevailing at the time for comparable transaction with others and would not
involve more than the normal risk of collectibility or present other unfavorable
features.


         The Bank is eligible to obtain advances from various federal agencies,
such as the FHLBC. We may in the future be asked to act as co-borrower or
guarantee the Bank's obligations under such advances and/or pledge all or a
portion of our assets in connection with those advances. Any such borrowing,
guarantee, or pledge would rank senior to the Series C preferred securities upon
liquidation. Accordingly, any governmental agencies that make advances to
the Bank where we have acted as co-borrower or guarantor or have pledged our
assets as collateral will have a preference over the holders of our Class C
preferred securities and other Parity Stock. These holders would receive their
liquidation preference only to the extent there are assets available after
satisfaction of our Indebtedness. As of the date of this prospectus, we have
never acted as co-borrower or guarantor of any of the Bank's obligations under
such advances or otherwise and have never pledged any of our assets. The Bank,
however, intends to obtain a line of credit or one or more advances, not to
exceed at any one time $800 million in the aggregate from the FHLBC prior to the
end of 2001. The terms of such line of credit or advances have not yet been
determined. We do not yet know what our exact role will be, but it is expected
that up to 25% of our assets may serve as collateral for such advances. Any
agreement setting forth our obligations will be approved by our directors. Any
such borrowing, guarantee, and/or pledge will fall within the definition of
Indebtedness; however, it and all other future Indebtedness to the FHLBC will be
deemed to be Permitted Indebtedness and we will not need to obtain the consent
of the holders of our Class C preferred securities for any such borrowing,
guarantee and/or pledge. A default by the Bank on its obligations to the FHLBC
could adversely affect our business and our ability to make timely dividend
payments on the Class C preferred securities


OTHER MANAGEMENT POLICIES AND PROGRAMS

         General. In administering our participation interests and other
authorized investments, the Bank has a high degree of autonomy. Our board of
directors, however, has adopted certain policies to guide our administration
with respect to the acquisition and disposition of assets, use of capital and
leverage, credit risk management, and certain other activities. These policies,
which are discussed below, may be amended or revised from time to time at the
discretion of our board of directors and, in certain circumstances subject to
the approval of a majority of our independent directors, but without a vote of
our shareholders, including holders of the Class C preferred securities.



                                       37
   39




         Underwriting Standards. The Bank has represented to Holdings, and
Holdings has represented to us, that most of the loans underlying our
participation interests were originated generally in accordance with
underwriting policies customarily employed by the Bank during the period in
which the commercial, consumer, residential mortgage, and commercial mortgage
loans were originated. The Bank emphasizes "in-market" lending, which means
lending to borrowers which are located where the Bank or its affiliates have
branches or loan origination offices. The Bank avoids transactions perceived to
have unacceptably high risk, as well as excessive industry and other
concentrations.


         Some of the loans, however, were acquired by the Bank in connection
with the acquisition of other financial institutions. Prior to acquiring any
financial institution, the Bank performed a number of due diligence procedures
to, among other things, assess the overall quality of the target institution's
loan portfolio. These procedures included the examination of underwriting
standards used in the origination of loan products by the target institution,
the review of loan documents and the contents of selected loan files, and the
verification of the past due status and payment histories of selected borrowers.
Through its due diligence procedures, the Bank obtained a sufficient level of
comfort pertaining to the underwriting standards used by the target institution
and their influence on the quality of the portfolio. Even though the Bank did
not and does not warrant those standards, the Bank found them acceptable in
comparison to our underwriting standards in cases where the Bank had made a
favorable decision to acquire the institution as a whole.

         COMMERCIAL LOANS. The underwriting and approval policies and procedures
utilized by the Bank in connection with the origination of the commercial loans,
including "owner-occupied" commercial real estate loans, underlying our
participation interests were intended to assess relevant economic, industry,
business, and borrower-specific factors, with emphasis upon the borrower's
capacity to repay throughout the life of the loan. Such relevant factors include
an assessment of:

         -        general economic conditions;

         -        prevailing industry trends;

         -        the financial condition of the borrower, including its
                  historical earnings, trends, capital structure, as well as,
                  when appropriate, forecasted results;

         -        the borrower's ability to consistently generate sufficient
                  cash flow to service its debt;

         -        the capability of management; and

         -        the appropriateness and value of secondary and tertiary
                  repayment sources, such as the assets of the borrower and
                  personal guaranties of owners.

         The Huntington Commercial Policy Manual, as it relates to commercial
loans, provides the Bank's underwriting officers with guidelines for the
extension of commercial credit. The policy manual and its related procedures
manual, articulate policies and guidelines such as:

         -        loan approval procedures;

         -        appropriate underwriting and loan structure standards; and

         -        collateral advance rates.

         COMMERCIAL MORTGAGE LOANS. The loan underwriting procedures and
guidelines utilized by the Bank in connection with the origination of non-owner
occupied real estate loans underlying the participation interests acquired by us
were intended to assess the value of the underlying collateral, the ability of
the mortgaged property to be used by the borrower or its agents to generate
sufficient cash flow to repay the loan typically through collateral sale or
refinance, and the financial condition of the borrower and any guarantors,
including their ability to service the loan.

         The underwriting procedures and guidelines taken into account by the
Bank include such factors as:

         -        suitability of the collateral for its proposed use;

         -        the availability, rental rates, and relative value of
                  comparable properties in the relevant market area;

         -        the anticipated growth or decline in both the immediate and
                  broader geographic areas in which the mortgaged property is
                  located;

         -        the current or projected occupancy or leasing ratios, if
                  relevant;



                                       38
   40



         -        the condition and age of the collateral;

         -        the management ability of the borrower, including its business
                  experience and financial soundness; and

         -        such other economic, demographic, or other factors as in the
                  judgment of the Bank might affect the value of the collateral
                  and the ability of the borrower to service the loan.


         RESIDENTIAL MORTGAGE LOANS. The residential mortgage loans generally
consist of both conforming and non-conforming residential mortgage loans.
Conforming residential mortgage loans comply with the requirements for inclusion
in the loan guarantee program sponsored by either FHLMC or FNMA. Non-conforming
residential mortgage loans are residential mortgage loans that do not qualify in
one or more respects for purchase by FHLMC or FNMA because they had original
principal balances that exceeded the limits of FHLMC and FNMA or because they
were underwritten under more lenient credit and property guidelines than are
acceptable to FHLMC or FNMA. Substantially all of the residential mortgage loans
in our portfolio are non-conforming and would not meet the guidelines for FHLMC/
FNMA.


         Generally, all residential mortgage loans were underwritten to
secondary market guidelines and documentation requirements to determine the
acceptability of all prospective borrowers. The guidelines may have been
modified for specific loan programs, especially for loans that did not meet the
standard program for FHLMC or FNMA. The loan terms under which these loans were
originated offered more liberal terms than traditional secondary market
financing, particularly with regard to the loan-to-value ratio and borrower
qualifications.

         A capacity analysis was completed on each loan application. This
analysis was designed to evaluate the borrower's ability to repay the loan.
Additionally, physical damage and homeowners insurance was required on titled
collateral and all real property used to secure the loan and verification of
coverage was obtained prior to the loan closing. The coverage must be maintained
for the life of the loan.

         For any prospective borrower, employment verification was obtained from
the borrower's employer to verify the length of the borrower's employment with
the employer, the borrower's then current salary, and whether it was expected
that the borrower would continue such employment in the future. ___
Alternatively, the borrower submitted such other evidence of employment, such as
pay stubs, satisfactory to the underwriting officer. For a self-employed
prospective borrower, the borrower generally was required to submit copies of
personal and business federal income tax returns for the previous two years. For
certain prospective borrowers, the borrower authorized verification of all
deposits at financial institutions at which the borrower has demand or savings
accounts.

         After the credit report and the employment and deposit verifications
were received by the underwriting officer considering the loan application, a
determination was made as to whether the prospective borrower had sufficient
monthly income available (1) to meet the borrower's monthly obligations on the
proposed residential mortgage loan, determined on the basis of the monthly
payments due in the year of origination, and other expenses related to the home
such as property taxes and hazard insurance, and (2) to meet other financial
obligations and monthly living expenses. In certain instances, exceptions may
have been made to the Bank's underwriting policies in cases deemed appropriate
by its underwriting officers.


         In determining the adequacy of the residential property as collateral,
an appraisal or opinion of value was made of each property considered for
financing if the loan was intended to be a conforming loan and FNMA or FHLMC
required an estimate of value. For non-conforming loans, appraisals were
generally obtained. Each appraiser was selected in accordance with predetermined
guidelines established for appraisers. The appraiser was required to inspect the
property and verify that it was in good condition and that construction, if new,
had been completed. If the appraiser reported any exceptions to the
verification, then the Bank or its agent determined that such property had been
substantially completed to its satisfaction. The appraisal was based on the
appraiser's judgment of value giving appropriate weight to both the market value
of comparable properties and the cost of replacing the property and other
factors as appropriate. The Bank's underwriting standards also require a search
of the public records relating to a mortgaged property for liens and judgments
against such mortgaged property, as well as customary title insurance or a title
opinion.

         CONSUMER LOANS. Consumer loans underlying our participation interests
are generally secured by either a first or a junior mortgage on real property.
Lien position is dependant upon available equity and other lien holders.
Generally, most consumer loans are secured by a second mortgage. Consumer loans
were underwritten at one of the Bank 's established underwriting centers where
authorized lending personnel objectively exercised their judgment




                                       39
   41




regarding credit decisions. Credit bureau scores were used to assist with
decision making and establishing rates. A credit bureau report was obtained on
all loan applicants while supplemental information was obtained from other
sources, if necessary. These sources may have included but are not limited to
direct credit checks, references from landlords, payment of utility bills, and
deposit and employment verifications. Certain senior regional management
personnel were authorized to overrule centralized underwriting credit decisions
based upon total Bank relationships and/or service issues. Additionally, a
determination was made of the value of the collateral, and a title report and
flood zone verification report were obtained on all loans.


         As with residential mortgage loan applications, a capacity analysis was
completed on each consumer loan application. Physical damage and homeowners'
insurance was also required on titled collateral and all real property used to
secure the loan. Verification of coverage was obtained prior to the loan
closing. The coverage must be maintained for the life of the loan.

         After the credit report and other required information was received by
the underwriting officer considering the loan application, a determination was
made as to whether the prospective borrower had sufficient monthly income
available to meet the borrower's monthly obligations on the proposed consumer
loan and to meet other financial obligations and monthly living expenses. In
certain instances, exceptions may have been made to the Bank's underwriting
policies in cases deemed appropriate by its underwriting officers.

         A valuation was generally made of each property considered for
financing in order to determine the adequacy of the underlying collateral. A
valuation may consist of:


         -        a full home inspection by a certified appraiser,

         -        a "drive-by" inspection which typically involves an exterior
                  inspection, rather than a full home inspection, by a certified
                  appraiser,

         -        a determination by an evaluation model,

         -        tax assessment value, or

         -        an average of the customer stated value, the tax assessed
                  value, and/or the purchase price multiplied by an inflation
                  factor.


The Bank's underwriting standards also require a search of the public records
relating to a mortgaged property for liens and judgments against such mortgaged
property, as well as a customary property report to verify the record holder of
the property, legal description, and lien verification. In some cases a full
title policy with title insurance and/or a title opinion is required.


         Asset Acquisition And Disposition Policies. Consistent with Holding's
policy, it is our policy to purchase from the Bank participation interests
generally in loans that:

         -        are performing, meaning they have no more than two payments
                  past due, if any,

         -        are in accruing status,

         -        are secured by real property such that they are REIT
                  qualifying, and

         -        have not been previously sold, securitized, or charged-off
                  either in whole or in part.

Our policy also allows for investment in assets which are not REIT-Qualified
Assets up to but not exceeding the statutory limitations imposed on
organizations that qualify as a REIT. In the past, Holdings has purchased from
the Bank and sold to us participation interests in loans not secured by real
property because of available proceeds from loan repayments and pay-offs.
Management, under this policy, also has the discretion to purchase other assets
to maximize its return to shareholders.

         We anticipate that from time to time we will receive participation
interests in additional mortgage loans from the Bank on a basis consistent with
secondary market standards pursuant to the loan participation and
subparticipation agreements, out of proceeds received in connection with the
repayment or disposition of loan participation interests in our portfolio.
Although we are permitted to do so, we have no present plans or intentions to
purchase loans or loan participation interests from unaffiliated third parties.
We currently anticipate that participation interests in additional loans
acquired by us will be of the types described above under the heading "General
Description of Mortgage Assets and Other Authorized Investments; Investment
Policy," although we are not precluded from purchasing additional types of loans
or loan participation interests.




                                       40
   42




         In addition, we may from time to time acquire a limited amount of other
authorized investments. Although we currently do not intend to acquire any
mortgage-backed securities representing interests in or obligations backed by
pools of mortgage loans that will be secured by single-family residential,
multi-family, or commercial real estate properties located throughout the United
States, we are not restricted from doing so. We do not intend to acquire any
interest-only or principal-only mortgage-backed securities. We also will not be
precluded from investing in mortgage-backed securities when the Bank is the
sponsor or issuer. At March 31, 2001, we did not hold any mortgage-backed
securities.


         We currently anticipate that we will not acquire the right to service
any loan underlying a participation interest that we acquire in the future and
that the Bank will act as servicer of any such additional loans. We anticipate
that any servicing arrangement that we enter into in the future with the Bank
will contain fees and other terms that would be substantially equivalent to or
more favorable to us than those that would be contained in servicing
arrangements entered into with third parties unaffiliated with us.

         Our current policy is not to acquire any participation interest in any
commercial mortgage loan that constitutes more than 5.0% of the total book value
of our mortgage assets at the time of acquisition. In addition, our current
policy prohibits the acquisition of any loan or any interest in a loan other
than an interest resulting from the acquisition of mortgage-backed securities,
which loan is collateralized by real estate located in West Virginia or that is
made to a municipality or other tax-exempt entity.

         Our current policy is to reinvest the proceeds of our assets in other
interest-earning assets such that our FFO over any period of four fiscal
quarters will be anticipated to equal or exceed 150% of the amount that would be
required to pay full annual dividends on the Class C preferred securities as
well as any other Parity Stock, except as may be necessary to maintain our
status as a REIT. Our articles of incorporation provide that we cannot amend or
change this policy with respect to the reinvestment of proceeds without the
consent or affirmative vote of the holders of at least two thirds of the Class C
preferred securities, voting as a separate class.

         Credit Risk Management Policies. We expect that participation interests
in each commercial or residential mortgage loan acquired in the future will
represent a first lien position and will be originated by the Bank, one of its
affiliates, or an unaffiliated third party in the ordinary course of its real
estate lending activities based on the underwriting standards generally applied
by or substantially similar to those applied by the Bank at the time of
origination for its own account. We also expect that all loans will be serviced
by or through the Bank pursuant to the participation agreement and
subparticipation agreement, which require servicing in conformity with any loans
servicing guidelines promulgated by us and, in the case of residential mortgage
loans, with FNMA and FHLMC guidelines and procedures.

         Other Policies. We intend to operate in a manner that will not subject
us to regulation under the Investment Company Act. We do not intend to:

         -        invest in the securities of other issuers for the purpose of
                  exercising control over such issuers;

         -        underwrite securities of other issuer;

         -        actively trade in loans or other investments;

         -        offer securities in exchange for property; or

         -        make loans to third parties, including, our officers,
                  directors, or other affiliates.

         The Investment Company Act exempts entities that, directly or through
majority-owned subsidiaries, are "primarily engaged in the business of
purchasing or otherwise acquiring mortgages and other liens on and interests in
real estate." We refer to these interests as Qualifying Interests. Under current
interpretations by the staff of the SEC, in order to qualify for this exemption,
we, among other things, must maintain at least 55% of our assets in Qualifying
Interests and also may be required to maintain an additional 25% in Qualifying
Interests or other real estate-related assets. The assets that we may acquire
therefore may be limited by the provisions of the Investment Company Act. We
have established a policy of limiting authorized investments which are not
Qualifying Interests to no more than 20% of the value of our total assets.

         We may, under certain circumstances, purchase the Class C preferred
securities and other capital securities in the open market or otherwise. We have
no present intention of repurchasing any of our capital securities, and any


                                       41
   43



such action would be taken only in conformity with applicable federal and state
laws and regulations and the requirements for qualifying as a REIT.

         We intend to distribute to our shareholders, in accordance with the
Securities and Exchange Act of 1934, as amended, annual reports containing
financial statements prepared in accordance with generally accepted accounting
principles and certified by our independent auditors. Our articles of
incorporation provide that we will maintain our status as a reporting company
under the Exchange Act for so long as any of the Class C preferred securities
are outstanding and held by unaffiliated shareholders.

         We currently make investments and operate our business in such a manner
consistent with the requirements of the Internal Revenue Code to qualify as a
REIT. However, future economic, market, legal, tax, or other considerations may
cause our board of directors, subject to approval by a majority of our
independent directors, to determine that it is in our best interest and the best
interest of our shareholders to revoke our REIT status. The Internal Revenue
Code prohibits us from electing REIT status for the four taxable years following
the year of such revocation.

SERVICING

         The loans underlying our participation interests are serviced by the
Bank pursuant to the terms of the participation agreement between the Bank and
Holdings and the subparticipation agreement between Holdings and us. The Bank
has delegated servicing responsibility of the residential mortgage loans to The
Huntington Mortgage Company and has delegated servicing responsibility for
certain of the loans acquired from Barnett Banks in 1998 to a third-party
servicer located in Florida.


         Under the participation and subparticipation agreements, the Bank has
the right in its discretion to give consents, waivers, and modifications of the
loan documents to the same extent as if the loans were wholly owned by the Bank;
provided, however, that the Bank may not do the following without the written
consent of Holdings:

         -        waive any payment default;

         -        extend the maturity of the loans;

         -        reduce the rate or rates of interest with respect to the
                  loans;

         -        forgive or reduce the principal sum of the loans;

         -        increase the lending formula or advance rates; or

         -        amend or modify the financial covenants contained in the loan
                  documents in any way that would make such financial covenants
                  less restrictive.

         The Bank has the right to accept payment or prepayment of the whole
principal sum and accrued interest in accordance with the terms of the loans,
waive prepayment charges in accordance with the Bank's policy for loans in which
no participation interest has been granted, and accept additional security for
the loans. No specific term is specified in the participation agreement and
subparticipation agreement; the agreements may be terminated by mutual agreement
of the parties at any time.

         The Bank, in its role as servicer under the terms of the loan
participation agreement, receives a loan servicing fee designed as a
reimbursement for costs incurred to service the underlying loan. The loan
servicing fee is payable monthly. The amount and terms of the fee are determined
by mutual agreement of the Bank, Holdings, and us from time to time during the
term of the participation agreement and subparticipation agreement.
Periodically, a review and analysis of loan servicing operations is conducted by
the Bank. As a result, among other things, the cost to service an individual
loan is calculated and is used as a basis to determine fair compensation for
services rendered. The loan servicing fee is subject to adjustment annually
based upon the Bank's review and analysis at the end of each calendar year
during the term of the participation agreement.


         The Bank was paid servicing fees by us, through Holdings, of
$7,821,000, $7,762,000, and $4,456,000 for the years ended December 31, 2000,
1999, and 1998, respectively. Servicing fees paid to the Bank for the three
months ended March 31, 2001, were $1,973,000. For 2001, the annual servicing fee
with respect to the commercial mortgage, commercial, and consumer loans is equal
to the outstanding principal balance of each loan multiplied by a fee of .125%
and the annual servicing fee with respect to residential mortgages is equal to
 .282% of the interest income collected. Based on these formulas and the current
asset levels, we estimate that we will pay the Bank



                                       42
   44



servicing compensation of approximately $8.2 million in 2001. Neither the
participation agreement nor the subparticipation agreement limits or caps the
servicing fees that we pay to the Bank.

         The participation and subparticipation agreements require the Bank to
service the loans underlying our participation interests in a manner
substantially the same as for similar work performed by the Bank for
transactions on its own behalf. The Bank or its affiliates collect and remit
principal and interest payments, maintain perfected collateral positions, and
submit and pursue insurance claims. The Bank and its affiliates also provide
accounting and reporting services required by us for our participation
interests. We also may direct the Bank to dispose of any loans that become
classified, placed in a non-performing status, or are renegotiated due to the
financial deterioration of the borrower. The Bank is required to pay all
expenses related to the performance of its duties under the participation and
subparticipation agreements, including any payment to its affiliates for
servicing the loans. The Bank or its affiliates may institute foreclosure
proceedings, exercise any power of sale contained in any mortgage or deed of
trust, obtain a deed in lieu of foreclosure, or otherwise acquire title to a
mortgaged property underlying a mortgage loan by operation of law or otherwise
in accordance with the terms of the participation and subparticipation
agreement.

         Prior to foreclosure of any loan underlying our participation interests
acquired by us from the Bank, we currently intend to sell the participation
interest in the underlying loan back to the Bank at fair value less estimated
selling costs of the property at the time the property is transferred to OREO.
The Bank then bears all expenses related to the foreclosure after that time.

EMPLOYEES


         We have six executive officers, each of whom is described further below
under "Management," and two additional non-executive officers. We do not
anticipate that we will require any additional employees because employees of
the Bank and its affiliates are servicing the loans under the participation and
subparticipation agreements. All of our officers are also officers or employees
of Huntington Bancshares, the Bank, and/or Holdings. We maintain corporate
records and audited financial statements that are separate from those of the
Bank and Holdings.

         Although there are no restrictions or limitations contained in our
articles of incorporation or bylaws, we do not anticipate that our officers,
employees, or directors will have any direct or indirect pecuniary interest in
any asset to be acquired or disposed of by us or in any transaction in which we
have an interest or will engage in acquiring, holding, and managing assets,
other than as borrowers or guarantors of loans underlying our participation
interests, in which case such loans would be on substantially the same terms,
including interest rates and collateral on loans, as those prevailing at the
time for comparable transaction with others and would not involve more than the
normal risk of collectibility or present other unfavorable features.


COMPETITION

         In order to qualify as a REIT under the Internal Revenue Code, we can
only be a passive investor in real estate loans and certain other assets. Thus,
we will not engage in the business of originating loans. We do anticipate that
we will continue to possess participation interests in mortgage and other loans
in addition to those in the current portfolio and that substantially all of
these loans will be owned by the Bank, although we may purchase loans from
unaffiliated third parties. Accordingly, we do not expect to compete with
mortgage conduit programs, investment banking firms, savings and loan
associations, banks, thrift and loan associations, finance companies, mortgage
bankers, or insurance companies in acquiring loans.

LEGAL PROCEEDINGS

         We are not the subject of any litigation. Neither we nor Holdings nor
the Bank is currently involved in nor, to our knowledge, currently threatened
with any material litigation with respect to the assets included in the current
portfolio, other than routine litigation arising in the ordinary course of
business.



                                       43
   45




                             SELECTED FINANCIAL DATA

         The following selected financial data for the three years ended
December 31, 2000, are derived from our audited financial statements. The
following selected financial data for the two years ended December 31, 1997 and
for the three months ended March 31, 2001 and 2000, are derived from unaudited
financial statements and reflect all adjustments, consisting only of normal
recurring adjustments, that, in the opinion of our management, are necessary for
a fair and consistent presentation of such data. Operating results for the three
months ended March 31, 2001, are not necessarily indicative of results expected
for the entire year. This data should be read in conjunction with our financial
statements, related notes, and other financial information included elsewhere in
this document. Since all of our common shares are owned by our affiliates, per
share data is not included. We elected REIT status in May 1998; prior to that
time we were an inactive company that held OREO property.




                                THREE MONTHS ENDED
                                    MARCH 31,                            YEAR ENDED DECEMBER 31,
                              -----------------------   -------------------------------------------------------------
INCOME STATEMENT DATA:            2001         2000         2000         1999         1998         1997        1996
                                  ----         ----         ----         ----         ----         ----        ----
                                                                (in thousands)
                                                                                      
Net interest income ........  $  130,179   $  116,668   $  489,100   $  491,203   $  298,420         --          --
Non-interest expense .......       2,017        2,077        7,983        8,234        4,551   $       26  $       94
Net income (loss) ..........     128,162      114,591      481,117      482,969      293,869           17         (61)
Dividends paid:
   Preferred ...............        --           --             80           80         --           --          --
   Common ..................        --           --        458,335      413,760      293,869         --          --


                                THREE MONTHS ENDED
                                    MARCH 31,                            YEAR ENDED DECEMBER 31,
                              -----------------------   -------------------------------------------------------------
BALANCE SHEET DATA:               2001         2000         2000         1999         1998         1997        1996
                                  ----         ----         ----         ----         ----         ----        ----

Net loan participations
   purchased ...............  $6,422,755   $6,054,024   $5,744,822   $5,939,286   $5,850,857         --          --
Cash and due from banks ....        --         59,352       61,403      167,135      122,691   $        1  $        1
Interest bearing deposits in
   bank ....................     328,099      310,360      818,872       67,071         --           --          --
Total assets ...............   6,965,890    6,484,781    6,833,624    6,213,038    6,000,898           39          63
Total liabilities ..........        --           --           --            730      132,525            9          63
Total shareholders' equity .   6,965,890    6,484,781    6,833,624    6,212,308    5,868,373           30           1

SELECTED OTHER INFORMATION:

Non-performing loans as a
   % of total loan
   participations ..........        0.89%        0.52%        0.72%        0.64%        0.29%        --          --
Non-performing loans as a
   % of total assets .......        0.83         0.49         0.61         0.62         0.28         --          --
Allowance for loan losses as
   a % of non-performing
   loans underlying
   participations ..........      169.66       304.46       218.98       270.74       515.10         --          --
Allowance for loan losses as
   a % of total loan
   participations ..........        1.50         1.57         1.57         1.72         1.48         --          --
Ratio of earnings to fixed
   charges(1) ..............        --           --      3,911.52x    3,926.58x         --           --          --

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

(1)      No preferred dividends were paid during the quarters ended March 31,
         2001 and 2000, and the years ended December 31, 1998, 1997, and 1996.

                                       44

   46




                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS

FINANCIAL CONDITION

         At March 31, 2001 and 2000, we had total assets of $7.0 billion and
$6.5 billion, respectively, compared to total assets of $6.8 billion and $6.2
billion at December 31, 2000 and 1999, respectively. As of March 31, 2001, an
aggregate of $4.7 billion, or 67.7%, of our assets consisted of a 99%
participation interest in commercial and commercial mortgage loans, $1.0
billion, or 14.9%, of our assets consisted of a 99% participation interest in
consumer loans secured by real property, and $.8 billion, or 11.1%, of our
assets consisted of a 99% participation interest in residential mortgage loans,
before the allowance for loan losses. These participation interests were all
acquired from Holdings and Holdings acquired them from the Bank. The weighted
average yield earned on all of the participation interests for the quarter ended
March 31, 2001, was 7.82%.


         Our exposure to credit risk is managed by the Bank through its use of
consistent underwriting standards that emphasize "in-market" lending while
avoiding highly leveraged transactions as well as excessive industry and
business activity concentrations. Its credit administration function employs
extensive risk management techniques, including forecasting, to ensure that
loans adhere to corporate policy and problem loans are promptly identified.
These procedures provide executive management of the Bank with the information
necessary to implement policy adjustments where necessary, and take corrective
actions on a proactive basis. These procedures also include evaluating the
adequacy of the allowance for loan losses, which we refer to as the ALL, for the
Bank and its subsidiaries, which include an analysis of specific credits and the
application of relevant reserve factors that represent relative risk, based on
portfolio trends, current and historic loss experience, and prevailing economic
conditions, to specific portfolio segments.

         We maintain the ALL to absorb potential loan losses from the loans
underlying our participation interests. At March 31, 2001 and 2000, the ALL was
$98.0 million and $96.5 million, respectively. The ALL represented 1.50% and
1.57% of total loan participations at March 31, 2001 and 2000, respectively. The
ALL is established through a provision for loan losses charged to earnings and
by additions in connection with purchases of participation interests. Loan
losses are charged against the allowance when management believes the underlying
loan balance, or a portion thereof, is uncollectible. Subsequent recoveries, if
any, are credited to the allowance. Net loan losses for the three months ended
March 31, 2001, were $371,000 compared with $213,000 for the same period a year
ago. Net loan losses were $2.9 million and $9.6 million for the years ended
December 31, 2000 and 1999, respectively. Net loan losses for commercial loan
participations in 2000 declined $1.0 million from 1999, while net loan losses
for commercial mortgage and consumer loan participations declined $2.6 million
and $3.1 million, respectively. We have not been required to record a provision
for loan losses in any period since our inception as a REIT in 1998. On an
ongoing basis, management monitors the underlying loans and evaluates the
adequacy of the allowance for loan losses. Based upon its analysis, management
believes that the allowance for loan losses is sufficient to absorb any known
and inherent risks that currently exist in the underlying loans in the
participation interests. Management will continue to review the underlying loans
to determine the extent to which any changes in loss experience may require
provisions in the future.


         We allocate the ALL to each underlying loan category based on a
detailed credit quality review performed periodically on specific underlying
commercial loans based on size and relative risk and other relevant factors such
as portfolio performance, internal controls, and impacts from mergers and
acquisitions. Loss factors are applied on larger, commercial and industrial and
commercial mortgage credits and represent management's estimate of the inherent
loss. The portion of the allowance allocated to homogeneous consumer loans is
determined by applying projected loss ratios giving consideration to existing
economic conditions and trends.


                                       45

   47


                     ALLOCATION OF ALLOWANCE FOR LOAN LOSSES




                                  March 31, 2001              2000                   1999                   1998
                              ----------------------- ---------------------- ---------------------- ----------------------
                                            % of                   % of                   % of                   % of
                                            Loan                   Loan                   Loan                   Loan
                                           Part. to               Part. to               Part. to               Part. to
(in thousands of dollars)        Amount     Total        Amount    Total        Amount     Total     Amount      Total
                              ------------ ---------- ----------- ---------- ----------- ---------- ----------- ----------
                                                                                          
Commercial                        $40,923     9.0%       $38,327    10.5%       $38,270    13.5%       $27,521    18.7%
Consumer secured by real
   property                        27,450    15.9         25,793    16.6         31,693    13.1         34,916    11.8
Residential mortgage                1,394    11.8          1,305     6.1          1,936    12.4          1,630    15.2
Commercial mortgage                13,200    63.3         12,381    66.8         12,923    61.0         11,797    54.3
Unallocated                        14,969    --           14,020    --           19,329    --           11,935    --
                              ------------ ---------- ----------- ---------- ----------- ---------- ----------- ----------
 Total                            $98,046   100.0%       $91,826   100.0%      $104,151  100.0%        $87,799   100.0%
                              ============ ========== =========== ========== =========== ========== =========== ==========



         Projected loss ratios incorporate factors such as trends in past due
and non-accrual amounts, recent loan loss experience, current economic
conditions, risk characteristics, and concentrations of various loan categories.
Actual loss ratios experienced in the future, however, could vary from those
projected because a underlying loan's performance depends not only on economic
factors but also other factors unique to each customer. The diversity in size of
corporate commercial loans can be significant as well and even if the projected
number of loans deteriorates, the dollar exposure could significantly vary from
estimated amounts. Additionally, the impact on individual customers from recent
economic events may yet be known. To ensure adequacy to a higher degree of
confidence, a portion of the ALL is considered unallocated. While amounts are
allocated to various portfolio segments, the total ALL, excluding impairment
reserves prescribed under provisions of Statement of Financial Accounting
Standard No. 114, is available to absorb losses from any segment of the
portfolio of participation interests.

         Amounts due from Holdings at March 31, 2001, and March 31, 2000, were
$159.2 million and $17.9 million, respectively. Amounts due from Holdings at
December 31, 2000, were $159.9 million, versus a liability to Holdings of
$730,000 at December 31, 1999. These represent amounts due from or due to
Holdings and/or the Bank for unsettled transactions involving participation
interests, fees, and other related costs. Shareholders' equity was $7.0 billion
at March 31, 2001, after taking into consideration first quarter earnings of
$128.2 million; $6.8 billion at December 31, 2000, after the $400 million
issuance of Class B preferred securities; and $6.2 billion at the end of 1999,
after aggregate dividend payments on the common shares and Class A preferred
securities during each year.

RESULTS OF OPERATIONS

         We reported net income of $128.2 million for the three months ended
March 31, 2001, versus $114.6 million for the same period last year. Net income
for the year ended December 31, 2000, was $481.0 million, compared with $483.0
million and $293.9 million for each of the two previous years. The slight
decrease in earnings during 2000 was due to a decrease in interest earned on
participation interests as runoff outpaced new purchases. The increase in net
earnings during 1999 was primarily due to the full year impact from holding
participation interests since commencement of our business as a REIT in May
1998. No dividends have been declared or paid so far in 2001 but we paid $458.3
million, $413.8 million, and $293.9 million in dividends on our common stock in
2000, 1999, and 1998, respectively. We also paid $80,000 in dividends on our
Class A preferred stock in 2000 and 1999. We intend to pay dividends on our
preferred stock and common stock in amounts necessary to continue to preserve
our status as a REIT under the Internal Revenue Code.

         Total revenues for the three months ended March 31, 2001 and 2000, were
$130.2 million and $116.7 million, respectively. Total revenue for the year
ended December 31, 2000, amounted to $489.1 million compared to $491.2 million
for 1999 and $298.4 million for 1998. The modest decrease in total revenue
during 2000 was driven by lower interest earned on our participation interests
in commercial and commercial and residential mortgages. This decline was offset
by interest earned on participation interests in consumer loans and furthermore
by interest earned from cash invested with the Bank.


                                       46
   48



         The yields on the participation interests were as follows:



                                             THREE MONTHS ENDED                       THREE MONTHS ENDED
                                               MARCH 31, 2001                           MARCH 31, 2000
                                    -------------------------------------    -------------------------------------
                                      AVERAGE                                 AVERAGE
(IN MILLIONS)                         BALANCE    INCOME       YIELD           BALANCE       INCOME      YIELD
                                      -------    ------       -----           -------       ------      -----

                                                                                        
Loan participations:
   Commercial                        $    604.8     $   11.0     7.38%         $   789.0    $    14.0     7.19%
   Consumer secured
      by real  property                   994.4         23.1     9.42              796.2         17.7     8.94
   Residential Mortgage                   446.8          9.3     8.33              856.0         15.6     7.29
   Commercial Mortgage                  3,993.8         73.2     7.43            3,968.6         64.8     6.57
                                    ------------  -----------                ------------  -----------
      Total loan participations         6,039.8        116.6     7.82            6,409.8        112.1     7.03
                                    ------------  -----------                ------------  -----------
Interest bearing deposits in banks        901.6         12.3     5.53              293.2          3.7     5.08
Allowance for loan losses/fees            (91.8)         1.3                      (103.7)         0.9
                                    ------------  -----------                ------------  -----------
Total interest-earning assets         $ 6,849.6      $ 130.2     7.63%         $ 6,599.3    $   116.7     7.06%
                                    ============  ===========                ============  ===========




                                          TWELVE MONTHS ENDED                        TWELVE MONTHS ENDED
                                           DECEMBER 31, 2000                          DECEMBER 31, 1999
                                    -------------------------------------    -------------------------------------
                                      AVERAGE                                 AVERAGE
(IN MILLIONS)                         BALANCE    INCOME       YIELD           BALANCE       INCOME      YIELD
                                      -------    ------       -----           -------       ------      -----

                                                                                        
Loan participations(1):
   Commercial                        $    721.9     $   53.5     7.41%         $   963.6     $   74.3     7.71%
   Consumer secured
      by real  property                   865.8         78.3     9.04              724.7         65.8     9.08
   Residential mortgage                   689.2         46.4     6.73              811.2         59.6     7.35
   Commercial mortgage                  3,809.1        273.7     7.19            3,570.6        270.3     7.57
                                    ------------  -----------                ------------  -----------
      Total loan participations         6,086.0        451.9     7.43            6,070.1        470.0     7.74
                                    ------------  -----------                ------------  -----------
Interest bearing deposits in banks        556.9         33.1     5.94              276.7         14.1     5.10
Allowance for loan losses/fees            (96.4)         4.1                       (84.1)         7.1
                                    ------------  -----------                ------------  -----------
Total interest-earning assets         $ 6,546.5     $  489.1     7.47%         $ 6,267.7     $  491.2     7.84%
                                    ============  ===========                ============  ===========



(1) Individual components include non-accrual loan balances and related
interest received. For the twelve months ended December 31, 2000, the amount of
interest income which would have been recorded under original terms for total
loans classified as non-accrual was $2.9 million. Amounts actually collected and
recorded as interest income for these loans totaled $2.0 million.


         The weighted average yield on our interest -earning assets was 7.63%
for the first three months of 2001 compared with 7.06% in the first quarter of
the prior year, and 7.47% for 2000, 7.84% for 1999, and 8.48% for 1998. The
increase in the yield from 2000 to 2001 is the result of a higher proportion of
higher-yielding consumer loan participations offset by our investment in a
higher amount of interest-bearing deposits in banks during the first quarter of
2001. The decline in the weighted average yield on our interest -earning assets
from the 1998 period to 1999 and 2000 was primarily driven by the impact of
pay-offs of higher-yielding loans underlying the participation interests,
particularly in the commercial and commercial mortgage portfolios.


                                       47
   49



  CHANGE IN NET INTEREST INCOME DUE TO CHANGES IN AVERAGE VOLUME AND INTEREST
                                    RATES(1)



                                                    2000                                     1999
                                     ------------------------------------    -------------------------------------
                                               INCREASE (DECREASE)                     INCREASE (DECREASE)
                                           FROM PREVIOUS YEAR DUE TO:               FROM PREVIOUS YEAR DUE TO:
FULLY TAX EQUIVALENT BASIS(2)        ------------------------------------    -------------------------------------
(IN MILLION OF DOLLARS)                VOLUME       YIELD        TOTAL         VOLUME        YIELD        TOTAL
                                     -----------  -----------  ----------    ------------  -----------  ----------


                                                                                         
Interest bearing deposits in banks       $16.3       $  2.7       $19.0         $    1.5      $ (1.0)      $  0.5
Loan participations purchased:
   Commercial                            (18.2)        (3.2)      (21.4)            34.9        (3.0)        31.9
   Consumer secured
      by real  property                   12.9         (0.6)       12.3             41.7        (1.6)        40.1
   Residential mortgage                   (8.6)        (5.0)      (13.6)            21.0        (0.6)        20.4
   Commercial mortgage                    17.8        (16.2)        1.6            124.2       (24.3)        99.9
                                     -----------  -----------  ----------    ------------  -----------  ----------
      Total earning assets                20.2        (22.3)       (2.1)           223.3       (30.5)       192.8
                                     -----------  -----------  ----------    ------------  -----------  ----------
      Total interest bearing              --           --          --               --          --           --
   liabilities
                                     -----------  -----------  ----------    ------------  -----------  ----------
      Net interest income                $20.2       $(22.3)      $(2.1)        $  223.3      $(30.5)      $192.8
                                     ===========  ===========  ==========    ============  ===========  ==========


(1)  The change in interest rates due to both rate and volume has been allocated
     between the factors in proportion to the relationship of the absolute
     dollar amounts of the change in each.
(2)  Calculated assuming a 35% tax rate.


         Total expenses, comprised largely of loan servicing and management fees
paid to the Bank, were $2.0 million for the three month period ended March 31,
2001, compared with $2.1 million for the same period in 2000. Expenses were $8.0
million, $8.2 million, and $4.6 million for the years ended December 31, 2000,
1999, and 1998, respectively.

INTEREST RATE RISK

         Our income consists primarily of interest income on participation
interests in commercial, consumer, residential mortgage, and commercial mortgage
loans. We do not intend to use any derivative products to manage our interest
rate risk. If there is a further decline in market interest rates, we may
experience a reduction in interest income on our participation interests and a
corresponding decrease in funds available to be distributed to our shareholders.
The reduction in interest income may result from downward adjustments of the
indices upon which the interest rates on loans are based and from prepayments of
loans with fixed interest rates, resulting in reinvestment of the proceeds in
lower yielding participation interests.

CREDIT QUALITY

         Non-performing assets, or NPAs, consist of underlying loans that are no
longer accruing interest. Commercial, commercial mortgage, and residential
mortgage loans are placed on non-accrual status and stop accruing interest when
collection of principal or interest is in doubt or generally when the underlying
loan is 90 days past due. When interest accruals are suspended, accrued interest
income is reversed with current year accruals charged to earnings and prior year
amounts generally charged off as a credit loss. Consumer loans are not placed on
non-accrual status; rather they are charged off in accordance with regulatory
statutes governing the Bank, which is generally no more than 120 days. A
charge-off may be delayed in circumstances when the Bank repossesses collateral
and anticipates the sale at a future date. When participation interests are
purchased in loans from Holdings, the underlying loans are performing at the
date of purchase. No participation interests are purchased in non-performing
loans.

         The participation and subparticipation agreements require the Bank to
service the loan portfolios in a manner substantially the same as for similar
work performed by the Bank for transactions on its own behalf. The Bank collects
and remits principal and interest payments, maintains perfected collateral
positions, and submits and pursues insurance claims. The Bank also provides to
us accounting and reporting services required by our participations. We also may
direct the Bank to dispose of any underlying loan that becomes classified, is
placed in a non-performing status, or is renegotiated due to the financial
deterioration of the borrower. The Bank is required to



                                       48
   50



pay all expenses related to the performance of its duties under the
participation and subparticipation agreements. The Bank may institute
foreclosure proceedings, exercise any power of sale contained in any mortgage or
deed of trust, obtain a deed in lieu of foreclosure, or otherwise acquire title
to a property underlying a mortgage loan by operation of law or otherwise in
accordance with the terms of the participation and subparticipation agreement.
Any underlying loan is sold to the Bank at fair market value where the security
is either repossessed or goes into foreclosure proceedings. The Bank then incurs
all costs associated with repossession and foreclosure.


         Total NPAs were $57.8 million and $31.7 million at March 31, 2001 and
2000, compared with $41.9 million, $38.5 million, and $17.0 million at year-end
2000, 1999, and 1998, respectively. As of the same dates, the non-performing
loans underlying our participation interests represented .89%, .52%, .72%, .64%,
and .29% of total loan participations, respectively. Transfers of $24.3 million
of large underlying commercial and commercial mortgage credits to nonaccrual
status drove a substantial portion of the increase in the recent three months.
Underlying loans past due ninety days or more but continuing to accrue interest
were $23.9 million at March 31, 2001.


SIGNIFICANT CONCENTRATION OF CREDIT RISK


         Concentration of credit risk generally arises with respect to our
participation interests when a number of underlying loans have borrowers engage
in similar business activities or activities in the same geographical region.
Concentration of credit risk indicates the relative sensitivity of performance
to both positive and negative developments affecting a particular industry. Our
balance sheet exposure to geographic concentrations directly affects the credit
risk of the underlying loans within the participation interests. The majority of
the loans underlying the participation interests are located in Ohio, Michigan,
Florida, Indiana, and Kentucky. Borrowers obligated in loans underlying our
participation interests, however, do not represent a particular concentration of
similar business activity.


         At March 31, 2001, 43.3% of the underlying loans in all participation
interests consisted of loans located in Ohio, 26.4% in Michigan, 18.2% in
Florida, 5.2% in Indiana, and 3.5% in Kentucky. Consequently, the portfolio may
experience a higher default rate in the event of adverse economic, political, or
business developments or natural hazards in these states that may affect the
ability of borrowers to make payments of principal and interest on the
underlying loans.

LIQUIDITY AND CAPITAL RESOURCES

         The objective of liquidity management is to ensure the availability of
sufficient cash flows to meet all of our financial commitments and to capitalize
on opportunities for business expansion. In managing liquidity, we take into
account various legal limitations placed on a REIT.

         Our principal liquidity needs are to pay operating expenses and
dividends and acquire additional participation interests as the underlying loans
mature or prepay. Operating expenses and dividends are expected to be funded
through cash generated by operations, while the acquisition of additional
participation interests in loans is intended to be funded with the proceeds
obtained from repayment of principal balances by individual borrowers. We do not
have and do not anticipate having any material capital expenditures.

         To the extent that the board of directors determines that additional
funding is required, we may raise such funds through additional equity
offerings, debt financings, or retention of cash flow, or a combination of these
methods. However, any cash flow retention must be consistent with the provisions
of the Internal Revenue Code requiring the distribution by a REIT of at least
90% of its REIT taxable income, excluding capital gains, and must take into
account taxes that would be imposed on undistributed income.


         We had no debt outstanding at March 31, 2001, and we do not currently
intend to incur any Indebtedness, except for Permitted Indebtedness. Our
articles of incorporation do not contain any limitation on the amount or
percentage of debt, funded or otherwise, we may incur, except that the
incurrence of debt for borrowed money or our guaranteed of debt for borrowed
money in excess of amounts borrowed or guarantee in connection with advances to
the Bank by the FHLBC plus 20% of our total shareholders' equity will require
the approval two-thirds of our Class C preferred securities. Any such debt
incurred may include intercompany advances made to us by the Bank.



                                       49
   51



         We have the power to create and issue Junior Stock without any approval
or consent of the holders of Class C preferred securities. So long as any Class
C preferred securities remain outstanding, we may not issue Senior Stock without
the approval of the holders of at least two-thirds of the Class C preferred
securities. So long as any Class C preferred securities remain outstanding,
additional shares of Parity Stock may not be issued without the approval of a
majority of our independent directors. The Class B preferred securities will
rank subordinate to the Class A, Class C, and Class D preferred securities. The
Class C preferred securities will rank prior to common shares and the Class B
preferred securities and to all other Junior Stock, if any. The Class C
preferred securities will rank junior to Senior Stock, if any, as to dividend
rights and rights upon liquidation, winding up, or dissolution. The Class A and
Class D preferred securities constitute Parity Stock with respect to the Class C
preferred securities. Prior to the issuance of additional shares of preferred
securities, we will take into consideration, among other things, the Bank's
regulatory capital requirements and an assessment of other available options for
raising any necessary capital.


QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

         Asset and liability management is concerned with the timing and
magnitude of the repricing of assets and liabilities. It is management's
objective to attempt to control risks associated with interest rate movements.
Market risk is the risk of loss from adverse changes in market prices and
interest rates. Market risk arises primarily from interest rate risk inherent in
lending, investing in marketable securities, deposit taking, and borrowing
activities. Management actively monitors and manages interest rate risk
exposure. Our asset and liability management strategy is formulated and
monitored on an ongoing basis. Senior management reviews, among other things,
the sensitivity of assets and liabilities, as applicable, to interest rate
changes, the book and market values of assets and liabilities, unrealized gains
and losses, purchase and sale activity, maturities of investments and
anticipated loan participation pay-offs. As we have expanded our loan
participation portfolio, we have acquired a number of participations with
underlying loans at fixed rates. Such loans tend to increase our interest rate
risk. At March 31, 2001, approximately 38.4% of the loans underlying the
participation portfolio carried fixed interest rates. Management monitors the
rate sensitivity of assets acquired. Our methods for evaluating interest rate
risk include an analysis of interest-rate sensitivity "gap", which is defined as
the difference between interest-earning assets and interest-bearing liabilities
maturing or repricing within a given time period. A gap is considered positive
when the amount of interest-rate-sensitive assets exceeds the amount of
interest-rate-sensitive liabilities. A gap is considered negative when the
amount of interest-rate-sensitive liabilities exceeds interest-rate-sensitive
assets.

     During a period of rising interest rates, a negative gap would tend to
adversely affect net interest income, while a positive gap would tend to result
in an increase in net interest income. During a period of falling interest
rates, a negative gap would tend to result in an increase in net interest
income, while a positive gap would tend to affect net interest income adversely.
Because different types of assets and liabilities with the same or similar
maturities may react differently to changes in overall market rates or
conditions, changes in interest rates may affect net interest income positively
or negatively even if an institution is perfectly matched in each maturity
category.

         Assets that immediately reprice are placed in the overnight column. The
following table presents our interest-rate-sensitive gap by repricing date at
March 31, 2001:



                                       50
   52






                                          WITHIN ONE     ONE TO    THREE TO FIVE OVER FIVE
       (IN THOUSANDS)         OVERNIGHT      YEAR     THREE YEARS      YEARS       YEARS         TOTAL
                             ----------   ----------   ----------   ----------   ----------   ----------


                                                                            

Rate sensitive assets:
   Interest bearing
    deposits in banks        $  328,099   $     --     $     --     $     --     $     --     $  328,099
   Loan participations:
     Fixed rate                    --        249,911      598,835      350,123    1,303,589    2,502,458
     Variable rate            1,556,766      332,295      280,154      197,013    1,652,115    4,018,343
                             ----------   ----------   ----------   ----------   ----------   ----------

Total rate-sensitive assets   1,884,865      582,206      878,989      547,136    2,955,704    6,848,900

Total rate-sensitive
   liabilities                     --           --           --           --           --           --
                             ----------   ----------   ----------   ----------   ----------   ----------

Gap                          $1,884,865   $  582,206   $  878,989   $  547,136   $2,955,704   $6,848,900
                             ==========   ==========   ==========   ==========   ==========   ==========

Cumulative gap               $1,884,865   $2,467,071   $3,346,060   $3,893,196   $6,848,900
                             ==========   ==========   ==========   ==========   ==========

% of total assets                  27.1%        35.4%        48.0%        55.9%        98.3%
                             ==========   ==========   ==========   ==========   ==========



         At March 31, 2001, we did not have any interest-rate-sensitive
liabilities. Our interest-rate-sensitive assets consisted primarily of
participation interests in commercial, consumer, residential mortgage, and
commercial mortgage loans. As indicated earlier, our income consists primarily
of interest income from these participation interests. If there is a decline in
market interest rates resulting from downward adjustments in the indices upon
which the interest rates on loans are based, we may experience a reduction in
interest income and a corresponding decrease in funds available for distribution
to our shareholders. A decline in interest income can also be realized from
prepayments, including pay-offs, of loans with fixed interest rates, resulting
in reinvestment of proceeds in lower-yielding participation interests. The level
of underlying loan prepayments is influenced by several factors, including the
interest rate environment, the real estate market in particular areas, the
timing of transactions, and circumstances related to individual borrowers and
loans. The loans underlying the participations have experienced prepayment
activity, which, in the opinion of management, is in line with industry trends
of loans with similar characteristics.

         Because the movement of interest rates cannot be known in advance,
management uses simulation models to analyze various interest-rate scenarios.
Prepayment assumptions are based on management's experience and estimate of loan
prepayment activity for the loans underlying the participations. The results of
the Bank's sensitivity analysis indicated that net interest income would be
expected to increase by approximately 4% if rates rose 200 basis points and
would drop an estimated 3.8%, in the event of a gradual 200 basis point decline.


                        BENEFICIAL OWNERSHIP OF OUR STOCK


         As of April 30, 2001, we had 14,000,000 common shares issued and
outstanding. The following table sets forth, as of June 30, 2001, the number and
percentage of outstanding common shares beneficially owned by all persons known
by us to own more than five percent of such shares.




                                                                      NUMBER OF COMMON SHARES            PERCENTAGE
             NAME AND ADDRESS OF BENEFICIAL OWNER                       BENEFICIALLY OWNED                OF CLASS
             ------------------------------------                       ------------------                --------

                                                                                                   
Huntington Preferred Capital Holdings, Inc.                           13,981,333 common shares             99.87%
201 N. Illinois, Suite 1800
Indianapolis, Indiana  46204



                                       51
   53




         None of our directors or executive officers own any of our common
shares. Our Class A and Class B preferred securities are non-voting. Each share
of our Class C and Class D preferred securities will have 1/10th of a vote per
share. Immediately prior to the date of this prospectus, there were no shares of
Class C or Class D preferred securities outstanding.

RELATED PARTY TRANSACTIONS

         On May 1, 1998, the Bank transferred a 95% participation interest in
certain loans to Holdings in exchange for all 1,000 shares of the common stock
of Holdings pursuant to the terms of the original participation agreement
between the Bank and Holdings. From time to time between May 1, 1998, and
February 28, 2001, the Bank transferred 95% participation interests in certain
additional loans either as additional contributions to the capital of Holdings
or for cash. In each case where participation interests were purchased for cash,
the amount of cash was equal to 95% of the outstanding principal balances of the
loans subject to such participation interests at the time of the respective
transfers. The aggregate amount of cash paid for such participation interests
during this period was approximately $5.477 billion.

         On March 1, 2001, the Bank sold to Holdings an additional 4%
participation interest in all of the loans in which Holdings had acquired a 95%
participation interest, for approximately $247 million in cash, which amount was
equal to 4% of the aggregate outstanding principal balances of such loans at the
time of the sale. Between March 1, 2001, and July 31, 2001, the Bank transferred
99% participation interests in additional loans to Holdings, either as an
additional contribution to the capital of Holdings or for cash. The aggregate
amount of cash paid for participation interests during this period was
approximately $999 million, which is equal to 99% of the then outstanding
principal balances of the loans subject to such participation interests at the
time of the respective transfers.

         Likewise, on May 1, 1998, Holdings transferred to us a 100%
participation interest in all of the 95% participation interests that it
received from the Bank in exchange for all 750 of our common shares, plus 896 of
our Class A Preferred Shares, pursuant to the terms of the original
subparticipation agreement. From time to time between May 1, 1998, and July 31,
2001, Holdings transferred to us additional 100% participation interests in all
of the participation interests that Holdings acquired in the Bank's loans for
the same types and amounts of consideration, that is, either as additional
capital contributions or for cash, as for the transfers of the same
participation interests from the Bank to Holdings, as described in the preceding
paragraph.

         The Bank services the loans underlying the participation agreement
between the Bank and Holdings and the subparticipation agreement between
Holdings and us. The terms of these agreements are more fully described above
under the heading "Business - Servicing." The Bank was paid servicing fees by
us, through Holdings, of $7,821,000, $7,762,000, and $4,456,000 for the years
ended December 31, 2000, 1999, and 1998, respectively. Servicing fees paid to
the Bank for the three months ended March 31, 2001, were $1,973,000. For 2001,
the annual servicing fee with respect to the commercial mortgage, commercial,
and consumer loans underlying our participation interests is equal to the
outstanding principal balance of each loan multiplied by a fee of .125% and the
annual servicing fee with respect to residential mortgages is equal to .282% of
the interest income collected.

         Huntington Bancshares and the Bank provide to us personnel to handle
day-to-day operations of the company such as accounting, financial analysis, tax
reporting, and other administrative functions which are not directly related to
servicing the loans. On a monthly basis, we reimburse Huntington Bancshares and
the Bank for the cost related to the time spent by employees for performing
these functions. The personnel costs were $40,000 for each of the three month
periods ended March 31, 2001 and 2000, $162,000 for each of the years ended
December 31, 2000 and 1999, and $95,000 for the year ended December 31, 1998.

         In addition, we maintain and transact all of our cash activity through
a non-interest bearing demand deposit account with the Bank. We also invest
available funds in Eurodollar deposits with the Bank for a term of not more than
30 days. As of March 31, 2001, and December 31, 2000, $0 and $61,403,
respectively, were on deposit with the Bank in a non-interest bearing account
and $328,099 and $818,872, respectively, were on deposit with the Bank in an
interest bearing account.



                                       52
   54




         The Bank is eligible to obtain advances from various federal agencies,
such as the FHLBC. We may in the future be asked to act as co-borrower or
guarantee the Bank's obligations under such advances and/or pledge all or a
portion of our assets in connection with those advances. Any such borrowing,
guarantee or pledge would rank senior to the Series C preferred securities upon
liquidation. Accordingly, any governmental agencies that make advances to the
Bank where we have acted as co-borrower or guarantor or have pledged our assets
as collateral will have a preference over the holders of our Class C preferred
securities and other Parity Stock. These holders would receive their liquidation
preference only to the extent there are assets available after satisfaction of
our Indebtedness. As of March 31, 2001, the Bank had outstanding advances of
approximately $17 million from the Federal Home Loan Bank of Indianapolis and is
currently eligible to obtain, but has not yet obtained, advances from the
discount window of the Federal Reserve Bank of Cleveland. We have not been asked
and do not anticipate being asked to act as co-borrower or guarantee these
advances or pledge our assets as collateral. The Bank, however, also intends to
obtain a line of credit or one or more advances, not to exceed at any one time
$800 million in the aggregate, from the FHLBC prior to the end of 2001. The
terms of such line of credit advances have not yet been determined. We do not
yet know what our exact role will be, but it is expected that up to 25% of our
assets may serve as collateral for such advances. Any agreement setting forth
our obligations will be approved by our directors. Any such borrowing,
guarantee, and/or pledge will fall within the definition of Indebtedness;
however, it and all other future Indebtedness relating to the FHLBC will be
deemed to be Permitted Indebtedness and we will not need to obtain the consent
of the holders of our Class C preferred securities for any such borrowing,
guarantee, and/or pledge.




                                   MANAGEMENT

DIRECTORS AND EXECUTIVE OFFICERS


         Currently, our board of directors is composed of six members, all of
whom are officers of the Bank or its affiliates. Prior to the sale of the Class
C preferred securities to the public, we intend to increase the size of our
board to nine members and add three additional directors, all whom will be
independent directors. An "independent director" is a director who is not one of
our current officers or employees or a current director, officer, or employee of
the Bank or any affiliate of the Bank.


         Each of our directors will serve until their successors are duly
elected and qualified. There is no current intention to further alter the number
of directors comprising the board of directors after the sale of the Class C
preferred securities in this offering; however, if full dividends on the Class C
preferred securities and any Parity Stock have not been paid for six dividend
periods, the number of our directors will be increased by two and holders of the
Class C preferred securities, voting together as a class with the holders of any
Parity Stock with the same voting rights, will have the right to elect such
additional directors. Pursuant to our articles of incorporation, the independent
directors are required to consider the interests of the holders of both the
common shares and the preferred securities, including the Class C preferred
securities, in determining whether any proposed action requiring their approval
is in our best interests.


         We currently have six executive officers, all of whom are officers of
Huntington Bancshares and/or the Bank. We estimate that our officers devote less
than 5% of their time to managing our business. We have no other employees and
do not anticipate that we will require additional employees.


         The persons who were our directors and executive officers as of April
30, 2001 are as follows:




                 NAME                                  AGE                               POSITION HELD
                 ----                                  ---                               -------------
                                                                     
Michael J. McMennamin                                   56                 President and Director
Richard A. Cheap                                        50                 Vice President, Secretary, and Director
Paul V. Sebert                                          38                 Vice President, Treasurer, and Director
Ronald C. Baldwin                                       54                 Vice President and Director
R. Larry Hoover                                         51                 Vice President and Director
John Van Fleet                                          46                 Vice President and Director




                                       53
   55



         The principal occupation for at least the last five years of each
director and executive officer is set forth below.

         MICHAEL J. MCMENNAMIN. Mr. McMennamin has served as one of our
directors since December 2000 and as our President since April 2001. He has also
served as Vice Chairman and Chief Financial Officer of Huntington Bancshares
since October 2000 and as President of Huntington Capital Corp. and Executive
Vice President of the Bank since June 2000. From November 1998 to February 2000,
Mr. McMennamin served as Group Executive Vice President and Chief Financial
Officer of Citizens Financial Corp. in Providence, Rhode Island. Prior thereto,
Mr. McMennamin served as Executive Vice President and Chief Financial Officer
for Banc One Corporation from May 1995 to November 1998.

         RICHARD A. CHEAP. Mr. Cheap has served as our Vice President and
Secretary and as one of our directors since April 2001. He has also served as
General Counsel and Secretary for Huntington Bancshares and as Executive Vice
President, General Counsel, Secretary, and Cashier of the Bank since May 1998.
Prior to joining Huntington Bancshares and the Bank, Mr. Cheap practiced law
with the law firm of Porter, Wright, Morris & Arthur LLP, Columbus, Ohio, from
1981, and as a partner from 1987 to May 1998. Mr. Cheap concentrated his law
practice in the areas of general business, corporate finance, mergers and
acquisitions, and business taxation. While with Porter, Wright, Morris & Arthur
LLP, Mr. Cheap represented Huntington Bancshares on a variety of matters,
including acting as lead attorney in negotiating the terms and documentation of
most of Huntington Bancshares' bank acquisitions during the preceding nine
years.

         PAUL V. SEBERT. Mr. Sebert has served as our Vice President and
Treasurer and as one of our directors since April 2001. He has also served as
Senior Vice President of Huntington Bancshares since May 1999 responsible for
budgeting, forecasting, financial performance reporting, and tax planning. Mr.
Sebert served Huntington Bancshares as Vice President from February 1997 until
his promotion in May 1999. Mr. Sebert also served Huntington Bancshares as its
Corporate Controller from February 1998 to October 2000, its Assistant
Controller from February 1997 to February 1998, and its Corporate Accounting
Manager from June 1994 until February 1997. Prior to joining Huntington
Bancshares in 1994, Mr. Sebert was a Senior Manager at the firm of Ernst & Young
LLP.

         RONALD C. BALDWIN. Mr. Baldwin has served as our Vice President and as
one of our directors since April 2001. He has also served as Vice Chairman for
Huntington Bancshares and the Bank since April 2001, overseeing the corporate
and retail lines of business. Mr. Baldwin served as President of Retail Delivery
for the Retail Banking Group of Bank One Corporation, managing branches,
telephone call centers, ATM's, and internet banking across a multi-state network
from December 1997 to December 2000. Prior thereto, Mr. Baldwin served as Bank
One Corporation's president of Business Banking from January 1996 to December
1997 and as Chairman and Chief Executive Officer of Bank One Wisconsin
Corporation from April 1994 to January 1996.




         R. LARRY HOOVER. Mr. Hoover has served as one of our directors since
June 1997 and as our Vice President since April 2001. He also served as our
President from June 1997 to April 2001. Mr. Hoover has served as Executive Vice
President and Senior Administrative Credit Officer of Huntington Bancshares
since April 1997, where he is responsible for credit policy, portfolio credit
risk management, loan review, special asset management, and collateral
management services. He has also served as Executive Vice President, Commercial
Banking Manager, for the Bank from April 1991 to April 1997, as Senior Lender
for the Bank from December 1985 to April 1991, and as Sales Team Leader and
Marketing Director for the Bank from November 1981 to December 1985.


         JOHN VAN FLEET. Mr. Van Fleet has served as our Vice President and as
one our directors since July 2001. Mr. Van Fleet has served as Senior Vice
President and Controller for the Bank since February 1997, as Senior Vice
President for Huntington Bancshares since February 2001, and as Corporate
Controller for Huntington Bancshares since August 2001. Mr. Van Fleet previously
served as Senior Vice President and Corporate Controller for Huntington
Bancshares from April 1993 until February 1997.


INDEPENDENT DIRECTORS

         Our articles of incorporation require that, so long as any Class C
preferred securities are outstanding, certain actions by us must be approved by
a majority of our independent directors. The actions requiring independent
director approval are described in more detail under the heading "Description of
the Class C Preferred


                                       54
   56



Securities-Independent Directors." In addition, although not restricted from
doing so, our board of directors does not currently intend to approve the
following transactions without the approval of a majority of our independent
directors:

         -        the modification of the general distribution policy or the
                  authorization or declaration of any distribution in respect of
                  common shares for any year if, after taking into account any
                  such proposed distribution, total distributions on our
                  preferred securities and our common shares would exceed an
                  amount equal to the sum of 105% of our REIT taxable income,
                  excluding capital gains, for such year plus our net capital
                  gains for that year; and
         -        the redemption of any of our common stock.


         Prior to the sale of the Class C preferred securities to the public,
the size of our board of directors will be increased by three. We intend to
elect three individuals who will qualify as independent directors. If full
dividends on Class C preferred securities and any Parity Stock have not been
paid for six dividend periods, the number of our directors will be increased by
two and holders of the Class C preferred securities, voting together as a class
with the holders of any Parity Stock with the same voting rights, will have the
right to elect such additional directors.


AUDIT COMMITTEE

         We will have an audit committee comprised of our three independent
directors. The audit committee will have a written charter which will, among
other things, require the audit committee to:

         -        oversee our financial reporting process on behalf of our board
                  of directors and report the results of its activities to the
                  board;
         -        review the engagement and independence of our auditors;
         -        review the adequacy of our internal accounting controls and
                  financial reporting process; and
         -        review transactions among us, Holdings, and the Bank.

COMPENSATION OF DIRECTORS AND OFFICERS

         We intend to pay our independent directors fees for their services as
directors. The independent directors will receive a fee of $7,000 per year. We
do not pay any compensation to our officers or employees or to directors who are
not independent directors.


RELATED PARTY TRANSACTIONS

         Some of our directors and executive officers are customers of
Huntington Bancshares' affiliated financial and lending institutions and have
transactions with such affiliates in the ordinary course of business.
Transactions with directors and executive officers have been on substantially
the same terms, including interest rates and collateral on loans, as those
prevailing at the time for comparable transactions with others and did not
involve more than the normal risk of collectibility or present other unfavorable
features. We may hold a participation interest in some of these loans.


LIMITATIONS ON LIABILITY OF DIRECTORS AND OFFICERS

         We are an Ohio corporation. Ohio law provides that a director must
perform his duties as a director, including the duties as a member of any
committee of the directors upon which he may serve:

         -        in good faith,
         -        in a manner the director reasonably believes to be in or not
                  opposed to the best interests of the corporation, and
         -        with the care that an ordinarily prudent person in a like
                  position would use under similar circumstances.

A director will be liable for damages in any action that the director takes or
fails to take as a director only if it is proved by clear and convincing
evidence in a court of competent jurisdiction that the director's action or
failure to



                                       55
   57



act involved an act or omission undertaken with deliberate intent to cause
injury to the corporation or undertaken with reckless disregard for the best
interests of the corporation.

         In performing his duties, a director is entitled to rely on
information, opinions, reports, or statements, including financial statements
and other financial data, that are prepared or presented by:

         -        one or more directors, officers, or employees of the
                  corporation who the director reasonably believes are reliable
                  and competent in the matters prepared or presented;
         -        counsel, public accountants, or other persons as to matters
                  that the director reasonably believes are within the person's
                  professional or expert competence;
         -        a duly established committee of the directors upon which the
                  director does not serve as to matters within the committee's
                  designated authority, so long as the director reasonably
                  believes the committee merits confidence.

         A director, in determining what he reasonably believes to be in the
best interests of the corporation, must consider the interests of the
corporation's shareholders and, in the director's discretion, may consider any
of the following:

         -        the interests of the corporation's employees, suppliers,
                  creditors, and customers;
         -        the economy of the state and nation;
         -        community and societal considerations;
         -        the long-term as well as short-term interests of the
                  corporation and its shareholders, including the possibility
                  that these interests may be best served by the continued
                  independence of the corporation.

         Consistent with Ohio law, our regulations provide that we will
indemnify our directors, and may indemnify or agree to indemnify our officers,
against expenses, including attorney's fees, judgments, fines, and amounts paid
in settlement by reason of the fact that they are or were our directors,
officers, employees, or agents of or, at our request, were serving another
entity in a similar capacity. In order to receive indemnification, the directors
or officers must have acted in good faith and in a manner they reasonably
believed to be in, or not opposed to, our best interests. With regard to
criminal matters, we will indemnify directors, and may indemnify or agree to
indemnify officers, if the directors or officers had no reasonable cause to
believe their conduct was unlawful. Directors or officers claiming
indemnification will be presumed to have acted in good faith and in a manner
they reasonably believed to be not opposed to our best interests and, with
respect to any criminal matter, to have had no reasonable cause to believe their
conduct was unlawful.

         Our regulations also permit us to purchase and maintain insurance to
protect our directors, officers, employees, and agents against any liability
asserted against them, or incurred by them, arising out of their status as such.




                 DESCRIPTION OF THE CLASS C PREFERRED SECURITIES

         The following summary describes the material terms and provisions of
the Class C preferred securities. This description is qualified in its entirety
by reference to the terms and provisions of our articles of incorporation. Our
articles of incorporation have been filed with the SEC as an exhibit to the
registration statement which we filed in connection with this offering.

GENERAL

         The Class C preferred securities are validly issued, fully paid, and
nonassessable. The holders of the Class C preferred securities will have no
preemptive rights with respect to any of our capital stock or any of our other
securities convertible into or carrying rights or options to purchase any such
capital stock. The Class C preferred securities are perpetual and will not be
convertible into our common shares or any other class or series of our capital
securities and will not be subject to any sinking fund or other obligation for
its repurchase or retirement.



                                       56
   58



         The transfer agent, registrar, and dividend disbursement agent for the
Class C preferred securities will be Computershare Investor Services. The
registrar for our Class C preferred securities will send notices to shareholders
of any meetings at which holders of the Class C preferred securities have the
right to elect directors or to vote on any other matter.

DIVIDENDS

         Holders of Class C preferred securities will be entitled to receive,
if, when, and as authorized and declared by our board of directors out of our
legally available assets, noncumulative cash dividends at the rate of [___]% per
annum of the initial liquidation preference which is $25.00 per share. Dividends
on the Class C preferred securities will be payable, if authorized and declared,
quarterly in arrears on March 31, June 30, September 30, and December 31 of each
year or, if any such day is not a business day, on the next business day, unless
the next business day falls in a different calendar year, in which case the
dividend will be paid on the preceding business day, commencing on [__________],
2001. We refer to each such quarter of a calendar year as a "dividend period".
Quarterly dividend periods will commence on and include the first day, and end
on and include the last day, of the calendar quarter in which the corresponding
dividend payment date occurs; provided, however, that the first dividend period
will commence on and include the original issue date of the Class C preferred
securities and will end on and include [__________], 2001. Each authorized and
declared dividend will be payable to holders of record as they appear on our
stock register on such record dates as will be fixed by our board of directors
or a duly authorized committee of our board. Such record dates, however, will
not be more than 45 days nor less than 10 days before the dividend payment
dates. Dividends payable on the Class C preferred securities for any period
greater or less than a full dividend period will be computed on the basis of
twelve 30-day months, a 360-day year, and the actual number of days elapsed in
the period; provided, however, that in the event of a Conditional Exchange, any
accrued and unpaid dividends on the Class C preferred securities as of the time
of exchange will be deemed to be accrued and unpaid dividends on the Bank Class
C preferred securities.

         The right of holders of Class C preferred securities to receive
dividends is noncumulative. If our board of directors does not declare a
dividend on the Class C preferred securities or declares less than a full
dividend in respect of any dividend period, you will have no right to receive
any dividend or a full dividend, as the case may be, for that dividend period,
and we will have no obligation to pay a dividend or to pay full dividends for
that dividend period, whether or not dividends are declared and paid for any
future dividend period with respect to the Class C preferred securities or the
common shares. If we fail to pay or declare and set aside for payment full
dividends on the Class C preferred securities and any Parity Stock for six
dividend periods, holders of the Class C preferred securities, voting together
as a class with the holders of other Parity Stock with the same voting rights,
will be entitled to elect two independent directors in addition to the directors
then in office. These voting rights are described in more detail under the
heading "Description of the Class C Preferred Securities-Voting Rights."

         If full dividends on the Class C preferred securities for any dividend
period have not been declared and paid, or declared and a sum sufficient for
such payment has not been set apart for such payment, no dividends will be
declared or paid or set aside for payment and no other distribution will be
declared or made or set aside for payment upon any Junior Stock, nor will any
Junior Stock be redeemed, purchased, or otherwise acquired for any
consideration, nor will any monies be paid to or made available for a sinking
fund for the redemption of any such securities by us, except by conversion into
or exchange for other Junior Stock, until such time as dividends on all
outstanding Class C preferred securities have been:

         -        declared and paid for three consecutive dividend periods, and
         -        declared and paid or declared and a sum sufficient for such
                  payment has been set apart for payment for the fourth
                  consecutive dividend period.

         When dividends are not paid in full on, or a sum sufficient for such
full payment is not set apart for, the Class C preferred securities and any
Parity Stock, all dividends declared upon the Class C preferred securities and
any Parity Stock will be declared pro rata. Thus, the amount of dividends
declared per Class C preferred security and such other Parity Stock will in all
cases bear to each other the same ratio that (a) full dividends per Class C
preferred security for the then-current dividend period, which will not include
any accumulation in respect of unpaid dividends for prior dividend period, and
(b) full dividends, including required or permitted accumulations, if any, on
such other series of capital stock, bear to each other.



                                       57
   59




         Legal and regulatory limitations on the payment of dividends by the
Bank could also affect our ability to pay dividends to unaffiliated third
parties, including the holders of our Class C preferred securities. Regulatory
approval is required prior to the Bank's declaration of any dividends in excess
of available retained earnings. The amount of dividends that may be declared
without regulatory approval is further limited to the sum of net income for the
current year and retained net income for the preceding two years, less any
required transfers to surplus or common stock. The Bank could, without
regulatory approval, declare dividends in 2001 of approximately $278.9 million
plus an additional amount equal to its net income through the date of
declaration in 2001. We are members of the Bank's consolidated group. Thus,
payment of common and preferred dividends by the Bank and/or any member of its
consolidated group to unaffiliated third parties, including our payment of
dividends to the holders of our Class C preferred securities, would require
regulatory approval if aggregate dividends on a consolidated basis exceed these
limitations.


         Regulations of the OCC prohibit institutions such as the bank from
making a "capital distribution," unless the institution is at least "adequately
capitalized" after the distribution. Capital distributions are defined to
include a transaction that the OCC determines, by order or regulation, to be "in
substance a distribution of capital." The OCC could seek to restrict our payment
of dividends on the Class C preferred securities under this provision if the
Bank were to fail to be "adequately capitalized."


         Adequate capitalization is determined in relation to certain risk-based
capital ratio and leverage ratio guidelines issued by the OCC. Generally, a
financial institution's capital is divided into two tiers. Tier 1 capital
includes common equity, noncumulative perpetual preferred stock, and minority
interests in equity accounts of consolidated subsidiaries, less non-qualifying
intangible assets such as goodwill and nonqualifying mortgage and non-mortgage
servicing assets. Tier 2 capital includes, among other things, cumulative and
limited-life preferred stock, hybrid capital instruments, mandatory convertible
securities, qualifying subordinated debt, and the allowance for loan and lease
losses, subject to certain limitations. Total capital is the sum of Tier 1
capital plus Tier 2 capital. The leverage ratio is the ratio of Tier 1 capital
to adjusted average total assets.


         Currently, an institution is considered "adequately capitalized" if it
has a total risk-based capital ratio of at least 8.0%, a Tier 1 risk-based
capital ratio of at least 4.0% and a leverage, or core capital, ratio of at
least 4.0% or at least 3% if the institution has been awarded the highest
supervisory rating. An institution is considered "well capitalized" if the
foregoing ratios are at least 10.0%, 6.0%, and 5.0%, respectively. At March 31,
2001, the Bank's total risk-based capital ratio was 10.56%, its Tier 1
risk-based capital ratio was 6.70%, and its leverage ratio was 6.60%. The Bank
currently intends to maintain its capital ratios in excess of the "well
capitalized" levels under the prompt corrective action regulations. However,
there can be no assurance that the Bank will be able to maintain such capital
levels.

CONDITIONAL EXCHANGE


         Each of our Class C preferred securities will be exchanged for one
newly issued Bank Class C preferred security if such an exchange is directed by
the OCC in writing upon or after the occurrence of a Supervisory Event. A
Supervisory Event occurs when:


         -        the Bank becomes "undercapitalized" under prompt corrective
                  action regulations;
         -        the Bank is placed into conservatorship or receivership; or
         -        the OCC, in its sole discretion, anticipates the Bank becoming
                  "undercapitalized" in the near term.

If the OCC so directs upon the occurrence of a Supervisory Event, each holder of
our Class C preferred securities will be unconditionally obligated to surrender
to the Bank the certificates representing our Class C preferred securities of
such holder, and the Bank will be unconditionally obligated to issue to such
holder in exchange for our Class C preferred securities a certificate
representing Bank Class C preferred securities on a share-for-share basis. Any
of our Class C preferred securities purchased or redeemed by us prior to the
time of exchange will not be deemed outstanding and will not be subject to the
Conditional Exchange.

         The exchange will occur as of 8:00 a.m. Eastern Time on the date for
such exchange set forth in the applicable OCC directive, or, if such date is not
set forth in the directive, as of 8:00 a.m. on the earliest possible date such
exchange could occur consistent with the directive, as evidenced by the issuance
by the Bank of a press release prior to such time. As of the time of exchange,
all of our Class C preferred securities will be deemed cancelled and



                                       58
   60



exchanged for Bank Class C preferred securities without any further action by
us; all rights of the holders of our Class C preferred securities as our
shareholders will cease; and the Bank will give notice of the exchange to the
OCC. As a result of such exchange, each holder of our Class C preferred
securities will then be a holder of Bank Class C preferred securities.

         We will mail notice of the issuance of an OCC directive after the
occurrence of a Supervisory Event to each holder of our Class C preferred
securities within 30 days, and the Bank will deliver to each such holder
certificates for Bank Class C preferred securities upon surrender of
certificates for our Class C preferred securities. Until such replacement
certificates are delivered or in the event such replacement certificates are not
delivered, certificates previously representing our Class C preferred securities
will be deemed for all purposes to represent Bank Class C preferred securities.
All corporate approvals necessary for the Bank to issue the Bank Class C
preferred securities as of the time of exchange will be completed prior to or
upon completion of this offering. Accordingly, once the OCC directs a
Conditional Exchange after the occurrence of a Supervisory Event, no action will
be required to be taken by holders of our Class C preferred securities, by the
Bank (other than to provide notice of the exchange to the OCC), or by us in
order to effect the exchange as of the time of exchange.


         Holders of our Class C preferred securities, by purchasing such
securities, whether in this offering or in the secondary market after this
offering, will be deemed to have agreed to be bound by the unconditional
obligation to exchange our Class C preferred securities for Bank Class C
preferred securities upon the OCC's direction after the occurrence of a
Supervisory Event. Our articles of incorporation provide that the holders of our
Class C preferred securities will be unconditionally obligated to surrender such
securities. In accordance with a Conversion Agreement, between the Bank,
Holdings, and us, which we will sign on the date our Class C and Class D
preferred securities are issued, the Bank is unconditionally obligated to issue
Bank Class C preferred securities in exchange for our Class C preferred
securities upon the OCC's direction after the occurrence of a Supervisory Event.


         Holders of our Class C preferred securities cannot exchange our Class C
preferred securities for Bank preferred securities voluntarily. Absent an OCC
directive after the occurrence of a Supervisory Event, no exchange of our Class
C preferred securities for Bank preferred securities will occur. Upon the
issuance of an OCC directive after the occurrence of a Supervisory Event, the
Bank Class C preferred securities to be issued as part of the Conditional
Exchange would constitute a newly issued series of preferred securities of the
Bank and would have the same terms and provisions with respect to dividends,
liquidation, and redemption, except with respect to a Special Event, as the
Class C preferred securities, and except that:

         -        the Bank Class C preferred securities would not be listed on
                  any national securities exchange or national quotation system;
         -        the Bank Class C preferred securities do not have any voting
                  rights; and
         -        the Bank Class C preferred securities do not have any right to
                  elect independent directors if dividends are missed.


         Any accrued and unpaid dividends on our Class C preferred securities as
of the time of exchange would be deemed to be accrued and unpaid dividends on
the Bank Class C preferred securities. The Bank Class C preferred securities
would rank on an equal basis in terms of dividend payment and liquidation
preference with the Bank Class D preferred securities and any of the Bank's
then-outstanding preferred securities that rank on a parity with the Bank Class
C preferred securities. The Bank has registered the Bank Class C preferred
securities with the OCC pursuant to a prospectus, a copy of which is affixed as
Annex I to, and is a part of, this prospectus. Because the Bank has registered
the Bank Class C preferred securities with the OCC, the Bank Class C preferred
securities are not required to be registered with the SEC. Absent an OCC
directive after the occurrence of a Supervisory Event, however, the Bank will
not issue any Bank Class C preferred securities, although the Bank will be able
to issue preferred securities in classes or series other than Bank Class C
preferred securities. There can be no assurance as to the liquidity of the Bank
Class C preferred securities, if issued. In addition, since the Bank Class C
preferred securities will not be listed, it is highly unlikely that an active
public market for the Bank Class C preferred securities would develop or be
maintained.


         Absent the occurrence of the exchange, holders of our Class C preferred
securities will have no dividend, liquidation preference, or other rights with
respect to any security of the Bank; such rights as are conferred by our Class C
preferred securities exist solely as to us.



                                       59
   61



RANK

         Our Class C preferred securities will rank senior to our common shares
and our Class B preferred securities and to all of our other Junior Stock, if
any. The Class C preferred securities will rank junior to our Senior Stock, if
any, as to dividend rights and rights upon liquidation, winding up, or
dissolution. As of the date of this prospectus, there are no shares of Senior
Stock authorized, issued, or outstanding. Our Class A preferred securities and
Class D preferred securities constitute Parity Stock with respect to the Class C
preferred securities.

         We have the power to create and issue Junior Stock without any approval
or consent of the holders of Class C preferred securities. So long as any Class
C preferred securities remain outstanding, we may not issue Senior Stock without
the approval of the holders of at least two-thirds of the Class C preferred
securities. So long as any Class C preferred securities remain outstanding,
additional shares of Parity Stock may not be issued without the approval of a
majority of our independent directors.

VOTING RIGHTS

         Holders of Class C preferred securities are entitled to 1/10th of one
vote per share on all matters to be voted on by shareholders, voting as a single
class with the holders of the common shares and the holders of any other class
of shares entitled to vote as a single class with the holders of the common
shares.

         If full dividends on the Class C preferred securities and any Parity
Stock have not been paid for six consecutive dividend periods, the authorized
number of our directors will be increased by two. Subject to compliance with any
requirement for regulatory approval of, or non-objection to, persons serving as
directors, the holders of Class C preferred securities, voting together as a
class with the holders of any other Parity Stock upon which the same voting
rights as those of the Class C preferred securities have been conferred and are
irrevocable, will have the right to elect the two independent directors in
addition to the directors then in office at our next annual meeting of
shareholders. This right will continue at each subsequent annual meeting until
full dividends have been authorized, declared, and paid for three consecutive
dividend periods and authorized and declared and paid or a sum sufficient for
payment has been set apart for payment for the fourth consecutive dividend
period on the Class C preferred securities and any other Parity Stock.

         The term of such additional independent directors will terminate, and
the total number of directors will be decreased by two, at the first annual
meeting of shareholders after the payment or the authorization or declaration
and setting aside for payment of full dividends on the Class C preferred
securities and any other Parity Stock for four consecutive dividend periods or,
if earlier, upon the redemption of all Class C preferred securities or upon a
Conditional Exchange. After the term of such additional independent directors
terminates, the holders of the Class C preferred securities and the holders of
any other Parity Stock will not be able to elect additional directors unless
dividends on the Class C preferred securities and any other Parity Stock have
again not been paid for six consecutive dividend periods.

         Any independent director elected by the holders of Class C preferred
securities and any Parity Stock may only be removed by the vote of the holders
of record of the outstanding Class C preferred securities and any Parity Stock
entitled to vote, voting together as a single class without regard to class or
series, at a meeting of our shareholders called for that purpose. As long as
dividends on the Class C preferred securities and any other Parity Stock have
not been paid for six consecutive dividend periods, (1) any vacancy created by
the removal of any such director may be filled by the vote of the holders of the
outstanding Class C preferred securities and any other Parity Stock entitled to
vote, voting together as a single class without regard to class or series, at
the same meeting at which such removal is considered, and (2) any other vacancy
in the office of any such director as a result of the director's death or
resignation or for any other reason may be filled by an instrument in writing
signed by any such remaining director and filed with us.

         So long as any Class C preferred securities are outstanding, we will
not, without the consent or vote of the holders of at least two-thirds of the
outstanding Class C preferred securities, voting separately as a class:

         -        amend, alter, or repeal or otherwise change any provision of
                  our articles of incorporation, including the terms of the
                  Class C preferred securities, if such amendment, alteration,
                  repeal, or change would materially and adversely affect the
                  preferences, conversion, or other rights, voting powers,
                  restrictions,



                                       60
   62



              limitations as to dividends or other distributions,
              qualifications, or terms or conditions of redemption of the Class
              C preferred securities,

       -      authorize, create, or increase the authorized amount of or issue
              any class or series of any of our equity securities, or any
              warrants, options, or other rights exercisable for or convertible
              or exchangeable into any class or series of any of our equity
              securities, ranking senior to the Class C preferred securities,
              either as to dividend rights or rights on our liquidation,
              dissolution, or winding up;

       -      effect our consolidation, conversion, or merger with or into, or a
              share exchange with, another entity except that we may consolidate
              or merge with or into, or enter into a share exchange with,
              another entity if:

              -      such entity is an entity that is controlled by or under
                     common control with the Bank;
              -      such entity is a corporation, business trust, or other
                     entity organized under the laws of the United States or a
                     political subdivision of the United States that is not
                     regulated as an investment company under the Investment
                     Company Act and that, according to an opinion of counsel
                     rendered by a firm experienced in such matters, is a REIT
                     for United States federal income tax purposes;
              -      such other entity expressly assumes all of our obligations
                     and commitments pursuant to such consolidation, merger, or
                     share exchange;
              -      the outstanding Class C preferred securities are exchanged
                     for or converted into shares of the surviving entity having
                     preferences, limitations, and relative voting and other
                     rights substantially identical to those of the Class C
                     preferred securities, including limitations on personal
                     liability of the shareholders;
              -      after giving effect to such merger, consolidation, or share
                     exchange, no breach, or event which, with the giving of
                     notice or passage of time or both, could become a breach,
                     by us of our obligations under our articles of
                     incorporation will have occurred and be continuing; and
              -      we will have received written notice from each of the
                     rating agencies and delivered a copy of such written notice
                     to the transfer agent confirming that such merger,
                     consolidation, or share exchange will not result in a
                     reduction of the rating assigned by any of such rating
                     agencies to the Class C preferred securities or the
                     preferred interests of any surviving corporation, trust, or
                     entity issued in replacement of the Class C preferred
                     securities.

              As a condition to effecting any such merger, consolidation, or
              share exchange, we will deliver to the transfer agent and cause to
              be mailed to each record holder of Class C preferred securities,
              at least 30 days prior to such transaction becoming effective, a
              notice describing such merger, consolidation, or share exchange,
              together with a certificate of one of our executive officers and
              an opinion of counsel, each stating that such merger,
              consolidation, or share exchange complies with the requirements of
              our articles of incorporation and that all conditions precedent
              provided for in our articles of incorporation relating to such
              transaction have been complied with.

         The creation or issuance of Parity Stock or Junior Stock, or an
amendment to our articles of incorporation that increases the number of
authorized preferred securities, Class C preferred securities, Junior Stock, or
Parity Stock, will not be deemed to be a material and adverse change requiring a
vote of the holders of Class C preferred securities.

         Our articles of incorporation provide certain covenants in favor of the
holders of the Class C preferred securities. Except with the consent or
affirmative vote of the holders of at least two thirds of the Class C preferred
securities, voting as a separate class, we agree not to:

       -      make or permit to be made any payment to the Bank or its
              affiliates relating to our Indebtedness or beneficial interests in
              us when we are precluded, as described under the subheading
              "Dividends" above, from making payments in respect of our common
              shares or other Junior Stock, or make such payment or permit such
              payment to be made in anticipation of any liquidation,
              dissolution, or winding up;



                                       61
   63



       -      incur Indebtedness at any time other than certain Permitted
              Indebtedness;

       -      pay dividends on our common shares unless our FFO for the four
              prior fiscal quarters equals or exceeds 150% of the amount that
              would be required to pay full annual dividends on the Class C
              preferred securities as well as any other Parity Stock, except as
              may be necessary to maintain our status as a REIT;

       -      make any payment of interest or principal with respect to our
              Indebtedness to the Bank or its affiliates unless FFO for the four
              prior fiscal quarters equals or exceeds 150% of the amount that
              would be required to pay full annual dividends on the Class C
              preferred securities as well as any other Parity Stock, except as
              may be necessary to maintain our status as a REIT;

       -      amend or otherwise change our policy of reinvesting the proceeds
              of our assets in other interest-earning assets such that our FFO
              over any period of four fiscal quarters will be anticipated to
              equal or exceed 150% of the amount that would be required to pay
              full annual dividends on the Class C preferred securities as well
              as any other Parity Stock, except as may be necessary to maintain
              our status as a REIT;

       -      issue any additional common shares in an amount that would result
              in the Bank or its affiliates owning less than 100% of the
              outstanding common shares; or

       -      remove "Huntington" from our name unless the name of either the
              Bank or Huntington Bancshares changes and we need to make a change
              to our name to be consistent with the new group name.

REDEMPTION

         Except upon the occurrence of a Tax Event, an Investment Company Act
Event, or a Regulatory Capital Event, the Class C preferred securities will not
be redeemable prior to [_____], 2021. On or after such date, we may redeem the
Class C preferred securities for cash, in whole or in part, at any time and from
time to time at our option with the prior approval of the OCC at the redemption
price of $25.00 per share, plus authorized, declared, and unpaid dividends to
the date of redemption, without interest.

         After [_____], 2021, our board of directors may determine that we
should redeem fewer than all the outstanding Class C preferred securities. In
that event, the securities to be redeemed will be determined by lot, pro rata,
or by such other method as our board of directors in its sole discretion
determines to be equitable. The method selected by our board must satisfy any
applicable requirements of The Nasdaq Stock Market or any securities exchange on
which Class C preferred securities are then listed. Any such partial redemption
can only be made with the prior approval of the OCC.

         Prior to [_________], 2021, upon the occurrence of a Tax Event, an
Investment Company Act Event, or a Regulatory Capital Event, with the prior
approval of the OCC, we have the right to redeem the Class C preferred
securities, in whole, but not in part, at a redemption price of $25.00 per
share, plus all authorized, declared, and unpaid dividends for the then-current
dividend period to the date of redemption, without interest.

         "Tax Event" means the receipt by us of an opinion of counsel, rendered
by a law firm experienced in such matters, in form and substance satisfactory to
us, to the effect that there is a significant risk that dividends paid or to be
paid by us with respect to our capital stock are not or will not be fully
deductible by us for United States federal income tax purposes or that we are or
will be subject to additional taxes, duties, or other governmental charges, in
an amount we reasonably determine to be significant as a result of:

       -      any amendment to, clarification of, or change in, the laws,
              treaties, or related regulations of the United States or any of
              its political subdivisions or their taxing authorities affecting
              taxation, or

       -      any judicial decision, official administrative pronouncement,
              published or private ruling, technical advice memorandum, Chief
              Counsel Advice, as such term is defined in the Internal Revenue
              Code, regulatory procedure, notice, or official announcement,
              which we refer to collectively as Administrative Actions,



                                       62
   64




which amendment, clarification, or change is effective, or such official
pronouncement or decision is announced, on or after the date of issuance of the
Class C preferred securities.

         "Investment Company Act Event" means the receipt by us of an opinion of
counsel, rendered by a law firm experienced in such matters, which states that
there is a significant risk that we are or will be considered an "investment
company" that is required to be registered under the Investment Company Act, as
a result of the occurrence of a change in law or regulation or a written change
in interpretation or application of law or regulation by any legislative body,
court, governmental agency, or regulatory authority.

         "Regulatory Capital Event" means our determination, based on an opinion
of counsel rendered by a law firm experienced in such matters, that there is a
significant risk that the Class C preferred securities will no longer constitute
Tier 1 capital of the Bank (other than as a result of limitations on the portion
of Tier 1 capital that may consist of minority interests in subsidiaries of the
Bank) for purposes of the capital adequacy guidelines or policies of the OCC, or
its successor as the Bank's primary federal banking regulator, as a result of:

       -      any amendments to, clarification of, or change in applicable laws
              or related regulations or official interpretations or policies, or

       -      any official administrative pronouncement or judicial decision
              interpreting or applying such laws or regulations.

         Dividends will cease to accrue on the Class C preferred securities
called for redemption on and as of the date fixed for redemption and such Class
C preferred securities will be deemed to cease to be outstanding, provided that
the redemption price, including any authorized and declared but unpaid dividends
to the date fixed for redemption, without interest, has been duly paid or
provision has been made for such payment.

         Notice of any redemption will be mailed at least 30 days, but not more
than 60 days, prior to any redemption date to each holder of Class C preferred
securities to be redeemed at such holder's registered address.

         Our ability to redeem any Class C preferred securities is subject to
compliance with applicable regulatory requirements, including the prior approval
of the OCC, relating to the redemption of capital instruments. Under current
policies of the OCC, such approval would be granted only if the redemption were
to be made out of the proceeds of the issuance of another capital instrument or
if the OCC were to determine that the conditions and circumstances of Huntington
Bancshares and the Bank warrant the reduction of a source of permanent capital.

RIGHTS UPON LIQUIDATION

         In the event we voluntarily or involuntarily liquidate, dissolve, or
wind up, the holders of the Class C preferred securities at the time outstanding
will be entitled to receive liquidating distributions in the amount of $25.00
per share, plus any authorized, declared, and unpaid dividends for the current
period to the date of liquidation, out of our assets legally available for
distribution to our shareholders, before any distribution of assets is made to
holders of Junior Stock and subject to the rights of the holders of any class or
series of Senior Stock upon liquidation and the rights of our general creditors.

         After payment of the full amount of the liquidating distributions to
which they are entitled, the holders of Class C preferred securities will have
no right or claim to any of our remaining assets. In the event that, upon any
such voluntary or involuntary liquidation, dissolution, or winding up, our
available assets are insufficient to pay the amount of the liquidation
distributions on all outstanding Class C preferred securities and the
corresponding amounts payable on any other Parity Stock, then the holders of the
Class C preferred securities and any other Parity Stock will share ratably in
any such distribution of assets in proportion to the full liquidating
distributions to which they would otherwise be respectively entitled.

         For such purposes, our consolidation or merger with or into any other
entity, the consolidation or merger of any other entity with or into us, or the
sale of all or substantially all of our property or business, will not be deemed
to constitute our liquidation, dissolution, or winding up.


                                       63
   65




INDEPENDENT DIRECTOR APPROVAL


         Our articles of incorporation require that, so long as any Class C
preferred securities are outstanding, certain actions by us be approved by a
majority of our independent directors. In order to be considered "independent,"
a director must not be one of our current directors, officers, or employees, or
a current director, officer, or employee of Huntington Bancshares, the Bank,
Holdings, or any of their affiliates. In addition, any members of our board of
directors elected by holders of preferred securities, including the Class C
preferred securities, will be deemed to be independent directors for purposes of
approving actions requiring the approval of a majority of the independent
directors.


         The actions which may not be taken without the approval of a majority
of our independent directors include:

       -      the issuance of additional Parity Stock,
       -      the incurrence of Indebtedness in excess of 20% of our total
              shareholders' equity,
       -      the termination or modification of, or the election not to renew,
              the participation agreement, the subparticipation agreement, or
              the subcontracting of any duties under these agreements to third
              parties unaffiliated with the Bank,
       -      a change in our a policy of limiting authorized investments which
              are not Qualifying Interests to no more than 20% of the value of
              our total assets or a change in the investment policy that would
              be inconsistent with our exemption under the Investment Company
              Act;
       -      any consolidation, conversion, or merger or share exchange that is
              not tax-free to holders of the Class C preferred securities unless
              such transaction is required to be approved by a 2/3rd vote of the
              holders of Class C preferred securities;
       -      the determination to revoke our REIT status or any amendment to
              the REIT-related transfer restrictions on our securities, or
       -      our dissolution, liquidation, or termination prior to [_____,
              2021.]

         Our articles of incorporation require that, in assessing the benefits
to us of any proposed action requiring their consent, the independent directors
take into account the interests of holders of both the common shares and the
preferred securities, including holders of the Class C preferred securities. Our
articles of incorporation provide that in considering the interests of the
holders of preferred securities, including the holders of the Class C preferred
securities, the independent directors owe the same duties which the independent
directors owe to the holders of common shares.

RESTRICTIONS ON OWNERSHIP AND TRANSFER

         For information regarding restrictions on ownership of the Class C
preferred securities, see "Description of Capital Stock--Restrictions on
Ownership and Transfer."



                          DESCRIPTION OF CAPITAL STOCK

         The following summary of the material terms of our capital stock does
not purport to be complete and is subject in all respects to the applicable
provisions of the Ohio corporate law and our amended and restated articles of
incorporation and bylaws.

AUTHORIZED AND OUTSTANDING CAPITAL STOCK

         Our authorized capital stock consists of:

       -      14,000,000 common shares, all of which are outstanding,
       -      1,000 Class A preferred securities, all of which are outstanding,
       -      500,000 Class B preferred securities, of which 400,000 are
              outstanding,
       -      2,000,000 Class C preferred securities, all of which are
              outstanding, and


                                       64
   66



       -      14,000,000 Class D preferred securities, all of which are
              outstanding, and
       -      10,000,000 blank check preferred securities, none of which are
              outstanding.

COMMON STOCK

         General. All outstanding common shares are fully paid and
non-assessable. There is no established trading market for our common shares,
all of which is owned by Holdings and Huntington Bancshares. Holders of common
shares have no preemptive rights. There are no redemption or sinking fund
provisions with respect to the common shares.

         Voting. Holders of common shares are entitled to one vote per share on
all matters to be voted on by shareholders. There are no cumulative voting
rights. As the holder of substantially all of our common shares, Holdings will
be able, subject to the rights of the holder of preferred securities, to elect
and remove directors, amend our articles of incorporation, and approve other
actions requiring shareholder approval.


         Dividends. The holders of common shares are entitled to receive such
dividends, if any, as may be declared from time to time by our board of
directors, subject to any preferential dividend rights of holders of any
outstanding preferred securities. In order to remain qualified as a REIT, we
must distribute annually at least 90% of our annual REIT Taxable Income to
shareholders.


         Liquidation Rights. Upon our dissolution or liquidation, holders of
common shares will be entitled to receive all of our assets which are available
for distribution to our shareholders, subject to any preferential rights of
holders of then outstanding preferred securities.

CLASS A PREFERRED SECURITIES

         General. The Class A preferred securities rank senior to the Class B
preferred securities and the common shares as to dividends and in liquidation.
Holders of the Class A preferred securities have no preemptive rights with
respect to any shares of our capital stock. The Class A preferred securities are
not convertible into any of our other securities.

         Voting. Holders of the Class A preferred securities are not entitled to
vote at shareholder meetings and are not entitled to notice of such meetings,
except where specifically required by law.

         Dividends. The holders of Class A preferred securities are entitled to
receive annual dividends in the amount of $80.00 per share. So long as any Class
A preferred securities are outstanding, no dividend or other distribution may be
declared or paid on, and no repurchase or redemption may be made with respect
to, the Class B preferred securities or the common shares unless all dividends
on the Class A preferred securities for all past annual dividend periods have
been paid and the full dividend on all Class A preferred securities for the then
applicable dividend period have been paid or declared and set apart for payment.

         Liquidation Rights. If we voluntarily or involuntarily liquidate,
dissolve, or wind up, the holders of Class A preferred securities will be
entitled to receive out of our assets available for distribution to
shareholders, and before any amount is paid or distributed to holders of common
shares, Class B preferred securities, or any other class of junior preferred
securities, a liquidation amount of $1,000 per share, plus any accrued but
unpaid dividends. Thereafter, holders of Class A preferred securities are not
entitled to any further payment upon our involuntary liquidation, dissolution,
or winding up; however, upon our voluntary liquidation, dissolution, or winding
up, the holders of Class A preferred securities will share ratably with the
common shares in the distribution of available net assets after the payment of
all preferential amounts.

       Redemption. We can redeem the Class A preferred securities in whole or in
part at any time at $1,000 per share plus accrued and unpaid dividends.



                                       65
   67



CLASS B PREFERRED SECURITIES

         General. The Class B preferred securities rank junior to the Class A
preferred securities, and senior to the common shares, as to dividends and
liquidation rights. Holders of the Class B preferred securities have no
preemptive rights with respect to any shares of our capital stock.

         Voting. Holders of the Class B preferred securities are not entitled to
vote at shareholder meetings and are not entitled to notice of such meetings,
except as otherwise required by law.

         Dividends. The holders of the Class B preferred securities are entitled
to receive dividends at a variable rate based on LIBOR. Dividends on the Class B
preferred securities are declared quarterly and payable annually. Dividends are
not cumulative; however, so long as any Class B preferred securities remain
outstanding, no dividend, except a dividend payable in common shares, or other
distribution on the common shares and no repurchase or redemption of the common
shares may be made in a particular calendar year unless the full dividend on the
Class B preferred securities for all calendar quarters within such year to the
date of such action have been paid or declared and set apart for payment.

         Liquidation Rights. If we voluntarily or involuntarily liquidate,
dissolve, or wind up, the holders of the Class B preferred securities will be
entitled to receive out of our assets available for distribution to
shareholders, and before any amount is paid or distributed to holders of common
shares, a preferential liquidation amount of $1,000 per share, plus any accrued
and unpaid dividends. Holders of Class B preferred securities are not entitled
to any further payment with respect to those securities.

         Redemption. We can redeem the Class B preferred securities at any time
at $1,000 per share, plus the full accrued but unpaid dividend for the then
current dividend period.

         Conversion. By agreement, dated December 28, 2000, among the Bank, HPC
Holdings-II, Inc. which is the sole owner of the Class B preferred securities,
and us, the Class B preferred securities are convertible into Class B preferred
securities of the Bank if the OCC may direct the Bank in writing to cause the
Class B preferred securities to be converted into Class B preferred securities
of the Bank upon the happening of a Supervisory Event. In the event the OCC
directs the Bank to cause the conversion,

       -      the holder of the Class B preferred securities must immediately
              exchange its Class B preferred securities for Class B preferred
              securities of the Bank, on a share for share basis,
       -      the Bank must issue the Bank's Class B preferred securities to
              such holder, and
       -      we will promptly pay to the holder any and all accrued but unpaid
              dividends on the Class B preferred securities through the date of
              the exchange.

CLASS D PREFERRED SECURITIES

         General. The Class D preferred securities rank senior to the Class B
preferred securities and the common shares, and on parity with the Class A and
Class C preferred securities, as to dividends and liquidation. Holders of the
Class D preferred securities have no preemptive rights with respect to any
shares of our capital stock.

         Voting. Holders of the Class D preferred securities are entitled to
1/10th of one vote per share on all matters to be voted on by shareholders,
voting as a single class with the holders of the common shares and the holders
of any other class of shares entitled to vote as a single class with the holders
of the common shares. In addition, the affirmative vote or written consent of
the holders of two-thirds of the outstanding Class D preferred securities,
voting as a separate class, is required in order to:

       -      amend, alter, repeal, or otherwise change any provision of our
              articles of incorporation, including the terms of the Class D
              preferred securities, if such amendment, alteration, repeal, or
              change would materially and adversely affect the preferences,
              conversion, or other rights, voting powers, restrictions,
              limitations as to dividends or other distributions,
              qualifications, or terms or conditions of redemption of the Class
              D preferred securities,



                                       66
   68



       -      authorize, create, or increase the authorized amount of or issue
              any class or series of any of our equity securities, or any
              warrants, options, or other rights exercisable for or convertible
              or exchangeable into any class or series of any of our equity
              securities, ranking senior to the Class D preferred securities,
              either as to dividend rights or rights on our liquidation,
              dissolution, or winding up,

       -      effect our consolidation, conversion, or merger with or into, or a
              share exchange with, another entity except that we may consolidate
              or merge with or into, or enter into a share exchange with,
              another entity if:

              -      such entity is an entity that is controlled by or under
                     common control with the Bank;
              -      such entity is a corporation, business trust, or other
                     entity organized under the laws of the United States or a
                     political subdivision of the United States that is not
                     regulated as an investment company under the Investment
                     Company Act and that, according to an opinion counsel
                     rendered by a firm experienced in such matters, is a REIT
                     for United States federal income tax purposes;
              -      such entity expressly assumes all of our obligations and
                     commitments pursuant to such consolidation, merger, or
                     share exchange;
              -      the outstanding Class D preferred securities are exchanged
                     for or converted into shares of the surviving entity having
                     preferences, limitations, and relative voting and other
                     rights substantially identical to those of the Class D
                     preferred securities, including limitations on personal
                     liability of the holders;
              -      after giving effect to such merger, consolidation, or share
                     exchange, no breach, or event which, with the giving of
                     notice or passage of time or both, could become a breach,
                     of our obligations under our articles of incorporation will
                     have occurred and be continuing; and
              -      we will have received written notice from each of the
                     rating agencies and delivered a copy of such written notice
                     to the transfer agent confirming that such merger,
                     consolidation, or share exchange will not result in a
                     reduction of the rating assigned by any of such rating
                     agencies to the Class D preferred securities or the
                     preferred interests of any surviving corporation, trust, or
                     entity issued in replacement of the Class D preferred
                     securities.

         Holders of the Class D preferred securities, voting together as a class
with the holders of the Class C preferred securities and any other Parity Stock
upon which the same voting rights as those of the Class D preferred securities
have been conferred and are irrevocable, will also have the right to elect two
independent directors if six consecutive dividends are missed. The term of the
independent directors will terminate after four consecutive quarterly dividends
are paid in full on the Class D preferred securities.

         Dividends. The holders of the Class D preferred securities are entitled
to receive dividends at a variable rate equal to LIBOR plus [____]. Dividends on
the Class D preferred securities will be payable, if authorized and declared,
quarterly in arrears on March 31, June 30, September 30, and December 31 of each
year or, if any such day is not a business day, on the next business day, unless
the next business day falls in a different calendar year, in which case the
dividend will be paid on the preceding business day, commencing on [__________].
Dividends are not cumulative. If full dividends are not paid on the Class D
preferred securities for a quarterly dividend period, the payment of dividends
on the common shares or other shares ranking junior to the Class D preferred
securities will be prohibited for that period and at least the following three
quarterly dividend periods.

         When dividends are not paid in full on, or a sum sufficient for such
full payment is not set apart for, our Class D preferred securities, our Class C
preferred securities, and any other Parity Stock, all dividends declared upon
our Class D preferred securities, our Class C preferred securities, and any
Parity Stock will be declared pro rata. Thus, the amount of dividends declared
per Class D preferred security and such other Parity Stock will in all cases
bear to each other the same ratio that (a) full dividends per Class D preferred
security for the then-current dividend period, which will not include any
accumulation in respect of unpaid dividends for prior dividend period, and (b)
full dividends, including required or permitted accumulations, if any, on such
other series of capital stock, bear to each other.

         Liquidation Rights. If we voluntarily or involuntarily liquidate,
dissolve, or wind up, the holders of the Class D preferred securities will be
entitled to receive out of our assets legally available for distribution to
shareholders, and before any amount is paid or distributed to holders of common
shares, Class B preferred



                                       67
   69



securities, or any other class of Junior Stock, a liquidation amount of $25.00
per share, plus any accrued and unpaid dividends for the current period only.
Holders of Class D preferred securities are not entitled to further payment with
respect to those shares.

         Redemption. Except upon the occurrence of a Tax Event, an Investment
Company Act Event, or a Regulatory Capital Event, the Class D preferred
securities will not be redeemable prior to [____________], 2006. On or after
such date, we may redeem the Class D preferred securities for cash, in whole or
in part, at any time and from time to time at our option with the prior approval
of the OCC at the redemption price of $25.00 per share, plus accrued and unpaid
dividends for the current period only.

         Conditional Exchange. Upon the occurrence of a Supervisory Event and at
the direction of the OCC, each Class D preferred security will be exchanged for
one Class D preferred security of the Bank. The Bank preferred securities will
be noncumulative, perpetual, nonvoting preferred stock of the Bank ranking pari
passu upon issuance with the most senior preferred stock of the Bank then
outstanding.

ABILITY TO ISSUE ADDITIONAL PREFERRED SECURITIES

         In addition to the Class A, Class B, Class C, and Class D preferred
securities, our articles of incorporation authorize our board of directors to
issue up to 10,000,000 preferred securities from time to time in one or more
series with 1/10th vote per share and with such other designations, preferences,
conversion, or other rights, restrictions, limitations as to dividends or other
distributions, qualifications, and terms and conditions of redemption as are
determined by our board of directors without shareholder approval. The specific
terms of a particular class or series of preferred securities which is issued,
if any, will be described in an amendment to our articles of incorporation
relating to that class or series. As of the date of this prospectus, we have no
present plans to issue any other preferred securities.


         We believe that the power of our board of directors to issue additional
authorized but unissued preferred securities and to classify or reclassify
unissued preferred securities and cause us to issue such classified or
reclassified shares of stock will provide us with increased flexibility in
structuring possible future financings and acquisitions and in meeting other
needs which might arise. The additional securities will be available for
issuance without further action by our shareholders, unless such action is
required by applicable law or the rules of The Nasdaq Stock Market, except that
as long as any Class A, Class B, Class C, or Class D preferred securities remain
outstanding:


       -      additional preferred securities ranking senior to the Class A,
              Class B, Class C, and Class D preferred securities may not be
              issued without the approval of the holders of at least two-thirds
              of the Class B, Class C, and Class D preferred securities, each
              voting as a separate class, and
       -      additional preferred securities ranking on a parity with the Class
              C and Class D preferred securities may not be issued without the
              approval of the independent directors.

RESTRICTIONS ON OWNERSHIP AND TRANSFER

       To qualify as a REIT under the Internal Revenue Code:

       -      No more than 50% of the value of our outstanding shares of capital
              stock may be owned, directly or indirectly, by five or fewer
              individuals during the last half of a taxable year, other than the
              first year. This is known as the Five or Fewer Test.
       -      Our capital stock must be beneficially owned by 100 or more
              persons during at least 335 days of a taxable year or during a
              proportionate part of a shorter taxable year, other than the first
              year. This is known as the One Hundred Persons Test.

Neither the ownership by Holdings and Huntington Bancshares of 100% of our
common shares nor the ownership by Holdings of 100% of the Class C and Class D
preferred securities will adversely affect our REIT qualification because each
shareholder of Huntington Bancshares, whose capital stock is widely held, counts
as a separate beneficial owner of us for purposes of the Five or Fewer Test.
Further, our amended and restated articles of incorporation contain restrictions
on the acquisition of preferred securities which are intended to ensure
compliance with the One Hundred Persons Test. These restrictions provide that,
if any transfer of preferred securities would



                                       68
   70



cause us to be beneficially owned by fewer than 100 persons, such transfer will
be null and void and the intended transferee will acquire no rights to the
securities.

         Consistent with our intention to reduce the likelihood that our status
as a REIT is jeopardized, our amended and restated articles of incorporation
provide that, subject to certain exceptions, no individual or entity, other than
the Bank or an affiliate of the Bank, may own, or be deemed to own by virtue of
the attribution rules of the Internal Revenue Code, more than a specified
ownership limit. The ownership limit prohibits any person, subject to certain
exceptions, from owning or being deemed to own by virtue of the attribution
rules more than 9.2% of the aggregate initial liquidation value of our issued
and outstanding preferred securities, including our Class C preferred
securities.

         Although the Five or Fewer Test references the aggregate value of all
shares of our capital stock, the ownership limit has been established with
reference to the aggregate initial liquidation preference of the outstanding
preferred securities. If (1) the relative values of our common shares and any
outstanding preferred securities, or (2) the relative values of the different
series or classes of preferred securities were to change significantly, there is
a risk that the Five or Fewer Test would be violated notwithstanding compliance
with the ownership limit. Although we believe that it is unlikely that the
relative value of our common shares will decrease by an amount sufficient to
cause a violation of the Five or Fewer Test, there can be no assurance that such
a change in value will not occur.

         The ownership of our common shares or the transfer of common and/or
preferred securities of Huntington Bancshares to an entity which is considered
an individual for purposes of the Five or Fewer Test could, in certain
circumstances, cause us to fail the Five or Fewer Test and, consequently, to
fail to qualify as a REIT. Upon the receipt of a ruling from the IRS or the
advice of counsel satisfactory to our board of directors, our board may, but
will not be required to, waive the ownership limit with respect to an individual
or entity if such individual's or entity's proposed ownership will not then or
in the future jeopardize our status as a REIT.

         If any purported transfer of our preferred securities or any other
event would otherwise result in any person violating the stock ownership limit,
then any such purported transfer will be void and of no force or effect with
respect to the purported transferee as to that number of securities in excess of
the applicable limit and such prohibited transferee will acquire no right or
interest in such excess preferred securities.

         Our amended and restated articles of incorporation provide that any
excess securities will automatically be transferred, by operation of law, to a
trust for the benefit of a charity to be named by us as of the day prior to the
day the prohibited transfer took place. Any dividends paid on Class C preferred
securities prior to the discovery of the prohibited transfer must be repaid by
the original transferee to us and by us to the trustee. Subject to applicable
law, any vote of the shares while the excess securities were held by the
original transferee prior to our discovery of the prohibited transfer will be
void and the original transferee will be deemed to have given its proxy to the
trustee. Any unpaid distributions with respect to the original transferee will
be rescinded as void. In liquidation, the original transferee's ratable share of
our assets would be limited to the price paid by the original transferee for the
excess securities or, if no value was given, the price per share equal to the
closing market price on the date of the purported transfer. The trustee of the
trust will sell the securities within 20 days to any person whose ownership is
not prohibited. As a result of the sale, the interest of the trust will
terminate. Proceeds of the sale will be paid to the original transferee up to
its purchase price or, if the original transferee did not purchase the
securities, the value on its date of acquisition, and any remaining proceeds
will be paid to a charity to be named by us.

         All certificates representing our preferred securities will bear a
legend referring to the restrictions described above.


         The ownership limit provisions will not be automatically removed even
if the REIT Requirements are changed so as to eliminate any ownership
concentration limitation or if the ownership concentration limitation is
increased. Our amended and restated articles of incorporation may not be amended
to alter, change, repeal, or amend any of the ownership limit provisions without
the prior approval of a majority of our independent directors. The foregoing
restrictions on transferability and ownership will not apply, however, if our
board of directors, including a majority of our independent directors,
determines that it is no longer in our best interest or the best interests of
our shareholders to attempt to qualify, or continue to qualify, as a REIT.


         Our articles of incorporation require that any person who beneficially
owns at least 1% (or such lower percentage as may be required by the Internal
Revenue Code or the Treasury Regulations) of the outstanding



                                       69
   71



preferred securities of any class or series must provide certain information to
us within 30 days of June 30 and December 31 of each year. In addition, each
shareholder will be required to disclose to us in writing upon demand such
information as we may request in order to determine the effect, if any, of such
shareholder's actual and constructive ownership on our status as a REIT and to
ensure compliance with the ownership limit.

ANTI-TAKEOVER STATUTES

         Ohio Control Share Acquisition Act

         Section 1701.831 of the Ohio Revised Code, known as the "Ohio Control
Share Acquisition Act," provides that notice and informational filings and
special shareholder meetings and voting procedures must occur prior to
consummation of a proposed control share acquisition. A control share
acquisition means any acquisition of shares of an issuing public corporation
that would entitle the acquirer, directly or indirectly, alone or with others,
to exercise or direct the voting power of the issuing public corporation in the
election of directors within any of the following ranges:

       -      one-fifth or more but less than one-third of the voting power;
       -      one-third or more but less than a majority of the voting power; or
       -      a majority or more of the voting power.

                  An issuing public corporation means an Ohio corporation with
fifty or more shareholders that has its principal place of business, principal
executive offices, or substantial assets within the State of Ohio, and as to
which no valid close corporation agreement exists. Assuming compliance with the
notice and informational filing requirements prescribed by the Ohio Control
Share Acquisition Act, the proposed control share acquisition may take place
only if the acquisition is approved at a duly convened special meeting of
shareholders, at which at least a majority of the voting power is represented in
person or by proxy, by both:

       -      a majority of the voting power of the corporation represented in
              person or by proxy at the meeting, and
       -      a majority of the voting power at the meeting exercised by
              shareholders, excluding:

              -      the acquiring shareholder,
              -      officers of the corporation elected or appointed by the
                     directors of the corporation,
              -      employees of the corporation who are also directors of the
                     corporation, and
              -      persons who acquire specified amounts of shares after the
                     first public disclosure of the proposed control share
                     acquisition.

         The Ohio Control Share Acquisition Act does not apply to a corporation
whose articles or regulations opt out of the Act. The Ohio Control Share
Acquisition Act applies to us since we have not taken any corporate action to
opt out of it.

         Ohio Merger Moratorium Statute

         Chapter 1704 of the Ohio Revised Code, known as the "Ohio Merger
Moratorium Statute," prohibits certain business combinations and transactions
between an issuing public corporation and an interested shareholder. An
interested shareholder is any beneficial owner of shares representing 10% or
more of the voting power of a corporation in the election of directors.

         For three years after a person becomes an interested shareholder, the
following transactions between the corporation and the interested shareholder or
persons related to such shareholder are prohibited:

       -      the sale or acquisition of an interest in assets meeting
              thresholds specified in the statute,
       -      mergers and similar transactions,
       -      a voluntary dissolution,
       -      the issuance or transfer of shares or any rights to acquire shares
              having a fair market value at least equal to 5% of the aggregate
              fair market value of the corporation's outstanding shares,
       -      a transaction that increases the interested shareholder's
              proportionate ownership of the corporation, and


                                       70
   72



       -      any other benefit that is not shared proportionately by all
              shareholders.

                  After the three-year period, transactions between the
corporation and the interested shareholder are permitted if:

       -      the transaction is approved by the holders of shares with at least
              two-thirds of the voting power of the corporation in the election
              of directors (or a different proportion specified in the
              corporation's articles), including at least a majority of the
              outstanding shares after excluding shares controlled by the
              interested shareholder, or
       -      the business combination results in shareholders, other than the
              interested shareholder, receiving a "fair market value" for their
              shares determined by the method described in the statute.

                  The prohibitions and limitations of the Ohio Merger Moratorium
Statute will not apply if the board of directors of the issuing public
corporation approves either (1) the transaction or (2) the acquisition of the
corporation's shares that resulted in the person becoming an interested
shareholder, in each case before the interested shareholder became such. A
corporation may elect not to be covered by the Ohio Merger Moratorium Statute by
the adoption of an appropriate amendment to its articles. The Ohio Merger
Moratorium Statute applies to us since we have not taken any corporate action to
opt out of it.



                        FEDERAL INCOME TAX CONSIDERATIONS

         The following is a summary of material federal income tax
considerations regarding the offering. This summary is based on current federal
income tax law, which is subject to change, with possible retroactive effect.
This summary does not address all aspects of taxation that may be relevant in
the particular circumstances of each shareholder or to certain types of
shareholders who are subject to special treatment under the federal income tax
laws, such as insurance companies, tax-exempt entities, financial institutions,
broker-dealers, foreign corporations, and persons who are not citizens or
residents of the United States, except to the extent specifically discussed
below. This summary is for general information only and is not tax advice.

         Porter, Wright, Morris & Arthur LLP, acting as our counsel in
connection with the offering, has rendered an opinion as to our qualification
and taxation as a REIT which is described in more detail below under the heading
"Taxation as a REIT." Porter, Wright, Morris & Arthur LLP has also reviewed this
summary of federal income tax considerations and has rendered an opinion that
the information in the summary, to the extent it relates to matters of law or
legal conclusions, is accurate in all material respects. Investors should be
aware, however, that opinions of counsel are not binding on the IRS or any
court. It must be emphasized that the opinion of Porter, Wright, Morris & Arthur
LLP is based upon various assumptions and conditioned upon certain
representations which we made as to factual matters, including representations
regarding the nature of our assets and income and the past and future conduct of
our business. Moreover, the qualification and taxation as a REIT depends on our
ability to meet on a continuing basis, through actual annual operating results,
distribution levels, stock ownership, and the various qualification tests
imposed under the Internal Revenue Code discussed below. Porter, Wright, Morris
& Arthur LLP has not reviewed and will not review compliance with those tests on
a continuing basis and our ability to comply with those tests may not be fully
within our control. Accordingly, we cannot assure that the particular facts or
actual results of our operations for any particular taxable year will satisfy
any such requirements. The tax consequences of failure to qualify as a REIT are
discussed below under the subheading "Failure to Qualify."

         EACH PROSPECTIVE INVESTOR IS ENCOURAGED TO CONSULT HIS OR HER TAX
ADVISOR REGARDING THE SPECIFIC TAX CONSEQUENCES OF THE PURCHASE, OWNERSHIP, AND
SALE OF THE CLASS C PREFERRED SECURITIES AND OF OUR ELECTION TO BE TAXED AS A
REIT, INCLUDING THE FEDERAL, STATE, LOCAL, FOREIGN, AND OTHER TAX CONSEQUENCES
OF SUCH PURCHASE, OWNERSHIP, SALE, AND ELECTION AND OF POTENTIAL CHANGES IN
APPLICABLE TAX LAWS.

TAXATION AS A REIT

         GENERAL. In the opinion of Porter, Wright, Morris & Arthur LLP,
commencing with our taxable year ended December 31, 1998:



                                       71
   73



       -      we have qualified for taxation as a REIT under the applicable
              provisions of the Internal Revenue Code, and
       -      our proposed method of operation will enable us to continue to
              qualify as a REIT under the applicable provisions of the Internal
              Revenue Code.

         The requirements to qualify as a REIT under the Internal Revenue Code,
which we call the REIT Requirements, are technical and complex. Our
qualification and taxation as a REIT depends on our ability to meet, through
actual annual operating results, the REIT Requirements. Accordingly, while we
intend to continue to operate in a manner that would enable us to qualify to be
taxed as a REIT, no assurance can be given that the actual results of our
operations for any particular year will satisfy the REIT Requirements. The
following discussion summarizes only the material aspects of those requirements.

         As a REIT, we generally will not be subject to federal corporate income
tax on that portion of our ordinary income or capital gain that is distributed
currently to our shareholders. Such treatment substantially eliminates the
federal "double taxation" of earnings at the corporate and the shareholder
levels that generally results from investment in a corporation.

         Despite the REIT election, we may be subject to federal income and
excise tax as follows:

       -      We will be taxed at regular corporate rates on any undistributed
              REIT taxable income, including undistributed net capital gains.

       -      If we have a net capital gain, the applicable tax will be the sum
              of: (a) the tax imposed on our REIT taxable income computed
              without regard to the net capital gain and the deduction for
              capital gain dividends, and (b) a tax on undistributed net capital
              gains at the rate provided in Section 1201(a) of the Internal
              Revenue Code.

       -      Under certain circumstances, we may be subject to the "alternative
              minimum tax" on certain of our items of tax preferences, if any.

       -      If we have (a) net income from the sale or other disposition of
              "foreclosure property" that is held primarily for sale to
              customers in the ordinary course of business or (b) other
              nonqualifying net income from foreclosure property, then we will
              be subject to tax at the highest corporate rate on such income.

       -      If we have net income from prohibited transactions, such income
              will be subject to a 100% tax. Prohibited transactions generally
              consist of sales or other dispositions of property held primarily
              for sale to customers in the ordinary course of business, other
              than sales of foreclosure property and sales that qualify for a
              statutory safe harbor.

       -      If we should fail to satisfy the 75% gross income test or the 95%
              gross income test, but have nonetheless maintained our
              qualifications as a REIT because certain other requirements have
              been met, we will be subject to a 100% tax on the gross income
              attributable to the greater of the amount by which we fail the 75%
              or 95% (using 90% for years beginning after December 31, 2000 for
              purposes of calculating this tax) gross income test, multiplied by
              a fraction intended to reflect our profitability. These tests are
              discussed further later in this summary.

       -      If we should fail to distribute, or fail to be treated as having
              distributed, during each calendar year at least the sum of (a) 85%
              of our REIT ordinary income for such year, (b) 95% of our REIT
              capital gain net income for such year, other than such capital
              gain net income which we elect to retain and pay tax on, and (c)
              any undistributed taxable income from prior periods, we would be
              subject to a 4% excise tax on the excess of such required
              distribution over the amounts actually distributed.

       -      If we acquire any asset from a "C" corporation in a merger or
              other transaction in which the basis of the asset in our hands is
              determined by reference to the basis of the asset in the hands of
              such "C" corporation and we subsequently sell such asset within 10
              years, any built-in gain with respect to such asset will be
              subject to tax at the highest applicable regular corporate rate.


                                       72
   74



         ORGANIZATIONAL REQUIREMENTS. The Internal Revenue Code defines a REIT
as a corporation, trust, or association:

         (1) that is managed by one or more trustees or directors;

         (2) the beneficial ownership of which is evidenced by transferable
             securities or by transferable certificates of beneficial interest;

         (3) that would be taxable as a domestic corporation, but for Sections
             856 through 859 of the Internal Revenue Code;

         (4) that is neither a financial institution nor an insurance company
             subject to certain provisions of the Internal Revenue Code;

         (5) the beneficial ownership of which is held by 100 or more persons;

         (6) that satisfies the Five or Fewer Test because not more than 50% in
             value of the outstanding stock of such entity is owned, directly or
             indirectly, by five or fewer individuals at any time during the
             last half of each taxable year other than the first year in which
             the REIT election was made; and

         (7) meets certain other tests, described below, regarding the nature of
             its income and assets.

         The Internal Revenue Code provides that conditions (1) through (4) must
be met during the entire taxable year and that condition (5) must be met during
at least 335 days of a taxable year of 12 months, or during a proportionate part
of a taxable year of less than 12 months. Conditions (5) and (6) will not apply
until after the first taxable year for which an election is made to be taxed as
a REIT. For purposes of condition (6), a supplemental unemployment compensation
benefits plan, a private foundation, or a portion of a trust permanently set
aside or used exclusively for charitable purposes is generally considered an
individual, and stock owned by a corporation is treated as if owned by the
shareholders of the organization. The beneficiaries of a pension trust that
qualifies under Section 401(a) of the Internal Revenue Code and that holds
shares of a REIT, however, will generally be treated as holding shares of the
REIT in proportion to their actuarial interests in the pension trust.

         We have satisfied conditions (1) through (5), and we believe we have
also satisfied condition (6). In addition, our articles of incorporation provide
for restrictions regarding the ownership and transfer of our securities. These
restrictions are intended to assist us in continuing to satisfy the share
ownership requirements described in conditions (5) and (6) above. The ownership
and transfer restrictions are described in more detail under the heading
"Description of Capital Stock - Restrictions on Ownership and Transfer."

         In addition, a corporation may not elect to become a REIT unless its
taxable year is the calendar year. We also satisfy this requirement.

         We currently have one corporate subsidiary. The Internal Revenue Code
provides that a corporation that is a qualified REIT subsidiary will not be
treated as a separate corporation, and all assets, liabilities, and items of
income, deduction, and credit of a qualified REIT subsidiary will be treated as
assets, liabilities, and items of income, deduction and credit of the REIT. A
qualified REIT subsidiary is a corporation, all of the capital stock of which is
held by the REIT. Our subsidiary is a qualified REIT subsidiary. In applying the
REIT Requirements, our qualified REIT subsidiary will be ignored, and all of its
assets, liabilities, and items of income, deduction, and credit will be treated
as our assets, liabilities, and items of income, deduction, and credit.

         INCOME TESTS. In order for us to maintain our qualification as a REIT,
we must annually satisfy two gross income requirements:

         -        At least 75% of our gross income, excluding gross income from
                  prohibited transactions, for each taxable year must be derived
                  directly or indirectly from:



                                       73
   75



                  -        investments relating to real property or mortgages on
                           real property, including interest on obligations
                           secured by mortgages on real property, certain "rents
                           from real property" or gain on the sale or exchange
                           of such property, and certain fees with respect to
                           agreements to make or acquire mortgage loans,
                  -        certain types of temporary investments,
                  -        certain other types of gross income.

         -        At least 95% of our gross income, excluding gross income from
                  prohibited transactions, for each taxable year must be derived
                  from the real property investments described above and from
                  dividends, interest and gain from the sale or other
                  disposition of stock or securities and certain other types of
                  gross income, or from any combination of the foregoing.

         For interest to qualify as "interest on obligations secured by
mortgages on real property," the obligation must be secured by real property
having a fair market value at the time of acquisition at least equal to the
principal amount of the loan. The term "interest" includes only an amount that
constitutes compensation for the use or forbearance of money. For example, a fee
received or accrued by a lender which is in fact a charge for services performed
for a borrower rather than a charge for the use of borrowed money is not
includible as interest. Amounts earned as consideration for entering into
agreements to make loans secured by real property, although not interest, are
otherwise treated as within the 75% and 95% classes of gross income so long as
the determination of those amounts does not depend on the income or profits of
any person. Under the Internal Revenue Code, the term "interest" does not
include any amount based on income or profits of any person except that (1)
interest "based on a fixed percentage or percentages of receipts or sales" is
not excluded and (2) when the REIT makes a loan that provides for interest based
on the borrower's receipts or sales and the borrower leases substantially all of
its interest in the property securing the loan under one or more leases based on
income or profits, only a portion of the contingent interest paid by the
borrower will be disqualified as interest.

         Rents received or deemed to be received by us will qualify as "rents
from real property" in satisfying the gross income requirements for a REIT only
if certain statutory conditions are met that limit rental income essentially to
rentals on investment-type properties. In the event that a REIT acquires by
foreclosure property that generates income that does not qualify as "rents from
real property," such income will be treated as qualifying for three years
following the taxable year in which the trust acquires the property so long as
(1) all leases entered into after foreclosure generate only qualifying rent, (2)
only limited construction takes place, and (3) within 90 days of foreclosure,
any trade or business in which the property is used is conducted by an
independent contractor from which the REIT derives no income. The three year
period may be extended by the IRS. In the event the special foreclosure property
rule applies to qualify otherwise unqualified income, the net income that
qualifies only under the special rule for foreclosure property may be subject to
tax, as described above.

         We expect to satisfy these requirements.

         RELIEF PROVISIONS. If we fail to satisfy one or both of the 75% and 95%
gross income tests for any taxable year, we may nevertheless qualify as a REIT
for such year if we are entitled to relief under certain provisions of the
Internal Revenue Code. These relief provisions generally will be available if
(1) our failure to meet such tests was due to reasonable cause and not due to
willful neglect, (2) we attach a schedule of the sources of our income to our
return, and (3) any incorrect information on the schedule was not due to fraud
with intent to evade tax. It is not possible, however, to state whether in all
circumstances we would be entitled to the benefit of these relief provisions.
Even if these relief provisions were to apply, a tax would be imposed based upon
the greater of the amount by which we failed either the 75% or 95% (using 90%
for years beginning after December 31, 2000, for purposes of calculating this
tax) gross income test for that year.

         ASSET TESTS. At the close of each quarter of each taxable year, we must
satisfy three tests relating to the nature of our assets:

         (1) At least 75% of the value of our total assets must be represented
by real estate assets, including stock or debt instruments held for not more
than one year that were purchased with the proceeds of a stock offering or
long-term (at least five years) debt offering, cash, cash items, and government
securities. Real estate assets also include interests in real property,
interests in mortgages on real property, and shares of other REITs.



                                       74
   76



         (2)      Not more than 25% of our total assets may be represented by
                  securities other than those in the 75% asset class.

         (3)      Of the investments included in the 25% asset class, the value
                  of any one issuer's securities may not exceed 5% of the value
                  of our total assets and we may not own more than 10% of any
                  one issuer's outstanding voting securities, nor more than 10%
                  of the value of any one issuer's outstanding securities.

         If we should fail to satisfy the asset tests at the end of a calendar
quarter, such a failure would not cause us to lose our REIT status if:

         -        we satisfied the asset tests at the close of the preceding
                  calendar quarter; and

         -        the discrepancy between the value of our assets and the asset
                  test requirements arose from a change in the market value of
                  our assets and was not wholly or partially caused by the
                  acquisition of one or more non-qualifying assets.

          If the failure to satisfy the asset tests results from an acquisition
of non-qualifying assets during a quarter, we still could avoid disqualification
by eliminating any discrepancy within 30 days after the close of that calendar
quarter. We intend to maintain adequate records of the value of our assets to
ensure compliance with the asset tests and to take such action within 30 days
after the close of any quarter as may be required to cure any noncompliance but
no assurance can be given that such asset tests will be met.

         ANNUAL DISTRIBUTION REQUIREMENTS. In order to be treated as a REIT, we
are required to distribute dividends, other than capital gain dividends, to our
shareholders in an amount at least equal to:

         -        the sum of (1) 90%, or 95% for taxable years beginning before
                  January 1, 2001, of our "REIT taxable income," computed
                  without regard to the dividends paid deduction and our net
                  capital gain, plus (2) 90%, or 95% for taxable years beginning
                  before January 1, 2001, of our net income, if any, from
                  foreclosure property in excess of the special tax on income
                  from foreclosure property, minus
         -        the sum of certain items of noncash income.

Such distributions must be paid in the taxable year to which they relate or in
the following taxable year if declared before we timely file our tax return for
such year and if paid on or before the first regular dividend payment after such
declaration. To the extent that we do not distribute or are not treated as
having distributed all of our net capital gain or distribute or are treated as
having distributed at least 90%, but less than 100% of our "REIT taxable
income," as adjusted, we will be subject to tax thereon at regular ordinary and
capital gains corporate tax rates, as the case may be. If we elect to retain,
rather than distribute, our net long-term capital gains and to pay the tax on
such gains, then each shareholder must treat a designated amount of
undistributed capital gains as long-term capital gains for the shareholder's tax
year in which the last day of our tax year falls. The shareholder, however:

         -        is treated as having paid any capital gains tax imposed on us
                  on the designated amounts included in such shareholder's
                  long-term capital gains,
         -        is allowed a credit or refund for the tax deemed paid, and
         -        increases the basis in such shareholder's securities of the
                  REIT by the difference between the amount included in such
                  shareholder's gains and the tax deemed paid in respect of such
                  gains.

Moreover, if we should fail to distribute during each calendar year at least the
sum of (1) 85% of our REIT ordinary income for such year, (2) 95% of our REIT
capital gain net income for such year and (3) any undistributed taxable income
from prior periods, we would be subject to a 4% nondeductible excise tax on the
excess of such required distribution over the amounts actually distributed. We
intend to make timely distributions sufficient to satisfy the annual
distribution requirement.

         "REIT taxable income" is the taxable income of a REIT, which generally
is computed in the same fashion as the taxable income of any corporation, except
that (1) certain deductions are not available, such as the deduction



                                       75
   77



for dividends received, (2) it may deduct dividends paid or deemed paid during
the taxable year, (3) net capital gains and losses are excluded, and (4) certain
other adjustments are made.

         It is possible that, from time to time, we may not have sufficient cash
or other liquid assets to meet the 90% distribution requirement due to timing
differences between (1) the actual receipt of income and actual payment of
deductible expenses and (2) the inclusion of such income and deduction of such
expenses in calculating our taxable income. In the event that such an
insufficiency or such timing differences occur, in order to meet the 90%
distribution requirement we may find it necessary to arrange for borrowings or
to pay dividends in the form of taxable stock dividends if it is practicable to
do so.

         Under certain circumstances, we may be able to rectify a failure to
meet the distribution requirement for a year by paying "deficiency dividends" to
shareholders in a later year, which may be included in our deduction for
dividends paid for the earlier year. Thus, we may be able to avoid being taxed
on amounts distributed as deficiency dividends; however, we will be required to
pay interest based upon the amount of any deduction taken for deficiency
dividends.

         Recordkeeping Requirements. Pursuant to applicable Treasury
Regulations, we must maintain certain records and on an annual basis certain
information from our shareholders designed to disclose the actual ownership of
our outstanding securities. Failure to comply with such recordkeeping
requirements could result in substantial monetary penalties being imposed on us.

         FAILURE TO QUALIFY. If we fail to qualify for taxation as a REIT in any
taxable year and the relief provisions described above do not apply, we will be
subject to tax, including any applicable alternative minimum tax, on our taxable
income at regular corporate rates. Distributions to our shareholders in any year
in which we fail to qualify will not be deductible by us nor will they be
required to be made. In such event, to the extent of our current and accumulated
earnings and profits, all distributions to shareholders will be taxable as
ordinary income and, subject to certain limitations of the Internal Revenue
Code, corporate distributees may be eligible for the dividends-received
deduction.

         Unless entitled to relief under specific statutory provisions, we also
will be disqualified from taxation as a REIT for the four taxable years
following the year during which qualification was lost, and will not be
permitted to requalify unless we distribute any earnings and profits
attributable to the period during which we failed to qualify. In addition, we
would be subject to tax on any built-in gains on property held during the period
during which we did not qualify if we sold such property within 10 years of
requalification. It is not possible to state whether in all circumstances we
would be entitled to such statutory relief from our failure to qualify as a
REIT.

TAXATION OF UNITED STATES SHAREHOLDERS

         As used in this prospectus, the term "United States shareholder" means
a holder of the Class C preferred securities that for United States federal
income tax purposes is not an entity that has a special status under the
Internal Revenue Code, such as a tax-exempt organization or a dealer in
securities, and is:

         -        a citizen or resident of the United States;

         -        a corporation, partnership, or other entity created or
                  organized in or under the laws of the United States or of any
                  political subdivision of the United States;

         -        an estate whose income from sources outside the United States
                  is includible in gross income for United States federal income
                  tax purposes regardless of its connection with the conduct of
                  a trade or business within the United States; or

         -        any trust with respect to which (a) a United States court is
                  able to exercise primary supervision over the administration
                  of such trust and (b) one or more United States persons have
                  the authority to control all substantial decisions of the
                  trust.


                                       76
   78



         DISTRIBUTIONS GENERALLY. As long as we qualify as a REIT, distributions
to our taxable United States shareholders that we do not designate as capital
gains dividends will be taken into account by such shareholders as ordinary
income up to the amount of our current or accumulated earnings and profits and
will not be eligible for the dividends-received deduction for corporations.
Distributions out of earnings or profits that we designate as capital gain
dividends will be taxed as long-term capital gain, to the extent they do not
exceed our actual net capital gain for the taxable year, without regard to the
period for which the shareholder has held its stock, however, corporate
shareholders may be required to treat up to 20% of certain capital gains
dividends as ordinary income. A distribution in excess of current or accumulated
earnings and profits first will be treated as a tax-free return of capital,
reducing the tax basis in the United States shareholder's Class C preferred
securities, and a distribution in excess of the United States shareholder's tax
basis in its Class C preferred securities will be taxable gain realized from the
sale of such securities. Any distribution declared by us in October, November,
or December of any year and payable to a shareholder of record on a specified
date in any such month will be treated as both paid by us and received by the
shareholder on December 31 of such year, provided that the distribution is
actually paid by us during January of the following calendar year.

         In the case of a shareholder who is an individual, estate, or trust,
long-term capital gains and losses are separated into different tax rate groups.
We will designate capital gains dividends, if any, and detail such designations
in a manner intended to comply with applicable requirements.

          Shareholders may not claim the benefit of any of our tax losses on
their own income tax returns. Taxable distributions from us and gain from the
disposition of the Class C preferred securities will not be treated as passive
activity income and, therefore, shareholders will generally will not be able to
apply any passive activity losses against such income. In addition, taxable
distributions from us generally will be treated as investment income for purpose
of the investment interest limitations. Capital gains from the disposition of
the Class C preferred securities, however, will be treated as investment income
only if the shareholder so elects, in which case such capital gains will be
taxed at ordinary income rates. We will notify shareholders after the close of
our tax year as to the portions of the distributions attributable to that year
that constitute ordinary income or capital gain.

         We will be treated as having sufficient earnings and profits to treat
as a dividend any distribution by us up to the amount required to be distributed
in order to avoid imposition of the 4% excise tax discussed under the
subheadings "General" and "Annual Distribution Requirements" above. As a result,
shareholders may be required to treat as taxable dividends certain distributions
that otherwise would result in tax-free returns of capital. Moreover, any
"deficiency dividend" will be treated as an ordinary dividend or a capital gain
dividend, as the case may be, regardless of our earnings and profits.

         Losses incurred on the sale or exchange of Class C preferred securities
held for less than six months will be deemed a long-term capital loss to the
extent of any capital gain dividends received by the selling shareholder with
respect to such securities.


         TAX TREATMENT OF CONDITIONAL EXCHANGE. Upon the issuance of an OCC
directive after the occurrence of a Supervisory Event, the outstanding Class C
preferred securities will be exchanged on a one-for-one basis for Bank Class C
preferred securities. The Conditional Exchange will most likely be a taxable
exchange with respect to which each holder of the Class C preferred securities
will in such event have a gain or loss, as the case may be, measured by the
difference between the basis of such holder in the Class C preferred securities
and the fair market value of the Bank Class C preferred securities received in
the Conditional Exchange. Because the Bank Class C preferred securities will not
be listed on any securities exchange or for quotation on The Nasdaq Stock Market
or on any over-the-counter market, the Bank will determine the fair market value
of such securities. The Bank will then issue a Form 1099-B (or a comparable
successor form specified by the Internal Revenue Service) to each holder of the
Class C preferred securities reporting the fair market value of the Bank Class C
preferred securities issued to such holder in the Conditional Exchange. Provided
that such holder's Class C preferred securities were held as capital assets for
more than 12 months prior to the Conditional Exchange, any gain or loss will be
long-term capital gain or loss. Long-term capital losses are deductible, subject
to certain limitations. The basis of the shareholder in the Bank Class C
preferred securities will be the securities' fair market value at the time of
the Conditional Exchange.


         TREATMENT OF TAX-EXEMPT SHAREHOLDERS. Distributions from us to a
tax-exempt employee pension trust or other domestic tax-exempt shareholder
generally will not constitute "unrelated business taxable income," or UBTI,
unless the shareholder has borrowed to acquire or carry its Class C preferred
securities. For tax-exempt shareholders



                                       77
   79



that are social clubs, voluntary employee benefit associations, supplemental
unemployment benefit trusts, and qualified group legal services plans exempt
from Federal income taxation under Section 501(c)(7), (c)(9), (c)(19), and
(c)(20) of the Internal Revenue Code, respectively, income from an investment in
Class C preferred securities will constitute UBTI unless the organization is
able to properly deduct amounts set aside or placed in reserve for certain
purposes so as to offset the income generated by its Class C preferred
securities. Such investors should consult their own tax advisors concerning the
"set aside" and reserve requirements.

         Qualified trusts that hold more than 10% by value of our securities,
however, may be required to treat a certain percentage of distributions from us
as UBTI. This requirement will apply only if:

         -        We would not qualify as a REIT for federal income tax purposes
                  but for the application of the "look-through" exception to the
                  Five or Fewer Test applicable to securities held by qualified
                  trusts and

         -        Our securities are "predominantly held" by qualified trusts.
                  Our securities would be predominantly held by qualified trusts
                  if either:

                  -        a single qualified trust holds more than 25% by value
                           of our securities, or
                  -        one or more qualified trusts, each owning more than
                           10% by value of our securities, collectively own more
                           than 50% by value of our securities.

The percentage of any REIT dividend treated as UBTI is equal to the ratio of (a)
the UBTI earned by the REIT, treating the REIT as if it were a qualified trust
and therefore subject to tax on UBTI, to (b) the total gross income, less
certain associated expenses, of the REIT. If we were to incur indebtedness to
acquire property, the percentage of any REIT dividend treated as UBTI would be
increased to reflect any UBTI earned by us from "debt-financed property." A de
minimis exception applies where the ratio set forth above is less than 5% for
any year. For these purposes, a qualified trust is any trust described in
Section 401(a) of the Internal Revenue Code and exempt from tax under Section
501(a) of the Internal Revenue Code. The provisions requiring qualified trusts
to treat a portion of REIT distributions as UBTI will not apply if the REIT is
able to satisfy the Five or Fewer Test without relying upon the "look-through"
exception.

TAXATION OF FOREIGN SHAREHOLDERS

         The following is a discussion of certain anticipated United States
federal income tax consequences of the ownership and disposition of our
securities applicable to non-United States holders of such securities. The
discussion is based on current law and is for general information only. The
rules governing the United States federal taxation of foreign shareholders are
complex and no attempt will be made herein to provide more than a summary of
such rules. The discussion addresses only certain and not all aspects of United
States federal income taxation to a foreign shareholder and prospective foreign
investors should consult with their own tax advisors to determine the impact of
federal, state, and local income tax laws with regard to an investment in the
Class C preferred securities, including any reporting requirements.

         ORDINARY DIVIDENDS. The portion of dividends received by non-United
States shareholders payable out of our current or accumulated earnings and
profits which are not attributable to our capital gains, which are not
designated as capital gains dividends, and which are not effectively connected
with a United States trade or business of the non-United States shareholder will
be subject to U.S. withholding tax at the rate of 30% of the gross amount of the
distribution. This percentage may be reduced or eliminated by an applicable tax
treaty. In general, non-United States shareholders will not be considered
engaged in a United States trade or business solely as a result of their
ownership of our securities. In cases where the dividend income from a
non-United States shareholder's investment in our securities is, or is treated
as, effectively connected with the non-United States shareholder's conduct of a
United States trade or business, the non-United States shareholder generally
will be subject to United States tax at graduated rates, in the same manner as a
United States shareholder with respect to such dividends. Such non-United States
shareholder may also be subject to the 30% branch profits tax in the case of a
non-United States shareholder that is a foreign corporation.

         NON-DIVIDEND DISTRIBUTIONS. Distributions by us that are not dividends
out of our current or accumulated earnings and profits will not be subject to
United States income or withholding tax to the extent that such



                                       78
   80



distributions do not exceed the adjusted basis of the non-United States
shareholder's Class C preferred securities, but rather will reduce the adjusted
basis of such securities. To the extent that distributions in excess or our
current and accumulated earnings and profits exceed the adjusted basis of a
non-United States shareholder's Class C preferred securities, such distributions
will give rise to a tax liability if the non-United States shareholder would
otherwise be subject to tax on any gain from the sale or disposition of its
securities. If it cannot be determined at the time a distribution is made
whether or not such distribution will be in excess of current and accumulated
earnings and profits, then the distribution will be subject to withholding at
the rate applicable to dividends. However, the non-United States shareholder may
seek a refund of such amounts from the IRS if it is subsequently determined that
such distribution was, in fact, in excess of our current and accumulated
earnings and profits. Any distribution in excess of our current or accumulated
earnings and profits that is not otherwise subject to the 30% withholding may
nonetheless be subject to withholding at a 10% rate.

         CAPITAL GAIN DIVIDENDS. Under the Foreign Investment in Real Property
Tax Act of 1980, or FIRPTA, a distribution made by us for any year in which we
qualify as a REIT to a non-United States shareholder, to the extent attributable
to gains from dispositions of United States real property interests, or USRPIs,
will be considered effectively connected with a United States trade or business
of the non-United States shareholder and subject to United States income tax at
the rate applicable to United States individuals or corporations, without regard
to whether such distribution is designated as a capital gain dividend. We
believe that it is unlikely that we will derive significant gain from USRPIs,
although whether we derive gain from USRPIs will depend on the facts as they
ultimately develop. We will be required to withhold tax equal to 35% of the
amount of dividends to the extent we pay dividends that are attributable to
gains from dispositions of USRPIs. Distributions subject to FIRPTA may also be
subject to a 30% branch profits tax in the hands of a foreign corporate
shareholder.

         DISPOSITION OF OUR SECURITIES. Unless our securities constitute a
USRPI, a sale of such securities by a non-United States shareholder generally
will not be subject to United States taxation under FIRPTA. Our securities will
be treated as USRPIs only if the fair market value of the USRPIs owned by us
equals or exceeds 50% of the fair market value of our total assets. If at no
time during the five years preceding the sale or exchange of our securities, the
Class C preferred securities constituted a USRPI, gain or loss on the sale or
exchange of our securities will not be treated as effectively connected with a
United States trade or business by reason of FIRPTA. Although ownership of real
property in the United States is always a USRPI, a loan secured by a mortgage on
United States real property does not constitute a USRPI unless the amounts
payable by the borrower are contingent on the income or receipts of the borrower
or the property or otherwise based on the property. We believe that it is
unlikely that our securities will constitute USRPIs. Our securities will not
constitute a USRPI if we are a "domestically controlled REIT." A domestically
controlled REIT is a REIT in which, at all times during a specified testing
period, less than 50% in value of its shares is held directly or indirectly by
non-United States shareholders. We believe that we are, and we expect to
continue to be, a domestically controlled REIT, and therefore that the sale of
our securities will not be subject to taxation under FIRPTA. Because our
securities will be publicly traded, however, no assurance can be given that we
will continue to be a domestically controlled REIT.

         If we do not constitute a domestically controlled REIT and if our
securities constitute USRPIs, a non-United States shareholder's sale of our
securities generally will still not be subject to tax under FIRPTA as a sale of
a USRPI provided that (1) the securities are "regularly traded," as that term is
defined by applicable Treasury regulations, on an established securities market,
such as The Nasdaq National Market, on which we expect to list the Class C
preferred securities, and (2) the selling non-United States shareholder held 5%
or less of our outstanding securities at all times during a specified testing
period.

         If the gain on the sale of our securities were subject to taxation
under FIRPTA, the non-United States shareholder would be subject to the same
treatment as a United States shareholder with respect to such gain, subject to
applicable alternative minimum tax and a special alternative minimum tax in the
case of nonresident alien individuals, and the purchaser of the securities could
be required to withhold 10% of the purchase price and remit such amount to the
IRS.

         Even if the gain on the sale of our securities is not subject to
FIRPTA, such gain will nonetheless be taxable in the United States to a
non-United States shareholder in two cases:

         -        if the non-United States shareholder's investment in our
                  securities is effectively connected with a United States trade
                  or business conducted by such non-United



                                       79
   81



                  States shareholder, the non-United States shareholder will be
                  subject to the same treatment as a United States shareholder
                  with respect to such gain, or

         -        if the non-United States shareholder is a nonresident alien
                  individual who was present in the United States for 183 days
                  or more during the taxable year and has a "tax home" in the
                  United States, the nonresident alien individual will be
                  subject to a 30% tax on the individual's capital gain.

INFORMATION REPORTING REQUIREMENTS AND BACKUP WITHHOLDING TAX

         We will report to our shareholders and the IRS on Form 1099-DIV, or any
successor form, the amount of dividends paid or deemed paid during each calendar
year, and the amount of tax withheld, if any.


         UNITED STATES SHAREHOLDERS. Under certain circumstances, a United
States shareholder of Class C preferred securities may be subject to backup
withholding at a rate of 30.5% on payments made with respect to, or cash
proceeds of a sale or exchange of, Class C preferred securities. The backup
withholding rate was recently changed as a result of the Economic Growth and Tax
Relief Reconciliation Act of 2001 and is subject to further phased-in rate
reductions beginning in 2002. Backup withholding will apply only if the
shareholder:


         -        fails to furnish the person required to withhold with its
                  taxpayer identification number, or TIN, which, for an
                  individual, would be his or her social security number,
         -        furnishes an incorrect TIN,
         -        is notified by the IRS that it has failed to properly report
                  payments of interest and dividends, or
         -        under certain circumstances, fails to certify, under penalty
                  of perjury, that it has furnished a correct TIN and has not
                  been notified by the IRS that it is subject to backup
                  withholding for failure to report interest and dividend
                  payments.

         Backup withholding will not apply with respect to payments made to
certain exempt recipients, such as corporations and tax-exempt organizations. A
United States shareholder should consult with a tax advisor regarding
qualification for exemption from backup withholding and the procedure for
obtaining such an exemption. Backup withholding is not an additional tax.
Rather, the amount of any backup withholding with respect to a payment to a
United States shareholder will be allowed as a credit against such United States
shareholder's United States federal income tax liability and may entitle such
United States shareholder to a refund, provided that the required information is
furnished to the IRS.

         FOREIGN SHAREHOLDERS. Additional issues may arise pertaining to
information reporting and backup withholding with respect to a non-United States
shareholder. A non-United States shareholder should consult with a tax advisor
with respect to any such information reporting and backup withholding
requirements. Backup withholding with respect to a non-United States shareholder
is not an additional tax. Rather, the amount of any backup withholding with
respect to a payment to a non-United States shareholder will be allowed as a
credit against any United States federal income tax liability of such non-United
States shareholder. If withholding results in an overpayment of taxes, a refund
may be obtained provided that the required information is furnished to the IRS.

OTHER TAX CONSEQUENCES

         We or our shareholders may be subject to state or local taxation in
various state or local jurisdictions, including those in which we or they
transact business, own property, or reside. The state and local tax treatment of
us and our shareholders may differ from the federal income tax consequences
discussed above. The tax laws of the State of Ohio apply the provisions of the
Internal Revenue Code relating to REITs with certain modifications which will
not have a material beneficial nor adverse effect on our ability to operate as a
REIT. Prospective shareholders should consult their own tax advisors regarding
the effect of state and local tax laws on an investment in our Class C preferred
securities.


                                       80
   82



                              ERISA CONSIDERATIONS

GENERAL

         In evaluating the purchase of Class C preferred securities, a fiduciary
of a Plan should consider:

         -        whether the ownership of Class C preferred securities is in
                  accordance with the documents and instruments governing such
                  Plan;

         -        whether the ownership of Class C preferred securities is
                  solely in the interest of Plan participants and beneficiaries
                  and otherwise consistent with the fiduciary's responsibilities
                  and in compliance with the requirements of Part 4 of Title I
                  of ERISA, including, in particular, the diversification,
                  prudence, and liquidity requirements of Section 404 of ERISA
                  and the prohibited transaction provisions of Section 406 of
                  ERISA and Section 4975 of the Internal Revenue Code;

         -        whether our assets are treated as assets of the Plan; and

         -        the need to value the assets of the Plan annually.

For purposes of this prospectus, the term "Plan" means a qualified
profit-sharing, pension, or stock bonus plan, including a plan for self-employed
individuals and their employees, or any other employee benefit plan subject to
the Employee Retirement Income Security Act of 1974, as amended, or ERISA, a
collective investment fund, or separate account in which such plans invest and
any other investor using assets that are treated as the assets of an employee
benefit plan subject to ERISA.

         In addition, the fiduciary of an individual retirement arrangement
under Section 408 of the Internal Revenue Code, which we refer to as an IRA,
considering the purchase of Class C preferred securities should consider whether
the ownership of Class C preferred securities would result in a non-exempt
prohibited transaction under Section 4975 of the Internal Revenue Code.

         The fiduciary investment considerations summarized below provide a
general discussion that does not include all of the fiduciary investment
considerations relevant to Plans and, where indicated, IRAs. This summary is
based on the current provisions of ERISA and the Internal Revenue Code and their
respective regulations and rulings, and may be changed by future legislative,
administrative, or judicial actions. Any such changes may be adverse and may
have retroactive effect. PLANS AND IRAS THAT ARE PROSPECTIVE PURCHASERS OF CLASS
C PREFERRED SECURITIES SHOULD CONSULT WITH AND RELY UPON THEIR OWN ADVISORS IN
EVALUATING THESE MATTERS IN LIGHT OF THEIR OWN PARTICULAR CIRCUMSTANCES.

PLAN ASSET REGULATION

         Under Department of Labor regulations governing what constitutes the
assets of a Plan or IRA, which we refer to as Plan Assets, for purposes of ERISA
and the related prohibited transaction provisions of the Internal Revenue Code
found in 29 C.F.R. Sec. 2510.3-101, which we refer to as the Plan Asset
Regulation, when a Plan or IRA makes an equity investment in another entity, the
underlying assets of the entity will not be considered Plan Assets if the equity
interest is a "publicly-offered security." If our assets were deemed to be Plan
Assets, transactions between us and parties in interest or disqualified persons
with respect to the investing Plan or IRA could be prohibited transactions
unless a statutory or administrative exemption is available. In addition,
investment authority would also have been improperly delegated to such
fiduciaries, and, under certain circumstances, Plan fiduciaries who make the
decision to invest in the Class C preferred securities could be liable as
co-fiduciaries for actions taken by us that do not conform to the ERISA
standards for investments under Part 4 of Title I of ERISA.



                                       81
   83



         For purposes of the Plan Asset Regulation, a "publicly-offered
security" is a security that is:

         -        "freely transferable;"
         -        part of a class of securities that is "widely held;" and
         -        sold to the Plan or IRA as part of an offering of securities
                  to the public pursuant to an effective registration statement
                  under the Securities Act and part of a class of securities
                  that is registered under the Exchange Act within 120 days, or
                  such later time as may be allowed by the SEC, after the end of
                  the fiscal year of the issuer during which the offering of
                  such securities to the public occurred.

         Our Class C preferred securities will be registered under the
Securities Act and the Exchange Act within the time periods specified in the
Plan Asset Regulation.

         The Plan Asset Regulation provides that a security is "widely held"
only if it is a part of the class of securities that is owned by 100 or more
investors independent of the issuer and of one another. A security will not fail
to be "widely held" because the number of independent investors falls below 100
subsequent to the initial offering as a result of events beyond the control of
the issuer. We expect the Class C preferred securities to be "widely held" upon
the completion of this offering.

         The Plan Asset Regulation provides that whether a security is "freely
transferable" is a factual question to be determined on the basis of all the
relevant facts and circumstances. The Plan Asset Regulation further provides
that when a security is part of an offering in which the minimum investment is
$10,000 or less, certain restrictions ordinarily will not, alone or in
combination, affect the finding that such securities are "freely transferable."
We believe that any restrictions imposed on the transfer of the Class C
preferred securities are limited to the restrictions on transfer generally
permitted under the Plan Asset Regulation and are not likely to result in the
failure of the Class C preferred securities to be "freely transferable."

         A Plan should not acquire or hold the Class C preferred securities if
our underlying assets will be treated as the assets of such Plan. However, we
believe that under the Plan Asset Regulation, the Class C preferred securities
should be treated as "publicly-offered securities" and, accordingly, our
underlying assets should not be considered to be assets of any Plan or IRA
investing in the Class C preferred securities.

UNRELATED BUSINESS TAXABLE INCOME

         Plan fiduciaries should also consider the consequences of holding more
than 10% of the Class C preferred securities if we are "predominantly held" by
qualified trusts. This is discussed further under the heading "Federal Income
Tax Considerations--Taxation of United States Shareholders--Treatment of
Tax-Exempt Shareholders."



                     CERTAIN INFORMATION REGARDING THE BANK

         We have attached as Annex I a copy of the Bank's prospectus filed with
the OCC relating to the Bank Class C preferred securities to be issued upon the
issuance of an OCC directive after the occurrence of a Supervisory Event. We
consider the Bank's prospectus to be an integral part of this prospectus. All
material information relating to the Bank, including information relating to the
Bank's financial position, can be found in the Bank's prospectus. There has been
no material change in the Bank's affairs since the conclusion of the quarter
ended March 31, 2001, which has not otherwise been disclosed by the Bank in its
prospectus.



                                  UNDERWRITING


         Subject to the terms and conditions stated in our subscription
agreement with Holdings dated the date of this prospectus, Holdings has agreed
to purchase and we have agreed to sell all of our Class C preferred securities
offered by this prospectus for $25 per Class C preferred security. The
consideration to be paid by Holdings for the




                                       82
   84




Class C preferred securities will be in the form of additional participation
interests in commercial loans, including commercial real estate loans, and
consumer loans not secured by real estate, as well as leasehold improvements.

         It is intended that, subsequent to the purchase of the Class C
preferred securities from us and subject to the terms and conditions stated in
the proposed underwriting agreement, each underwriter named in the table below,
which we refer to as an Underwriter and collectively as the Underwriters, will
severally agree to purchase, and Holdings will agree to sell the number of Class
C preferred securities set forth opposite the name of such Underwriter.




Name                                                                                             Number of Preferred
- ----                                                                                                  Securities
                                                                                                 ---------------------
                                                                                              
Salomon Smith Barney........................................................................
Raymond James & Associates, Inc.............................................................
Huntington Capital Corp.....................................................................
 ............................................................................................
 ............................................................................................
         Total..............................................................................           2,000,000
                                                                                                       =========


         The underwriting agreement will provide that the obligation of the
several Underwriters to purchase the Class C preferred securities is subject to
approval of certain legal matters by counsel and to certain other conditions.
The Underwriters will be obligated to purchase all of the Class C preferred
securities if they purchase any Class C preferred securities. Although a
statutory underwriter in connection with this offering, Holdings will not sell
the securities directly to the public and will not have the rights and
obligations of an Underwriter under the underwriting agreement.

         The Underwriters, for whom Salomon Smith Barney Inc. is acting as
representative, intend to offer some of the Class C preferred securities
directly to the public at the public offering price of $25 per share and some of
the Class C preferred securities to certain dealers at the public offering price
less a concession not in excess of $0.[___] per Class C preferred security. The
Underwriters may allow, and such dealers may reallow, a concession not in excess
of $[___] per Class C preferred security to certain brokers and dealers. After
the initial offering of the Class C preferred securities to the public, the
public offering price and other selling terms may be changed by the
representative.


         The Underwriters fees will constitute an amount equal to 3.15% of the
initial public offering price. The amount is calculated based on a management
fee equal to .63% of the initial public offering price, or $0.1575 per $25
security, an underwriting fee equal to .52% of the initial public offering
price, or $0.13 per $25 security, and a selling concession equal to 2.00% of the
initial public offering price, or $0.50 per $25 security. Additional expenses
associated with the offering of the Class C preferred securities are estimated
to be $810,000. These additional expenses include legal and accounting fees and
expenses, underwriters' legal fees expenses, rating agencies' fees, printing
expenses, and the SEC registration fee. Holdings, our parent company, will pay
these fees and expenses as well as the underwriting commissions and discounts.

         Huntington Capital Corp. is a wholly owned subsidiary of Huntington
Bancshares and is, therefore, affiliated with us. Huntington Capital Corp. will
sell the Class C preferred securities to investors through Huntington Investment
Company, a wholly owned subsidiary of the Bank which will act as agent.
Huntington Capital Corp. will not sell any Class C preferred securities to other
broker-dealers. Certain of the other Underwriters and their affiliates have in
the past provided, and may in the future provide, investment banking services to
Huntington Bancshares, the Bank, or their affiliates in the ordinary course of
business.


         Holdings, which owns 99.87% Of our common shares, 89.9% Of our Class A
preferred securities, and 100% of our Class D preferred securities, is also
affiliated with us. The Bank owns 99.9% of Holdings' capital shares and
Huntington Bancshares owns 100% of the bank's capital shares. Thus, the bank and
Huntington Bancshares may be deemed to beneficially own the Class C preferred
securities being offered to the public even though holdings will be



                                       83
   85




the sole record owner. As described in more detail under the Business section of
this prospectus, we acquired, and in the future will acquire, assets from
holdings and have made arrangements through Holdings for the servicing of the
loans in which we have a participation interest under a subparticipation
agreement between Holdings and us and a participation agreement between Holdings
and the Bank.


         In connection with the offering to the public, Salomon Smith Barney
Inc., on behalf of the Underwriters, may purchase and sell the Class C preferred
securities in the open market. These transactions may include syndicate covering
transactions and stabilizing transactions. Stabilizing transactions consist of
certain bids or purchases of the Class C preferred securities made for the
purpose of preventing or retarding a decline in the market price of the Class C
preferred securities while the offering is in progress.

         Syndicate covering transactions involve purchases of the Class C
preferred securities in the open market after the distribution has been
completed to cover syndicate short positions. Short sales involve the sale by
the Underwriters of a greater number of shares than they are required to
purchase in the offering. The Underwriters will not have an overallotment option
with respect to the distribution of the Class C preferred securities, and any
short position of the Underwriters will be a "naked" short position. A naked
short position may be created if the Underwriters are concerned that there may
be downward pressure on the price of the shares in the open market after pricing
that could adversely affect investors who purchase in the offering. The
Underwriters must close out any naked short position by purchasing shares in the
open market. Similar to other purchase transactions, the Underwriters' purchases
to cover the syndicate short sales may have the effect of raising or maintaining
the market price of the Class C preferred securities or preventing or retarding
a decline in the market price of the Class C preferred securities.


         The Underwriters also may impose a penalty bid. Penalty bids permit the
Underwriters to reclaim a selling concession from a syndicate member when
Salomon Smith Barney Inc., in covering syndicate short positions or making
stabilizing purchases, repurchases Class C preferred securities originally sold
by that syndicate member.

         Any of these activities may cause the price of the Class C preferred
securities to be higher than the price that otherwise would exist in the open
market in the absence of such transactions. These transactions may be effected
in the over-the-counter market or otherwise and, if commenced, may be
discontinued at any time.


         We and Holdings will agree to indemnify the several Underwriters
against certain liabilities, including liabilities under the Securities Act of
1933, as amended, or contribute to payments the Underwriters may be required to
make in respect of any of those liabilities.

         We have applied to list the Class C preferred securities on The Nasdaq
National Market under the symbol "HPCCO". Prior to the offering to the public,
there has been no public market for the Class C preferred securities.
Consequently, the initial offering price for the Class C preferred securities
was determined by Holdings and us and the initial public offering price for the
Class C preferred securities was determined by negotiations between Holdings and
Salomon Smith Barney Inc. There can be no assurance, however, that the prices at
which the Class C preferred securities will sell in the public market after the
initial public offering will not be lower than the price at which they are sold
by the Underwriters or that an active trading market in the Class C preferred
securities will develop and continue after offering to the public.

         We and Holdings will agree that, for the period beginning on the date
of the underwriting agreement and continuing for [__________] days thereafter,
we will not, without the prior written consent of Salomon Smith Barney Inc.,
dispose of or hedge any securities, including any backup undertakings of such
securities, in each case that are substantially similar to the Class C preferred
securities, or any securities convertible into or exchangeable for the Class C
preferred securities or such substantially similar securities. Salomon Smith
Barney Inc. may release any of the securities subject to this lock-up at any
time without notice.



                                     EXPERTS

         Ernst & Young LLP, independent auditors, have audited our consolidated
financial statements at December 31, 2000 and 1999, and for each of the three
years ended December 31, 2000, as set forth in their report. We have included
our financial statements in the prospectus and elsewhere in the registration
statement in reliance on Ernst & Young LLP's report, given on their authority as
experts in accounting and auditing.


                                       84
   86



                                  LEGAL MATTERS

         The validity of the Class C preferred securities offered hereby and
certain other legal and certain tax matters described under "Federal Income Tax
Considerations" will be passed upon for us by Porter, Wright, Morris & Arthur
LLP. The validity of the Class C preferred securities will be passed upon for
the Underwriters by Cleary, Gottlieb, Steen & Hamilton. In rendering its
opinion, Cleary, Gottlieb, Steen & Hamilton will rely, as to matters of Ohio
law, on the opinion of Porter, Wright, Morris & Arthur LLP.


                                    GLOSSARY

         "Automobile loan" means a loan secured by a motor vehicle.

         "Commercial mortgage loan" means a whole loan secured by a mortgage or
deed of trust on a multi-family residential or commercial real estate property.

         "Conditional Exchange" means the exchange on a share-for-share basis of
our Class C preferred securities for Bank preferred securities upon the issuance
of an OCC directive after the occurrence of a Supervisory Event.

         "Consumer loan" means a loan secured by a second mortgage primarily on
the borrower's primary residence.

         "Dividend payment date" means each quarterly date upon which dividends
are paid by us to the holders of the Class C preferred securities.

         "Dividend period" means any quarterly dividend period.

         "Excess securities" means the securities of any class or series of
preferred securities owned, or deemed to be owned, by or transferred to a
shareholder in excess of the ownership limit.

         "Five or Fewer Test" means the Internal Revenue Code requirement that
not more than 50% in value of our outstanding securities may be owned, directly
or indirectly, by five or fewer individuals (as defined in the Internal Revenue
Code).

         "FFO" means funds from operations and is equal to net income,
calculated according to generally accepted accounting principles in the United
States, plus depreciation of real or personal property used to generate income,
less any gain on the sale of real estate plus any loss on the sale of real
estate.

         "Indebtedness" means all indebtedness for borrowed money and any
guarantees of indebtedness for borrowed money.

          "Independent directors" means the members of our board of directors
who are not current directors, officers or employees of us, Huntington
Bancshares, the Bank, Holdings, or any affiliate of any of them.

          "Initial dividend period" means the first dividend period.

         "Junior Stock" means common shares and all other classes and series of
shares which rank below the Class C preferred securities as to dividend rights
and rights upon liquidation, winding up, or dissolution.

         "LIBOR" means the London Interbank Offer Rate, which is the short-term
rate of interest for U.S. dollar deposits overseas and is sometimes used as an
index upon which loan interest rates are based.


                                       85
   87




         "Loan-to-value ratio" means, with respect to any mortgage loan, the
ratio (expressed as a percentage) of the original principal amount of such
mortgage loan to the lesser of (1) the appraised value at origination of the
mortgaged property underlying such mortgage loan and (2) if the mortgage loan
was made to finance the acquisition of property, the purchase price of the
mortgaged property.

         "Mortgage assets" means real estate mortgage assets.

         "Mortgage-backed securities" means securities either issued or
guaranteed by agencies of the Federal government or government sponsored
agencies or that are rated by at least one nationally recognized independent
rating organization and that represent interests in or obligations backed by
pools of mortgage loans.

         "Mortgage loans" means whole loans secured by single-family, one- to
four-unit, residential, multi-family residential, or commercial real estate
properties.

         "Nonaccrual status" means a loan on which, in the opinion of
management, principal or interest is not likely to be paid in accordance with
the terms of the loan agreement or on which the principal or interest is
generally past due 90 days or more and collateral, if any, is insufficient to
cover principal and interest.

         "One Hundred Persons Test" means the Internal Revenue Code requirement
that our capital stock be owned by 100 or more persons during at least 335 days
of a taxable year or during a proportionate part of a shorter taxable year.

         "Other authorized investments" means non-mortgage-related securities
authorized by Section 856(c)(5)(B) of the Internal Revenue Code, in an amount
which will not exceed 20% of the value of our total assets. Non-mortgage related
security is defined in the Investment Company Act. Under the Investment Company
Act, the term "security" means, in part, any note, stock, treasury stock,
debenture, evidence of indebtedness, or certificate of interest or participation
in any profit sharing agreement or a group or index of securities.

         "OREO" means Other Real Estate Owned.

         "Parity Stock" means the Class A and Class D preferred securities and
any class and series of our equity securities designated in the future as being
on a parity with the Class C preferred securities as to dividend rights and
rights upon liquidation, winding up, or dissolution.


         "Permitted Indebtedness" means (1) Indebtedness incurred by us in an
aggregate amount not to exceed 20% of our shareholders' equity as determined in
accordance with generally accepted accounting principles, plus (2) any
additional Indebtedness related to any and all advances or other financial
accommodations made or granted from time to time by the Federal Home Loan Bank
of Cincinnati to or for the benefit of the Bank whether now existing or arising
after the date of this prospectus, where we participate as a co-borrower,
guarantor, or in any other capacity where our assets are pledged as collateral.


         "Portfolio" means the current portfolio of mortgage loans and other
loans held by us.

         "Prime rate" is the short-term interest rate quoted by a commercial
bank as an indication of the rate being charged on loans to its best commercial
customers and is sometimes used as an index upon which loan interest rates are
based.

         "REIT" means a real estate investment trust as defined pursuant to the
REIT Requirements, or any successor provisions of the Internal Revenue Code.

         "REIT Requirements" means Sections 856 through 860 of the Internal
Revenue Code and the applicable Treasury regulations.

         "REIT taxable income" means the taxable income of a REIT, which
generally is computed in the same fashion as the taxable income of any
corporation, except that (a) certain deductions are not available, such as the


                                       86
   88



deduction for dividends received, (b) it may deduct dividends paid (or deemed
paid) during the taxable year, (c) net capital gains and losses are excluded and
(d) certain other adjustments are made.

         "Residential mortgage loan" means a whole loan secured by a mortgage or
deed of trust on a residential real estate property.

         "Senior Stock" means any class and series of our securities expressly
designated as being senior to the Class C preferred securities.

         "Supervisory Event" means the occurrence of one of the following:

         -        the Bank becomes "undercapitalized" under prompt corrective
                  action regulations,
         -        the Bank is placed into conservatorship or receivership, or
         -        the OCC, in its sole discretion, anticipates the Bank becoming
                  "undercapitalized" in the near term.


                                       87
   89



                       HUNTINGTON PREFERRED CAPITAL, INC.
                          INDEX TO FINANCIAL STATEMENTS





                                                                                                                  Page
                                                                                                                  ----
                                                                                                              
Report of Ernst & Young, Independent Auditors.............................................................        F-1
Consolidated Balance Sheets as of December 31, 2000 and 1999
   and March 31, 2001 and 2000 (unaudited)................................................................        F-2
Consolidated Statements of Income for the years ended December 31, 2000, 1999, and 1998
   and the three months ended March 31, 2001 and 2000 (unaudited).........................................        F-3
Consolidated Statements of Changes in Shareholders' Equity for the years ended December 31,
    2000, 1999, and 1998 and the three months ended March 31, 2001 (unaudited)............................        F-4
Consolidated Statements of Cash Flows for the years ended December 31, 2000, 1999, and 1998
   and the three months ended March 31, 2001 and 2000 (unaudited).........................................        F-5
Notes to Consolidated Financial Statements................................................................        F-6





                                       88
   90








                         Report of Independent Auditors



To the Board of Directors and Shareholders
Huntington Preferred Capital, Inc. and Subsidiary


We have audited the accompanying consolidated balance sheets of Huntington
Preferred Capital, Inc. and Subsidiary as of December 31, 2000 and 1999, and the
related consolidated statements of income, changes in shareholders' equity, and
cash flows for each of the three years in the period ended December 31, 2000.
These financial statements are the responsibility of the company's management.
Our responsibility is to express an opinion on these financial statements based
on our audits.

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

In our opinion, the financial statements referred to above present fairly, in
all material respects, the consolidated financial position of Huntington
Preferred Capital, Inc. and Subsidiary at December 31, 2000 and 1999, and the
results of their operations and their cash flows for each of the three years in
the period ended December 31, 2000, in conformity with accounting principles
generally accepted in the United States.




                                        /s/ Ernst & Young LLP



Columbus, Ohio
May 16, 2001



                                      F-1

   91


                       HUNTINGTON PREFERRED CAPITAL, INC.


CONSOLIDATED BALANCE SHEETS




- ---------------------------------------------------------------------------------------------------------------------
                                                            MARCH 31,                             DECEMBER 31,
                                            ------------------------------------        -----------------------------
(in thousands of dollars)                          2001               2000                  2000              1999
- --------------------------------------      ----------------      -------------         -----------        ----------
                                               (UNAUDITED)         (UNAUDITED)
                                                                                               
ASSETS
Cash and due from banks                       $     --            $   59,352            $   61,403         $  167,135
Interest bearing deposits in banks               328,099             310,360               818,872             67,071
Due from Huntington Preferred
   Capital Holdings, Inc.                        159,186              17,922               159,902               --
Loan participations purchased
   Commercial                                    588,490             766,534               614,956            813,809
   Consumer Secured by Real Property           1,034,921             820,603               971,594            791,396
   Residential Mortgage                          771,511             887,124               355,571            749,563
   Commercial Mortgage                         4,125,879           3,676,217             3,894,527          3,688,669
                                              ----------          ----------            ----------         ----------
                                               6,520,801           6,150,478             5,836,648          6,043,437
     Less allowance for loan losses               98,046              96,454                91,826            104,151
                                              ----------          ----------            ----------         ----------
Net loan participations purchased              6,422,755           6,054,024             5,744,822          5,939,286
                                              ----------          ----------            ----------         ----------
Premises and equipment                               793                --                    --                 --
Accrued income and other assets                   55,057              43,123                48,625             39,546
                                              ----------          ----------            ----------         ----------

TOTAL ASSETS                                  $6,965,890          $6,484,781            $6,833,624         $6,213,038
                                              ==========          ==========            ==========         ==========

LIABILITIES AND SHAREHOLDERS' EQUITY
Due from Huntington Preferred
   Capital Holdings, Inc.                     $     --            $     --              $     --           $      730
                                              ----------          ----------            ----------         ----------
     Total Liabilities                              --                  --                    --                  730
                                              ----------          ----------            ----------         ----------

Shareholders' equity
     Class A Preferred stock, $1000 par
          value - 1,000 shares authorized,
          issued and outstanding                   1,000               1,000                 1,000              1,000
     Class B Preferred stock, $1000 par
          value, noncumulative and
          conditionally exchangeable -
          authorized 500,000 shares;
          400,000 and no shares issued
          and outstanding, respectively          400,000                --                 400,000               --
     Common stock - without par value;
          authorized 800,000 shares; 750
          shares issued and outstanding        6,345,821           6,300,985             6,341,717          6,143,103
     Retained earnings                           219,069             182,796                90,907             68,205
                                              ----------          ----------            ----------         ----------
     Total Shareholders' Equity                6,965,890           6,484,781             6,833,624          6,212,308
                                              ----------          ----------            ----------         ----------
TOTAL LIABILITIES AND SHAREHOLDERS'
   EQUITY                                     $6,965,890          $6,484,781            $6,833,624         $6,213,038
                                              ==========          ==========            ==========         ==========




See notes to consolidated financial statements.



                                      F-2

   92





                       HUNTINGTON PREFERRED CAPITAL, INC.



CONSOLIDATED STATEMENTS OF INCOME




- ----------------------------------------------------------------------------------------------------------------------------
                                                            THREE MONTHS ENDED                    TWELVE MONTHS ENDED
                                                                 MARCH 31,                            DECEMBER 31,
(in thousands of dollars,                              -----------------------------     -----------------------------------
   except per share amounts)                               2001             2000             2000        1999       1998
- ----------------------------------------------         --------------     ----------     -----------   --------   ----------
                                                         (Unaudited)
                                                                                                   
Interest and fee income
   Interest on loan participations purchased
      Commercial                                        $ 10,967          $ 13,982          $ 53,496   $ 74,318   $ 42,798
      Consumer Secured by Real Property                   23,127            17,704            78,327     65,832     26,204
      Residential Mortgage                                 9,272            15,597            46,421     59,599     39,379
      Commercial Mortgage                                 73,159            64,813           273,669    270,300    172,214
                                                        --------          --------          --------   --------   --------
                                                         116,525           112,096           451,913    470,049    280,595
   Fees                                                    1,384               842             4,092      7,043      4,225
   Interest bearing deposits in banks                     12,270             3,730            33,095     14,111     13,600
                                                        --------          --------          --------   --------   --------
TOTAL INTEREST AND FEE INCOME                            130,179           116,668           489,100    491,203    298,420
                                                        --------          --------          --------   --------   --------

NET INTEREST INCOME                                      130,179           116,668           489,100    491,203    298,420
Provision for loan losses                                   --                --                --         --         --
                                                        --------          --------          --------   --------   --------
NET INTEREST INCOME
   AFTER PROVISION FOR LOAN
   LOSSES                                                130,179           116,668           489,100    491,203    298,420
                                                        --------          --------          --------   --------   --------

Non-interest expense
   Personnel and related costs                                40                40               162        162         95
   Occupancy expense                                           4              --                --         --         --
   Legal and other professional services                    --                   1              --          310       --
   Management fees                                         1,973             2,036             7,821      7,762      4,456
                                                        --------          --------          --------   --------   --------
                                                           2,017             2,077             7,983      8,234      4,551
                                                        --------          --------          --------   --------   --------
INCOME BEFORE INCOME TAXES                               128,162           114,591           481,117    482,969    293,869
Provision for income taxes                                  --                --                --         --         --
                                                        --------          --------          --------   --------   --------

NET INCOME                                              $128,162          $114,591          $481,117   $482,969   $293,869
                                                        ========          ========          ========   ========   ========


NET INCOME APPLICABLE TO
   COMMON SHARES                                        $128,162          $114,591          $481,037   $482,889   $293,869
                                                        ========          ========          ========   ========   ========

PER COMMON SHARE
     Net income
          Basic & Diluted                               $170,883          $152,788          $641,383   $643,852   $391,826

     Cash Dividends                                     $   --            $   --            $611,113   $551,680   $391,826

AVERAGE COMMON SHARES
          Basic & Diluted                                    750               750               750        750        750



See notes to consolidated financial statements.



                                      F-3

   93




                       HUNTINGTON PREFERRED CAPITAL, INC.



CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY



- ----------------------------------------------------------------------------------------------------------------------
                                                             PREFERRED                         COMMON
                                                  -------------------------------  ----------------------------------
(in thousands, except per share amounts)             SHARES           STOCK           SHARES             STOCK
- --------------------------------------------      --------------  ---------------  --------------  ------------------
                                                                                        
BALANCE -- JANUARY 1, 1998                                  ---   $          ---             750   $             954

    Net income
    Paid in capital in excess of par value
        in consideration for the purchase
        of loan participations, net                                                          ---           7,163,348
    Return of capital ($1,728,006 per share)                                                              (1,296,005)
    Cash dividends declared on common
       stock ($391,825.98 per share)
                                                  --------------  ---------------  --------------  ------------------
BALANCE -- DECEMBER 31, 1998                                ---              ---             750           5,868,297
                                                  --------------  ---------------  --------------  ------------------

    Net income
    Issuance of Class A preferred stock                   1,000            1,000
    Paid in capital in excess of par value
        in consideration for the purchase
        of loan participations, net                                                          ---             274,806
    Cash dividends declared on common
       stock ($551,679.78 per share)
    Cash dividends declared on preferred
       stock ($80 per share)
                                                  --------------  ---------------  --------------  ------------------
BALANCE -- DECEMBER 31, 1999                              1,000            1,000             750           6,143,103
                                                  --------------  ---------------  --------------  ------------------

    Net income
    Issuance of Class B preferred stock                 400,000          400,000
    Paid in capital in excess of par value
        in consideration for the purchase
        of loan participations, net                                                          ---             198,614
    Cash dividends declared on common
       stock ($611,113.25 per share)
    Cash dividends declared on preferred
       stock ($80 per share)
                                                  --------------  ---------------  --------------  ------------------
BALANCE -- DECEMBER 31, 2000                            401,000          401,000             750           6,341,717
                                                  --------------  ---------------  --------------  ------------------

    Net income
    Paid in capital in excess of par value
        in consideration for the purchase
        of loan participations, net                                                          ---               4,104
                                                  --------------  ---------------  --------------  ------------------
BALANCE -- MARCH 31,
   2001 (UNAUDITED)                                     401,000   $      401,000             750   $       6,345,821
                                                  ==============  ===============  ==============  ==================






- -------------------------------------------------------------------------------------------------
                                                        RETAINED
                                                        (DEFICIT)
(in thousands, except per share amounts)                EARNINGS                    TOTAL
- --------------------------------------------       -------------------       --------------------
                                                                        
BALANCE -- JANUARY 1, 1998                         $             (924)       $               30

    Net income                                                293,869                    293,869
    Paid in capital in excess of par value
        in consideration for the purchase
        of loan participations, net                                                    7,163,348
    Return of capital ($1,728,006 per share)                                          (1,296,005)
    Cash dividends declared on common
       stock ($391,825.98 per share)                         (293,869)                  (293,869)
                                                   -------------------       --------------------
BALANCE -- DECEMBER 31, 1998                                     (924)                 5,867,373
                                                   -------------------       --------------------

    Net income                                                482,969                    482,969
    Issuance of Class A preferred stock                                                    1,000
    Paid in capital in excess of par value
        in consideration for the purchase
        of loan participations, net                                                      274,806
    Cash dividends declared on common
       stock ($551,679.78 per share)                         (413,760)                  (413,760)
    Cash dividends declared on preferred
       stock ($80 per share)                                      (80)                       (80)
                                                   -------------------       --------------------
BALANCE -- DECEMBER 31, 1999                                   68,205                  6,212,308
                                                   -------------------       --------------------

    Net income                                                481,117                    481,117
    Issuance of Class B preferred stock                                                  400,000
    Paid in capital in excess of par value
        in consideration for the purchase
        of loan participations, net                                                      198,614
    Cash dividends declared on common
       stock ($611,113.25 per share)                         (458,335)                  (458,335)
    Cash dividends declared on preferred
       stock ($80 per share)                                      (80)                       (80)
                                                   -------------------       --------------------
BALANCE -- DECEMBER 31, 2000                                   90,907                  6,833,624
                                                   -------------------       --------------------

    Net income                                                128,162                    128,162
    Paid in capital in excess of par value
        in consideration for the purchase
        of loan participations, net                                                        4,104
                                                   -------------------       --------------------
BALANCE -- MARCH 31,
   2001 (UNAUDITED)                                $          219,069        $         6,965,890
                                                   ===================       ====================


See notes to consolidated financial statements.



                                      F-4

   94




                       HUNTINGTON PREFERRED CAPITAL, INC.



CONSOLIDATED STATEMENTS OF CASH FLOWS




- ---------------------------------------------------------------------------------------------------------------------------
                                                        THREE MONTHS ENDED                  TWELVE MONTHS ENDED
                                                              MARCH 31,                         DECEMBER 31,
                                                       ----------------------   -------------------------------------------
(in thousands of dollars)                                2001         2000           2000           1999           1998
- --------------------------------------------------------------    -----------   ------------    -----------    ------------
                                                          (UNAUDITED)
                                                                                                
OPERATING ACTIVITIES
       Net Income                                  $   128,162    $   114,591    $   481,117    $   482,969    $   293,869
       Adjustments to reconcile net income to
       net cash provided by operating activities
            Depreciation                                     4           --             --             --             --
            Increase in accrued interest and
               other assets                           (122,159)      (115,985)      (456,704)      (715,058)      (274,217)
            Increase (decrease) in Due from/to
                Huntington Preferred Capital
                Holdings, Inc.                             716        (18,652)      (160,632)          (955)         1,676
                                                   -----------    -----------    -----------    -----------    -----------
NET CASH PROVIDED BY (USED FOR)
   OPERATING ACTIVITIES                                  6,723        (20,046)      (136,219)      (233,044)        21,328
                                                   -----------    -----------    -----------    -----------    -----------

INVESTING ACTIVITIES
       Decrease (increase) in interest
          bearing deposits in banks                    490,773       (243,289)      (751,801)       (67,071)          --
       Participation interests purchased            (2,002,279)      (939,530)    (6,747,027)    (6,589,409)    (2,362,702)
       Sales and repayments on loans
          underlying participations                  1,444,177      1,095,082      7,587,730      7,478,648      3,922,098
       Purchase of premises and equipment                 (797)          --             --             --             --
                                                   -----------    -----------    -----------    -----------    -----------
NET CASH (USED FOR) PROVIDED BY
   INVESTING ACTIVITIES                                (68,126)       (87,737)        88,902        822,168      1,559,396
                                                   -----------    -----------    -----------    -----------    -----------

FINANCING ACTIVITIES
       Proceeds from issuance of Class A
          preferred stock                                 --             --             --            1,000           --
       Proceeds from issuance of Class B
          preferred stock                                 --             --          400,000           --             --
       Dividends paid on common stock                     --             --         (458,335)      (545,600)      (162,029)
       Dividends paid on Class A
          preferred stock                                 --             --              (80)           (80)          --
       Return of capital to Huntington
          Preferred Capital Holdings, Inc.                --             --             --             --       (1,296,005)
                                                   -----------    -----------    -----------    -----------    -----------
NET CASH USED FOR FINANCING
   ACTIVITIES                                             --             --          (58,415)      (544,680)    (1,458,034)
                                                   -----------    -----------    -----------    -----------    -----------
CHANGE IN CASH AND CASH
   EQUIVALENTS                                         (61,403)      (107,783)      (105,732)        44,444        122,690
CASH AND CASH EQUIVALENTS:
   AT BEGINNING OF PERIOD                               61,403        167,135        167,135        122,691              1
                                                   -----------    -----------    -----------    -----------    -----------
   AT END OF PERIOD                                $      --      $    59,352    $    61,403    $   167,135    $   122,691
                                                   ===========    ===========    ===========    ===========    ===========

Supplemental information:
       Capital contributions from common
       stockholder in the form of loans            $      --      $   157,822    $   198,614    $   274,806    $ 7,163,348
       Income taxes paid                                  --             --             --             --             --
       Interest paid                                      --             --             --             --             --



See notes to consolidated financial statements.



                                      F-5

   95




                       HUNTINGTON PREFERRED CAPITAL, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


                              NOTE 1 - ORGANIZATION


     Huntington Preferred Capital, Inc. (HPCI) is a real estate investment trust
(REIT) organized under Ohio law in 1992. HPCI is a subsidiary of Huntington
Preferred Capital Holdings, Inc. (Holdings), an Indiana corporation. Holdings is
a subsidiary of The Huntington National Bank (HNB), a national banking
association organized under the laws of the United States and headquartered in
Columbus, Ohio. HNB is a wholly owned subsidiary of Huntington Bancshares
Incorporated (HBI). HPCI has one subsidiary, HPCLI, Inc., formed in March 2001
for the purpose of holding certain assets expected to be transferred into and
then contributed by HPCI to this subsidiary.

     HPCI was initially formed to acquire, hold, and manage property acquired by
the HNB in foreclosure (Other Real Estate Owned or OREO property). In May 1998,
HPCI began to acquire, hold, and manage participation interests in mortgage
assets and other authorized investments in a manner so as to qualify as a REIT
for federal income tax purposes under the Internal Revenue Code of 1986, as
amended. As a REIT, HPCI is generally not subject to federal income tax on net
income and capital gains that it distributes to its shareholders. All of the
OREO property was sold prior to May 1998 and HPCI has not held OREO property
since that time.

     In May 1998, Holdings entered into a loan participation agreement with HNB
that granted Holdings a 95% participation interest in various commercial and
mortgage loans identified from time to time by HNB. HPCI entered into a loan
subparticipation agreement with Holdings that granted a 100% participation
interest in those same loans. In March 2001, pursuant to an amendment to the
loan participation agreement, Holdings purchased for cash an additional 4%
participation interest in such loans from HNB. HPCI then purchased the
additional 4% participation interest from Holdings pursuant to an amendment to
the loan subparticipation agreement. Thus, HPCI currently owns a 99%
participation interest in those commercial and mortgage loans.

     In January 1999, HPCI issued 1,000 Class A preferred securities, at a
liquidation preference of $1,000 per share. The Class A preferred securities are
non-voting and have a dividend rate of $80.00 per share per year. In December
2000, HPCI issued 400,000 Class B preferred securities, at a liquidation
preference of $1,000 per share. All of the Class B preferred securities are
owned by HPC Holdings-II, Inc., a subsidiary of HBI. The Class B preferred
securities have a variable dividend rate based on London Interbank Offered Rate
(LIBOR) which is determined quarterly.

     In February 2001, HBI purchased 1 share of HPCI common stock from Holdings
(before adjusting for the 18,666.67-for-1 stock split) for approximately $8.4
million. HBI owns .1% and Holdings owns 99.9% of the issued and outstanding
shares of the common stock of HPCI.

     In April 2001, HPCI created two new classes of preferred securities, Class
C & D, to be offered to the public for the purpose of increasing HNB's
consolidated regulatory capital and to raise funds for Holdings, which may be
distributed or loaned to, or held on deposit with, HNB. The Class C preferred
securities are perpetual and will not be convertible into our common shares or
any other class or series of HPCI's capital shares and will not be subject to
any sinking fund or other obligation for its repurchase or retirement. Holders
of Class C preferred securities will be entitled to receive, if, when, and as
authorized and declared by HPCI's board of directors out of legally available
assets, noncumulative cash dividends at the rate per annum of the initial
liquidation preference which is $25.00 per share. Dividends on the Class C
preferred securities will be payable, if authorized and declared, quarterly in
arrears. Each Class C preferred security will be exchanged automatically for one
newly issued HNB Class C preferred security if the Office of the Comptroller of
the Currency (OCC) so directs in writing upon or after the occurrence of a
Supervisory Event. A Supervisory Event occurs when (1) HNB becomes
"undercapitalized" under prompt corrective action regulations; (2) HNB is placed
into conservatorship or receivership; or (3) the OCC, in its sole discretion,
anticipates HNB becoming "undercapitalized" in the near term.

     The Class D preferred securities rank senior to the Class B preferred
securities and the common shares, and on parity with the Class A and Class C
preferred securities, as to dividends and liquidation. Holders of the Class D
preferred securities have no preemptive rights with respect to any shares of
HPCI's capital stock. The holders of the Class D preferred securities are
entitled to receive dividends at a variable rate. Dividends on the Class D
preferred securities will be payable, if authorized and declared, quarterly in
arrears, but are not cumulative.


                                      F-6

   96




                       HUNTINGTON PREFERRED CAPITAL, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


                        NOTE 1 - ORGANIZATION (CONTINUED)


     In April 2001, HPCI's Board of Directors was authorized to issue up to 10
million preferred securities from time to time in one or more series with 1/10th
vote per share and with such other designations, preferences, conversion, or
other rights, restrictions, limitations as to dividends or other distributions,
qualifications, and terms and conditions of redemption as are determined by
HPCI's board of directors without shareholder approval. The specific terms of a
particular class or series of preferred securities will be described in an
amendment to the articles of incorporation relating to that class or series.
HPCI has no present plans to issue any other preferred securities.

     The Class A preferred securities will rank on parity to the Class C and D
preferred securities and are senior to the Class B preferred securities. The
Class B preferred securities are non-voting and will rank subordinate to the
Class A, C, and D preferred securities.

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

                    NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES


     BASIS OF PRESENTATION: The financial statements include the accounts of
HPCI and its subsidiary and are presented in conformity with accounting
principles generally accepted in the United States (GAAP). The unaudited interim
financial statements reflect all adjustments, consisting of normal recurring
accruals, which management of HPCI considers necessary for a fair presentation
of the financial position and the results of operations for these periods.

     The preparation of financial statements in conformity with GAAP requires
management to make estimates and assumptions that affect amounts reported in the
financial statements. Actual results could differ from those estimates.

     Loan participations: Loan participations are reported at the principal
amount outstanding, Participations are purchased through Holdings at the
principal amount outstanding without adjustment for deferred fees and costs and
discounts or premiums due to immateriality. They represent a 100% interest in
Holding's 99% participation interests in various commercial, consumer, and
mortgage loans originated by HNB purchased with available cash or in exchange
for HPCI's common stock. No participation interests have been purchased directly
from any third party by HPCI or Holdings.

     Interest income is primarily accrued based on unpaid principal balances as
earned. The underlying commercial and real estate loans are placed on
non-accrual status and stop accruing interest when collection of principal or
interest is in doubt. When interest accruals are suspended, accrued interest
income is reversed with current year accruals charged to earnings and prior year
amounts generally charged off as a credit loss. Consumer loans are not placed on
non-accrual status; rather they are charged off in accordance with regulatory
statutes. HPCI uses the cost recovery method in accounting for cash received on
non-accrual loans. Under this method, cash receipts are applied entirely against
principal until the loan has been collected in full, after which time any
additional cash receipts are recognized as interest income. When, in
management's judgment, the borrower's ability to make periodic interest and
principal payments resumes, the loan is returned to accrual status.

     Accounting for transfers and servicing of financial assets and
extinguishments of liabilities: Statement of Financial Accounting Standard No.
140 (SFAS No. 140), Accounting for Transfers and Servicing of Financial Assets
and Extinguishments of Liabilities, was issued in September 2000 and replaced
Statement of Financial Accounting Standard No. 125 (SFAS No. 125). While not
changing most of the guidance originally issued in SFAS No. 125, guidance in
SFAS No. 140 revised the standards for accounting for securitizations and other
transfers of financial assets and collateral and requires certain additional
disclosures related to transferred assets.

     Certain provisions of the new standard, which became effective for 2000
year-end reporting, related to the recognition, reclassification, and disclosure
of collateral, as well as the disclosure of securitization transactions. Other
provisions, which became effective for transactions occurring after March 31,
2001, related to the transfer and servicing of financial assets and
extinguishments of liabilities. Based on current circumstances, management
believes the application of the new rules do not have an impact on its financial
position, results of operations, or liquidity.




                                      F-7
   97



                       HUNTINGTON PREFERRED CAPITAL, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


              NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)


     ALLOWANCE FOR LOAN LOSSES: An allowance for loan losses was transferred to
HPCI from HNB on seasoned loans underlying the participations at the time the
participations were purchased. The allowance for loan losses reflects
management's judgment as to the level considered appropriate to absorb inherent
losses in the loan participation portfolio. This judgment is based on a review
of individual loans underlying the participations, historical loss experience of
similar loans owned by HNB, economic conditions, portfolio trends, and other
factors. When necessary, the allowance for loan losses will be adjusted through
a provision for loan losses charged to earnings. Loan losses are charged against
the allowance when management believes the loan balance, or a portion thereof,
is uncollectible. Subsequent recoveries, if any, are credited to the allowance.

     The portion of the allowance for loan losses related to impaired loans
(non-accruing and restructured credits, exclusive of smaller, homogeneous loans)
is based on discounted cash flows using the loans initial effective interest
rate or the fair value of the collateral for collateral-dependent loans.

     PREMISES AND EQUIPMENT: Premises and equipment are stated at cost, less
accumulated depreciation. Depreciation is computed principally by the
straight-line method over the estimated useful lives of the related assets.
Estimated useful lives employed are on average 30 years for buildings, 10 to 20
years for building improvements, 10 years for land improvements, 3 to 7 years
for equipment, and 10 years for furniture and fixtures.




     INCOME TAXES: HPCI has elected to be treated as a REIT for Federal income
tax purposes and intends to comply with the provisions of the Code. Accordingly,
HPCI will not be subject to Federal income tax to the extent it distributes its
earnings to stockholders and as long as certain asset, income and stock
ownership tests are met in accordance with the Code. As HPCI expects to qualify
as a REIT for Federal income tax purposes, no provision for income taxes is
included in the accompanying financial statements.


     STATEMENT OF CASH FLOWS: Cash and cash equivalents are defined as "Cash
and due from banks".


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

                          NOTE 3 - LOAN PARTICIPATIONS
                          ----------------------------

     At March 31, 2001 and 2000, December 31, 2000 and 1999, loan participations
were comprised of the following:




- -----------------------------------------------------------------------------------
                                            MARCH 31,              DECEMBER 31,
                                    -----------------------   ---------------------
(in thousands of dollars)              2001          2000         2000        1999
- -----------------------------------------------------------------------------------
                                          (UNAUDITED)
                                                               
Commercial                          $  588,490   $  766,354   $  614,956   $  813,809
Consumer secured by real property    1,034,921      820,603      971,594      791,396
Residential real estate                771,511      887,124      355,571      749,563
Commercial real estate               4,125,879    3,676,217    3,894,527    3,688,669
                                    ----------   ----------   ----------   ----------
Total loan participations           $6,520,801   $6,150,298   $5,836,648   $6,043,437
                                    ==========   ==========   ==========   ==========



Note: There are no underlying loans outstanding which would be considered a
concentration of lending in any particular industry, group of industries, or
business activity. Underlying loans are, however, concentrated in the five
states of Ohio, Michigan, Florida, Indiana, and Kentucky and comprise 96.5% of
the portfolio on March 31, 2001, and could be adversely impacted by economic,
political, or business developments or natural hazards.

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


                                      F-8

   98




                       HUNTINGTON PREFERRED CAPITAL, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)




                       NOTE 4 - ALLOWANCE FOR LOAN LOSSES

     A summary of the transactions in the allowance for loan losses follows for
the first quarter 2001 and 2000 and each of the three years ended December 31:




- --------------------------------------------------------------------------------------------------------------------------
                                                    MARCH 31,                            DECEMBER 31,
                                         ----------------------------       ----------------------------------------------
(in thousands of dollars)                     2001            2000             2000                1999            1998
- ----------------------------------       ------------      ---------        ---------           ----------      ----------
                                          (UNAUDITED)
                                                                                                 
BALANCE, BEGINNING OF YEAR                $  91,826        $ 104,151        $ 104,151           $  87,799       $    --
Allowance of loan participations
   acquired/(redeemed)                        6,591           (7,484)          (9,434)             25,988          88,789
Net loan losses                                (371)            (213)          (2,891)             (9,636)           (990)
Provision for loan losses                      --               --               --                  --              --
                                          ---------        ---------        ---------           ---------       ---------
BALANCE, END OF YEAR                      $  98,046        $  96,454        $  91,826           $ 104,151       $  87,799
                                          =========        =========        =========           =========       =========




     HPCI allocates the Allowance for Loan Losses (ALL) to each loan category
based on a detailed credit quality review performed periodically on specific
commercial loans based on size and relative risk and other relevant factors such
as portfolio performance, internal controls, and impacts from mergers and
acquisitions. Loss factors are applied on larger, commercial and industrial and
commercial real estate credits and represent management's estimate of the
inherent loss. The portion of the allowance allocated to homogeneous consumer
loans is determined by applying projected loss ratios to various segments of the
loan portfolio giving consideration to existing economic conditions and trends.


     Projected loss ratios incorporate factors such as trends in past due and
non-accrual amounts, recent loan loss experience, current economic conditions,
risk characteristics, and concentrations of various loan categories. Actual loss
ratios experienced in the future, however, could vary from those projected
because a loan's performance depends not only on economic factors but also other
factors unique to each customer. The diversity in size of corporate commercial
loans can be significant as well and even if the projected number of loans
deteriorates, the dollar exposure could significantly vary from estimated
amounts. Additionally, the impact on individual customers from recent economic
events may yet be known. To ensure adequacy to a higher degree of confidence, a
portion of the ALL may be considered unallocated. While amounts are allocated to
various portfolio segments, the total ALL, excluding impairment reserves
prescribed under provisions of Statement of Financial Accounting Standard No.
114, is available to absorb losses from any segment of the loan participation
portfolio.

     An underlying loan involved in a participation purchased by HPCI is
considered impaired when, based on current information and events, it is
determined that estimated cash flows are less than the cash flows estimated at
the date of purchase. A loan originated by HNB is considered impaired when,
based on current information and events, it is probable that it will be unable
to collect the scheduled payments of principal or interest when due according to
the contractual terms of the loan agreement. Factors considered by management in
determining impairment include payment status, collateral value, and the
probability of collecting scheduled principal and interest payments when due.
Loans that experience insignificant payment delays and payment shortfalls
generally are not classified as impaired. Management determines the significance
of payment delays and payment shortfalls on a case-by-case basis, taking into
consideration all of the circumstances surrounding the loan and the borrower.
This includes the length of the delay, the reasons for the delay, the borrower's
prior payment record, and the amount of the shortfall in relation to the
principal and interest owed. Loan impairment is measured on a loan-by-loan basis
by comparing the recorded investment in the loan to the present value of
expected future cash flows discounted at the loan's effective interest rate, the
loan's obtainable market price, or the fair value of the collateral if the loan
is collateral dependent. Loans totaling $57.8 million (unaudited) and $31.7
million (unaudited) at March 31, 2001 and 2000, compared with $41.9 million at
December 31, 2000, and $38.5 million and $17.0 million at year-end 1999 and
1998, which have been identified as impaired and were on nonaccrual status, have
been measured by the fair value of existing collateral.

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





                                      F-9
   99



                       HUNTINGTON PREFERRED CAPITAL, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)



                         NOTE 5 - PREMISES AND EQUIPMENT
                         -------------------------------



     At March 31, 2001 and 2000, and December 31, 2000 and 1999, premises and
equipment stated at cost were comprised of the following:



                       HUNTINGTON PREFERRED CAPITAL, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)








- ------------------------------------------------------------------------------------------------------------------
                                                                    MARCH 31,                  DECEMBER 31,
                                                            -----------------------    ---------------------------
(in thousands of dollars)                                      2001        2000             2000           1999
- ------------------------------------------------------------------------------------------------------------------
                                                                 (UNAUDITED)
                                                                                              
Land and land improvements                                    $ 365        $ --            $ --           $ --
Buildings                                                       533          --              --             --
                                                              -----        ----            ----           ----
    Total premises and equipment                                898          --              --             --
Less accumulated depreciation and amortization                  105          --              --             --
                                                              -----        ----            ----           ----
NET PREMISES AND EQUIPMENT                                    $ 793        $ --            $ --           $ --
                                                              =====        ====            ====           ====



Depreciation expense charged to expense was:




                                                   THREE MONTHS ENDED
                                                         MARCH 31,             TWELVE MONTHS ENDED DECEMBER 31,
- ----------------------------------------------------------------------------------------------------------------------
(in thousands of dollars)                           2001         2000         2000            1999           1998
- ----------------------------------------------------------------------------------------------------------------------
                                                       (UNAUDITED)
                                                                                              
Total depreciation of premises and
   equipment                                       $   4        $  --         $  --          $  --           $  --
                                                   =======      ======        ======         ======          =====


The above assets were purchased from HPCI's parent company, Huntington Preferred
Capital Holdings, Inc.

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

                       NOTE 6 - DIVIDENDS AND STOCK SPLIT
                       ----------------------------------

     Holders of Class A preferred securities are entitled to receive, if, when
and as authorized and declared by the Board of Directors of HPCI out of funds
legally available, dividends at a rate of $80.00 per share per annum of the
initial liquidation preference ($1,000.00 per share). Dividends on the Class A
preferred securities, if authorized and declared, are payable annually in
December to holders of record on the respective record dates fixed for such
purpose by the Board of Directors in advance of payment. Dividends to the
holders of the Class A preferred securities totaled $80,000 in each of the years
ended December 31, 2000 and 1999.

     The holders of the Class B preferred securities are entitled to receive
dividends at a variable rate based on the three-month London Interbank Offered
Rate (LIBOR) published on the first day of each calendar quarter. Dividends on
the Class B preferred securities are declared quarterly and payable annually and
are non-cumulative. The Board of Directors may declare dividends on Class B
preferred securities and may set apart funds for payment of dividends at the
time of declaration. Any dividend when and if declared by the Board of Directors
out of funds legally available shall be payable annually on a date fixed by the
Board of Directors. No dividend, except payable in common shares, shall be
declared or paid upon Class B preferred securities unless dividend obligations
are satisfied on the Class A preferred securities.

     For the offered Class C preferred securities, dividends are payable if,
when, and as declared by the Board of Directors of HPCI. If declared, dividends
are payable quarterly in arrears. Dividends accrue in each quarterly period from
the first day of each period, whether or not dividends are paid with respect to
the preceding period. Dividends are not cumulative and if no dividend is paid on
the Class C preferred securities for a quarterly dividend period, the payment of
dividends (i) on HPCI's common stock and (ii) on other HPCI-issued securities
ranking junior to the Class C preferred securities will be prohibited for that
period and at least the following three quarterly dividend periods.



                                      F-10

   100



                       HUNTINGTON PREFERRED CAPITAL, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)




                 NOTE 6 - DIVIDENDS AND STOCK SPLIT (CONTINUED)
                 ----------------------------------------------

     The holders of common shares are entitled to receive such dividends, if
any, as may be declared from time to time by the Board of Directors, subject to
any preferential dividend rights of any outstanding preferred securities.
Dividends on common stock declared and paid for each of the years ended December
31, 2000, 1999, and 1998 were $458,335, $413,760, and $293,869, respectively.
There were no dividends paid for the most recent three month period ended March
31, 2001

     In April 2001, the Board of Directors declared a 18,666.67-for-1 stock
split on its common stock outstanding. The result of the transaction increased
the number of authorized, issued, and outstanding common shares from 750 to 14
million. Earnings per share data has not been restated for this stock split
because all common share are owned by either HNB or HBI.

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

                       NOTE 7 - RELATED PARTY TRANSACTIONS
                       -----------------------------------


     HPCI holds a 100% subparticipation interest through an agreement with
Holdings and Holdings holds a 99% participation interest in loans originated by
HNB and its subsidiaries. The participation and subparticipation interests are
in commercial, commercial mortgage, residential real estate, and consumer loans
secured by real property that were either directly underwritten by HNB and its
subsidiaries or acquired by HNB. HPCI expects to continue to purchase such
interests in the future from Holdings. See Note 3 for the amount of the
participations outstanding.


     HPCI entered into servicing agreements with HNB whereby HNB performs the
servicing of the commercial, commercial mortgage, residential mortgage, and
consumer loans underlying the participations held by HPCI in accordance with
normal industry practice. The servicing fee HNB charges is .125% per year of the
outstanding principal balances of the commercial, commercial mortgage, and
consumer loans underlying the participation interests and .282% per year of the
interest income collected on the underlying residential mortgages. Servicing fee
expense paid to HNB totaled $2.0 million (unaudited) and $7.8 million for the
three months ended March 31, 2001 and the year ended December 31, 2000 compared
to $7.8 million and $4.5 million for the years ended December 31, 1999 and 1998,
respectively.

     In its capacity as servicer, HNB collects and holds the commercial and
mortgage loan payments received on behalf of HPCI until the end of each month.
At month end, the payments are transferred to HPCI and accordingly, HPCI does
not reflect any receivables for payments from HNB in the accompanying financial
statements.


     HPCI, HBI, and HNB share personnel to handle day-to-day operations of the
company such as accounting, financial analysis, tax reporting, and other
administrative functions. On a monthly basis, HPCI reimburses HNB and HBI for
the cost related to the time spent by employees for performing these functions.
The personnel costs were $40,000 for each of the three months ended March 31,
2001 and 2000, and $162,000 for each of the years ended December 31, 2000 and
1999, compared with $95,000 for the year ended December 31, 1998.


     At December 31, 2000, and for all previous periods presented in the
financial statements, Holdings was the owner of 100% of the outstanding common
stock of HPCI. Accordingly, Holdings was entitled to receive all common
dividends. Common dividends paid for the twelve months ended December 31, 2000
were $458,335 and, $413,760 and $293,869 for the years ended December 31, 1999
and 1998, respectively. In February 2001, HBI purchased 1 share of the 750 HPCI
outstanding common shares from Holdings (before adjusting for the April 2001
18,666.67-for-1 stock split). There were no common dividends declared or paid
during the most recent three-month period ended March 31, 2001.


     Of the outstanding shares of Class A preferred securities, 89.9% are owned
by Holdings while present and past employees of HBI and its subsidiaries own
10.1%. The Class A preferred securities are non-voting and have a dividend rate
of $80.00 per share per year. All of the Class B preferred securities owned by
HPC Holdings-II, Inc., a subsidiary of HBI. The Class B preferred securities
have a variable dividend rate based on London Interbank Offered Rate (LIBOR)
which is determined quarterly. Dividends paid on Class A preferred securities
were $80,000 for each of the years ended December 31, 2000 and 1999.


                                      F-11
   101


                       HUNTINGTON PREFERRED CAPITAL, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


                 NOTE 7 - RELATED PARTY TRANSACTIONS (CONTINUED)
                 ----------------------------------------------

     HPCI maintains and transacts all of its cash activity through a
non-interest bearing demand deposit account with HNB. In addition, HPCI invests
available funds in Eurodollar deposits with HNB for a term of not more than 30
days. the following amounts were on deposit with HNB:





- ---------------------------------------------------------------------------------
                                        MARCH 31,                DECEMBER 31,
                                 ----------------------    ----------------------
                                    2001        2000          2000         1999
- ---------------------------------------------------------------------------------
                                            (UNAUDITED)
                                                            
Non-interest bearing             $   --       $ 59,352     $ 61,403     $167,135
Interest bearing                  328,099      310,360      818,872       67,071
                                 --------     --------     --------     --------
                                 $328,099     $368,712     $880,275     $234,206
                                 ========     ========     ========     ========



                  NOTE 8 - FAIR VALUE OF FINANCIAL INSTRUMENTS
                  --------------------------------------------


     The following methods and assumptions were used by HPCI to estimate the
fair value of the classes of financial instruments:

     Cash and due from banks and interest bearing deposits in banks - The
carrying value approximates the fair value for cash and short-term investments.


     Loan participations purchased - Variable rate loans that reprice frequently
are based on carrying amounts, as adjusted for estimated credit losses. The fair
values for other loans, including non-accrual loans, are estimated using
discounted cash flow analyses and employ interest rates currently being offered
for loans with similar terms. The rates take into account the position of the
yield curve, as well as an adjustment for prepayment risk, operating costs, and
profit. This value is also reduced by an estimate of probable losses in the loan
portfolio. Based upon the calculations, the carrying values disclosed in the
accompanying financial statements approximate fair value.




                                      F-12
   102




SUBJECT TO COMPLETION, preliminary prospectus dated AUGUST 17, 2001    ANNEX I


BANK PROSPECTUS

                         2,000,000 PREFERRED SECURITIES
                          THE HUNTINGTON NATIONAL BANK
          _____% NONCUMULATIVE PERPETUAL PREFERRED SECURITIES, CLASS C
                        (LIQUIDATION AMOUNT $25.00 EACH)
            AVAILABLE ONLY IN EXCHANGE IN SPECIFIED CIRCUMSTANCES FOR
   ____% NONCUMULATIVE EXCHANGEABLE PERPETUAL PREFERRED SECURITIES, CLASS C OF
                       HUNTINGTON PREFERRED CAPITAL, INC.
                          ----------------------------

Terms of our Class C preferred securities include:

     -    Dividends are:

          -    payable quarterly only if declared, and

          -    noncumulative, which means that you will not receive them if they
               are not declared.

     -    Available only through an exchange for Class C preferred securities of
          our affiliate, Huntington Preferred Capital, Inc., which we refer to
          as our REIT affiliate, if such exchange is directed by the Office of
          the Comptroller of the Currency, or the OCC, upon its determination of
          the existence of the following circumstances:


          -    we are or may in the near term become undercapitalized, or

          -    we are in conservatorship or receivership.


     -    Have substantially equivalent terms as to dividends, liquidation
          preference, and redemption as the Class C preferred securities of our
          REIT affiliate except that our Class C preferred securities are not
          listed and have no voting rights.

     -    Redeemable at our option on or after [_____], 2021, with the prior
          consent of the OCC.


     -    Senior to our common shares and Class B preferred securities, but on a
          parity with our Class D preferred securities and junior to the claims
          of our depositors and creditors.

          There is no public market for our Class C preferred securities. If
they are issued, we do not intend to have them listed on any national securities
exchange or national quotation system.

          YOU SHOULD CAREFULLY CONSIDER THE "RISK FACTORS AND OTHER
CONSIDERATIONS" BEGINNING ON PAGE 6 OF THIS PROSPECTUS, IN ADDITION TO THE RISK
FACTORS INCLUDED IN THE PROSPECTUS FOR THE CLASS C PREFERRED SECURITIES OF OUR
REIT AFFILIATE, BEFORE YOU INVEST IN THOSE SECURITIES. THE RISK FACTORS IN THIS
PROSPECTUS INCLUDE:

     -    The conditional exchange may occur at a time when we may not be able
          to pay dividends.

     -    The conditional exchange may be based on a receivership, and others
          may have liquidation claims senior to yours.

     -    Dividends are payable only if declared and are non-cumulative.

     -    You may have adverse tax consequences as a result of the conditional
          exchange.

     -    The shares will not be listed on any stock exchange and a market for
          them may never develop.

          These shares are being offered in a share for share exchange, and we
will not receive any proceeds from the offering.

          THESE SECURITIES ARE NOT DEPOSITS OR ACCOUNTS AND ARE NOT INSURED OR
GUARANTEED BY THE FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY OTHER
GOVERNMENTAL AGENCY.

          NEITHER THE OCC, THE SECURITIES AND EXCHANGE COMMISSION, NOR ANY OTHER
FEDERAL AGENCY OR STATE SECURITIES REGULATOR HAS APPROVED OR DISAPPROVED THESE
SECURITIES OR DETERMINED IF THIS PROSPECTUS IS ACCURATE OR COMPLETE. ANY
REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

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

                The date of this Prospectus is [_________, 2001].



   103





         The following table of contents has been designed to help you find
important information contained in this prospectus. We encourage you to read the
entire prospectus.


                                TABLE OF CONTENTS




                                                                                                             Page
                                                                                                             ----

                                                                                                         
Prospectus Summary..........................................................................................   3

Risk Factors And Other Considerations.......................................................................   6

Forward-Looking Statements And Cautionary Factors...........................................................  10

Where You Can Find More Information.........................................................................  11

Use Of Proceeds.............................................................................................  11

Capitalization..............................................................................................  12

Selected Financial Data.....................................................................................  12

Business ...................................................................................................  14

Regulation..................................................................................................  16

Beneficial Ownership Of Our Stock...........................................................................  19

Management..................................................................................................  20

Description Of Our Class C Preferred Securities.............................................................  30

Description Of Capital Stock................................................................................  34

Experts  ...................................................................................................  36

Legal Matters...............................................................................................  37

The Huntington National Bank Index To Financial Statements..................................................  37





                                      BP-2
   104



                               PROSPECTUS SUMMARY

         Before you decide to invest in the Class C preferred securities of our
REIT affiliate, you should carefully read, in addition to the prospectus of our
REIT affiliate, the following summary, together with the more detailed
information and financial statements and related notes contained elsewhere in
this prospectus, especially the risks relating to our Class C preferred
securities discussed under "Risk Factors and Other Considerations."

THE HUNTINGTON NATIONAL BANK

         We are an interstate national banking association organized under the
laws of the United States and headquartered in Columbus, Ohio. ___ At March 31,
2001, we operated over 500 offices in Florida, Indiana, Kentucky, Maryland,
Michigan, Ohio, North Carolina, and West Virginia. In addition, we offer
international banking services through our headquarters in Columbus, as well as
through our Cayman Islands office and Hong Kong office. At March 31, 2001, we
had total assets of $28.2 billion, total deposits of $19.4 billion, and total
shareholder's equity of $2.1 billion. All of the financial information presented
in this document is on a consolidated basis with our direct and indirect
subsidiaries and, therefore, includes the financial information of our REIT
affiliate. We are a wholly owned subsidiary of Huntington Bancshares
Incorporated.

         Our deposits are fully insured by the Bank Insurance Fund, or BIF,
which is administered by the Federal Deposit Insurance Corporation, or FDIC, up
to the maximum permitted by law of $100,000 per insured depositor. We are
subject to comprehensive regulation, examination, and supervision by the OCC. At
March 31, 2001, our total risk-based capital ratio was 10.56%, our Tier 1
risk-based capital ratio was 6.70%, and our leverage ratio was 6.60%. These
ratios are sufficient for us to be qualified as "well-capitalized" under the
OCC's regulations.

         Our principal executive offices are located at Huntington Center, 41
South High Street, Columbus, Ohio 43287, and our telephone number is (614)
480-8300.

HUNTINGTON PREFERRED CAPITAL, INC.

         We originally established our REIT affiliate as a direct wholly owned
operating subsidiary in 1992 for the purpose of acquiring, holding, and managing
property we acquired in foreclosure. We refer to this type of property as OREO
property. In 1998, our REIT affiliate sold the last of its OREO property,
acquired mortgage assets and certain other appropriate investments, and
qualified as a real estate investment trust, or REIT, for federal income tax
purposes. As such, it is generally not subject to federal income tax on net
income and capital gains that it distributes to its shareholders. Our REIT
affiliate has one wholly owned subsidiary, HPCLI, Inc., which was formed for the
purpose of holding certain non-interest bearing assets. At present, we hold our
REIT affiliate through a direct operating subsidiary, Huntington Preferred
Capital Holdings, Inc., or Holdings. We are the principal stockholder in
Holdings, and the remaining stock in both Holdings and our REIT affiliate is
held by our parent, Huntington Bancshares.

HUNTINGTON BANCSHARES INCORPORATED

         Huntington Bancshares, our parent company, was incorporated in 1966 as
a Maryland corporation. It is a multi-state financial holding company
headquartered in Columbus, Ohio. At March 31, 2001, it had total assets of $28.4
billion, total deposits of $19.1 billion, and total shareholders' equity of $2.4
billion.

         Huntington Bancshares is a legal entity separate and distinct from us
and our affiliates. The principal source of its income is our earnings. Our
dividends to Huntington Bancshares are its principal source of cash flow.
Huntington Bancshares is a publicly held corporation which files reports and
other information with the Securities and Exchange Commission, or SEC.

PREFERRED STOCK OFFERING OF OUR REIT AFFILIATE


         A registration statement has been filed by our REIT affiliate with the
SEC for the sale through Holdings AS a statutory underwriter of our REIT
affiliate's ___% 2,000,000 Noncumulative Exchangeable Perpetual Preferred
Securities, Class C, to third parties. The proceeds from the sale of our REIT
affiliate's Class C preferred securities



                                      BP-3
   105



are designed to qualify as part of our core, or Tier 1, capital, subject to the
regulatory capital requirements and/or limitations applicable to us. If limited
as to Tier 1, a portion of the proceeds from the sale of our REIT affiliate's
Class C preferred securities is expected to constitute Tier 2 capital for us.

     If a Supervisory Event occurs and the OCC so directs in writing, the REIT
affiliate's Class C preferred securities would be exchanged for our Class C
preferred securities. A Supervisory Event occurs if:

     -    we become undercapitalized under prompt corrective action regulations;

     -    we are placed into conservatorship or receivership; or

     -    the OCC, in its sole discretion, anticipates that we may become
          undercapitalized in the near term.

     The exchange feature, which we refer to as a Conditional Exchange, was
designed to ensure that the Class C preferred securities of our REIT affiliate
provide the same level of capital support to us on a consolidated basis as other
forms of core capital by making the capital represented by our REIT affiliate's
Class C preferred securities directly available to our creditors in certain
circumstances.

     Because our REIT affiliate is qualified as a REIT for federal income tax
purposes, dividends payable by it on its Class C preferred securities will be
deductible for income tax purposes. The treatment of our REIT affiliate's Class
C preferred securities as our core capital and our REIT affiliate's ability to
deduct, for income tax purposes, the dividends payable on its Class C preferred
securities will provide us with a more cost-effective means of obtaining
regulatory capital than if we were to issue preferred securities ourselves.

RECENT DEVELOPMENTS


     On July 12, 2001, Huntington Bancshares announced a comprehensive strategic
and financial restructuring plan. Under the plan, Huntington Bancshares expects
to, among other things, divest its Florida retail and corporate banking business
and consolidate 43 banking offices in its core Midwest franchise. Expense
initiatives were implemented that are expected to result in savings of
approximately $36 million in 2001. These actions are expected to free up
significant capital, which will be used to strengthen our balance sheet. In
addition, we expect to take restructuring and special charges of approximately
$124 million after tax in the second, third, and fourth quarters of 2001 related
to exited businesses, branch consolidations, asset impairment, staffing
rationalization, and credit, accounting, and legal reserves.

     With respect to the sale of our retail and corporate banking operations in
Florida, no specific agreement relating to this sale has been executed and a
buyer has not yet been identified. The Florida operations being offered for sale
include 143 branches, 453 store-based and remote ATMs, and various other
customer support and operations in Eastern and Western Florida. Also being
offered are up to $4.7 billion in deposits and up to $2.9 billion in loans. It
is anticipated that the sale of our Florida operations will be completed prior
to year end 2001 or shortly thereafter.

     On August 16, 2001, it was announced that Thomas E. Hoaglin, our President
and Chief Executive Officer, will assume the additional position of Chairman of
the Board of Huntington Bancshares and us, effective on August 16, 2001. Mr.
Hoaglin, who joined us in February 2001, succeeds Frank Wobst, who is 67 years
old. Mr. Wobst is retiring as our Chairman and as a director after serving us
for 27 years.



RISK FACTORS

         See "Risk Factors and Other Considerations" for a discussion of the
risk factors and other considerations relating to us and our Class C preferred
securities.





                                      BP-4
   106



                                  THE OFFERING

Securities Offered:........2,000,000 [___]% Noncumulative Perpetual Preferred
                           Securities, Class C.

Conditional
   Exchange................Our Class C preferred securities will be issued, if
                           ever, in connection with an exchange for the Class C
                           preferred securities of our REIT affiliate at the
                           direction of the OCC following a Supervisory Event on
                           a one for one basis.

Ranking:...................Our Class C preferred securities, if issued, would
                           rank equal to our Class D preferred securities, if
                           issued, senior to our common stock and Class B
                           preferred securities, if issued, and junior to all
                           claims of our creditors, including the claims of our
                           depositors.

Dividends:.................Dividends on our Class C preferred securities are
                           payable at the rate of [__]% per annum of the
                           liquidation amount of $25.00 per share, if, when, and
                           as declared by our board of directors. If declared,
                           dividends are payable quarterly in arrears on March
                           31, June 30, September 30, and December 31 of each
                           year or, if any such day is not a business day, on
                           the next business day, unless the next business day
                           falls in a different calendar year, in which case the
                           dividend will be paid on the preceding business day.
                           Dividends accrue in each quarterly period from the
                           first day of such period, whether or not dividends
                           are paid with respect to the preceding period.
                           Dividends on our Class C preferred securities are not
                           cumulative and, accordingly, if we do not declare a
                           dividend or declare less than a full dividend on our
                           Class C preferred securities for a quarterly dividend
                           period, holders of our Class C preferred securities
                           will have no right to receive a dividend or the full
                           dividend, as the case may be, for that period, and we
                           will have no obligation to pay a dividend for that
                           period, whether or not dividends are declared and
                           paid for any future period with respect to either our
                           Class C preferred securities or our common shares. If
                           the full dividend is not paid on the Class C
                           preferred securities for a quarterly dividend period,
                           the payment of dividends on our common shares (100%
                           of which are owned by Huntington Bancshares) will be
                           prohibited for that period and at least the following
                           three quarterly dividend periods.

                           Upon the exchange of the Class C preferred securities
                           of our REIT affiliate for our Class C preferred
                           securities, any accrued and unpaid dividends at the
                           time of the exchange on the Class C preferred
                           securities of our REIT affiliate for the most recent
                           quarter will be deemed to be accrued and unpaid
                           dividends on our Class C preferred securities. Our
                           ability to pay cash dividends is subject to
                           regulatory and other restrictions described in this
                           prospectus.


Liquidation Preference:....The liquidation preference for each of our Class C
                           preferred securities is $25.00, plus an amount equal
                           to any quarterly accrued and unpaid dividends for the
                           then-current dividend payment.


Redemption:................Our Class C preferred securities are not redeemable
                           prior to [_____], 2021. On and after [_______] 2021,
                           our Class C preferred securities may be redeemed for
                           cash at our option, with the prior approval of the
                           OCC, in whole or in part, at any time and from time
                           to time, at a redemption price of $25.00 per share,
                           plus accrued and unpaid dividends for the most
                           recent quarter, if any. Our Class C preferred
                           securities will not be subject to any sinking fund
                           or mandatory redemption and will not be convertible
                           into any of our other securities.

Voting Rights:.............Holders of our Class C preferred
                           securities, if any, will not have any voting rights,
                           except as expressly required by law, and will not be
                           entitled to elect any directors.



                                      BP-5
   107



Absence of a
Public Market..............There is currently no public market for our Class C
                           preferred securities as such securities have not
                           been issued. We do not intend to list our Class C
                           preferred securities, if issued, on any national
                           securities exchange or national quotation system.

Use of Proceeds............Our Class C preferred securities will only be issued
                           in connection with a Conditional Exchange for the
                           Class C preferred securities of our REIT affiliate.
                           Accordingly, the exchange will produce no proceeds
                           for us.

                      RISK FACTORS AND OTHER CONSIDERATIONS

         An investment in the Class C preferred securities of our REIT affiliate
involves risks commensurate with an investment in our preferred shares. You
should carefully consider the following consequences that would result from an
exchange of the Class C preferred securities of our REIT affiliate into our
Class C preferred securities, including the following risk factors associated
with our operations.

THE CONDITIONAL EXCHANGE OF CLASS C PREFERRED SECURITIES OF OUR REIT AFFILIATE
FOR OUR CLASS C PREFERRED SECURITIES WOULD OCCUR AT A TIME WHEN WE MAY NOT BE
ABLE TO PAY DIVIDENDS.

         Upon the occurrence of a Supervisory Event, the OCC could direct our
REIT affiliate to exchange its Class C preferred securities for our Class C
preferred securities. As a result, you would involuntarily become a holder of
our Class C preferred securities at a time when our financial condition was
deteriorating and we may not be in a financial position to make any dividend
payments on our Class C preferred securities.

THE CONDITIONAL EXCHANGE MAY BE BASED ON OUR RECEIVERSHIP, WHICH WILL MEAN THAT
OTHERS MAY HAVE LIQUIDATION CLAIMS SENIOR TO YOURS.

         In the event of our receivership, the claims of our depositors and our
secured, senior, general, and subordinated creditors would be entitled to a
priority of payment over the claims of holders of equity interests such as our
Class C preferred securities. As a result of such subordination, either if we
were to be placed into receivership after the Conditional Exchange or if the
Conditional Exchange were to occur after our receivership, the holders of our
Class C preferred securities likely would receive, if anything, substantially
less than they would have received had the Class C preferred securities of our
REIT affiliate not been exchanged for our Class C preferred securities.

DIVIDENDS ON OUR CLASS C PREFERRED SECURITIES ARE NOT CUMULATIVE AND YOU ARE NOT
ENTITLED TO RECEIVE DIVIDENDS UNLESS DECLARED BY OUR BOARD OF DIRECTORS.

         Dividends on our Class C preferred securities are not cumulative.
Consequently, if our board of directors does not declare a dividend on our Class
C preferred securities for any quarterly period, the holders of our Class C
preferred securities would not be entitled to any such dividend whether or not
funds are or subsequently become available. The board of directors may
determine, in its business judgment, that it would be in our best interests to
pay less than the full amount of the stated dividends on our Class C preferred
securities or no dividends for any quarter even if funds are available. Factors
that would be considered by the board of directors in making this determination
are our financial condition and capital needs, the impact of legislation and
regulations as then in effect or as may be proposed, economic conditions, and
such other factors as the board of directors may deem relevant.

YOU MAY HAVE ADVERSE TAX CONSEQUENCES AS A RESULT OF THE CONDITIONAL EXCHANGE.

         The exchange of the Class C preferred securities of our REIT affiliate
for our Class C preferred securities would be a taxable event to you under the
Internal Revenue Code, and you would incur a gain or loss, as the case may be,
measured by the difference between your basis in the Class C preferred
securities of our REIT affiliate and the fair market value of our Class C
preferred securities received in exchange.







                                      BP-6
   108





YOU WOULD LOSE SOME SHAREHOLDER RIGHTS YOU MAY CONSIDER IMPORTANT IN THE EVENT
OF A CONDITIONAL EXCHANGE.

         While most terms of our Class C preferred securities would be the same
as those of the Class C preferred securities of our REIT affiliate, you would no
longer have any voting rights or any right to elect directors if dividends were
missed, as you had previously.




OUR CLASS C PREFERRED SECURITIES WILL NOT BE LISTED ON THE NASDAQ NATIONAL
MARKET OR ANY STOCK EXCHANGE AND A MARKET FOR THEM MAY NEVER DEVELOP.

         Although the Class C preferred securities of our REIT affiliate will be
listed on the Nasdaq National Market, we do not intend to apply for listing of
our Class C preferred securities on any national securities exchange or national
quotation system in which case no active public market for our Class C preferred
securities would develop or be maintained.

THE OCC MAY IMPOSE DIVIDEND PAYMENT AND OTHER RESTRICTIONS ON US.

         The OCC has the right to examine us and our activities. Under certain
circumstances, including any determination that our activities constitute an
unsafe and unsound banking practice, the OCC has the authority to restrict our
ability to transfer assets, to make distributions to our stockholders, including
dividends to the holders of our Class C preferred securities, or to redeem our
preferred securities.

         Our ability to pay dividends is governed by the National Bank Act and
OCC regulations. Under such statute and regulations, all dividends by a national
bank must be paid out of current or retained net profits, after deducting
reserves for losses and bad debts. The National Bank Act further restricts the
payment of dividends out of net profits by prohibiting a national bank from
declaring a cash dividend on its common shares until the surplus fund equals the
amount of capital stock or, if the surplus fund does not equal the amount of
capital stock, until certain amounts from net profits are transferred to the
surplus fund. In addition, the prior approval of the OCC is required for the
payment of a dividend if the total of all dividends declared by a national bank
in any calendar year would exceed the total of its net profits for the year
combined with its net profits for the two preceding years, less any required
transfers to surplus or a fund for the retirement of any preferred securities.

         The OCC has the authority to prohibit the payment of dividends by a
national bank when it determines such payment to be an unsafe and unsound
banking practice. In addition, we would be prohibited by federal statute and the
OCC's prompt corrective action regulations from making any capital distribution
if, after giving effect to the distribution, we would be classified as
"undercapitalized" under the OCC's regulations.

         Payment of dividends on our Class C preferred securities could also be
subject to regulatory limitations if we became "undercapitalized" for purposes
of the OCC prompt corrective action regulations. "Undercapitalized" is currently
defined as having a total risk-based capital ratio of less than 8.0%, a Tier 1
risk-based capital ratio of less than 4.0%, or a core capital, or leverage,
ratio of less than 4.0%. At March 31, 2001, we were in compliance with all of
our regulatory capital requirements. ___ As of that date, our total risk-based
capital ratio was 10.56%, our Tier 1 risk-based capital ratio was 6.70% and our
leverage ratio was 6.60%. Such ratios, adjusted to give effect to the sale of
our REIT affiliate's Class C preferred securities in the current offering of
those securities, would be 10.72%, 6.86% and 6.76%, respectively. We currently
intend to maintain our capital ratios in excess of the "well-capitalized" levels
under the OCC's regulations, however, we cannot assure you that we will be able
to do so.

CHANGES IN INTEREST RATES COULD NEGATIVELY IMPACT OUR FINANCIAL CONDITION,
RESULTS OF OPERATIONS, AND ABILITY TO PAY DIVIDENDS.

         Our results of operations depend substantially on our net interest
income, which results from the difference between interest earned on
interest-earning assets, such as investments, loans, and leases, and interest
paid on interest-bearing liabilities, such as deposits and borrowings. Interest
rates are highly sensitive to many factors, including governmental monetary
policies and domestic and international economic and political conditions.
Conditions such as inflation, recession, unemployment, money supply, and other
factors beyond our control may

                                      BP-7
   109



also affect interest rates. Fluctuations in market interest rates are neither
predictable nor controllable and may have a material adverse effect on our
business, financial condition, and/or results of operations.

         If our interest-earning assets mature or reprice more quickly than our
interest-bearing liabilities in a given period, a decrease in market interest
rates could adversely affect our net interest income. Likewise, if our
interest-bearing liabilities mature or reprice more quickly than our
interest-earning assets in a given period, an increase in market interest rates
could adversely affect our net interest income. Fixed rate loans increase our
exposure to interest rate risk in a rising rate environment because our
interest-bearing liabilities would be subject to repricing before assets, such
as fixed rate loans, become subject to repricing.

         At March 31, 2001, 49.0% of our loans, as measured by the aggregate
outstanding principal amount, bore interest at fixed rates and the remainder
bore interest at adjustable rates. Adjustable-rate loans decrease the risks to a
lender associated with changes in interest rates but involve other risks. As
interest rates rise, the payment by the borrower rises to the extent permitted
by the terms of the loan, and the increased payment increases the potential for
default. At the same time, the marketability of the underlying property may be
adversely affected by higher interest rates. In a declining interest rate
environment, there may be an increase in prepayments on our loans as the
borrowers refinance their mortgages at lower interest rates. Under these
circumstances, we may find it more difficult to make additional loans with rates
sufficient to support the payment of the dividends on our Class C preferred
securities. Because the rate at which dividends are required to be paid on our
Class C preferred securities is fixed, there can be no assurance that a
declining interest rate environment would not adversely affect our ability to
pay full, or even partial, dividends on our Class C preferred securities.

         Changes in interest rates also can affect the value of our loans and
other interest-earning assets and our ability to realize gains on the sale or
resolution of assets. A portion of our earnings results from transactional
income, such as accelerated interest income resulting from loan prepayments,
gains on sales of loans and leases, and gains on sales of real estate. This type
of income can vary significantly from quarter-to-quarter and year-to-year based
on a number of different factors, including the interest rate environment. An
increase in interest rates that adversely affects the ability of borrowers to
pay the principal or interest on our loans may lead to an increase in our
non-performing assets and a reduction of discount accreted into income, which
could have a material adverse effect on our results of operations.

LOCAL ECONOMIC CONDITIONS MAY AFFECT THE VALUE OF OUR LOANS.

         The results of our operations will be affected by local economic
conditions and other factors which are beyond our control and which could impair
the value of our loan portfolio, such as:

          -         local and other economic conditions affecting real estate
                    and other collateral values;

          -         the continued financial stability of a borrower and the
                    borrower's ability to make loan principal and interest
                    payments, which may be adversely affected by job loss,
                    recession, divorce, illness, or personal bankruptcy;

          -         the ability of tenants to make lease payments;

          -         the ability of a property to attract and retain tenants,
                    which may be affected by conditions such as an oversupply of
                    space or a reduction in demand for rental space in the area,
                    the attractiveness of properties to tenants, competition
                    from other available space, and the ability of the owner to
                    pay leasing commissions, provide adequate maintenance and
                    insurance, pay tenant improvement costs, and make other
                    tenant concessions;

          -         interest rate levels and the availability of credit to
                    refinance loans at or prior to maturity; and

          -         increased operating costs, including energy costs, real
                    estate taxes, and costs of compliance with environmental
                    controls and regulations.


                                      BP-8
   110




OUR LOANS ARE CONCENTRATED IN FIVE STATES AND ADVERSE CONDITIONS IN THOSE
STATES, IN PARTICULAR, COULD NEGATIVELY IMPACT OUR OPERATIONS.

         A significant portion of our loans at March 31, 2001, were located in
Ohio, Michigan, Florida, Indiana, and Kentucky. Because of the concentration of
our loans in those states, in the event of adverse economic conditions in those
states, we would likely experience higher rates of loss and delinquency on our
loans than if the loans were more geographically diversified. Additionally, our
loans may be subject to a greater risk of default than other comparable loans in
the event of adverse economic, political, or business developments or natural
hazards that may affect Ohio, Michigan, Florida, Indiana, or Kentucky and the
ability of property owners in those states to make payments of principal and
interest on the loans.

IF OUR REIT AFFILIATE FAILS TO QUALIFY AS A REAL ESTATE INVESTMENT TRUST, WE
WILL BE SUBJECT TO A HIGHER CONSOLIDATED EFFECTIVE TAX RATE.

         Our REIT affiliate is operated so as to qualify as a REIT under the
Internal Revenue Code for federal income tax purposes. Qualification as a REIT
involves application of highly technical and complex provisions of the Internal
Revenue Code for which there are only limited judicial or administrative
interpretations. If our REIT affiliate fails to meet any of the stock
distribution, stock ownership, or other requirements for REITs, it will no
longer qualify as a REIT and the resulting tax consequences would increase our
effective tax rate, which would materially and adversely effect our net income.


WE COULD BE HELD RESPONSIBLE FOR ENVIRONMENTAL LIABILITIES OF PROPERTIES WE
ACQUIRE THROUGH FORECLOSURE.


         In the event that we are forced to foreclose on a defaulted mortgage
loan to recover our investment in the mortgage loan, we may be subject to
environmental liabilities in connection with the underlying real property which
could exceed the value of the real property. Although we intend to exercise due
diligence to discover potential environmental liabilities prior to the
acquisition of any property through foreclosure, hazardous substances or wastes,
contaminants, pollutants or sources thereof may be discovered on properties
during our ownership or after a sale to a third party. There can be no assurance
that we would not incur full recourse liability for the entire cost of any
removal and clean-up on an acquired property, that the cost of removal and
clean-up would not exceed the value of the property or that we could recoup any
of the costs from any third party.

WE DO NOT HAVE INSURANCE TO COVER OUR EXPOSURE TO BORROWER DEFAULTS AND
BANKRUPTCIES OR SPECIAL HAZARD LOSSES THAT ARE NOT COVERED BY STANDARD
INSURANCE.

         Generally, we do not obtain credit enhancements such as borrower
bankruptcy insurance or obtain special hazard insurance for our loans, other
than standard hazard insurance which we typically require, which will in each
case only relate to individual loans. Without third party insurance, we are
subject to risks of borrower defaults and bankruptcies and special hazard losses
that are not covered by standard hazard insurance.

DELAYS IN LIQUIDATING DEFAULTED LOANS COULD OCCUR WHICH COULD CAUSE OUR BUSINESS
TO SUFFER.

         Substantial delays could be encountered in connection with the
liquidation of the collateral securing defaulted loans, with corresponding
delays in our receipt of related proceeds. An action to foreclose on a mortgaged
property or repossess and sell other collateral securing a loan is regulated by
state statutes and rules. Any such action is subject to many of the delays and
expenses of lawsuits, which may impede our ability to foreclose on or sell the
collateral or to obtain proceeds sufficient to repay all amounts due on the
related loan.

WE EXPERIENCE SIGNIFICANT COMPETITION IN BOTH ATTRACTING AND RETAINING DEPOSITS
AND IN ORIGINATING LOANS.

         Competition in the form of price and service from other banks and
financial companies such as savings and loans, credit unions, finance companies,
and brokerage firms is intense in most of the markets we serve. Mergers between
and the expansion of financial institutions both within and outside Ohio have
provided significant competitive pressure in our major markets. Since 1997, when
federal interstate banking legislation became effective that made it permissible
for bank holding companies in any state to acquire banks in any other state, and
for banks to


                                      BP-9
   111



establish interstate branches subject to certain limitations by individual
states, actual or potential competition in each of our markets has intensified.
Internet banking, offered both by established traditional institutions and by
start-up Internet-only banks, constitutes another significant form of
competitive pressure on our business.

         Financial services reform legislation enacted in November 1999
eliminates the long-standing Glass-Steagall Act restrictions on securities
activities of bank holding companies and banks. The new legislation, among other
things, permits securities and insurance firms to engage in banking activities
under specified conditions. We expect to see competition intensify from this
relatively new source of competition.

WE COULD EXPERIENCE ADDITIONAL LOSSES ON OUR RESIDUAL VALUES RELATED TO OUR
AUTOMOBILE LEASE PORTFOLIO.

         During the fourth quarter of 1999 and in the third quarter of 2000, we
recorded special charges of $58.2 million and $50.0 million, respectively, to
write-down residual values related to our vehicle lease portfolio. In late 2000,
we made a decision to enter into an insurance contract to insure the residual
risk inherent in our $3.1 billion automobile lease portfolio. Accordingly, in
the first quarter of 2001, we purchased two residual value insurance policies,
one for the existing portfolio, as of October 2000 and one for all new leases
originated after that date. The insurance carrier is AA rated by Standard &
Poor's and A+/XV by A.M. Best. Both policies cover the difference between the
contractual residual value and the market value of the auto at the end of the
lease term, as evidenced by Black Book valuations. Both policies provide first
dollar loss coverage, and the policy on the existing portfolio has a cap on
insured losses of $120 million. Insured losses on new originations from October
2000 to March 1, 2002 have a cap of $50 million. We remain liable for full term
leases where the sales price is less than Black Book value for the amount of the
difference between Black Book value and the sales price. We do, however, have a
$25 million reserve available to cover this risk. We cannot guarantee that this
reserve is sufficient to cover all potential liabilities associated with our
automobile lease portfolio.



                FORWARD-LOOKING STATEMENTS AND CAUTIONARY FACTORS

         We have included statements in this prospectus that constitute
forward-looking statements within the meaning of the Private Securities
Litigation Reform Act of 1995. Forward-looking statements can be identified by
the fact that they do not relate strictly to historical or current facts.

         WE CAUTION YOU THAT ANY SUCH FORWARD-LOOKING STATEMENTS ARE NOT
GUARANTEES OF FUTURE PERFORMANCE AND INVOLVE KNOWN AND UNKNOWN RISKS,
UNCERTAINTIES, ASSUMPTIONS, AND OTHER FACTORS WHICH MAY CAUSE OUR ACTUAL
RESULTS, PERFORMANCE, OR ACHIEVEMENTS TO DIFFER MATERIALLY FROM THE FUTURE
RESULTS, PERFORMANCE, OR ACHIEVEMENTS WE HAVE ANTICIPATED IN SUCH
FORWARD-LOOKING STATEMENTS.

         Many of these factors are beyond our control. These factors include
changes in business and economic conditions; movements in interest rates;
competitive pressures on product pricing and services; success and timing of
business strategies; the nature, extent, and timing of governmental actions and
reforms; successful integration of acquired businesses; and extended disruption
of vital infrastructure. Thus, we encourage you to understand forward-looking
statements to be strategic objectives rather than absolute targets of future
performance.

         Forward-looking statements speak only as of the date they are made. We
do not update forward-looking statements. You should assume that the information
appearing in this prospectus is accurate as of the date on the front of this
prospectus only. Our business, financial condition, results of operations, and
prospects may have changed since that date.

         We have not, and the underwriters of the securities of our REIT
affiliate have not, authorized any other person to provide you with different
information from that contained in this prospectus or the prospectus for our
REIT affiliate's securities to which this prospectus is attached. If anyone
provides you with different or inconsistent information, you should not rely on
it. We are not, and the underwriters are not, making an offer to sell our REIT
affiliate's securities in any jurisdiction where the offer or sale is not
permitted.


                                     BP-10
   112




                       WHERE YOU CAN FIND MORE INFORMATION

         We have filed with the OCC a registration statement on Form S-11 with
respect to our Class C preferred securities. This prospectus, which forms a part
of that registration statement, does not contain all of the information set
forth in the Form S-11, certain items of which have been omitted as permitted by
the rules and regulations of the OCC. Statements contained in this prospectus as
to the contents of any contract or other document referred to are not
necessarily complete, and in each instance reference is made to the copy of such
contract or other document filed as an exhibit to the Form S-11, each such
statement being qualified in all respects by such reference. For further
information regarding us and our Class C preferred securities offered by this
prospectus, you should refer to the Form S-11 and its exhibits. The Form S-11
and its exhibits may be inspected without charge and copied at prescribed rates
at the public reference facilities maintained by the OCC at 250 E Street S.W.,
Washington, D.C. 20219.

         We are a wholly owned subsidiary of Huntington Bancshares. Huntington
Bancshares is a one-bank holding company which files annual, quarterly, and
current reports, proxy statements, and other information with the SEC, under the
Securities Exchange Act of 1934, as amended. Our financial statements and
Huntington Bancshares' financial statements are substantially the same and thus
you can obtain important information on an ongoing basis about Huntington
Bancshares and us by reviewing Huntington Bancshares' SEC filings. These filings
are available to the public over the Internet at the SEC's web site at
http://www.sec.gov. You can also read and copy any document filed by Huntington
Bancshares with the SEC at the SEC's public reference rooms. Please call the SEC
at 1-800-SEC-0330 for further information on the public reference rooms. You can
also obtain copies of these SEC filings at prescribed rates by writing to the
Public Reference Section of the SEC at 450 Fifth Street, N.W., Washington, D.C.
20549.

         Information that is filed by Huntington Bancshares with the SEC after
the date of this prospectus will update and supersede the information included
in this prospectus.



                                 USE OF PROCEEDS

         Our Class C preferred securities will be issued, if ever, in connection
with a Conditional Exchange of our REIT affiliate's Class C preferred securities
at the direction of the OCC following a Supervisory Event. We will not receive
any proceeds, directly or indirectly, from the subsequent exchange of our REIT
affiliate's Class C preferred securities for our Class C preferred securities.




                                     BP-11
   113




                                 CAPITALIZATION


         The following table sets forth our actual capital at March 31, 2001,
and as adjusted as of such date to give effect to (1) the issuance of the Class
C and Class D preferred securities by our REIT affiliate to Holdings as a
statutory underwriter and the subsequent sale of the Class C preferred
securities to unaffiliated parties, and (2) an exchange of our REIT affiliate's
Class B, Class C, and Class D preferred securities into our Class B, Class C,
and Class D preferred securities, respectively. This table should be read in
conjunction with our consolidated financial statements and the related notes
included elsewhere in this prospectus.






                                                                               MARCH 31, 2001
                                                              -----------------------------------------------
                                                                 ACTUAL       AS ADJUSTED(1)   AS ADJUSTED(2)
                                                              ------------     ------------     ------------
                                                                                (Dollars in thousands)
                                                                                    
LIABILITIES:
    Deposits ..............................................   $ 19,351,512     $ 19,351,512     $ 19,351,512
    Federal funds purchased and securities sold under
       agreements to repurchase ...........................      2,402,767        2,402,767        2,402,767
    Other borrowed money ..................................      2,355,460        2,355,460        2,355,460
    Subordinated notes and other long-term debt ...........        954,144          954,144          954,144
                                                              ------------     ------------     ------------
         Total liabilities ................................     25,063,883       25,063,883       25,063,883
                                                              ------------     ------------     ------------
Minority interest in consolidated subsidiaries(a) .........        401,101          450,101              101

SHAREHOLDER'S EQUITY:
    Preferred securities:
     Class B preferred securities, $1,000 par value,
       noncumulative, 500,000 shares authorized, 400,000
       shares issued and outstanding as adjusted ..........           --               --            400,000
     Class C preferred securities, $25 par value,
       noncumulative, 2,000,000 shares authorized, issued
       and outstanding as adjusted ........................           --               --             50,000
     Class D preferred securities, $25 par value,
       noncumulative, 14,000,000 shares authorized, issued,
       and outstanding as adjusted ........................           --               --               --
    Common shares, $10 par value, 4,000,000 shares
       authorized, issued, and outstanding ................         40,000           40,000           40,000
    Capital surplus .......................................        451,268          451,268          451,268
    Accumulated other comprehensive income ................         (3,144)          (3,144)          (3,144)
    Retained earnings .....................................      1,640,400        1,640,400        1,640,400
                                                              ------------     ------------     ------------
         Total shareholder's equity .......................      2,128,524        2,128,524        2,578,524
                                                              ------------     ------------     ------------
    TOTAL CAPITALIZATION ..................................   $ 27,592,508     $ 27,642,508     $ 27,642,508
                                                              ============     ============     ============
REGULATORY CAPITAL RATIOS:
    Core (or leverage) ....................................           6.60%            6.76%            6.76%
    Tier 1 risk-based capital .............................           6.70             6.86             6.86
    Total risk-based capital ..............................          10.56            10.72            10.72


(a) Noncumulative preferred securities issued by our REIT affiliate are
    reported as minority interest in consolidated subsidiaries until their
    exchange for our preferred securities. The Class D preferred securities of
    our REIT affiliate held by Holdings are eliminated in the consolidation.



                      SELECTED CONSOLIDATED FINANCIAL DATA

         The following selected consolidated financial data for the three years
ended December 31, 2000, are derived from our audited financial statements. The
following selected consolidated financial data for the two years ended December
31, 1997 and 1996 and for the three months ended March 31, 2001 and 2000, are
derived from unaudited financial statements and reflect all adjustments,
consisting only of normal recurring adjustments, that, in



                                     BP-12
   114



the opinion of our management, are necessary for a fair and consistent
presentation of such data. Operating results for the three months ended March
31, 2001, are not necessarily indicative of results expected for the entire
year. This data should be read in conjunction with our financial statements,
related notes, and other financial information included elsewhere in this
document. Since all of our common shares are owned by our affiliates, per share
data is not included.





                                      At or for the
                                   Three Months Ended
                                        March 31,                               At or for the Year Ended December 31,
                               ---------------------------  ----------------------------------------------------------------------
                                   2001           2000          2000          1999          1998            1997         1996
                               ------------   ------------  ------------   ------------  ------------    ------------ ------------
                                                                                                 
INCOME STATEMENT DATA:
(in thousands)
Total interest income .........$    514,898   $    513,100  $  2,096,056   $  2,017,599  $  1,979,193    $  1,973,290 $  1,771,218
Total interest expense ........     270,843        272,120     1,148,537        972,018       990,781         955,215      870,191
Net interest income ...........     244,055        240,980       947,519      1,045,581       988,412       1,018,075      901,027
Provision for loan losses .....      33,464         15,453        90,118         88,194        98,609         106,542       76,065
Securities gains (losses) .....       2,051         (7,736)      (14,971)       (17,608)       28,650           7,651       17,446
Gains on sale of
   credit card portfolios .....        --             --            --          108,530         9,530            --           --
Non-interest income ...........     103,920         97,596       413,124        444,920       371,201         329,872      298,889
Non-interest expense ..........     212,576        196,311       799,188        810,390       786,235         714,771      666,427
Net income ....................      75,038         83,571       288,745        402,970       288,937         307,872      310,550
Operating net income(1) .......      75,038         83,571       321,245        395,340       349,237         354,106      310,550

BALANCE SHEET DATA:
Total assets at period end ....$ 28,223,792    $28,158,175   $28,430,151    $28,760,019   $28,108,379     $26,590,074  $24,212,671
Total deposits at period end ..  19,351,512     19,870,702    20,084,074     19,910,423    19,911,968      18,310,814   16,477,172
Total long-term debt at
   period end .................     954,144        925,958       926,215        878,044       767,854         849,475      613,734
Average shareholder's equity ..   2,489,230      2,289,690     2,385,751      2,263,884     1,874,570       1,960,474    1,898,337
Average total assets ..........  28,353,989     28,773,030    28,501,259     28,585,620    26,697,454      25,501,932   23,211,433

KEY RATIOS:
Net interest margin ...........        3.98%          3.81%         3.77%          4.14%         4.15%           4.34         4.23%
Return on:
   Average total assets .......        1.07           1.17          1.01           1.41          1.08            1.21         1.34
   Average total assets -
     operating(1) .............        1.07           1.17          1.13           1.38          1.31            1.39         1.34
   Average shareholder's
     equity ...................       12.23          14.68         12.10          17.80         15.41           15.70        16.36
   Average shareholder's
     equity - operating(1) ....       12.23          14.68         13.47          17.46         18.63           18.06        16.36
Efficiency ratio ..............       58.04          53.54         55.36          51.75         55.68           51.78        54.35
Net charge-offs as a % of
    total loans ...............        0.55           0.36          0.40           0.40          0.49            0.50         0.43
Non-performing assets as a %
    of total loans and OREO ...        0.60           0.45          0.51           0.48          0.50            0.49         0.46
Allowance for loan losses and
    OREO as a % of
    non-performing assets .....      243.59         315.68        278.50         299.51        298.28          293.00       296.70
Regulatory capital ratios:
    Core (or leverage) ........        6.60           6.02          6.43           5.87          5.61            5.70         6.65
    Tier 1 risk-based capital .        6.70           6.71          6.60           6.56          6.28            6.62         7.93
    Total risk-based capital ..       10.56          11.06         10.60          10.83         10.48           11.10        11.40

Ratio of earnings to fixed
charges:

    Excluding interest on
      deposits ................       2.27x          2.38x         2.29x          2.79x         2.72x           2.98x        2.66x
    Including interest on
      deposits ................       2.03x          2.15x         2.06x          2.42x         2.20x           2.39x        2.30x




(1) Excludes 1999 gain from the sale of our credit card portfolio and special
charges, net of related taxes.



                                     BP-13
   115





                                    BUSINESS

GENERAL

         We are a national banking association originally formed as a private
banking house in 1866. We obtained our national banking charter in 1905. We are
headquartered in Columbus, Ohio, and offer a broad range of consumer and
commercial lending, depository, and other financial services. Our commercial
lending efforts are focused primarily on small and middle-market businesses. ___
We have more than 500 banking offices and 1,475 ATM locations in Florida,
Indiana, Kentucky, Michigan, Ohio, and West Virginia. We also have a mortgage
banking office in each of Maryland and New Jersey. International banking
services are made available through our headquarters in Columbus and through an
office located in each of the Cayman Islands and Hong Kong. We also offer
products and services online at www.huntington.com and through our 24-hour
telephone. We are the principal subsidiary of Huntington Bancshares
Incorporated, a publicly held corporation that files annual, quarterly, and
periodic reports with the SEC.

         At March 31, 2001, we had consolidated assets of $28.2 billion,
deposits of $19.4 billion, and shareholder's equity of $2.1 billion. We had
9,400 employees as of March 31, 2001. Additional information regarding our
business can be found under the heading "Management's Discussion and Analysis of
Financial Condition and Results of Operations" included elsewhere in this
prospectus.

         Our principal executives offices are located at Huntington Center, 41
South High Street, Columbus, Ohio 43287 and our telephone number is
614-480-8300.

LINES OF BUSINESS


         Our major business lines are Retail Banking, Corporate Banking, Dealer
Sales, and the Private Financial Group. A fifth segment includes the impact of
our Treasury function and other unallocated assets, liabilities, revenue, and
expense. Line of business results are determined based upon our business
profitability reporting system which assigns balance sheet and income statement
items to each of the business segments. This process is designed around our
organizational and management structure and, accordingly, the results are not
necessarily comparable with similar information published by other financial
institutions. Financial results for each line of business are included in
this prospectus under the heading "Management's Discussion and Analysis of
Financial Condition and Results of Operations" and in note 17 to the notes to
our consolidated financial statements included elsewhere in this prospectus.


Retail Banking

         Retail Banking provides products and services to over 1.1 million
retail and business banking customers. This business unit's products include
home equity loans, first mortgage loans, installment loans, small business
loans, personal and business deposit products, as well as cash management,
investment, and insurance services. These products and services are offered
through our traditional banking office network, in-store branches, telephone
banking facility and internet banking facility. For the year 2000, the Retail
Banking segment contributed 51% of our operating earnings and comprised 31% of
our total loan portfolio and 84% of our total core deposits.

Corporate Banking

          This segment represents our middle-market and large corporate banking
customers who have annual sales of $10-$250 million and who are headquartered in
our markets. These customers use a variety of products and services including,
but not limited to, commercial and industrial loans, commercial construction
financing, asset-based financing, deposit products, and international trade and
cash management services. Our capital markets division also provides alternative
financing solutions for larger business clients, including privately placed
debt, syndicated commercial lending, and the sale of interest rate protection
products. For the year 2000, Corporate Banking contributed 42% of our operating
earnings, and represented 35% of the total loan portfolio and 10% of our total
core deposits.



                                     BP-14
   116



Dealer Sales


         Dealer Sales product offerings pertain to the automobile lending sector
and include floor plan financing, as well as indirect consumer loans and leases.
The consumer activities comprise the vast majority of the business and involve
the financing of vehicles purchased or leased by individuals through
dealerships. We have relationships with more than 3,000 automobile dealers
primarily in the six states where we have banking offices and contiguous
markets. For the year 2000, Dealer Sales comprised 26% of Huntington's operating
earnings and 31% of its outstanding loans.


Private Financial Group

         Huntington's Private Financial Group, which we refer to as the PFG,
provides an array of products and services including institutional and personal
trust, asset management, investment advisory and brokerage services, and
insurance, deposit and loan products. The PFG business line is designed to
provide higher wealth customers with "one-stop shopping" for all their financial
needs. For the year 2000, this segment represented 8% of our operating earnings
and 3% of total loans.

Treasury/Other


         We use a match-funded transfer pricing system to allocate interest
income and interest expense to our business segments. This approach consolidates
our interest rate risk management into our Treasury Group. As part of our
overall interest rate risk and liquidity management strategy, the Treasury Group
administers an investment portfolio of approximately $3.2 billion. Revenue and
expense associated with these activities remain within the Treasury Group.
Additionally, the Treasury/Other segment absorbs unassigned assets, liabilities,
equity, revenue, and expense that cannot be directly assigned or allocated to
one of our lines of business. Amortization expense of intangible assets is a
significant component of Treasury/Other.


SUBSIDIARIES


         As of March 31, 2001, we had 23 direct and 13 indirect subsidiaries.
The most significant of these subsidiaries are:


         -        The Huntington Mortgage Company, an Ohio corporation, which is
                  engaged primarily in the mortgage banking business. Huntington
                  Mortgage originates, purchases, sells, and services mortgage
                  loans which are principally first lien, fixed or adjustable
                  rate mortgages loans secured by single-family residences.

         -        Huntington Preferred Capital Holdings, Inc., an Indiana
                  corporation, which holds 99.87% of our REIT affiliate's common
                  shares, 89.9% of its Class A preferred securities, and 100% of
                  its Class C and Class D preferred securities.

         -        Huntington Merchant Services, L.L.C., a Delaware limited
                  liability company, which is 50% owned by us and 50% owned by
                  First Data Merchant Services, and which is engaged in offering
                  payment transaction processing to merchants to enable them to
                  accept credit and debit cards for purchases.

         -        The Huntington Investment Company, an Ohio corporation, which
                  is a licensed broker/dealer that sells securities products to
                  customers.

         -        Huntington Asset Advisors, Inc., an Ohio corporation, which
                  provides investment advisory services to the Huntington Funds.


         All of the other direct and indirect subsidiaries in the aggregate
account for approximately 7% of our consolidated assets and approximately 8% of
our consolidated income.


COMPETITION

         Competition in the form of price and service from other banks and
financial companies such as savings and loans, credit unions, finance companies,
and brokerage firms is intense in most of the markets we serve. Mergers between
and the expansion of financial institutions both within and outside Ohio have
provided significant


                                     BP-15
   117



competitive pressure in our major markets. Since 1997, when federal interstate
banking legislation became effective that made it permissible for bank holding
companies in any state to acquire banks in any other state, and for banks to
establish interstate branches subject to certain limitations by individual
states, actual or potential competition in each of our markets has intensified.
Internet banking, offered both by established traditional institutions and by
start-up Internet-only banks, constitutes another significant form of
competitive pressure on our business.

         Financial services reform legislation enacted in November 1999
eliminates the long-standing Glass-Steagall Act restrictions on securities
activities of bank holding companies and banks. The new legislation, among other
things, permits securities and insurance firms to engage in banking activities
under specified conditions. We expect to see competition intensify from this
relatively new source of competition.

PROPERTIES

         Our headquarters are located in the Huntington Center, a thirty-seven
story office building in Columbus, Ohio. Of the building's total office space
available, we lease approximately 39%. The lease term expires in 2015, with nine
five-year renewal options for up to 45 years but with no purchase option. We
have an equity interest in the entity that owns the building. Our other major
properties consist of a thirteen-story and a twelve-story office building, both
of which are located adjacent to the Huntington Center; a twenty-one story
office building, known as the Huntington Building, located in Cleveland, Ohio;
an eighteen-story office building in Charleston, West Virginia; a three-story
office building located in Holland, Michigan; an office building in Lakeland,
Florida; an eleven-story office building in Sarasota, Florida, a 470,000 square
foot Business Service Center in Columbus, Ohio, which serves as our primary
operations and data center; The Huntington Mortgage Company's building, located
in the greater Columbus area; an office complex located in Troy, Michigan; and
two data processing and operations centers located in Ohio. We or our affiliates
own the thirteen-story and twelve-story office buildings, and the Business
Service Center. All of the other major properties are held under long-term
leases.

     In 1998, we entered into a sale/leaseback agreement that included the sale
of 59 properties. The transaction included a mix of branch banking offices,
regional offices, and operational facilities, including certain properties
described above, which we will continue to operate under a long-term lease.

LEGAL PROCEEDINGS

         From time to time we are a party to routine legal proceedings arising
out of our general lending activities and other operations. There are no
material pending legal proceedings to which we or any of our subsidiaries is a
party, or to which any of our or their property is subject, which, if determined
adversely to us or a subsidiary of ours, would individually or in the aggregate
have a material adverse effect on our consolidated financial position.

                                   REGULATION

GENERAL

         We are a national banking association and our deposits are, subject to
statutory limits, federally insured and backed by the full faith and credit of
the United States government. We are subject to broad federal regulation and
oversight by the OCC that extends to all our operations. Our federal deposit
insurance is provided by the Bank Insurance Fund, or BIF, of the Federal Deposit
Insurance Corporation, or FDIC. The FDIC has extensive examination and
regulatory power over us. We are also subject to certain regulations
administered by the Board of Governors of the Federal Reserve System, which is
the principal federal regulator of our parent, Huntington Bancshares. In
addition, under recently adopted principles of functional regulation, certain
securities activities of our nonbank subsidiaries are regulated by the SEC.

         Certain of these regulatory requirements and restrictions are discussed
below or elsewhere in this prospectus.



                                     BP-16
   118



OCC REGULATION OF NATIONAL BANKS

         The OCC has extensive authority over the operations of national banks
and their subsidiaries. As part of this authority, we are required to file
periodic reports with the OCC and are subject to periodic examinations by the
OCC. Every national bank, including us, is subject to a semi-annual assessment,
based upon the bank's total assets, to fund the operations of the OCC.

         The OCC also has extensive enforcement authority over all national
banks, including us. This enforcement authority includes, among other things,
the ability to assess civil money penalties, to issue cease-and-desist or
removal orders, and to initiate injunctive actions. In general, these
enforcement actions may be initiated for violations of laws and regulations and
unsafe or unsound practices. Other acts or failures to act may provide the basis
for enforcement action, including misleading or untimely reports filed with the
OCC. Except under certain circumstances, public disclosure of final enforcement
actions by the OCC is required.


         The OCC and the other federal banking agencies have adopted guidelines
establishing safety and soundness standards on such matters as loan underwriting
and documentation, internal controls and audit systems, interest rate risk
exposure, compensation and other employee benefits, asset quality, and earnings.
Any institution which fails to comply with these standards must submit a
compliance plan. A failure to submit a plan or to comply with an approved plan
will subject the institution to further enforcement action. We have always met
these safety and soundness standards, which were adopted on an interagency basis
in 1995, and have never been required to submit a compliance plan.


         We are subject to the capital regulations of the OCC. The OCC's
regulations establish two capital standards for national banks: a leverage
requirement and a risk-based capital requirement. In addition, the OCC may, on a
case-by-case basis, establish individual minimum capital requirements for a
national bank that vary from the requirements which would otherwise apply under
OCC regulations. We are not subject to any such individual capital requirements.
A national bank that fails to satisfy the capital requirements established under
the OCC's regulations will be subject to such administrative action or sanctions
as the OCC deems appropriate.


         The leverage ratio adopted by the OCC requires a minimum ratio of Tier
1 capital to adjusted total assets of 3% for national banks rated composite 1
under the regulatory rating system for banks. This system, known as the CAMELS
rating system, takes into account such factors as capital, asset quality,
management and earnings, and rates each factor on a scale from 1 to 5; a
"composite 1" institution is considered to be basically sound in every respect
and to give no cause for regulatory concern. National banks not rated composite
1 are required to maintain a minimum ratio of Tier 1 capital to adjusted total
assets of 4% to 5%, depending upon the level and nature of risks of their
operations. For purposes of the OCC's leverage requirement, Tier 1 capital
generally consists of common stockholders' equity and retained income and
certain noncumulative perpetual preferred stock and related income, except that
no intangibles and certain purchased mortgage servicing rights and purchased
credit card relationships may be included in capital.

         The risk-based capital requirements established by the OCC's
regulations require national banks to maintain total capital equal to at least
8% of total risk-weighted assets. In the risk-based capital system, the assets
of a national bank, against which it must hold risk-based capital, are assigned
to one of four risk categories, each of which has a specific risk weight that
determines the percentage of the asset that is included in the national bank's
total risk weighted assets. The risk weights are zero for cash or near cash
assets; 20%, typically for claims on other depository institutions in developed
countries; 50%, typically for loans secured by first mortgages on one to four
family residential properties; and 100% for all other assets. For purposes of
the risk-based capital requirement, total capital means Tier 1 capital plus Tier
2 capital, provided that the amount of Tier 2 capital may not exceed the amount
of Tier 1 capital, less certain assets. The components of Tier 2 capital include
certain permanent and maturing capital instruments that do not qualify as core
capital and general valuation loan and lease loss allowances up to a maximum of
1.25% of risk-weighted assets.


         The OCC is authorized and, under certain circumstances required, to
take certain actions against national banks that fail to meet their capital
requirements. The OCC is generally required to take action to restrict the
activities of an undercapitalized association. An undercapitalized association
is generally defined to be one with less than either a 4% core capital ratio, a
4% Tier 1 risked-based capital ratio, or an 8% risk-based capital ratio. Any


                                     BP-17
   119




undercapitalized association must submit a capital restoration plan and, until
such plan is approved by the OCC, may not increase its assets, acquire another
institution, establish a branch, or engage in any new activities, and generally
may not make capital distributions. The OCC is authorized to impose the
additional restrictions that are applicable to significantly undercapitalized
associations. We have never been required to submit a capital restoration plan.


         Any national banking association that fails to comply with its capital
plan or is significantly undercapitalized must be made subject to one or more of
additional specified actions and operating restrictions which may cover all
aspects of its operations and include a forced merger or acquisition of the
bank. An association becomes significantly undercapitalized if it has Tier 1
risk-based or core capital ratios of less than 3% or a risk-based capital ratio
of less than 6%. An association that becomes critically undercapitalized by
having a tangible capital ratio of 2% or less is subject to further mandatory
restrictions on its activities in addition to those applicable to significantly
undercapitalized associations. In addition, with certain limited exceptions, the
OCC must appoint a receiver or, with the concurrence of the FDIC, a conservator
for an association within 90 days after it becomes critically undercapitalized.
Any undercapitalized association is also subject to the general enforcement
authority of the OCC, including the appointment of a conservator or a receiver.

         The OCC is also generally authorized to reclassify an association into
a lower capital category and impose the restrictions applicable to such category
if the institution is engaged in unsafe or unsound practices or is in an unsafe
or unsound condition.

         In certain of the above circumstances, the OCC could cause the
Conditional Exchange to occur to protect our levels of capital. Whether or not
the OCC caused the Conditional Exchange to occur, the imposition by the OCC of
any of these measures on us may have a substantial adverse effect on our
operations and profitability and the value of our equity securities and/or the
securities of our REIT affiliate.

LIMITATIONS ON DIVIDENDS AND OTHER CAPITAL DISTRIBUTIONS

         Our ability to pay dividends is governed by the National Bank Act and
OCC regulations. Under such statute and regulations, all dividends by a national
bank must be paid out of current or retained net profits, after deducting
reserves for losses and bad debts. The National Bank Act further restricts the
payment of dividends out of net profits by prohibiting a national bank from
declaring a cash dividend on its shares of common stock:

         -        until the surplus fund equals the amount of capital stock or,

         -        if the surplus fund does not equal the amount of capital
                  stock, until one-tenth of the national bank's net profits for
                  the preceding half year in the case of quarterly or
                  semi-annual dividends, or the preceding two half-year periods
                  in the case of annual dividends, are transferred to the
                  surplus fund.

In addition, the prior approval of the OCC is required for the payment of a
dividend if the total of all dividends declared by a national bank in any
calendar year would exceed the total of its net profits for the year combined
with its net profits for the two preceding years, less any required transfers to
surplus or a fund for the retirement of any preferred stock

         The OCC has the authority to prohibit the payment of dividends by a
national bank when it determines such payment to be an unsafe and unsound
banking practice. In addition, we would be prohibited by federal statute and the
OCC's prompt corrective action regulations from making any capital distribution
if, after giving effect to the distribution, we would be classified as
"undercapitalized" under the OCC's regulations.

INSURANCE OF ACCOUNTS BY THE FDIC

         As insurer, the FDIC is authorized to impose deposit insurance premiums
and to conduct examinations of and require reporting by FDIC-insured
institutions. It also may prohibit any FDIC-insured institution from engaging in
any activity the FDIC determines by regulation or order to pose a serious risk
to the FDIC. The FDIC also has the authority to initiate enforcement actions
against national banks, after giving the OCC an opportunity to take such action,
and may terminate deposit insurance if it determines that the institution has
engaged in unsafe or unsound practices or is in an unsafe or unsound condition.



                                     BP-18
   120



         The FDIC's deposit insurance premiums are assessed through a risk-based
system under which all insured depository institutions are placed into one of
nine categories and assessed insurance premiums based upon their level of
capital and supervisory evaluation. Under the system, institutions classified as
well capitalized and considered healthy pay the lowest premium while
institutions that are less than adequately capitalized and considered of
substantial supervisory concern pay the highest premium. Under the FDIC's rules,
an institution is well capitalized if it has a core capital ratio of at least
5%, a Tier 1 risk-based capital ratio of at least 6%, and a risk-based capital
ratio of at least 10%. An institution is adequately capitalized if it has a core
or Tier 1 risk-based capital ratio of not less than 4% or a risk-based capital
ratio of not less than 8%. Risk classifications of all insured institutions are
made by the FDIC semi-annually. The basis on which the FDIC charges deposit
insurance premiums is currently under consideration in committees of the U.S.
Congress, and future insurance premium levels cannot be predicted at this time.

COMMUNITY REINVESTMENT ACT

         Under the Community Reinvestment Act, known as the CRA, every FDIC
insured institution has a continuing and affirmative obligation consistent with
safe and sound banking practices to help meet the credit needs of its entire
community, including low and moderate income neighborhoods. The CRA does not
establish specific lending requirements or programs for financial institutions
nor does it limit an institution's discretion to develop the types of products
and services that it believes are best suited to its particular community,
consistent with the CRA. The CRA requires the OCC, in connection with its
examination of us, to assess the institution's record of meeting the credit
needs of its community and to take such record into account in its evaluation of
certain applications, such as a merger or the establishment of a branch. An
unsatisfactory rating may be used as the basis for the denial of an application
by the OCC.

MEMBERSHIP IN THE FEDERAL RESERVE SYSTEM

         We are a member of the Federal Reserve System. The Federal Reserve
System requires all depository institutions to maintain non-interest bearing
reserves at specified levels against their transaction accounts, primarily
checking, NOW, and Super NOW checking accounts. At March 31, 2001, we had $14.7
million of Federal Reserve Bank stock, which was in compliance with these
reserve requirements.

         National banks are authorized to borrow from the Federal Reserve Bank
"discount window," but Federal Reserve Bank regulations require associations to
exhaust other reasonable alternative sources of funds before borrowing from the
Federal Reserve Bank.


                        BENEFICIAL OWNERSHIP OF OUR STOCK

         As of April 30, 2001, we had 4,000,000 common shares issued and
outstanding. The following table sets forth, as of April 30, 2001, the number
and percentage of outstanding common shares beneficially owned by our parent
company. We have no other voting securities issued and outstanding.



                                                                        NUMBER OF COMMON SHARES        PERCENTAGE OF
             NAME AND ADDRESS OF BENEFICIAL OWNER                         BENEFICIALLY OWNED              CLASS
                                                                                                  
Huntington Bancshares Incorporated
Huntington Center
41 South High Street
Columbus, Ohio  43215                                                  4,000,000 common shares              100%


         None of our directors or executive officers own any of our common
shares.


         Although we engage in numerous transactions with our parent company,
there is no general, written management contract or agreement which governs the
provision of services or the payment of fees between us. Transactions between us
are completed in the ordinary course of business and are subject to the
restrictions imposed



                                     BP-19
   121




on banks by the Federal Reserve Act and related regulations. From time to time,
we will enter into a written agreement with Huntington Bancshares to cover a
specific transactions; however, all such agreements are required by the Federal
Reserve Act to be on terms and under circumstances that are substantially the
same or at least as favorable to us as those prevailing at the time for
comparable transactions with unaffiliated parties. Additionally, any purchase of
assets by a bank from a nonbank affiliate are subject to quantitative
limitations as are loans from a bank to a nonbank affiliates, including
Huntington Bancshares. Any such loans are also subject to significant
collateralization requirements. The OCC and the Federal Reserve Board regularly
examine us and our parent, respectively, for compliance with these affiliate
transaction limitations and requirements.



                                   MANAGEMENT

DIRECTORS

         All of the members of our board of directors are elected annually.
Currently, our board of directors is composed of 17 members. ___ The directors
met six times in person and six times telephonically during 2000. There were no
committees of the board that met during 2000. Our directors are:

         Friedrich K.M. Bohm, age 59, has served as Chairman of NBBJ, an
international multi-specialty architecture firm, since March 1997, and as
Managing Partner and Chief Executive Officer for NBBJ from October 1987 to March
1997. Mr. Bohm has served as one of our directors since 1989.


         Douglas Borror, age 46, has served as Chairman and Chief Executive
Officer of Dominion Homes, Inc , a residential single family home building
company based in Central Ohio since June 1984. Mr. Borror has served as one of
our directors since 1995.

         Peter H. Edwards, age 70, has served since 1987 as Chairman of the
Edwards Companies, a conglomerate based in Columbus, Ohio, for which the
principal activity is real estate development. Mr. Edwards has served as one of
our directors since 1990, and also served as a director from 1973 to 1986.


         Douglas E. Fairbanks, age 66, has been retired since December 1991 from
the position of senior Vice President for Ameritech, a subsidiary of SBC
Communications, Inc. Mr. Fairbanks has served as one of our directors since
1987.

         Ralph K. Frasier, age 62, has been of counsel to the law firm of
Porter, Wright Morris & Arthur LLP, Columbus, Ohio, since July 1998. Prior to
that time, Mr. Frasier worked for us and Huntington Bancshares in various
officer capacities from the time he joined us in November 1975 until his
retirement in June 1998. At the time of his retirement, Mr. Frasier was our
Executive Vice President, General Counsel, Secretary, and Cashier, and General
Counsel and Secretary for Huntington Bancshares. Mr. Frasier has served as one
of our directors since 1998.

         Elaine H. Hairston, age 57, served from June 1990 to December 1997 as
Chancellor for the Ohio Board of Regents, which oversees colleges and
universities in the State of Ohio. Since January 1998, Ms. Hairston has served
as Chancellor Emerita of the Ohio Board of Regents, providing education
consulting. Ms. Hairston has served as one of our directors since 1990.


         Edgar W. Ingram, III, age 51, has been Chief Executive Officer and
President of White Castle System, Inc, a family-owned fast food hamburger chain
with restaurants in the midwest and northeast, since January 1980. Mr. Ingram
has served as one of our directors since 1991.


         Pete A. Klisares, age 65, has been the principal of Migg Capital, a
venture capital firm in Columbus, Ohio, since June 1999. From August 1997 to
June 1999, Mr. Klisares served as President and Chief Operating Officer for
Karrington Health, Inc., an assisted living facilities company. From August 1993
to December 1997, Mr. Klisares served as Executive Vice President for
Worthington Industries, a diversified metal processing company. Mr. Klisares has
served as one of our directors since 1990, and also served as a director from
1984 to 1986.



                                     BP-20
   122



         John B. Schulze, age 64, has served as Chairman, President and Chief
Executive Officer for Lamson & Sessions, manufacturer and marketer of
thermoplastic electrical products, since January 1995. Mr. Schulze has served as
one of our directors since 1979.

         John Richard Sisson, age 64, has served as Chairman of the Board of
Trustees and as a professor for The Ohio State University since September 1998.
Mr. Sisson also served as Provost and Interim President for The Ohio State
University from January 1997 to August 1998. Mr. Sisson has served as one of our
directors since 1997.

         Rodney Wasserstrom, age 59, has served as President and Chief Executive
Officer of The Wasserstrom Company, a distributor and manufacturer of restaurant
supplies and equipment, since June 1979. Mr. Wasserstrom has served as one of
our directors since 1985.


         William S. Williams, age 48, is a director and Chairman of The W. W.
Williams Company, providing sales and service of industrial products. Prior to
being named Chairman in April 1999, Mr. Williams served as Vice Chairman and
Chief Executive Officer for The W. W. Williams Company since January 1995. Mr.
Williams has served as one of our directors since 1997.


         Helen K. Wright, age 63, is retired after more than 30 years in real
estate investment, principally as majority owner of Erie Square #1 LTD in
Cleveland, Ohio, a general partnership which has been engaged in real estate
management, since 1979. Ms. Wright has served as one of our directors since
1980.


         In addition, three of our directors, Thomas E. Hoaglin, who has served
as a director since 2001, Ronald C. Baldwin, who has served as a director since
2001, and Ronald J. Seiffert, who has served as a director since 1996, also
serve as our executive officers. Their executive positions are described below
under the subheading "Executive Officers". We currently have one vacancy on the
Board.


COMPENSATION OF DIRECTORS

         Each of our non-employee directors receives $1,500 for each board or
committee meeting the director attends and $150 for each teleconference meeting
the director attends. In addition, each of our non-employee directors receives
retainer payments at an annual rate of $15,000. All or any portion of the
compensation otherwise payable to a director may be deferred if such director
elects to participate in the Huntington Deferred Compensation Plan, which we
refer to as the Directors' Plan.

         The Directors' Plan allows the members of our board of directors to
elect to defer receipt of all or a portion of the compensation payable to them
in the future for services as directors. Such deferred amounts are not included
in the gross income of the directors until such time as the deferred amounts are
distributed from the Directors' Plan. We transfer cash equal to 125% of the
deferred compensation to a trust fund where it is allocated to the accounts of
the participating directors.

         The trustee of the Directors' Plan has broad investment discretion over
the trust fund and is authorized to invest in many forms of securities and other
instruments, including common shares of our parent, Huntington Bancshares. The
trustee may hold some assets of the Directors' Plan in the form of cash to the
extent the trustee deems necessary. During 2000, the trustee invested the trust
fund primarily in common shares of Huntington Bancshares. The trustee maintains
a separate account for each participating director. Amounts contributed to the
Directors' Plan are credited to the account of each director in the ratio that
the amount deferred by each director bears to the total amount deferred by all
directors. Distribution of a director's account will be made either in a lump
sum or in equal annual installments over a period of not more than ten years, as
elected by each director. Such lump sum distribution will be made or the
installments will commence upon the earlier of 30 days after the attainment of
an age specified by the director at the time the deferral election was made, or
within 30 days of the director's termination as a director.

         All of the assets of the Directors' Plan are subject to the claims of
the creditors of Huntington Bancshares and the rights of a director or his or
her beneficiaries to any of the assets of the Directors' Plan are no greater
than


                                     BP-21
   123



the rights of an unsecured general creditor of Huntington Bancshares. Directors
who are also our employees do not receive compensation as directors and,
therefore, are ineligible to participate in the Directors' Plan.

EXECUTIVE OFFICERS

         Each of our executive officers is listed below, together with a
statement of the business experience of that officer during at least the last
five years. Executive officers are elected annually by our board of directors
and serve at the pleasure of the board.

         RONALD C. BALDWIN, age 54, has served as our Vice Chairman, one of our
directors, Vice Chairman of Huntington Bancshares, and President and a director
of our REIT affiliate since April 2001. He oversees the corporate and retail
lines of business. Mr. Baldwin served as President of Retail Delivery for the
Retail Banking Group of Bank One Corporation, managing branches, telephone call
centers, ATM's, and internet banking across a multi-state network from December
1997 to December 2000. Prior thereto, Mr. Baldwin served as Bank One
Corporation's president of Business Banking from January 1996 to December 1997
and as Chairman and Chief Executive Officer of Bank One Wisconsin Corporation
from April 1994 to January 1996.


         DANIEL B. BENHASE, age 42, has served as Executive Vice President of
our Private Financial Group since June 2000. Prior to joining us, Mr. Benhase
served as Executive Vice President for Firstar Bank, N.A. from 1992 to 1994, and
as Executive Vice President for Firstar Corporation from 1994 to June 2000,
responsible for managing trust, investment management, private banking, and
brokerage activities.

         RICHARD A. CHEAP, age 50, has served as our Executive Vice President,
General Counsel, Secretary, and Cashier and as General Counsel and Secretary for
Huntington Bancshares since May 1998. Mr. Cheap has also served as Vice
President and Secretary and as a director of our REIT affiliate since April
2001. Prior to joining us, Mr. Cheap practiced law with the law firm of Porter,
Wright, Morris & Arthur LLP, Columbus, Ohio, from 1981, and as a partner from
1987 to May 1998. Mr. Cheap concentrated in the areas of general business,
corporate finance, mergers and acquisitions, and business taxation. While with
Porter, Wright, Morris & Arthur LLP, Mr. Cheap represented us in a variety of
matters, including acting as lead attorney in negotiating the terms and
documentation of most of Huntington Bancshares' bank acquisitions during the
preceding nine years.

         THOMAS E. HOAGLIN, age 52, has served as our Chief Executive Officer
and President and as Chief Executive Officer and President of Huntington
Bancshares since February 2001 and as our Chairman since August 2001. Mr.
Hoaglin served as Vice Chairman of AmSouth Bancorporation from February 2000 to
August 2000. Mr. Hoaglin served as an officer in various positions during his 26
year career at Bank One Corporation until March 1999, including, as Executive
Vice President of Private Banking from October 1998 to March 1999, as Chairman
and Chief Executive Officer of Banc One Services Corp. from June 1997 to October
1998, as Chairman of Project One from January 1996 to December 1998, as Chairman
and Chief Executive Officer of Bank One Ohio Corporation from 1992 to 1995, and
as President and Chief Operating Officer of Bank One Texas from 1989 to 1992.

         MICHAEL J. MCMENNAMIN, age 56, has served as our Executive Vice
President since June 2000 and as Vice Chairman and Chief Financial Officer for
Huntington Bancshares since October 2000. Mr. McMennamin has served our REIT
affiliate as an Executive Vice President since June 2000, as a director since
December 2000, and as Vice President and Treasurer since April 2001. Mr.
McMennamin has also served as President of Huntington Capital Corp. from the
time he joined us in 2000. From November 1998 to February 2000, Mr. McMennamin
served as Group Executive Vice President and Chief Financial Officer of Citizens
Financial Corp. in Providence, Rhode Island. Prior thereto, Mr. McMennamin
served as Executive Vice President and Chief Financial Officer for Bank One
Corporation from May 1995 to November 1998.


         RONALD J. SEIFFERT, age 44, has served as our Vice Chairman and
director and as Vice Chairman of Huntington Bancshares since December 1996. He
served as Huntington Bancshares' Executive Vice President and Executive Director
of Commercial Services from January 1996 to December 1996. Prior to that time,
Mr. Seiffert served as our Executive Vice President and Group Manager of the
Commercial Banking Group for the Northern Region from February 1994. Mr.
Seiffert joined us in 1979 and served in various other capacities prior to
February 1994.



                                     BP-22
   124






EXECUTIVE COMPENSATION

         The following table sets forth the compensation paid by us and our
affiliates to our Chief Executive Officer during 2000 and each of the next four
most highly compensated executive officers, for each of the last three fiscal
years ended December 31, 2000.

                           SUMMARY COMPENSATION TABLE





                                                                                 LONG-TERM
                                                                                COMPENSATION
                                                                           -------------------------
                                                ANNUAL COMPENSATION          AWARDS        PAYOUTS
                                             -------------------------------------------------------
                                                                    OTHER
                                                                    ANNUAL   SECURITIES               ALL OTHER
                                                                    COMPEN-  UNDERLYING     LTIP       COMPEN-
     NAME AND PRINCIPAL POSITION     YEAR    SALARY      BONUS      SATION    OPTIONS      PAYOUTS     SATION
                                             ($)(1)       ($)       ($)(2)      (#)(3)      ($)(4)     ($)(5)
     ------------------------------------------------------------------------------------------------------------
                                                                               
     FRANK WOBST (6)                 2000   990,000           -0-    (2)        440,000       (4)      39,600
     FORMER Chairman                 1999   977,308     1,143,450  109,093      441,045       -0-      39,092
                                     1998   957,500       273,240   88,790      332,750     217,010    39,456

     RONALD J. SEIFFERT              2000   395,000           -0-    (2)        82,499        (4)      19,800
     Vice Chairman                   1999   374,936       442,538    (2)        103,695       -0-      18,731
                                     1998   337,500       108,675    (2)        66,550      82,200     13,875

     RICHARD A. CHEAP (7)            2000   218,846           -0-    (2)        13,200        (4)       9,554
     Executive Vice President,       1999   207,308       196,163    (2)        14,639        -0-       8,978
     General Counsel,                1998   128,447        41,790    (2)         9,982        N/A        -0-
     and Secretary

     MARTIN MAHAN (8)                2000   205,000           -0-   82,547      27,499        (4)       8,200
     Former Executive Vice           1999   177,115       147,151    (2)        14,036        N/A       7,084
     President                       1998   160,341        49,564   79,233      12,705        N/A       2,833


     PETER GEIER (9)                 2000     475,000         -0-     (2)        137,499       (4)      19,000
     Former President and            1999     385,897     556,854     (2)        103,695       -0-      15,436
     Chief Operating Officer         1998     337,500     108,675     (2)        66,550      82,200     13,875



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

(1)        Includes amounts deferred pursuant to the Huntington Investment and
           Tax Savings Plan and the Supplemental Stock Purchase and Tax Savings
           Plan. Mr. Wobst's base salary did not change between 1999 and 2000;
           the difference in the amounts reported for these years is
           attributable to a mid-year change in 1999 from semi-monthly to
           bi-weekly earnings periods.

(2)        During 1999 and 1998, Mr. Wobst received other annual
           compensation in the amounts indicated, including executive life
           insurance premiums in the amounts of $79,599 and $67,498,
           respectively. Payment of executive life insurance premiums was
           discontinued in 2000. During 2000, Mr. Mahan received other annual
           compensation in the amount indicated including $53,448 for moving
           expenses plus taxes incurred on such expenses, and a $25,000
           relocation allowance. During 1998, Mr. Mahan received other annual
           compensation in the amount indicated for moving expenses plus taxes
           incurred on such expenses. Other annual compensation for Mr. Wobst
           for 2000, for Mr. Mahan for 1999, and for each of the other named
           executive officers for each year indicated was less than $50,000 and
           less than 10% of the total of annual salary and bonus reported for
           the named executive.


                                     BP-23

   125

(3)        Represents common shares of Huntington Bancshares, adjusted
           for stock dividends and stock splits paid after the date of grant.

(4)        The Huntington Long-Term Incentive Compensation Plan
           measures Huntington Bancshares' performance over multiple-year,
           overlapping cycles. Messrs. Wobst, Seiffert, Cheap, and Geier were
           selected by the Compensation and Stock Option Committee of the
           Huntington Bancshares' board of directors to participate in a cycle
           which ended on December 31, 2000; however, the awards are not
           determinable until year-end results are published for a peer group of
           financial institutions.

(5)        Figures represent amounts contributed for each named
           executive officer by Huntington Bancshares to the Huntington
           Investment and Tax Savings Plan and the Supplemental Stock Purchase
           and Tax Savings Plan. For 2000, $6,800 was contributed for each of
           the named executive officers under the Huntington Investment and Tax
           Savings Plan, and the amounts of $32,800, $13,000, $2,754, $1,400,
           and $12,200 were contributed for Messrs. Wobst, Seiffert, Cheap,
           Mahan, and Geier, respectively, under the Supplemental Stock Purchase
           and Tax Savings Plan.


(6)        Mr. Wobst also served as Chief Executive Officer of Huntington
           Bancshares from February 1981 until February 2001. Mr. Wobst
           resigned as Chairman of Huntington Bancshares and us on August 16,
           2001, but is included in the table because he served as an executive
           officer during the year ended December 31, 2000.


(7)        Mr. Cheap joined Huntington Bancshares as an executive officer in
           May 1998.


(8)        Mr. Mahan joined Huntington Bancshares in January 1998 and was
           designated an executive officer in September 2000. Mr. Mahan
           resigned effective June 30, 2001, but is included in the table
           because he served as an executive officer during the year ended
           December 31, 2000.


(9)        Mr. Geier resigned as an officer of Huntington Bancshares
           and us on January 17, 2001, but is included in the table because he
           served as an executive officer during the year ended December 31,
           2000.

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

EMPLOYMENT AND EXECUTIVE AGREEMENTS


         Huntington Bancshares has entered into executive agreements with
Messrs. Seiffert, and Cheap. The executive agreements were entered into
as part of Huntington Bancshares' corporate strategy to provide protection for,
and thus retain, its well-qualified executive officers notwithstanding any
actual or threatened change in control of Huntington Bancshares. A "Change in
Control" generally includes:


- -         the acquisition by any person of beneficial ownership of 25% or more
          of Huntington Bancshares' outstanding voting securities;

- -         a change in the composition of the board of directors if a majority of
          the new directors were not appointed or nominated by the directors
          currently sitting on the Board of Directors or their subsequent
          nominees;

- -         a merger involving Huntington Bancshares where Huntington Bancshares'
          shareholders immediately prior to the merger own less than 51% of the
          combined voting power of the surviving entity immediately after the
          merger;

- -         the dissolution of Huntington Bancshares; and

- -         a disposition of assets, reorganization, or other corporate event
          involving Huntington Bancshares which would have the same effect as
          any of the above-described events.

         Under each executive agreement, Huntington Bancshares or its successor
must provide severance benefits to the executive officer if his or her
employment is terminated (other than on account of the officer's death or
disability or for cause):

         -        by Huntington Bancshares, at any time within 36 months after a
                  Change in Control;


                                     BP-24
   126




         -        by Huntington Bancshares, at any time prior to a Change in
                  Control but after commencement of any discussions with a third
                  party relating to a possible Change in Control involving such
                  third party ("Change in Control Discussions") if the officer's
                  termination is in contemplation of such possible Change in
                  Control and such Change in Control is actually consummated
                  within 12 months after the date of such officer's termination;

         -        by the executive officer voluntarily with Good Reason at any
                  time within 36 months after a Change in Control of Huntington
                  Bancshares; or

         -        by the executive officer voluntarily with Good Reason at any
                  time after commencement of Change in Control Discussions if
                  such Change in Control is actually consummated within 12
                  months after the date of such officer's termination.


         "Good Reason" generally means the assignment to the executive officer
of duties which are materially (and, in the case of Mr. Cheap adversely)
different from such duties prior to the Change in Control, a reduction in such
officer's salary or benefits, or a demand to relocate to an unacceptable
location, made by Huntington Bancshares or its successor either after a Change
in Control or after the commencement of Change in Control Discussions if such
change or reduction is made in contemplation of a Change in Control and such
Change in Control is actually consummated within 12 months after such change or
reduction. An executive officer's determination of Good Reason will be
conclusive and binding upon the parties if made in good faith, except that, if
the executive officer is serving as Chief Executive Officer of Huntington
Bancshares immediately prior to a Change in Control, the occurrence of a Change
in Control will be conclusively deemed to constitute Good Reason.


         In addition to accrued compensation, bonuses, and vested benefits and
stock options, the executive officer's severance benefits payable under his
executive agreement include:


         -        a lump-sum cash payment equal to three times (or, in the case
                  of Mr. Cheap, two and one-half times) the officer's highest
                  base annual salary in effect during the 12-month period prior
                  to the Change in Control;

         -        a lump-sum cash payment equal to three times (or, in the case
                  of Mr. Cheap, two and one-half times) the highest annual
                  incentive compensation, as defined in the executive agreement,
                  to which the officer would be entitled;


         -        a lump sum cash payment equal to one and one-half times the
                  highest long-term incentive compensation to which the officer
                  would be entitled;

         -        thirty-six months of continued insurance benefits; and

         -        thirty-six months of additional service credited for purposes
                  of retirement benefits.


         Each executive agreement also provides that Huntington Bancshares will
pay the executive officer such amounts as would be necessary to compensate such
officer for any excise tax paid or incurred due to any severance payment or
other benefit provided under the executive agreement. However, if Mr. Cheap's
severance payments and benefits would be subject to any excise tax, but would
not be subject to such tax if the total of such payments and benefits were
reduced by 10% or less, then such payments and benefits will be reduced by the
minimum amount necessary (not to exceed 10% of such payments and benefits) so
that Huntington Bancshares will not have to pay an excess severance payment and
the executive officer will not be subject to an excise tax.


         The executive agreements provide that, for a period of five years after
any termination of the executive's employment, Huntington Bancshares will
provide the executive with coverage under a standard directors' and officers'
liability insurance policy at its expense, and will indemnify, hold harmless,
and defend the executive to the fullest extent permitted under Maryland law
against all expenses and liabilities reasonably incurred by the executive in
connection with or arising out of any action, suit, or proceeding in which he or
she may be involved by reason of having been a director or officer of Huntington
Bancshares or any subsidiary.

         Huntington Bancshares must pay the cost of counsel (legal and
accounting) for an executive officer in the event such officer is required to
enforce any of the rights granted under his or her executive agreement. In
addition, the executive officer is entitled to prejudgment interest on any
amounts found to be due to him or her in


                                     BP-25
   127



connection with any action taken to enforce such officer's rights under the
executive agreement at a rate equal to our prime commercial rate, or our
successor's prime commercial rate, in effect from time to time plus 4%.


          The executive agreements are in effect through December 31, 2001,
subject to automatic two year renewals and to an extension for thirty-six months
after any month in which a Change of Control occurs. An executive agreement will
terminate if the employment of the executive officer terminates other than under
circumstances which trigger the severance benefits.

         Huntington Bancshares has entered into an agreement with Mr. Wobst
governing his relationship with Huntington Bancshares following his retirement
as an employee on May 1, 2001. The agreement provides that Mr. Wobst will remain
as a non-employee Chairman of the Board of Directors of us and of Huntington
Bancshares through December 31, 2002; however, Mr. Wobst retired from these
positions on August 15, 2001. Through December 31, 2002, Mr. Wobst will provide
consulting services for which he will be paid $20,000 per month. The agreement
also provides for certain benefits following his retirement in addition to the
benefits he receives under Huntington's Retirement Plan and other retiree
benefits, and the Supplemental Executive Retirement Plan. These benefits include
eligibility to receive an award for the cycle of the Long-Term Incentive Plan
which ended on December 31, 2000, and to receive pro-rated awards under the
Management Incentive Plan for the year 2001 and the Long-Term Incentive Plan for
the cycle that began on January 1, 2001, and ends on December 31, 2002, and
certain other benefits afforded to the executive officers and directors.


         Mr. Geier has entered into a severance agreement with Huntington
Bancshares. It provides for resignation of any directorships and executive
officer positions with Huntington Bancshares and its affiliates as of January
17, 2001, and it provides for a transition period from April 1, 2001, through
March 31, 2002. During this transition period, Huntington Bancshares will pay
Mr. Geier his base salary at the time of entering into the severance agreement
and will provide him certain employee benefits. The severance agreement also
provides for a lump-sum payment to Mr. Geier of $150,000. Furthermore,
Huntington Bancshares will pay Mr. Geier additional lump-sum payments provided
he remains in compliance with the severance agreement.

                        OPTION GRANTS IN LAST FISCAL YEAR

                                INDIVIDUAL GRANTS


                          NUMBER OF
                         SECURITIES
                         UNDERLYING    PERCENT OF TOTAL                                        GRANT DATE
                           OPTIONS      OPTIONS GRANTED      EXERCISE                            PRESENT
                           GRANTED      TO EMPLOYEES IN        PRICE           EXPIRATION         VALUE
         NAME              (#)(1)         FISCAL YEAR        ($/SH)(2)            DATE           ($)(3)
- ------------------------------------------------------------------------------------------------------------
                                                                               
Frank Wobst                440,000          18.38              15.48             5/17/10         2,807,200

Ronald J. Seiffert          82,499           3.45              15.48             5/17/10           526,344

Richard A. Cheap            13,200            .55              15.48             5/17/10            84,216

Martin Mahan                27,499           1.15              15.48             5/17/10           175,444

Peter Geier                137,499           5.74              15.48             5/17/10           877,244



- ----------

(1)      Each of the named executive officers received grants of Huntington
         Bancshares options on May 17, 2000. All options granted expire ten
         years from the date of grant. Figures have been adjusted to reflect the
         effect of a ten percent stock dividend paid on Huntington Bancshares
         common shares on July 31, 2000. The options granted to each named
         executive officer become exercisable in equal increments on each of the
         first three anniversaries of the date of grant. Options not yet
         exercised are canceled upon a termination of employment for any reason
         other than death, retirement under one or more of Huntington
         Bancshares' retirement plans, termination following a change in control
         of Huntington Bancshares, or a disposition (other than a change in
         control) of substantially all of the stock or assets of Huntington
         Bancshares, in which case all options become exercisable immediately
         as of such termination date and remain exercisable for a specified
         period following the termination. Generally, the exercise price of
         options may be paid for in cash or in common shares of Huntington
         Bancshares.


                                     BP-26
   128




         In addition, any tax which Huntington Bancshares withholds in
         connection with the exercise of any stock option may be satisfied by
         the option holder by electing to have the number of shares to be
         delivered on the exercise of the option reduced by, or otherwise by
         delivering to Huntington Bancshares, such number of common shares
         having a fair market value equal to the amount of the withholding. None
         of the options granted in 2000 has a reload feature.

(2)      In all cases, the exercise price was equal to the average of the high
         and low market price of the underlying shares of Huntington Bancshares
         on the date of grant. The exercise price has been adjusted to reflect
         the effect of the ten percent stock dividend paid July 31, 2000.

(3)      The dollar amounts in this column are the result of calculations made
         using the Black-Scholes model, a theoretical method for estimating the
         present value of stock options based on complex assumptions about the
         stock's price volatility and dividend rate as well as interest rates.
         Because of the unpredictability of the assumptions required, the
         Black-Scholes model, or any other valuation model, is incapable of
         accurately predicting Huntington Bancshares' stock price or of placing
         an accurate present value on options to purchase its stock. In
         performing the calculations it was assumed that: the options were
         exercised at the end of their ten-year terms; the volatility of the
         stock price was equal to 44.8%, which volatility was calculated on a
         natural logarithmic basis of Huntington Bancshares' stock price for the
         twelve-month period preceding the date of grant; the risk-free rate of
         return was equal to the ten-year United States Treasury Note Rate
         effective on the date of the grant, to correspond to the term of the
         options; and the dividend yield was equal to Huntington Bancshares'
         annualized dividend yield at the end of the calendar quarter preceding
         the option grant, which was 3.58%. No adjustments were made for vesting
         requirements, non-transferability, or risk of forfeiture. In spite of
         any theoretical value which may be placed on a stock option grant, no
         increase of the stock option's value is possible without an increase in
         the market value of the underlying stock. Any appreciation in the
         market value of Huntington Bancshares' stock would benefit all
         shareholders and would be dependent in part upon the efforts of the
         named executive officers. The total of the grant date values indicated
         in the table for all stock options granted in 2000 to the named
         executive officers was $4,470,448 representing approximately .12% of
         the value of all shares of Huntington Bancshares outstanding on May 17,
         2000.

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



                                                                NUMBER OF SECURITIES       VALUE OF
                                                                     UNDERLYING          UNEXERCISED
                                                                 UNEXERCISED OPTIONS    IN-THE-MONEY(3)
                                                                      AT FISCAL        OPTIONS AT FISCAL
                                                                    YEAR-END (#)(2)        YEAR-END ($)
                             SHARES
                           ACQUIRED ON            VALUE              EXERCISABLE/          EXERCISABLE/
NAME                      EXERCISE (#)(1)       REALIZED ($)         UNEXERCISABLE        UNEXERCISABLE
- -------------------------------------------------------------------------------------------------------
                                                                                 
Frank Wobst                  109,717            1,131,565              1,704,028             5,656,376
                                                                         918,150               228,800
Ronald J. Seiffert            3,047               39,215                 190,481               224,223
                                                                         188,451                42,899
Richard A. Cheap               -0-                 -0-                    11,535                   -0-
                                                                          26,286                 6,864
Martin Mahan                   -0-                 -0-                    12,041                   -0-
                                                                          42,199                14,299
Peter Geier                   14,966              90,469                 184,414               224,773
                                                                         243,451                71,499



- ----------

(1)      Figures in this column reflect the number of securities underlying the
         options exercised, which may be greater than the number of shares
         actually received.

(2)      Adjusted for stock splits and stock dividends paid on common shares of
         Huntington Bancshares after the date of grant.


                                     BP-27

   129


(3)      An option is in-the-money if the fair market value of the underlying
         common shares exceeds the exercise price of the option.


              LONG-TERM INCENTIVE PLAN - AWARDS IN LAST FISCAL YEAR




                                             PERFORMANCE OR          ESTIMATED FUTURE PAYOUTS UNDER NON-STOCK
                           NUMBER OF       OTHER PERIOD UNTIL                  PRICE-BASED PLAN (2)
                       SHARES, UNITS, OR      MATURATION OR       --------------------------------------------------
NAME                      OTHER RIGHTS          PAYOUT            THRESHOLD          TARGET             MAXIMUM
- --------------------------------------------------------------------------------------------------------------------
                                                                                        
Frank Wobst                   (1)                  (2)                $99,000                            $2,475,000
Ronald J. Seiffert            (1)                  (2)                 39,500           197,500             790,000
Richard A. Cheap              (1)                  (2)                 22,000            88,000             352,000
Martin Mahan                  (1)                  (2)                    (1)               (1)                 (1)
Peter Geier                   (1)                  (2)                 47,500           237,500             950,000



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

(1)      Messrs. Wobst, Seiffert, Cheap, and Geier were selected by the
         Compensation and Stock Option Committee of the Board of Directors to
         participate in the cycle of the Long-Term Incentive Compensation Plan
         which began on January 1, 1999 and ended on December 31, 2000, or the
         1999 Cycle. Mr. Mahan did not participate in the 1999 Cycle.

(2)      The Long-Term Incentive Compensation Plan measures Huntington
         Bancshares' performance over two-, three-, or four-year cycles.
         Huntington Bancshares' performance goals for the 1999 Cycle were based
         on a comparison of return on average shareholders' equity to a peer
         group. Huntington Bancshares compares itself to the fifty largest
         United States banking organizations, minus the ten largest, based on
         assets at the end of the cycle. Awards based on a percentage of base
         salary will be paid if Huntington Bancshares' performance achieves the
         established threshold or higher. Any awards for the 1999 Cycle will be
         paid in May 2001 when Huntington Bancshares can determine relative
         performance for the cycle. No awards will be paid if Huntington
         Bancshares' performance is below the threshold level. The figures in
         the table are based on salaries as of December 31, 2000.

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


                               PENSION PLAN TABLE


                                                   YEARS OF SERVICE
                  ----------------------------------------------------------------------------------
REMUNERATION            15            20           25           30            35            40
- ----------------------------------------------------------------------------------------------------
                                                                         
$  225,000               $63,175      $84,359     $105,543      $117,169      $128,419     $139,669
   250,000                70,631       94,315      117,999       130,919       143,419      155,919
   300,000                85,544      114,228      142,911       158,419       173,419      188,419
   350,000               100,456      134,140      167,824       185,919       203,419      220,919
   400,000               115,369      154,053      192,736       213,419       233,419      253,419
   450,000               130,281      173,965      217,649       240,919       263,419      285,919
   500,000               145,194      193,878      242,561       268,419       293,419      318,419
   750,000               219,756      293,440      367,124       405,919       443,419      480,919
 1,000,000               294,319      393,003      491,686       543,419       593,419      643,419
 1,200,000               353,969      472,653      591,336       653,419       713,419      773,419



         The table above illustrates the operation of Huntington Bancshares'
Retirement Plan and Supplemental Retirement Income Plan, or the SRIP, by showing
various annual benefits assuming various levels of final average compensation
and years of credited service. The SRIP provides benefits according to the
same benefit formula as the Retirement Plan, except that benefits under the SRIP
are not limited by Sections 401(a)(17) and 415 of the Internal Revenue Code.
Code Section 401(a)(17) limits the annual amount of compensation that may be
taken into account when calculating benefits under the Retirement Plan. For
2000, this limit was $170,000. Code Section 415 limits the annual benefit amount
that a participant may receive under the Retirement Plan. For 2000, this amount


                                     BP-28
   130


was $135,000. An employee who: (a) has completed two years of continuous service
with Huntington Bancshares (or an affiliated company); (b) has been nominated by
the Compensation and Stock Option Committee; and (c) earns compensation in
excess of the limitation imposed by Section 401(a)(17) of the Internal Revenue
Code or whose benefit exceeds the limitation of Section 415(b) of the Code, is
eligible to participate in the SRIP. During 2000, Messrs. Mahan, Seiffert, and
Geier were eligible to participate in the SRIP. After completing two years of
service, Mr. Cheap was nominated for participation in the SRIP effective January
1, 2001. Mr. Wobst, although he does not participate in the SRIP, participates
in Huntington Bancshares' Supplemental Executive Retirement Plan, or the SERP,
which is described below.

         The maximum years of credited service recognized by the Retirement Plan
and the SRIP is 40. Years of service and credited service in addition to those
actually earned by a participant can be granted by the Pension Review Committee
for the purposes of determining benefits under the SRIP. Benefit figures shown
are computed on the assumption that participants retire at age 65. The normal
form of benefit under both the Retirement Plan and the SRIP is a life annuity.


         During 2000, Mr. Wobst was the only named executive officer who
participated in the SERP. Only those executive officers selected by the
Compensation and Stock Option Committee, in the Committee's sole discretion, may
participate in the SERP. The SERP ensures that each participating executive
officer who retires at or after age 65 receives a level of retirement benefits,
without respect to years of service, equal to at least 65% of the officer's
average monthly earnings. Average monthly earnings is defined as the officer's
highest consecutive twelve months' base salary and 50% of bonuses and incentive
or commission compensation paid or deferred pursuant to incentive plans with a
one year measurement period or less within the previous sixty months. Benefits
under the SERP are paid in the form of a life annuity with 120 months certain.
At the time a participating officer retires, the benefit the participant is
entitled to through the SERP is calculated, and then funds from the following
sources are deducted to determine the amount, if any, of the payment due from
Huntington Bancshares under the SERP:


         -        Social Security benefits payable;

         -        the benefit under the Retirement Plan; and

         -        any benefits under retirement plans of prior employers.

If the sum of the payments due from Social Security, the Retirement Plan, and
retirement plans of prior employers exceeds 65% of the executive officer's
highest consecutive twelve months' base salary, then no payment will be due from
Huntington Bancshares under the SERP.

         The SERP generally has the effect of equalizing a participant's
combined retirement benefits for a particular level of covered compensation for
all years of service. Thus, the total annual benefits payable by Huntington
Bancshares pursuant to the Retirement Plan and the SERP would be the same for an
executive officer with 15 years of service as for an executive officer with 40
years of service, assuming each had the same level of covered compensation, the
only difference being that the fifteen year executive officer, having a smaller
benefit from the Retirement Plan, will receive a greater portion of his benefit
from the SERP. Monthly benefits received by participants under the SERP may be
increased annually, if indicated, to reflect increases in the United States
Bureau of Labor Statistics Consumer Price Index for Urban Wage Earners and
Clerical Workers. The estimated annual benefits payable upon Mr. Wobst's
retirement under the Retirement Plan and the SERP, reduced by Social Security
benefits payable, is $995,021.


         The compensation covered for the named executive officers by the
Retirement Plan and the SRIP is the average of the total paid, in the five
consecutive highest years of the executive officer's career with Huntington
Bancshares, of base salary and, beginning January 1, 2000, 50% of bonus. The
compensation covered by the Retirement Plan and the SERP, effective for
compensation paid on and after January 1, 2000, is base salary and 50%
of bonus paid in the highest twelve month period out of the previous 60 months.
Mr. Wobst's covered compensation does not include his post-retirement consulting
income. Bonuses are taken into account for the year in which paid rather than
earned. The estimated credited years of service for each of the executive
officers named in the Summary Compensation Table are 26.5 for Mr. Wobst, 21.58
for Mr. Seiffert, 3.00 for Mr. Mahan, 2.67 for Mr. Cheap, and 16.83 for Mr.
Geier.



                                     BP-29
   131




TRANSACTIONS WITH DIRECTORS AND EXECUTIVE OFFICERS

         Some of our directors and executive officers are our customers or
customers of our affiliates and have transactions with us or such affiliates in
the ordinary course of business. Our directors and executive officers also may
be affiliated with entities which are our customers or customers of our
affiliates and which enter into transactions with us or such affiliates in the
ordinary course of business. Transactions with directors, executive officers,
and their affiliates have been on substantially the same terms, including
interest rates and collateral on loans, as those prevailing at the time for
comparable transactions with others and did not involve more than the normal
risk of collectibility or present other unfavorable features.


                 DESCRIPTION OF OUR CLASS C PREFERRED SECURITIES

         The following summary describes the material terms and provisions of
our Class C preferred securities. This description is qualified in its entirety
by reference to the terms and provisions of our articles of association. We have
filed our articles of association with the OCC as an exhibit to our registration
statement which was filed with the OCC in connection with the offering of
preferred securities by our REIT affiliate.

GENERAL

         If and when issued, our Class C preferred securities will be validly
issued, fully paid, and nonassessable. The holders of our Class C preferred
securities will have no preemptive rights with respect to any shares of our
capital stock or any of our other securities convertible into or carrying rights
or options to purchase any such capital stock. Our Class C preferred securities
are perpetual and will not be convertible into common shares or any other class
or series of our capital stock, and will not be subject to any sinking fund or
other obligation for their repurchase or retirement.

RANK

         Our Class C preferred securities would rank senior to our common shares
and our Class B preferred securities, if issued, and to any other securities
which we may issue in the future that are subordinate to our Class C preferred
securities. As of the date of this prospectus, there are no shares of securities
that would rank senior to our Class C preferred securities authorized, issued,
or outstanding. Our Class D preferred securities, if issued, would be on a
parity with our Class C preferred securities as to dividend rights and rights
upon liquidation, winding up, and/or dissolution. As of the date of this
prospectus, there are no other securities authorized or issued that would rank
on a parity with our Class C and Class D preferred securities.

DIVIDENDS

         Holders of our Class C preferred securities will be entitled to
receive, if, when, and, as declared by our board of directors out of our legally
available assets, noncumulative cash dividends at the rate of [__]% per annum of
the initial liquidation preference which is $25.00 per share. If authorized and
declared, dividends on our Class C preferred securities will be payable
quarterly in arrears on March 31, June 30, September 30, and December 31 of each
year or, if any such day is not a business day, on the next business day, unless
the next business day falls in a different calendar year, in which case the
dividend will be paid on the preceding business day. We refer to each such
quarter of a calendar year as a "dividend period." Dividends in each quarterly
period will accrue from the first day of such period. Each authorized and
declared dividend will be payable to holders of record as they appear on our
stock register on such record dates as will be fixed by our board of directors
or a duly authorized committee of our board. Such record dates, however, will
not be more than 45 days nor less than 10 days before the dividend
payment dates. Upon the exchange of our REIT affiliate Class C preferred
securities for our Class C preferred securities, any accrued and unpaid
dividends for the most recent quarter on the REIT affiliate Class C preferred
securities at the time of the exchange will be deemed to be accrued and unpaid
dividends for the most recent quarter on our Class C preferred securities.


                                     BP-30
   132




         The right of holders of Class C preferred securities to receive
dividends is noncumulative. If our board of directors does not declare a
dividend on our Class C preferred securities or declares less than a full
dividend in respect of any dividend period, the holders of our Class C preferred
securities will have no right to receive any dividend or a full dividend, as the
case may be, for that dividend period, and we will have no obligation to pay a
dividend or to pay full dividends for that dividend period, whether or not
dividends are declared and paid for any future dividend period with respect to
the Class C preferred securities or the common shares.

         If full dividends on our Class C preferred securities for any dividend
period shall not have been declared and paid, or declared and a sum sufficient
for the payment thereof shall not have been set apart for such payments:

- -        no dividends will be declared and paid or set aside for payment and no
         other distribution will be declared or made or set aside for payment
         upon our common shares or any other of our capital stock ranking junior
         to or on a parity with our Class C preferred securities as to dividends
         or amounts upon liquidation for that dividend period, except by
         conversion into, or exchange for, other shares of our capital stock of
         ranking junior to our Class C preferred securities as to dividends and
         amounts upon liquidation,

- -        no common shares or any other of our capital stock ranking junior to or
         on a parity with our Class C preferred securities as to dividends or
         amounts upon liquidation will be redeemed, purchased, or otherwise
         acquired for any consideration,

- -        no monies will be paid to or made available for a sinking fund for the
         redemption of any such stock by us,

until such time as dividends on all of our outstanding Class C preferred
securities have been:

- -        declared and paid for three consecutive dividend periods, and

- -        declared and paid or declared and a sum sufficient for such payment has
         been set apart for payment for the fourth consecutive dividend period.

         When dividends are not paid in full on, or a sum sufficient for such
full payment is not set apart for, our Class C preferred securities, our Class D
preferred securities, and any other parity stock, all dividends declared upon
our Class C preferred securities, our Class D preferred securities, and any
other parity stock will be declared pro rata. Thus, the amount of dividends
declared per Class C preferred security and such other parity stock will in all
cases bear to each other the same ratio that (a) full dividends per Class C
preferred security for the then-current dividend period, which will not include
any accumulation in respect of unpaid dividends for prior dividend period, and
(b) full dividends, including required or permitted accumulations, if any, on
such other series of capital stock, bear to each other.

         The OCC has issued risk-based capital ratio and leverage ratio
guidelines. Generally, a financial institution's capital is divided into two
tiers. Tier 1 capital includes common equity, noncumulative perpetual preferred
stock, and minority interests in equity accounts of consolidated subsidiaries,
less non-qualifying intangible assets such as goodwill and nonqualifying
mortgage and non-mortgage servicing assets. Tier 2 capital includes, among other
things, cumulative and limited-life preferred stock, hybrid capital instruments,
mandatory convertible securities, qualifying subordinated debt, and the
allowance for loan and lease losses, subject to certain limitations. Total
capital is the sum of Tier 1 capital plus Tier 2 capital. The leverage ratio is
the ratio of Tier 1 capital to adjusted average total assets.

         Regulations of the OCC prohibit institutions like us from making a
"capital distribution," unless the institution will be at least "adequately
capitalized" after the distribution. Capital distributions are defined to
include a transaction that the OCC determines, by order or regulation, to be "in
substance a distribution of capital." The OCC could seek to restrict our payment
of dividends on our Class C preferred securities under this provision if we were
to fail to be "adequately capitalized."

         Currently, an institution is considered "adequately capitalized" if it
has a total risk-based capital ratio of at least 8.0%, a Tier 1 risk-based
capital ratio of at least 4.0% and a leverage, or core capital, ratio of at
least 4.0% or at least 3% if the institution has been awarded the highest
supervisory rating. An institution is considered "well


                                     BP-31
   133



capitalized" if the foregoing ratios are at least 10.0%, 6.0%, and 5.0%,
respectively. At March 31, 2001, our total risk-based capital ratio was 10.56%,
our Tier 1 risk-based capital ratio was 6.70%, and our leverage ratio was 6.60%.
We currently intend to maintain our capital ratios in excess of the "well
capitalized" levels under the prompt corrective action regulations. However,
there can be no assurance that we will be able to maintain such capital levels.

REDEMPTION

         Our Class C preferred securities will not be redeemable prior to
[_____], 2021. On or after such date, we may redeem our Class C preferred
securities for cash, in whole or in part, at any time and from time to time at
our option with the prior approval of the OCC at the redemption price of $25.00
per share, plus authorized, declared, and unpaid dividends to the date of
redemption, without interest. If our board of directors determines that we
should redeem fewer than all the outstanding Class C preferred securities, the
securities to be redeemed will be determined by lot, pro rata, or by such other
method as our board of directors in its sole discretion determines to be
equitable. Any such partial redemption can only be made with the prior approval
of the OCC.

         Dividends will cease to accrue on our Class C preferred securities
called for redemption on and as of the date fixed for redemption and such Class
C preferred securities will be deemed to cease to be outstanding, provided that
the redemption price, including any authorized and declared but unpaid dividends
to the date fixed for redemption, without interest, has been duly paid or
provision has been made for such payment.

         Notice of any redemption will be mailed at least 30 days, but not more
than 60 days, prior to any redemption date to each holder of our Class C
preferred securities to be redeemed at such holder's registered address.

         Our ability to redeem any of our Class C preferred securities is
subject to compliance with applicable regulatory requirements, including the
prior approval of the OCC, relating to the redemption of capital instruments.
Under current policies of the OCC, such approval would be granted only if the
redemption were to be made out of the proceeds of the issuance of another
capital instrument or if the OCC were to determine that our conditions and
circumstances, and those of Huntington Bancshares, warrant the reduction of a
source of permanent capital.

RIGHTS UPON LIQUIDATION

         In the event we voluntarily or involuntarily liquidate, dissolve, or
wind up, the holders of our Class C preferred securities at the time outstanding
will be entitled to receive liquidating distributions in the amount of $25.00
per share, plus any authorized, declared, and unpaid dividends for the current
period to the date of liquidation, out of our assets legally available for
distribution to our shareholders, before any distribution of assets is made to
holders of our common shares or any securities ranking junior to our Class C
preferred securities and subject to the rights of the holders of any class or
series of securities ranking senior to or on a parity with our Class C preferred
securities upon liquidation and the rights of our depositors and creditors.

         After payment of the full amount of the liquidating distributions to
which they are entitled, the holders of our Class C preferred securities will
have no right or claim to any of our remaining assets. In the event that, upon
any such voluntary or involuntary liquidation, dissolution, or winding up, our
available assets are insufficient to pay the amount of the liquidation
distributions on all outstanding Class C preferred securities and the
corresponding amounts payable on any other securities of equal ranking, then the
holders of our Class C preferred securities and any other securities of equal
ranking will share ratably in any such distribution of assets in proportion to
the full liquidating distributions to which they would otherwise be respectively
entitled.

         For such purposes, our consolidation or merger with or into any other
entity, the consolidation or merger of any other entity with or into us, or the
sale of all or substantially all of our property or business, will not be deemed
to constitute our liquidation, dissolution, or winding up.


                                     BP-32
   134



VOTING RIGHTS

         Holders of our Class C preferred securities will not have any voting
rights, except as required by law, and will not be entitled to elect any
directors.

CONDITIONAL EXCHANGE

         Our Class C preferred securities are to be issued, if ever, only in
connection with a Conditional Exchange, on a share for share basis, for all
outstanding Class C preferred securities of our REIT affiliate. The exchange
will take place if, and only if, a Supervisory Event occurs and the OCC directs
in writing the exchange of our REIT affiliate Class C preferred securities for
our Class C preferred securities. A Supervisory Event occurs when:

         -        we become "undercapitalized" under prompt corrective action
                  regulations;

         -        we are placed into conservatorship or receivership; or

         -        the OCC, in its sole discretion, anticipates that we will
                  become "undercapitalized" in the near term.

         We have registered with the OCC a total of 2,000,000 shares of our
Class C preferred securities to cover a Conditional Exchange, if necessary, of
the 2,000,000 shares of Class C preferred securities of our REIT affiliate.

         In the event of an OCC-directed Conditional Exchange, each holder of
our REIT affiliate Class C preferred securities will be unconditionally
obligated to surrender to us the certificates representing the Class C preferred
securities of such holder, and we will be unconditionally obligated to issue to
such holder in exchange for such REIT affiliate Class C preferred securities a
certificate representing our Class C preferred securities on a share-for-share
basis. Any of our REIT affiliate's Class C preferred securities purchased or
redeemed by our REIT affiliate prior to the time of exchange will not be deemed
outstanding and will not be subject to the Conditional Exchange.

         The exchange will occur as of 8:00 a.m. Eastern Time on the date for
such exchange set forth in the applicable OCC directive, or, if such date is not
set forth in the directive, as of 8:00 a.m. on the earliest possible date such
exchange could occur consistent with the directive, as evidenced by the issuance
by us of a press release prior to such time. As of the time of exchange, all of
the REIT affiliate Class C preferred securities will be deemed cancelled and
exchanged for our Class C preferred securities without any further action by us;
all rights of the holders of our REIT affiliate Class C preferred securities as
shareholders of our REIT affiliate will cease; and we will give notice of the
exchange to the OCC. As a result of such exchange, each holder of our REIT
affiliate Class C preferred securities will then be a holder of our Class C
preferred securities.

         We will mail notice of the issuance of an OCC directive after the
occurrence of a Supervisory Event to each holder of REIT affiliate Class C
preferred securities within 30 days, and we will deliver to each such holder
certificates for our Class C preferred securities upon surrender of certificates
for our REIT affiliate Class C preferred securities. Until such replacement
share certificates are delivered, or in the event such replacement certificates
are not delivered, certificates previously representing our REIT affiliate Class
C preferred securities shall be deemed for all purposes to represent our Class C
preferred securities. All corporate approvals necessary for us to issue our
Class C preferred securities as of the time of exchange will be completed prior
to or upon completion of our REIT affiliate's offering of Class C preferred
securities. Accordingly, once the OCC directs a Conditional Exchange after the
occurrence of a Supervisory Event, no action will be required to be taken by our
REIT affiliate, by the holders of our REIT affiliate's Class C preferred
securities, or by us (other than to provide notice of the exchange to the OCC)
in order to effect the exchange as of the time of exchange.

         Holders of our REIT affiliate Class C preferred securities, by
purchasing such securities, whether in the initial offering or in the secondary
market after that initial offering, were deemed to have agreed to be bound by
the unconditional obligation to exchange such Class C preferred securities for
our Class C preferred securities upon the OCC's direction after the occurrence
of a Supervisory Event. The articles of incorporation of our REIT affiliate
provide that the holders of our REIT affiliate Class C preferred securities were
unconditionally obligated to surrender such securities. In accordance with a
Conversion Agreement, dated December 31, 2000, between us, Holdings, and our
REIT affiliate, we are unconditionally obligated to issue our Class C preferred
securities in exchange for our REIT affiliate Class C preferred securities upon
the OCC's direction after the occurrence of a Supervisory Event.


                                     BP-33
   135





         Holders of our REIT affiliate Class C preferred securities cannot
exchange their REIT affiliate Class C preferred securities for our Class C
preferred securities voluntarily. Absent an OCC directive after the occurrence
of a Supervisory Event, no exchange of our REIT affiliate's Class C preferred
securities for our Class C preferred securities will occur. Upon the issuance of
an OCC directive after the occurrence of a Supervisory Event, our Class C
preferred securities to be issued as part of the Conditional Exchange would
constitute a newly issued class of our preferred securities, and would have the
same terms and provisions with respect to dividends, liquidation, and
redemption, except with respect to a Special Event, as our REIT affiliate Class
C preferred securities, except that:

         -        our Class C preferred securities would not be listed on any
                  national securities exchange or national quotation system;

         -        our Class C preferred securities do not have any voting
                  rights; and

         -        our Class C preferred securities do not have any right to
                  elect any directors if dividends are missed.

         Any accrued and unpaid dividends on our REIT affiliate Class C
preferred securities as of the time of exchange would be deemed to be accrued
and unpaid dividends on our Class C preferred securities. Our Class C preferred
securities would rank on an equal basis in terms of dividend payment and
liquidation preference with our Class D preferred securities and any of our
then-outstanding preferred securities that rank on a parity with the Class C
preferred securities. Although we have registered our Class C preferred
securities with the OCC, those shares will not be registered with the SEC and
will be offered pursuant to an exemption from SEC registration under Section
3(a)(2) of the Securities Act. Absent an OCC directive after the occurrence of a
Supervisory Event, however, we will not issue any of our Class C preferred
securities, although we will be able to issue preferred securities in classes or
series other than our Class C preferred securities. There can be no assurance as
to the liquidity of our Class C preferred securities, if issued, or that an
active public market for our preferred securities would develop or be
maintained.


                          DESCRIPTION OF CAPITAL STOCK

         The following summary of the material terms of our capital stock does
not purport to be complete and is subject in all respects to the applicable
provisions of United States banking law, our articles of association, as amended
and restated, and our bylaws.

AUTHORIZED AND OUTSTANDING CAPITAL STOCK

         Our authorized capital stock consists of:

         -        4,000,000 common shares, par value $10.00 each, all of which
                  are outstanding,

         -        500,000 Class B noncumulative perpetual preferred securities,
                  par value $1,000.00 each, none of which are outstanding,

         -        2,000,000 Class C noncumulative perpetual preferred
                  securities, par value $25.00 each, none of which are
                  outstanding, and

         -        14,000,000 Class D noncumulative perpetual preferred
                  securities, par value $25.00 each, none of which are
                  outstanding.

COMMON SHARES

         General. All outstanding common shares are fully paid and
non-assessable. There is no established trading market for our common shares,
all of which are owned by Huntington Bancshares. Holders of common shares have
no preemptive or preferential rights of subscription to any shares of any class
of stock. There are no redemption or sinking fund provisions with respect to the
common shares.

         Voting. Holders of common shares are entitled to one vote per share on
all matters to be voted on by shareholders. There are no cumulative voting
rights. As the holder of all of our common shares, Huntington


                                     BP-34
   136



Bancshares is able to elect and remove directors, amend our articles of
association, and approve other actions requiring shareholder approval.

         Dividends. The holders of common shares are entitled to receive such
dividends, if any, as may be declared from time to time by the board of
directors, subject to any preferential dividend rights of any outstanding
preferred securities.

         Liquidation Rights. Upon our dissolution or liquidation, holders of
common shares will be entitled to receive all of our assets which are available
for distribution to our shareholders, subject to any preferential rights of the
then outstanding preferred securities and the claims of our depositors and
creditors.

CLASS B PREFERRED SECURITIES

         General. Our Class B preferred securities rank senior to our common
shares as to dividends and liquidation rights and junior to all of our Class C
and Class D preferred securities. Holders of our Class B preferred securities
have no preemptive or preferential rights of subscription with respect to any
shares of our capital stock.

         Voting. Holders of our Class B preferred securities are not entitled to
vote at shareholder meetings and are not entitled to notice of such meetings,
except as otherwise required by law.

         Dividends. The holders of our Class B preferred securities are entitled
to receive dividends at a variable rate based on LIBOR. Dividends on our Class B
preferred securities are declared quarterly and payable annually. Dividends are
not cumulative; however, so long as any of our Class B preferred securities
remain outstanding, no dividend, except a dividend payable in common shares, or
other distribution on the common shares and no repurchase or redemption of the
common shares may be made in a particular calendar year unless the full dividend
on our Class B preferred securities for all calendar quarters within such year
to the date of such action have been paid or declared and set apart for payment.

         Liquidation Rights. If we voluntarily or involuntarily liquidate,
dissolve, or wind up, the holders of our Class B preferred securities will be
entitled to receive out of our assets available for distribution to
shareholders, and before any amount is paid or distributed to holders of common
shares, a preferential liquidation amount of $1,000 per share, plus any accrued
and unpaid dividends. Holders of our Class B preferred securities are not
entitled to any further payment with respect to those securities.

         Redemption. We can redeem our Class B preferred securities at any time
at $1,000 per share, plus the full accrued but unpaid dividend for the then
current dividend period. We are obliged to provide not less than 10 nor more
than 60 days notice of a proposed redemption. If less than all our Class B
preferred securities are to be redeemed, the full current dividend must be paid
or set aside for payment on all of our outstanding Class B preferred securities,
and the securities to be redeemed must be selected, at the option of our board
of directors, either by lot or pro rata.

         Conversion. By agreement, dated December __, 2000, among our REIT
affiliate, HPC Holdings-II, Inc. which is the sole owner of the Class B
preferred securities, and us, our REIT affiliate Class B preferred securities
are convertible into our Class B preferred securities if the OCC directs us in
writing to cause the Class B preferred securities of our REIT affiliate to be
exchanged into our Class B preferred securities upon the happening of a
Supervisory Event.

         In the event the OCC directs us to cause the exchange,


         -        the holder of Class B preferred securities of our REIT
                  affiliate must immediately exchange such holder's REIT
                  affiliate Class B preferred securities for our Class B
                  preferred securities, on a share for share basis,

         -        we must issue our Class B preferred securities to such holder,
                  and

         -        our REIT affiliate will promptly pay to the holder any and all
                  accrued but unpaid dividends on our REIT affiliate Class B
                  preferred securities through the date of the exchange.


                                     BP-35
   137



CLASS D PREFERRED SECURITIES

         General. Our Class D preferred securities rank senior to our Class B
preferred securities and the common shares, and on parity with our Class C
preferred securities, as to dividends and liquidation. Holders of our Class D
preferred securities have no preemptive rights with respect to any shares of our
capital stock.

         Voting. Holders of our Class D preferred securities are not entitled to
vote at shareholder meetings and are not entitled to notice of such meetings,
except as otherwise required by law.

         Dividends. The holders of our Class D preferred securities are entitled
to receive dividends at a variable rate equal to LIBOR plus [____]. Dividends on
our Class D preferred securities will be payable, if authorized and declared,
quarterly in arrears on March 31, June 30, September 30, and December 31 or, if
such day is not a business day, the next business day, commencing on
[__________]. Dividends are not cumulative. If full dividends are not paid on
our Class D preferred securities for a quarterly dividend period, the payment of
dividends on the common shares or other shares ranking junior to our Class D
preferred securities will be prohibited for that period and at least the
following three quarterly dividend periods.

         When dividends are not paid in full on, or a sum sufficient for such
full payment is not set apart for, our Class D preferred securities, our Class C
preferred securities, and any other parity stock, all dividends declared upon
our Class D preferred securities, our Class C preferred securities, and any
other parity stock will be declared pro rata. Thus, the amount of dividends
declared per Class D preferred security and such other parity stock will in all
cases bear to each other the same ratio that (a) full dividends per Class D
preferred security for the then-current dividend period, which will not include
any accumulation in respect of unpaid dividends for prior dividend period, and
(b) full dividends, including required or permitted accumulations, if any, on
such other series of capital stock, bear to each other.

         Liquidation Rights. If we voluntarily or involuntarily liquidate,
dissolve, or wind up, the holders of our Class D preferred securities will be
entitled to receive out of our assets legally available for distribution to
shareholders, and before any amount is paid or distributed to holders of common
shares, our Class B preferred securities, or any other class of securities
ranking junior to our Class D preferred securities, a liquidation amount of
$25.00 per share, plus any accrued and unpaid dividends for the current period
only. Holders of our Class D preferred securities are not entitled to further
payment with respect to those shares.

         Redemption. Our Class D preferred securities will not be redeemable
prior to [____________], 2006. On or after such date, we may redeem our Class D
preferred securities for cash, in whole or in part, at any time and from time to
time at our option with the prior approval of the OCC at the redemption price of
$25.00 per share, plus accrued and unpaid dividends for the current period only.

         Conditional Exchange. Upon the occurrence of a Supervisory Event and at
the direction of the OCC, each Class D preferred security of our REIT affiliate
will be exchanged for one of our Class D preferred securities.


                                     EXPERTS

         Ernst & Young LLP, independent auditors, have audited our consolidated
financial statements at December 31, 2000 and 1999, and for each of the three
years ended December 31, 2000, as set forth in their report. We have included
our financial statements in the prospectus and elsewhere in the registration
statement in reliance on Ernst & Young LLP's report, given on their authority as
experts in accounting and auditing.

                                  LEGAL MATTERS

         The validity of our Class C preferred securities will be passed upon
for us by Porter, Wright, Morris & Arthur LLP. Mr. Frasier, one of our
directors, is of counsel with Porter, Wright, Morris & Arthur LLP. The validity
of our Class C preferred securities will be passed upon for the Underwriters by
Cleary, Gottlieb, Steen & Hamilton.



                                     BP-36
   138




                          THE HUNTINGTON NATIONAL BANK
                          INDEX TO FINANCIAL STATEMENTS




                                                                                                                Page
                                                                                                                ----

                                                                                                        
Management's Discussion and Analysis of Operations and Financial Condition...............................       BPF-1

Report of Ernst & Young, Independent Auditors.............................................................     BPF-21

Consolidated Balance Sheets as of December 31, 2000 and 1999
   and March 31, 2001 and 2000 (unaudited)................................................................     BPF-22

Consolidated Statements of Income for the years ended December 31, 2000, 1999, and 1998
   and the three months ended March 31, 2001 and 2000 (unaudited).........................................     BPF-23

Consolidated Statements of Changes in Shareholder's Equity for the years ended December 31,
    2000, 1999, and 1998 and the three months ended March 31, 2001 (unaudited)............................     BPF-24

Consolidated Statements of Cash Flows for the years ended December 31, 2000, 1999, and 1998
   and the three months ended March 31, 2001 and 2000 (unaudited).........................................     BPF-25

Notes to Consolidated Financial Statements................................................................     BPF-26




                                     BP-37

   139


THE HUNTINGTON NATIONAL BANK
Management's Discussion and Analysis
- --------------------------------------------------------------------------------

INTRODUCTION

     The Huntington National Bank (with its subsidiaries is collectively
referred to as the "Bank") is an interstate national banking association
organized under the laws of the United States and headquartered in Columbus,
Ohio. The Bank engages in full-service commercial and consumer banking, mortgage
banking, lease financing, trust services, discount brokerage services, and the
sale of other financial products and services offered through its over 500
offices in Florida, Indiana, Kentucky, Maryland, Michigan, Ohio, North Carolina,
and West Virginia. In addition, international banking services are offered
through the Bank's headquarters office, as well as through its Cayman Islands
office and Hong Kong office. The Bank is a wholly owned subsidiary of Huntington
Bancshares Incorporated ("Huntington"). Huntington owns all of the authorized,
issued and outstanding common stock and therefore, no per share information is
presented.


ACQUISITIONS

     The Bank acquired The Empire National Bank of Traverse City ("Empire"),
headquartered in Traverse City, Michigan, on June 23, 2000, as part of the
acquisition by Huntington of Empire Banc Corporation, a $506 million one-bank
holding company. As part of this merger, Huntington reissued approximately 6.5
million shares of common stock, all of which were purchased on the open market
during the first quarter 2000, in exchange for all of the common stock of Empire
Banc Corporation. The Bank's total loans and deposits increased $395 million and
$435 million, respectively, at the date of the merger. The transaction was
accounted for as a purchase; accordingly, the results of Empire have been
included in the Bank's consolidated financial statements from the respective
dates of acquisition. Goodwill, which represents the excess of the cost of an
acquisition over the fair value of the assets acquired, was $105 million.


OVERVIEW

     The Bank reported net income of $288.7 million in 2000, compared with
$403.0 million in 1999, and $288.9 million in 1998. These results included
after-tax special charges of $32.5 million, $62.9 million, and $60.3 million,
respectively. Excluding these items and a $70.6 million after-tax gain in 1999
on the sale of Huntington's credit card portfolio, operating earnings for 2000
were $321.2 million, versus $395.3 million and $349.2 million in 1999 and 1998,
respectively. On an operating basis, return on average assets ("ROA") was 1.13%
in 2000, 1.38% in 1999 and 1.31% in 1998. Return on average equity ("ROE")
totaled 13.47% for the recent twelve months, compared with 17.46% and 18.63% for
the two preceding years.


                                    BPF-1
   140



THE HUNTINGTON NATIONAL BANK
Management's Discussion and Analysis (continued)
- --------------------------------------------------------------------------------

TABLE 1   CONSOLIDATED SELECTED FINANCIAL DATA




                                    THREE MONTHS ENDED
                                        MARCH 31,                                  YEAR ENDED DECEMBER 31,
                               ------------------------    ----------------------------------------------------------------------
                                  2001           2000           2000          1999            1998         1997         1996
                               -----------   ----------    -----------    -----------    ------------  -----------   ------------
SUMMARY OF OPERATIONS                                 (in thousands of dollars, except per share amounts)
                                                                                                 
Total interest income .......  $   514,898   $   513,100    $ 2,096,056    $ 2,017,599    $ 1,979,193   $ 1,973,290   $ 1,771,218
Total interest expense ......      270,843       272,120      1,148,537        972,018        990,781       955,215       870,191
Net interest income .........      244,055       240,980        947,519      1,045,581        988,412     1,018,075       901,027
Provision for loan losses ...       33,464        15,453         90,118         88,194         98,609       106,542        76,065
Securities gains (losses) ...        2,051        (7,736)       (14,971)       (17,608)        28,650         7,651        17,446
Gains on sale of
   credit card portfolios ...         --            --             --          108,530          9,530          --            --
Net income ..................       75,038        83,571        288,745        402,970        288,937       307,872       310,550
Operating net income(1) .....       75,038        83,571        321,245        395,340        349,237       354,106       310,550
PER COMMON SHARE
   Net income
     Basic and diluted ......        18.76         20.89          72.19         100.74          72.23         76.97         77.64
     Basic and diluted -
       operating(1) .........        18.76         20.89          80.31          98.84          87.31         88.53         77.64
   Cash dividends declared ..        10.00         13.16          55.64          47.56          46.62         57.22         85.10
   Book value at period-end .       532.13        549.04         517.28         543.76         552.16        428.81        501.71
BALANCE SHEET HIGHLIGHTS:
Total assets at period end ..  $28,223,792   $28,158,175    $28,430,151    $28,760,019    $28,108,379   $26,590,074   $24,212,671
Total long-term debt at
   period end ...............      954,144       925,958        926,215        878,044        767,854       849,475       613,734
Average shareholder's equity     2,489,236     2,289,682      2,385,751      2,263,884      1,874,570     1,960,474     1,898,337
Average total assets ........   28,353,995    28,773,022     28,501,259     28,585,620     26,697,454    25,501,932    23,211,433
- ----------------------------------------------------------------------------------------------------------------------------------
KEY RATIOS AND STATISTICS:
- ----------------------------------------------------------------------------------------------------------------------------------
Margin Analysis - As a %
   of average earning
   assets(2)
     Interest income ........         8.39%         8.12%          8.30%          7.96%          8.26%         8.37%         8.26%
     Interest expense .......         4.41          4.31           4.53           3.82           4.11          4.03          4.03
                               -----------    -----------    -----------    -----------   -----------   -----------   -----------
Net interest margin .........         3.98%         3.81%          3.77%          4.14%          4.15%         4.34%         4.23%
                               ===========    ===========    ===========    ===========   ===========   ===========   ===========
Return on:
   Average total assets .....         1.07          1.17           1.01           1.41           1.08          1.21          1.34
   Average total assets -
     operating(1) ...........         1.07          1.17           1.13           1.38           1.31          1.39          1.34
   Average shareholder's
     equity .................        12.23         14.68          12.10          17.80          15.41         15.70         16.36
   Average shareholder's
     equity - operating(1) ..        12.23         14.68          13.47          17.46          18.63         18.06         16.36
Dividend payout ratio .......        53.31         63.00          77.08          47.21          64.54         74.35        109.61
Average shareholder's equity
    to average total assets .         8.78          7.96           8.37           7.92           7.02          7.69          8.18
Tier 1 risk-based capital
ratio .......................         6.70          6.71           6.60           6.56           6.28          6.62          7.93
Total risk-based capital
ratio .......................        10.56         11.06          10.60          10.83          10.48         11.10         11.40
Tier 1 leverage ratio .......         6.60          6.02           6.43           5.87           5.61          5.70          6.65
- ----------------------------------------------------------------------------------------------------------------------------------
OTHER DATA:
- ----------------------------------------------------------------------------------------------------------------------------------
Full-time equivalent ........        9,400         9,211          9,431          9,337          9,863         8,190         8,346
    employees
Banking offices .............          510           513            510            517            531           454           429



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

(1) Excludes special charges and the 1999 gain from the sale of Huntington's
    credit card portfolio, net of related taxes.

(2) Presented on a fully tax equivalent basis assuming a 35% tax rate.

                                     BPF-2

   141



THE HUNTINGTON NATIONAL BANK
Management's Discussion and Analysis (continued)
- --------------------------------------------------------------------------------

Cash basis operating ROA and ROE (which exclude the effect of amortization of
goodwill and other intangibles), which are computed using cash basis operating
earnings as a percentage of average tangible assets and average tangible equity,
were 1.25% and 20.46% in 2000. On this same basis, ROA was 1.51% and 26.26%,
respectively, in 1999 and 1998 and ROE was 1.41% and 30.63%.
     Total assets were $28.4 billion at December 31, 2000, down from $28.8
billion at the end of 1999. Assets were lower, as the Bank repositioned its
balance sheet in 2000. The Bank's balance sheet repositioning included
automobile loan securitizations of $1.4 billion and the sale of approximately
$1.7 billion of lower-yielding fixed-income securities from the Bank's
investment portfolio.
      Managed total loans, which include securitized loans, increased 8% from
last year, after adjusting for the impact of the Empire acquisition and the
fourth quarter 1999 sale of the Bank's credit card portfolio. Managed consumer
loans grew 12% in 2000, driven by automobile financing and home equity lending,
which grew 8% and 25%, respectively. Commercial loans increased 5% in 2000.
     Average core deposits totaled $18.7 billion during 2000 and were
essentially unchanged from the levels reported last year. When combined with
other core funding sources, core deposits provide 80% of the Bank's funding
needs.
     Short and medium-term borrowings declined from a year ago due to the
balance sheet efficiency program referenced above. Long-term debt increased over
last year as the Bank issued $150 million of regulatory capital qualifying
subordinated notes in the first quarter of 2000.



- -------------------------------------------------------------------------------------------------------------
  TABLE 2     LOAN PORTFOLIO COMPOSITION
                                                                  DECEMBER 31,
                                   -------------------------------------------------------------------------
(in millions of dollars)              2000           1999            1998           1997           1996
- ------------------------------------------------------------------------------------------------------------

                                                                                    
Commercial                            $  6,611        $ 6,287         $ 6,019      $  5,271        $  5,130
Real Estate
    Construction                         1,310          1,234             919           864             699
    Commercial                           2,249          2,148           2,232         2,237           2,137
Consumer
    Loans                                6,368          6,777           6,794         6,378           6,110
    Lease financing                      3,069          2,692           1,911         1,542           1,183
    Residential Mortgage                   947          1,445           1,408         1,361           1,486
                                   ------------   ------------    ------------   -----------    ------------
        TOTAL LOANS                   $ 20,554        $20,583         $19,283      $ 17,653        $ 16,745
                                   ============   ============    ============   ===========    ============


Note:  There are no loans outstanding which would be considered a concentration
       of lending in any particular industry or group of industries.

- --------------------------------------------------------------------------------
TABLE 3 MATURITY SCHEDULE OF SELECTED LOANS



(in millions of dollars)                                DECEMBER 31, 2000
- -----------------------------------------------------------------------------------------------------
                                                    After One
                                  Within           But Within             After
                                 One Year          Five Years          Five Years           Total
                                ------------      --------------      --------------      -----------

                                                                                 
Commercial                           $3,770             $ 1,949             $   892          $ 6,611
Real estate - construction              685                 423                 202            1,310
                                ------------      --------------      --------------      -----------
            TOTAL                    $4,455             $ 2,372             $ 1,094          $ 7,921
                                ============      ==============      ==============      ===========

Variable interest rates                                 $ 1,441               $ 728
Fixed interest rates                                        931                 366
                                                  --------------      --------------
            TOTAL                                       $ 2,372             $ 1,094
                                                  ==============      ==============


Note:  Loan balances above are net of unearned income and there are no loans
       outstanding which would be a concentration of lending in any particular
       industry or group of industries.

                                     BPF-3

   142


THE HUNTINGTON NATIONAL BANK
Management's Discussion and Analysis (continued)
- --------------------------------------------------------------------------------

LINES OF BUSINESS


     Retail Banking, Corporate Banking, Dealer Sales, and the Private Financial
Group are the Bank's major business lines. A fifth segment includes the impact
of the Treasury function and other unallocated assets, liabilities, revenue, and
expense. Line of business results are determined based upon Huntington's
business profitability reporting system that assigns balance sheet and income
statement items to each of the business segments. This process is designed
around the Bank's organizational and management structure and, accordingly, the
results are not necessarily comparable with similar information published by
other financial institutions. Below is a brief description of each line of
business and a discussion of the business segment results. Additional
information regarding these results can be found in Note 17 to the Bank's
consolidated financial statements.


RETAIL BANKING
     Retail Banking provides products and services to retail and business
banking customers. This business unit's products include home equity loans,
first mortgage loans, installment loans, business loans, personal and business
deposit products, as well as investment and insurance services. These products
and services are offered through the Bank's traditional banking network,
in-store branches, Direct Bank, and Web Bank.
     Retail Banking net income totaled $164.6 million in 2000 compared with
$170.8 million in 1999 and $168.9 million in 1998. Excluding the revenue and
expenses related to the credit card portfolio that was sold in last year's
fourth quarter, the 1999 and 1998 earnings were $155.5 million and $153.0
million, respectively. On this basis, Retail Banking's net income increased 6%
from 1999. This increase was achieved despite a decline in net interest income
due to higher deposit costs and a $3.3 million increase in the provision for
loan losses in 1999. Non-interest income for 2000 was relatively unchanged
versus 1999, as a 3% increase in service charges and a 17% increase in
electronic banking fees was offset by a significant decline in mortgage banking
revenue. Mortgage loan originations were adversely impacted by higher market
interest rates throughout much of 2000. Non-interest expense improved 2% from
1999. The Retail Banking segment contributed 51% of the Bank's 2000 operating
earnings and comprised 31% of its total loan portfolio and 84% of its total core
deposits.

CORPORATE BANKING
      This segment represents the middle-market and large corporate banking
customers, which use a variety of products and services including, but not
limited to, commercial loans, asset-based financing, international trade, and
cash management. The Bank's capital markets division also provides alternative
financing solutions for larger business clients, including privately placed
debt, syndicated commercial lending, and the sale of interest rate protection
products.
     Corporate Banking reported net income of $136.1 million for 2000 versus
$131.6 million and $115.3 million for the previous two years. Net interest
income increased 5% in 2000 driven by loan growth. The 6% increase in
non-interest income was due in large part to increases in service charges.
Non-interest expenses increased 13% in 2000 due to investments in personnel and
technology to support revenue growth initiatives. Corporate Banking contributed
42% of the Bank's 2000 operating earnings, and represented 35% of the total loan
portfolio and 10% of its total core deposits.

DEALER SALES
     Dealer Sales product offerings pertain to the automobile lending sector and
include floor plan financing, as well as indirect consumer loans and leases. The
consumer activities comprise the vast majority of the business and involve the
financing of vehicles purchased or leased by individuals through dealerships.
     Net income for this segment totaled $50.4 million, $38.6 million, and $53.5
million in each of the last three years. Dealer Sales' results reflect the
impact of after-tax charges of $32.5 million in 2000 and $37.8 million in 1999
to write-down vehicle lease residual values. Excluding these charges, net income
was $82.9 million for 2000, compared with $76.6 million for 1999, and $53.5
million for 1998. Net-interest income was relatively unchanged because growth
was offset by $1.4 billion of loan securitization activity in the recent year.
The increase from 1999 in the provision for loan losses of $10.1 million
reflects higher net charge-offs of .72%, versus .59% in 1999 and .82% in 1998.
Non-interest income improved $21.8 million including $17.1 million of revenue
from the securitizations completed in 2000. Dealer Sales comprised 27% of our
operating earnings and 31% of its outstanding loans in 2000.


                                     BPF-4

   143



THE HUNTINGTON NATIONAL BANK
Management's Discussion and Analysis (continued)
- --------------------------------------------------------------------------------

Private Financial Group
     The Bank's Private Financial Group ("PFG") provides an array of products
and services including personal trust, asset management, investment advisory,
insurance, and deposit and loan products. The PFG business line is designed to
provide higher wealth customers with "one-stop shopping" for all their financial
needs.
     PFG reported net income of $26.0 million, $25.8 million, and $13.8 million
in 2000, 1999, and 1998, respectively. Non-interest income increased in 2000 due
to higher trust and brokerage and insurance income. Related increases in sales
commissions contributed to higher non-interest expense. This segment represented
8% of the Bank's 2000 operating earnings and 3% of total loans in 2000.

TREASURY/OTHER
     Huntington uses a match-funded transfer pricing system to allocate interest
income and interest expense to the Bank's business segments. This approach
consolidates the interest rate risk management of the Bank into its Treasury
Group. As part of its overall interest rate risk and liquidity management
strategy, the Treasury Group administers the Bank's $4 billion investment
portfolio. Revenue and expense associated with these activities remain within
the Treasury Group. Additionally, the Treasury/Other segment absorbs unassigned
assets, liabilities, equity, revenue, and expense that cannot be directly
assigned or allocated to one of the Bank's lines of business. Amortization
expense of intangible assets is a significant component of Treasury/Other.
     Treasury/Other segment results included special charges of $38.6 million in
1999 and $90.0 million in 1998. The 1999 results also included the gain from the
credit card sale of $108.5 million. On an operating basis, this segment reported
a loss of $88.4 million for 2000, versus net losses of $9.5 million in 1999, and
$2.3 million in 1998. The decline relates to lower net interest income resulting
from rising market interest rates and the balance sheet repositioning program
mentioned earlier. As more fully discussed later, the sensitivity of net
interest income to changing interest rates is down from previous years,
consistent with the Bank's goal of a more stable revenue base. Non-interest
income included securities losses realized in 2000 from the sale of
lower-yielding investment securities and a loss realized from the first quarter
2000 automobile loan securitization.

- --------------------------------------------------------------------------------
TABLE 4 CHANGE IN NET INTEREST INCOME DUE TO CHANGES IN AVERAGE VOLUME AND
INTEREST RATES (1)



                                                                   2000                                       1999
                                                    -----------------------------------         ---------------------------------
                                                           Increase (Decrease)                        Increase (Decrease)
                                                              From Previous                              From Previous
                                                               Year Due To:                               Year Due To:
                                                    -----------------------------------         ---------------------------------
Fully Tax Equivalent Basis  (2)                                  Yield/                                      Yield/
(in millions of dollars)                             Volume       Rate         Total             Volume       Rate       Total
- ---------------------------------------------------------------------------------------------------------------------------------

                                                                                                        
Interest bearing deposits in banks                     $ ---      $    ---      $  ---            $ (2.0)     $  (0.8)    $ (2.8)
Trading account securities                               ---           ---         ---               0.1         (0.1)       ---
Federal funds sold and securities purchased
   under resale agreements                               4.1           0.3         4.4             (16.3)        (0.4)     (16.7)
Mortgages held for sale                                 (9.6)          2.0        (7.6)             (4.0)         0.1       (3.9)
Taxable securities                                     (36.7)          8.2       (28.5)             (0.9)       (11.1)     (12.0)
Tax-exempt securities                                   (1.8)         (1.0)       (2.8)              4.1         (2.4)       1.7
Net loans                                               48.2          63.7       111.9             151.2        (80.0)      71.2
                                                    ---------  ------------  ----------         ---------  ----------- ----------
     TOTAL EARNING ASSETS                                4.2          73.2        77.4             132.2        (94.7)      37.5
                                                    ---------  ------------  ----------         ---------  ----------- ----------

Interest bearing demand deposits                         5.2          32.3        37.5              13.3         (3.2)      10.1
Savings deposits                                        (6.2)         26.6        20.4              15.8         (3.7)      12.1
Certificates of deposit                                  5.2          45.0        50.2             (37.7)       (31.8)     (69.5)
Other domestic time deposits                            16.4           2.7        19.1               3.1         (0.9)       2.2
Foreign time deposits                                    7.4           5.9        13.3               2.9         (0.2)       2.7
Federal funds purchased and securities sold under
   agreements to repurchase                            (28.5)         26.4        (2.1)             18.1         (1.7)      16.4
Other borrowed money                                   (13.6)         34.2        20.6              21.3         (9.3)      12.0
Subordinated notes and other long-term debt              9.0           8.6        17.6              (1.4)        (3.3)      (4.7)
                                                    ---------  ------------  ----------         ---------  ----------- ----------
     TOTAL INTEREST BEARING LIABILITIES                 (5.1)        181.7       176.6              35.4        (54.1)     (18.7)
                                                    ---------  ------------  ----------         ---------  ----------- ----------
     NET INTEREST INCOME                               $ 9.3      $ (108.5)     $(99.2)           $ 96.8      $ (40.6)    $ 56.2
                                                    =========  ============  ==========         =========  =========== ==========


(1)  The change in interest rates due to both rate and volume has been allocated
     between the factors in proportion to the relationship of the absolute
     dollar amounts of the change in each.
(2)  Calculated assuming a 35% tax rate.


                                     BPF-5
   144


THE HUNTINGTON NATIONAL BANK
Management's Discussion and Analysis (continued)
- --------------------------------------------------------------------------------

RESULTS OF OPERATIONS

NET INTEREST INCOME
     Net interest income was $947.5 million in 2000, versus $1,045.6 million in
1999, and $988.4 million in 1998. The net interest margin, on a fully tax
equivalent basis, was 3.77% during 2000, compared with 4.14% and 4.15% during
1999 and 1998, respectively. Higher funding costs due to rising interest rates
and changes in the mix of the Bank's core deposit base were the primary driver
of these declines. Funding costs increased 83 basis points in 2000 from 1999
while the yield on earning assets was up only 35 basis points. Core deposit
costs increased 68 basis points in 2000, as the mix shifted to higher-rate
accounts during the year. This migration accelerated in 2000 following the
introduction of new products designed to improve customer retention in the
intensely competitive market for retail deposits. To a lesser degree, the
reduction in net interest income and the margin also reflects the impact of the
fourth quarter 1999 credit card sale and the automobile loan securitizations in
2000. The Bank's interest rate risk position is further discussed under the
heading "Interest Rate Risk Management".


PROVISION AND ALLOWANCE FOR LOAN LOSSES
     The provision for loan losses is the charge to pre-tax earnings necessary
to maintain the allowance for loan losses ("ALL") at a level adequate to absorb
management's estimate of inherent losses in the loan portfolio. The provision
for loan losses was $90.1 million in 2000 versus $88.2 million and $98.6 million
in the past two years.


- --------------------------------------------------------------------------------
TABLE 5  SUMMARY OF ALLOWANCE FOR LOAN LOSSES AND SELECTED STATISTICS



(in thousands of dollars)                                 2000            1999             1998             1997             1996
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                            
ALLOWANCE FOR LOAN LOSSES, BEGINNING OF YEAR            $298,965        $288,315         $257,012         $230,448         $222,450
LOAN LOSSES
     Commercial                                          (18,013)        (16,203)         (24,512)         (23,047)         (23,904)
     Real estate
          Construction                                      (238)           (638)             (80)            (375)             ---
          Commercial                                      (1,522)         (2,399)          (2,676)            (663)          (1,476)
     Consumer
          Loans                                          (65,211)        (78,688)         (78,480)         (74,276)         (59,829)
          Leases                                         (24,721)        (12,959)         (13,444)          (9,878)          (4,492)
          Residential Mortgage                            (1,140)         (1,404)          (1,247)          (2,012)          (1,292)
                                                    -------------    ------------    -------------    -------------    -------------
     Total loan losses                                  (110,845)       (112,291)        (120,439)        (110,251)         (90,993)
                                                    -------------    ------------    -------------    -------------    -------------
RECOVERIES OF LOANS PREVIOUSLY CHARGED OFF
     Commercial                                            4,201           5,303            4,530            4,373            4,884
     Real estate
          Construction                                       165             192              441              111              556
          Commercial                                         268           1,260            1,812              317            1,124
     Consumer
          Loans                                           19,486          22,650           22,370           16,304           13,456
          Leases                                           3,503           2,532            1,571            1,057              721
          Residential Mortgage                               133             268              367              334              278
                                                    -------------    ------------    -------------    -------------    -------------
     Total recoveries                                     27,756          32,205           31,091           22,496           21,019
                                                    -------------    ------------    -------------    -------------    -------------
NET LOAN LOSSES                                          (83,089)        (80,086)         (89,348)         (87,755)         (69,974)
                                                    -------------    ------------    -------------    -------------    -------------
ALLOWANCE OF SECURITIZED LOANS                           (16,719)            ---              ---              ---              ---
PROVISION FOR LOAN LOSSES                                 90,118          88,194           98,609          106,542           76,065
ALLOWANCE ACQUIRED/OTHER                                   7,900           2,542           22,042            7,777            1,907
                                                    -------------    ------------    -------------    -------------    -------------
ALLOWANCE FOR LOAN LOSSES, END OF YEAR                  $297,175        $298,965         $288,315         $257,012         $230,448
                                                    =============    ============    =============    =============    =============

AS A % OF AVERAGE TOTAL LOANS
     Net loan losses                                        0.40%           0.40%            0.49%            0.50%            0.44%
     Provision for loan losses                              0.44%           0.44%            0.54%            0.61%            0.48%
Allowance for loan losses as a %
     of total loans (end of period)                         1.45%           1.45%            1.50%            1.46%            1.38%
Net loan loss coverage (1)                                  6.58x           8.27x            6.84x            7.30x            7.87x


(1)  Income before income taxes (excluding special charges and gains from sale
     of credit card portfolios) and the provision for loan losses to net loan
     losses.


                                     BPF-6
   145


THE HUNTINGTON NATIONAL BANK
Management's Discussion and Analysis (continued)
- --------------------------------------------------------------------------------

Net charge-offs as a percent of average loans totaled .40% for both 2000 and
1999 and were .49% in 1998. Consistent with broader industry trends, the Bank's
charge-offs increased in the second half of 2000 reflecting the negative impact
of weakening economic conditions over the past twelve months on Huntington's
loan customers. Net charge-offs are expected to be above the 2000 levels in
2001.
     The Bank allocates the ALL to each loan category based on a detailed credit
quality review performed periodically on specific commercial loans based on size
and relative risk and other relevant factors such as portfolio performance,
internal controls, and impacts from mergers and acquisitions. Loss factors are
applied on larger, commercial and industrial and commercial real estate credits
and represent management's estimate of the inherent loss. The portion of the
allowance allocated to homogeneous consumer loans is determined by applying
projected loss ratios to various segments of the loan portfolio giving
consideration to existing economic conditions and trends.
     Projected loss ratios incorporate factors such as trends in past due and
non-accrual amounts, recent loan loss experience, current economic conditions,
risk characteristics, and concentrations of various loan categories. Actual loss
ratios experienced in the future, however, could vary from those projected
because a loan's performance depends not only on economic factors but also other
factors unique to each customer. The diversity in size of corporate commercial
loans can be significant as well and even if the projected number of loans
deteriorates, the dollar exposure could significantly vary from estimated
amounts. Additionally, the impact on individual customers from recent economic
events may not yet be known. To ensure adequacy to a higher degree of
confidence, a portion of the ALL is considered unallocated. For analytical
purposes, the allocation of the ALL is provided in Table 6. While amounts are
allocated to various portfolio segments, the total ALL, excluding impairment
reserves prescribed under provisions of Statement of Financial Accounting
Standard No. 114, is available to absorb losses from any segment of the
portfolio.
     The ALL was $297.2 million at December 31, 2000, and $299.0 million at
year-end 1999, representing 1.45% of total loans at both dates. Non-performing
loans were covered by the ALL 3.2 times in 2000 versus 3.6 times at the end of
1999. Additional information regarding the ALL and asset quality appears in the
"Credit Risk" section.

- --------------------------------------------------------------------------------
TABLE 6 ALLOCATION OF ALLOWANCE FOR LOAN LOSSES


                                                                                 Consumer
                                            Real Estate        --------------------------------------------
                                    --------------------------                                  Residential
(in thousands of dollars)  Comm'l        Const.       Comm'l         Loans         Leases        Mortgage     Unalloc.     Total
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                  
2000:
Amount                    $ 104,968     $ 13,442     $ 33,909        $ 70,639     $ 32,951      $ 3,575       $ 37,691    $ 297,175
% of Loans to Total Loans      32.2%         6.4%        10.9%           31.0%        14.9%         4.6%           ---        100.0%
1999:
Amount                    $  94,978     $ 15,452     $ 32,073        $ 78,655     $ 25,378      $ 4,804       $ 47,625    $ 298,965
% of Loans to Total Loans      30.5%         6.0%        10.4%           32.9%        13.1%         7.1%           ---        100.0%
1998:
Amount                    $  82,129     $ 11,112     $ 35,206        $104,198     $ 17,823      $ 4,864       $ 32,983    $ 288,315
% of Loans to Total Loans      31.2%         4.8%        11.6%           35.2%         9.9%         7.3%           ---        100.0%
1997:
Amount                    $  86,439     $  8,140     $ 35,051        $ 75,405     $  6,631      $ 3,547       $ 41,799    $ 257,012
% of Loans to Total Loans      29.9%         4.9%        12.7%           36.1%         8.7%         7.7%           ---        100.0%
1996:
Amount                    $ 113,555     $  2,033     $ 14,698        $ 54,564     $  3,457      $ 4,289       $ 37,852    $ 230,448
% of Loans to Total Loans      30.6%         4.2%        12.8%           36.5%         7.1%         8.8%           ---        100.0%


NON-INTEREST INCOME
     Non-interest income, excluding gains from loan sales and gains/losses from
investment security sales, was $413.1 million during 2000, compared with $444.9
million in 1999 and $371.2 million in 1998. Improvements in several key
non-interest income categories reported within "Other" non-interest income
offset the impact of lower mortgage banking income and the reduced level of
credit card fees following the portfolio sale last year. Brokerage and insurance
income grew 15% during 2000 due to strong mutual fund and annuity sales,
primarily during the first half of the year. Electronic banking fees grew 18% as
a result of higher customer usage of the Bank's check card product and the
expansion of the Bank's ATM network. Income from the automobile loan
securitization transactions completed in 2000 amounted to $6.9 million.


                                     BPF-7
   146


THE HUNTINGTON NATIONAL BANK
Management's Discussion and Analysis (continued)
- --------------------------------------------------------------------------------

      Investment security losses totaled $15.0 million for 2000, compared with
$17.6 million in 1999 and gains of $28.7 million in 1998. The losses in the most
recent two years were realized from the sale of lower yielding, fixed-income
investment securities.

NON-INTEREST EXPENSE
     Non-interest expense, before special charges, was $799.2 million in 2000,
compared with $810.4 million and $786.2 million in 1999 and 1998, respectively.
Higher facility and equipment costs related to the new operations center, which
opened in the fall of 1999, and other expansion-related activities contributed
to the growth in expenses in the recent year. Additionally, expenses were higher
in the second half of 2000, as the Bank made investments in technology and
personnel and acquired Empire to support revenue growth and to improve its
competitive position. Because of the above-mentioned factors, management expects
that non-interest expense in 2001 will increase from the fourth quarter 2000
level.

SPECIAL CHARGES
     The Bank recorded special charges totaling $50.0 million in 2000, $96.8
million in 1999, and $90.0 million in 1998. The $50.0 million charge in 2000 and
$58.2 million of the 1999 charge represent write-downs of residual values
related to the Bank's $3.0 billion vehicle lease portfolio. Of the $108.2
million total charge relating to the vehicle lease portfolio, $71.4 million
remained available at December 31, 2000, to cover estimated losses inherent in
the portfolio. Based on management's projections, the remaining amount is
adequate to absorb the estimated impairment losses in the portfolio at December
31, 2000. Additionally, the Bank has taken actions, including no longer
capitalizing the value of customer-added options that are expected to mitigate
residual value exposure on new business.
     The 1999 charge also included $38.6 million related to the company's
"Huntington 2000+" program as well as other one-time expenses, which included
amounts paid for management consulting and other professional services as well
as $11 million for a special cash award to employees for achievement of the
program goals for 1999. "Huntington 2000+" was a collaborative effort among all
employees to evaluate processes and procedures and the way Huntington conducts
its business with a mission of maximizing efficiency through all aspects of the
organization. The 1998 charge related to costs for several strategic actions
that enhanced profitability, including the sale or closure of underperforming
banking offices and the termination of certain business activities.

PROVISION FOR INCOME TAXES
     The provision for income taxes was $117.6 million, $183.1 million, and
$134.0 million in each of the last three years. The Bank's effective tax rate
was 28.9% in 2000 versus approximately 31% in 1999 and 1998. Based on
information currently available, Huntington expects its 2001 effective tax rate
to remain under 30%.

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


TABLE 7 INVESTMENT SECURITIES
                                                                                         DECEMBER 31,
                                                                    -----------------------------------------------------
(in thousands of dollars)                                               2000                1999               1998
- -------------------------------------------------------------------------------------------------------------------------
                                                                                                        
U.S. Treasury and Federal Agencies                                        $   ---            $   ---             $   156
States and political subdivisions                                          16,336             18,765              24,778
                                                                    --------------      -------------      --------------
TOTAL INVESTMENT SECURITIES                                               $16,336            $18,765             $24,934
                                                                    ==============      =============      ==============




AMORTIZED COST AND FAIR VALUES BY MATURITY AT DECEMBER 31, 2000
- -------------------------------------------------------------------------------------------------------------------------
                                                                        AMORTIZED             FAIR
(in thousands of dollars)                                                 COST                VALUE            YIELD
- -------------------------------------------------------------------------------------------------------------------------
                                                                                                      
States and political subdivisions
     Under 1 year                                                         $ 3,139            $ 3,115           7.95%
     1-5 years                                                             10,536             10,578           7.66%
     6-10 years                                                             2,193              2,234           8.34%
     Over 10 years                                                            468                487           8.28%
                                                                    --------------      -------------
TOTAL INVESTMENT SECURITIES                                               $16,336            $16,414
                                                                    ==============      =============


Note:       Weighted average yields were calculated on the basis of amortized
            cost and have been adjusted to a fully tax equivalent basis,
            assuming a 35% tax rate.


                                     BPF-8
   147


THE HUNTINGTON NATIONAL BANK
Management's Discussion and Analysis (continued)
- --------------------------------------------------------------------------------

INTEREST RATE RISK AND LIQUIDITY MANAGEMENT

INTEREST RATE RISK MANAGEMENT
     The Bank seeks to achieve consistent growth in net interest income and net
income while managing volatility arising from shifts in interest rates.
Huntington's Asset and Liability Management Committee ("ALCO") oversees
financial risk management, establishing broad policies and specific operating
limits that govern a variety of financial risks inherent in the Bank's
operations, including interest rate, liquidity, counterparty, settlement, and
market risks.

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


TABLE 8 SECURITIES AVAILABLE FOR SALE
                                                                                        DECEMBER 31,
                                                                    ------------------------------------------------------
(in thousands of dollars)                                                2000               1999               1998
- --------------------------------------------------------------------------------------------------------------------------

                                                                                                     
U.S. Treasury and Federal Agencies                                      $ 3,267,149        $ 4,154,085        $ 4,085,256
Other                                                                       729,700            607,152            647,135
                                                                    ----------------   ----------------   ----------------
TOTAL SECURITIES AVAILABLE FOR SALE                                     $ 3,996,849        $ 4,761,237        $ 4,732,391
                                                                    ================   ================   ================


AMORTIZED COST AND FAIR VALUES BY MATURITY AT DECEMBER 31, 2000
- --------------------------------------------------------------------------------


                                                                       AMORTIZED            FAIR
(in thousands of dollars)                                                 COST              VALUE            YIELD (1)
- --------------------------------------------------------------------------------------------------------------------------

                                                                                                      
Federal Agencies
     Mortgage-backed securities
     6-10 years                                                              22,757             22,987         6.51%
     Over 10 years                                                        1,512,683          1,505,714         6.57%
                                                                    ----------------   ----------------
        Total                                                             1,535,440          1,528,701
                                                                    ----------------   ----------------
     Other agencies
     Under 1 year                                                            20,000             19,913         6.62%
     1-5 years                                                            1,028,083          1,016,196         5.58%
     6-10 years                                                             144,519            142,394         6.54%
     Over 10 years                                                          566,760            559,945         6.23%
                                                                    ----------------   ----------------
        Total                                                             1,759,362          1,738,448
                                                                    ----------------   ----------------
Total U.S. Treasury and Federal Agencies                                  3,294,802          3,267,149
                                                                    ----------------   ----------------
Other
     Under 1 year                                                            18,053             18,040         9.65%
     1-5 years                                                              212,297            213,797         9.63%
     6-10 years                                                              81,776             80,394         8.28%
     Over 10 years                                                          403,730            388,731         6.55%
     Marketable equity securities                                            28,738             28,738
                                                                    ----------------   ----------------
        Total                                                               744,594            729,700
                                                                    ----------------   ----------------
TOTAL SECURITIES AVAILABLE FOR SALE                                     $ 4,039,396        $ 3,996,849
                                                                    ================   ================


At December 31, 2000, the Bank had no concentrations of securities by a single
issuer in excess of 10% of shareholders' equity.

(1) Weighted average yields were calculated on the basis of amortized cost.
    Marketable equity securities are excluded.


                                     BPF-9
   148



THE HUNTINGTON NATIONAL BANK
Management's Discussion and Analysis (continued)
- --------------------------------------------------------------------------------

On and off-balance sheet strategies and tactics are reviewed and monitored
regularly by ALCO to ensure consistency with approved risk tolerances.
     Interest rate risk management is a dynamic process, encompassing business
flows onto the balance sheet, wholesale investment and funding, and the changing
market and business environment. Effective management of interest rate risk
begins with appropriately diversified investments and funding sources. To
accomplish its overall balance sheet objectives, the Bank regularly accesses a
variety of global markets--money, bond, futures, and options--as well as
numerous trading exchanges. In addition, dealers in over-the-counter financial
instruments provide availability of interest rate swaps as needed.
     Measurement and monitoring of interest rate risk is an ongoing process. A
key element in this process is the Bank's estimation of the amount that net
interest income will change over a twelve-month period given a gradual and
directional shift in interest rates. The income simulation model used by the
Bank captures all assets, liabilities, and off-balance sheet financial
instruments, accounting for significant variables that are believed to be
affected by interest rates. These include prepayment speeds on mortgages and
consumer installment loans, cash flows of loans and deposits, principal
amortization on revolving credit instruments, and balance sheet growth
assumptions.
     The model also captures embedded options, e.g. interest rate caps/floors or
call options, and accounts for changes in rate relationships, as various rate
indices lead or lag changes in market rates. While these assumptions are
inherently uncertain, management assigns probabilities and, therefore, believes
at any point in time that the model provides a reasonably accurate estimate of
the Bank's interest rate risk exposure. Management reporting of this information
is regularly shared with the Board of Directors.
     At December 31, 2000, the results of the Bank's sensitivity analysis
indicated that net interest income would be expected to decline by approximately
1.4%, if rates rose 100 basis points and would drop an estimated 3.0%, in the
event of a gradual 200 basis point increase. If rates declined 100 and 200 basis
points, the Bank's net interest income would benefit 1.3% or 2.5%, respectively.
The Bank's recent analysis shows a meaningful reduction in sensitivity to
changing interest rates compared with year-end 1999, in which the risk to net
interest income of a 200 basis point increase was 4.7%. This reduction is
indicative of the balance sheet efficiency efforts described previously.
     Active interest rate risk management necessitates the use of various types
of off-balance sheet financial instruments, primarily interest rate swaps. Risk
that is created by different indices on products, by unequal terms to maturity
of assets and liabilities, and by products that are appealing to customers but
incompatible with current risk limits can be eliminated or decreased in a cost
efficient manner by utilizing interest rate swaps. Often, the swap strategy has
enabled the Bank to lower the overall cost of raising wholesale funds.
Similarly, financial futures, interest rate caps and floors, options, and
forward rate agreements are used to control financial risk effectively.
Off-balance sheet instruments are often preferable to similar cash instruments
because, though performing identically, they require less capital while
preserving access to the marketplace.
     Table 9 illustrates the approximate market values, estimated maturities and
weighted average rates of the interest rate swaps used by the Bank in its
interest rate risk management program at December 31, 2000. As is the case with
cash securities, the market value of interest rate swaps is largely a function
of the financial market's expectations regarding the future direction of
interest rates. Accordingly, current market values are not necessarily

- --------------------------------------------------------------------------------
TABLE 9 INTEREST RATE SWAP PORTFOLIO AT DECEMBER 31, 2000



                                      ASSET CONVERSION SWAPS                   LIABILITY CONVERSION SWAPS
                                ------------------------------------    --------------------------------------        BASIS
                                  Receive-        Pay-                    Receive-         Pay-                  PROTECTION
(in millions of dollars)             fixed       fixed        Total          fixed        fixed         Total         SWAPS
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                                
Notional value                     $ 1,275      $  200      $ 1,475        $ 1,410      $ 3,410       $4,820         $ 200

Average maturity (years)               1.7         0.7          1.6            5.0          0.6          1.9           0.7

Market value                       $  (2.0)     $ (0.3)     $  (2.3)       $  22.3      $ (14.5)      $  7.8         $ 0.6

Average rate:
   Receive                           6.02%       6.65%        6.11%          6.51%        6.71%         6.65%         6.55%
   Pay                               6.72%       6.31%        6.67%          6.81%        6.71%         6.74%         6.60%


                                     BPF-10
   149


THE HUNTINGTON NATIONAL BANK
Management's Discussion and Analysis (continued)
- --------------------------------------------------------------------------------

indicative of the future impact of the swaps on net interest income. This will
depend, in large part, on the shape of the yield curve as well as interest rate
levels. With respect to the variable rate information presented in Table 9,
management made no assumptions regarding future changes in interest rates.
     The pay rates on the Bank's receive-fixed swaps vary based on movements in
the applicable London interbank offered rate ("LIBOR"). Receive-fixed asset
conversion swaps with notional values of $155 million have embedded written
LIBOR-based call options. Basis swaps are contracts that provide for both
parties to receive interest payments according to different rate indices and are
used to protect against changes in spreads between market rates.
     The contractual amounts of interest payments to be exchanged are based on
the notional values of the swap portfolio. These notional values do not
represent direct credit exposures. At December 31, 2000, the Bank's credit risk
from interest rate swaps used for asset/liability management purposes was $41.7
million, which represents the sum of the aggregate fair value of positions that
have become favorable to the Bank, including any accrued interest receivable due
from counterparties. In order to minimize the risk that a swap counterparty will
not satisfy its interest payment obligation under the terms of the contract, the
Bank performs credit reviews on all counterparties, restricts the number of
counterparties used to a select group of high quality institutions, obtains
collateral, and enters into formal netting arrangements. The Bank has never
experienced any past due amounts from a swap counterparty and does not
anticipate nonperformance in the future by any such counterparties.
     At December 31, 2000, the total notional amount of off-balance sheet
instruments used by the Bank on behalf of customers (for which the related
interest rate risk is offset by third party contracts) was $1.1 billion. The
credit exposure from these contracts is not material and furthermore, these
separate activities, which are accounted for at fair value, are not a
significant part of the Bank's operations. Accordingly, they have been excluded
from the above discussion of off-balance sheet financial instruments and the
related table.

LIQUIDITY MANAGEMENT
     Liquidity management is also a significant responsibility of ALCO. The
objective of ALCO in this regard is to maintain an optimum balance of maturities
among the Bank's assets and liabilities such that sufficient cash, or access to
cash, is available at all times to meet the needs of borrowers, depositors, and
creditors, as well as to fund corporate expansion and other activities.
     A chief source of the Bank's liquidity is derived from the large retail
deposit base accessible by its network of geographically dispersed banking
offices. This core funding is supplemented by the Bank's demonstrated ability to
raise funds in capital markets and to access funds nationwide. The $6 billion
domestic bank note and $2 billion European bank note programs are significant
sources of wholesale funding. Under these programs unsecured senior and
subordinated notes are issuable with maturities ranging from one month to thirty
years. At December 31, 2000, approximately $3.2 billion of notes were available
under these programs to fund the Bank's future activities.
     While liability sources are many, significant liquidity is also available
from the Bank's investment and loan portfolios. ALCO regularly monitors the
overall liquidity position of the business and ensures that various alternative
strategies exist to cover unanticipated events. At the end of the recent year,
management believes sufficient liquidity was available to meet estimated
short-term and long-term funding needs.


- -------------------------------------------------------------
   TABLE 10      MATURITY OF DOMESTIC CERTIFICATES
                   OF DEPOSIT OF $100,000 OR MORE

- -------------------------------------------------------------
(in thousands of dollars)                   December 31, 2000
- -------------------------------------------------------------

Three months or less                               $ 697,551
Over three through six months                        284,293
Over six through twelve months                       360,035
Over twelve months                                   434,774
                                               --------------
     Total                                        $1,776,653
                                               ==============

                                     BPF-11
   150



THE HUNTINGTON NATIONAL BANK
Management's Discussion and Analysis (continued)
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
 TABLE 11 SHORT-TERM BORROWINGS


                                                                               YEAR ENDED DECEMBER 31,
                                                                  ---------------------------------------------------
(in thousands of dollars)                                              2000              1999              1998
- ---------------------------------------------------------------------------------------------------------------------
                                                                                                
FEDERAL FUNDS PURCHASED AND REPURCHASE AGREEMENTS
Balance at year-end                                                  $ 1,672,480        $1,871,392       $ 2,126,716
Weighted average interest rate at year-end                                  5.85%             4.60%             4.04%
Maximum amount outstanding at month-end during the year              $ 1,999,827        $2,891,060       $ 2,717,586
Average amount outstanding during the year                           $ 1,690,240        $2,241,163       $ 1,843,737
Weighted average interest rate during the year                              5.92%             4.55%             4.65%
- ---------------------------------------------------------------------------------------------------------------------


CREDIT RISK

     The Bank's exposure to credit risk is managed through the use of consistent
underwriting standards that emphasize "in-market" lending while avoiding highly
leveraged transactions as well as excessive industry and other concentrations.
The credit administration function employs extensive risk management techniques,
including forecasting, to ensure that loans adhere to corporate policy and
problem loans are promptly identified. These procedures provide executive
management with the information necessary to implement policy adjustments where
necessary, and take corrective actions on a proactive basis.
     Non-performing assets ("NPAs") consist of loans that are no longer accruing
interest, loans that have been renegotiated based upon financial difficulties of
the borrower, and real estate acquired through foreclosure. Commercial and real
estate loans are placed on non-accrual status and stop accruing interest when
collection of principal or interest is in doubt or generally when the loan is 90
days past due. When interest accruals are suspended, accrued interest income is
reversed with current year accruals charged to earnings and prior year amounts
generally charged off as a credit loss. Consumer loans are not placed on
non-accrual status; rather they are charged off in accordance with regulatory
statutes, which is generally no more than 120 days. A charge-off may be delayed
in circumstances when collateral is repossessed and anticipated to be sold at a
future date.
     Total NPAs were $105.4 million at December 31, 2000, compared with $98.2
million at year-end 1999. As of the same dates, NPAs as a percent of total loans
and other real estate were .51% and .48%. Total NPAs are expected to increase
further in 2001 as deteriorating economic conditions adversely impact corporate
borrowers. Recent increases in NPAs were seen from the construction,
transportation, and manufacturing industries. The recent economic slowdown has
adversely impacted the construction and transportation industries, with the
latter hurt also by rising energy costs. Loans past due ninety days or more but
continuing to accrue interest increased to $80.3 million at December 31, 2000,
versus $61.3 million last year. This increase was approximately evenly
distributed between commercial and consumer lending.

CAPITAL AND DIVIDENDS

     The Bank places significant emphasis on the maintenance of strong capital,
which provides access to the national markets under favorable terms, and
enhances business growth and acquisition opportunities. The Bank manages capital
based upon the respective risks and growth opportunities, as well as regulatory
requirements.
     Average shareholder's equity was $2.4 billion for the year ended December
31, 2000, compared with $2.3 billion in 1999. The Bank's ratio of average equity
to average assets in 2000 was 8.37% versus 7.92% in 1999. On a period-end basis,
the ratios were 7.28% and 7.56%. Excluding the unrealized losses on securities
available for sale, tangible equity to assets was 4.99% in 2000, compared with
5.86% in 1999.
     Risk-based capital guidelines established by the OCC set minimum capital
requirements and require institutions to calculate risk-based capital ratios by
assigning risk weightings to assets and off-balance sheet items, such as
interest rate swaps, loan commitments, and securitizations. These guidelines
further define "well-capitalized" levels for Tier 1, total capital, and leverage
ratio purposes at 6%, 10%, and 5%, respectively. At December 31, 2000, the
Bank's Tier 1 risk-based capital ratio was 6.60%, its total risk-based capital
ratio was 10.60%, and its leverage ratio was 6.43%.



                                     BPF-12
   151


THE HUNTINGTON NATIONAL BANK
Management's Discussion and Analysis (continued)
- --------------------------------------------------------------------------------

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


TABLE 12 NON-PERFORMING ASSETS AND PAST DUE LOANS
                                                                              DECEMBER 31,
                                              ----------------------------------------------------------------------------
(in thousands of dollars)                         2000            1999            1998            1997           1996
- --------------------------------------------------------------------------------------------------------------------------
                                                                                                   
Non-accrual loans
   Commercial                                    $  55,804         $42,958         $34,586         $36,459        $25,621
   Real Estate
      Construction                                   8,687          10,785          10,181           5,916          1,741
      Commercial                                    18,015          16,131          13,243          10,212         14,843
      Residential                                   10,174          11,866          14,419          13,394         12,835
                                              -------------    ------------    ------------    ------------   ------------
Total Non-accrual Loans                             92,680          81,740          72,429          65,981         55,040
Renegotiated loans                                   1,304           1,330           4,706           5,822          4,422
                                              -------------    ------------    ------------    ------------   ------------
TOTAL NON-PERFORMING LOANS                          93,984          83,070          77,135          71,803         59,462
                                              -------------    ------------    ------------    ------------   ------------
Other real estate, net                              11,413          15,171          18,964          15,343         17,208
                                              -------------    ------------    ------------    ------------   ------------
TOTAL NON-PERFORMING ASSETS                      $ 105,397         $98,241         $96,099         $87,146        $76,670
                                              =============    ============    ============    ============   ============

ACCRUING LOANS PAST DUE 90 DAYS OR MORE          $  80,306         $61,287         $51,037         $49,608        $39,267
                                              =============    ============    ============    ============   ============

NON-PERFORMING LOANS AS A % OF TOTAL LOANS           0.46%           0.40%           0.40%           0.41%          0.36%

NON-PERFORMING ASSETS AS A % OF TOTAL
LOANS AND OTHER REAL ESTATE                          0.51%           0.48%           0.50%           0.49%          0.46%

ALLOWANCE FOR LOAN LOSSES AS A % OF  NON-
PERFORMING LOANS                                   316.20%         359.90%         373.78%         357.94%        387.56%

ALLOWANCE FOR LOAN LOSSES AND OTHER REAL
ESTATE AS A % OF NON-PERFORMING ASSETS             278.50%         299.51%         298.28%         293.00%        296.70%

ACCRUING LOANS PAST DUE 90 DAYS OR MORE TO
TOTAL LOANS                                          0.39%           0.30%           0.26%           0.28%          0.23%


Note: For 2000, the amount of interest income which would have been recorded
   under the original terms for total loans classified as non-accrual or
   renegotiated was $6.5 million. Amounts actually collected and recorded as
   interest income for these loans totaled $3.9 million.

RESULTS FOR THE FIRST QUARTER 2001

     The Bank reported net income of $75.0 million for the first quarter of 2001
compared with $83.6 million for the same period last year. ROA was 1.07% and ROE
was 12.23% for the quarter versus 1.17% and 14.68%, respectively, in the first
quarter of 2000. Cash basis ROA and ROE were 1.21% and 18.79%, respectively, for
the first quarter of 2001.
     Total assets at March 31, 2001 and 2000 approximated $28 billion. The Bank
experienced a decline in loan growth and reduced its investment securities by
$459 million during the quarter as the Bank continued to sell low margin
investment securities as part of its balance sheet repositioning efforts.
      Managed total loans, which include securitized loans, increased 4% over
the first quarter 2000. The recent slowdown in the United States economy had a
significant adverse impact on consumer loan growth, particularly in automobile
lending and leasing. Indirect automobile loan and lease balances were unchanged
from a quarter ago. Direct consumer loans grew 11% in the recent quarter
compared with year-ago levels. Within the direct category, home equity loans
grew 13% over the prior quarter, although this sector was negatively impacted by
strong demand for first mortgage refinancing. Commercial and commercial real
estate loan growth accelerated during the first quarter, up 8% on an annualized
basis over the fourth quarter and 5% over the first quarter of 2000.
     Core deposits totaled $18.6 billion during the first quarter, up slightly
from $18.4 billion in the same period in 2000. In the first quarter of 2000, the
Bank issued $150 million of regulatory capital qualifying subordinated notes.
     Retail Banking net income totaled $31.7 million for the first quarter of
2001 versus $35.7 million for the same period in 2000. Although total revenue
was level with the year ago quarter, mortgage banking income improved 23%
benefiting from the lower interest rate environment and electronic banking
income increased 12%. These increases were offset by lower service charges as
new lower fee deposit products were introduced to improve deposit retention
rates. The provision for loan losses increased $3.3 million reflecting the
recent increase in charge-offs experienced by Huntington and the banking
industry in general. The $4.9 million increase in non-interest


                                     BPF-13
   152



THE HUNTINGTON NATIONAL BANK
Management's Discussion and Analysis (continued)
- --------------------------------------------------------------------------------

expense reflects the acquisition of Empire in June of 2000 and higher
commissions. Corporate Banking reported net income of $26.0 million in the first
quarter of 2001 compared with $28.6 million for the first quarter of 2000.
Revenues increased 12% as loan growth drove higher net interest income.
Offsetting the revenue growth was a $7.2 million increase in the provision for
loan losses due to higher charge-offs and a $5.6 million increase in
non-interest expense. Dealer Sales net income declined to $18.5 million compared
with $21.2 million in last year's first quarter as improved net interest income
was offset by higher loan loss provision. The $4.4 million increase in net
interest income reflects improved loan and lease spreads versus a year ago as
funding costs fell faster than loan and lease rates in the recent declining rate
environment. The increase in the provision for loan losses reflects higher net
charge-offs of 1.13% in the first quarter of 2001 versus .80% in the first
quarter of 2000. Premium expense of $1.5 million related to the purchase of
residual value insurance contributed to the increase in non-interest expense.
PFG reported net income of $4.4 million in the first quarter of 2001 versus $7.1
million in the comparable period last year. Strong fixed annuity sales and
improved trust income contributed to the $6.9 million increase in non-interest
income. The Treasury/Other segment reported a net loss of $5.6 million for the
quarter. Lower net interest income reflects the balance sheet repositioning
mentioned earlier. As more fully discussed later, the sensitivity of net
interest income to changing interest rates is down from previous periods,
consistent with the Bank's goal of a more stable revenue base. Non-interest
income includes securities gains of $2.1 million versus losses of $7.7 million
in last year's first quarter. The 2000 losses were realized from the sale of
lower yielding investment securities.
     Net interest income for the three months ended March 31, 2001, was $244.1
million, up $3.1 million from the first quarter last year. Compared with the
fourth quarter of 2000, net interest income increased $9.6 million, as the net
interest margin expanded 24 basis points to 3.98%. The Bank was slightly
liability sensitive at the end of last year and accordingly benefited from the
150 basis point decline in short-term interest rates during the first quarter.
These rate changes accounted for $9.1 million of the increase in net interest
income and thirteen basis points of the improvement in the margin versus the
fourth quarter of 2000. Additionally, the aforementioned sale of low margin
investment securities contributed another thirteen basis points to the margin in
the quarter.
     The provision for loan losses was $33.5 million for the first quarter, up
from $18.0 million in the same period of 2000 primarily due to increased net
charge-offs. Annualized net charge-offs for the current quarter increased to
 .55% from .35% for the first quarter of 2000. The Bank's net charge-offs
increased significantly during the second half of 2000, and as expected, the
trend continued to a lesser extent in the first quarter of this year. Net
charge-offs are expected to be above the recent levels in the remainder of 2001.
     Non-interest income, excluding securities gains, decreased 6% to $103.9
million for the recent three months compared with $97.6 million for the same
period a year ago. The first quarter 2000 results include a $10.2 million loss
from automobile loan securitizations as the Bank securitized lower-coupon loans
as part of its balance sheet repositioning. Excluding securitizations,
non-interest income decreased 10% from the first quarter of 2000. Income from
fiduciary activities increased 11% in the first quarter of 2001 compared to the
first quarter of 2000 while services charges declined 7% in the same period
reflecting the introduction of new lower fee deposit products successfully
designed to improve deposit retention rates. Categories included in "Other
non-interest income" showing improvement from a year ago were led by mortgage
banking income, which grew 26% due to strong mortgage loan demand in the recent
declining rate environment, and electronic banking income that increased 13% as
a result of higher customer usage of the Bank's check card product. Insurance
income was up 9%, but was offset by a 6% decline in brokerage income.
     Non-interest expense totaled $212.6 million in the first quarter versus
$196.3 million in the first quarter of 2000. Personnel and related costs
accounted for $8.9 million of the increase primarily due to increased commission
expense consistent with the growth in fee income and the impact of acquisitions
completed last year. Other factors contributing to the increase in non-interest
expense included a $1.5 million of premium expense related to the purchase of
automobile lease residual value insurance and $1.7 million in expenses incurred
in conjunction with the installation of Customer Relationship Management
software.
     The $1.5 million premium expense reflects the Bank's decision, late in
2000, to insure the residual risk inherent in its $3.1 billion automobile lease
portfolio. Accordingly, in the first quarter of 2001, the Bank purchased two
residual value insurance policies, one for the existing portfolio, as of
October, 2000 and one for all new leases originated after that date. The
insurance carrier is AA rated by Standard & Poor's and A+/XV by A.M. Best. Both
policies cover the difference between the contractual residual value and the
market value of the car at the end of the lease term, as evidenced by Black Book
valuations. Neither policy has a deductible, but the policies on the existing
portfolio and the new originations have caps on insured losses of $120 million
and $50 million, respectively. The Bank remains liable for full term leases
where the sales price is less than Black Book value for the amount of the
difference between Black Book value and the sales price and has a $25 million
reserve available to cover this risk.
     At March 31, 2001, the results of Huntington sensitivity analysis indicated
that the Bank's interest income would be expected to decline by approximately
1.0% if rates rose 100 basis points and would drop an estimated



                                     BPF-14
   153



THE HUNTINGTON NATIONAL BANK
Management's Discussion and Analysis (continued)
- --------------------------------------------------------------------------------

2.0% in the event of a gradual 200 basis point increase. If rates declined 100
and 200 basis points, the Bank would benefit .8% and 1.8%, respectively. The
recent analysis continues to reflect a meaningful reduction in sensitivity to
rising interest rates. By comparison, at year-end 2000 the Bank's risk to net
interest income of a 200 basis point increase was 3.0%. The decline in
sensitivity during the first quarter was primarily due to the previously
mentioned sale of low margin fixed rate investment securities.
     Total NPAs were $124.9 million at March 31, 2001 compared with $105.4
million at December 31, 2000 and $92.2 million a year ago. As of the same dates,
NPAs as a percent of total loans and other real estate were .60%, .51%, and
 .45%. As expected NPAs have increased in 2001 as deteriorating economic
conditions adversely impacted corporate borrowers. The Bank expects further
increases at least though the second quarter of 2001. Loans past due ninety days
or more but continuing to accrue interest increased to $102.7 million at March
31, 2001 versus $60.2 million last year.
     The ALL reserve ratio was 1.45% at March 31, 2001 versus 1.44% at the end
of the first quarter last year. As of March 31, 2001, the ALL covered
non-performing loans approximately 2.7 times and when combined with the
allowance for other real estate owned, was 239% of total nonperforming assets.
Total unallocated reserves were 11% at March 31, 2001, versus 19% one year ago.
     The Bank's average equity to average assets increased to 8.78% in the
recent quarter from 7.96% in the same quarter of 2000. Excluding unrealized
losses on securities available for sale and derivatives, tangible equity to
assets was 5.19% at quarter end versus 6.13% a year ago. At the recent
quarter-end, the Bank's Tier 1 risk-based capital ratio was 6.70%, total
risk-based capital ratio was 10.56%, and the leverage ratio was 6.60%.

     The Bank adopted Statement of Financial Accounting Standards (SFAS) No.
133, "Accounting for Derivative Instruments and Hedging Activities" on January
1, 2001. SFAS No. 133 requires that derivatives be recognized as either assets
or liabilities in the balance sheet at their fair value. The accounting for
gains or losses resulting from changes in fair value depends on the intended use
of the derivative. For derivatives designated as hedges of changes in the fair
value of recognized assets or liabilities, or unrecognized firm commitments,
gains or losses on the derivative are recognized in earnings together with the
offsetting losses or gains on the hedged items. This results in earnings only
being impacted to the extent that the hedge is ineffective in achieving
offsetting changes in fair value. For derivatives used to hedge changes in cash
flows associated with forecasted transactions, gains or losses on the effective
portion of the derivatives are deferred, and reported as accumulated other
comprehensive income ("AOCI"), a component of shareholders' equity, until the
period in which the hedged transactions affect earnings. Changes in the fair
value of derivative instruments not designated as hedges are recognized in
earnings.
     The Bank uses derivative instruments to assist in the management of its
interest rate risk. Active interest rate risk management necessitates the use of
various types of off-balance sheet financial instruments, primarily interest
rate swaps. Risk that is created by different indices on products, by unequal
terms to maturity of assets and liabilities, and by products that are appealing
to customers but incompatible with current risk limits can be eliminated or
decreased in a cost efficient manner by utilizing interest rate swaps. Often,
the swap strategy has enabled the Bank to lower the overall cost of raising
wholesale funds. Similarly, financial futures, interest rate caps and floors,
options, and forward rate agreements are used to control financial risk
effectively. Off-balance sheet instruments are often preferable to similar cash
instruments because, though performing identically, they require less capital
while preserving access to the marketplace.

     Fair Value Hedges: These derivative instruments consist generally of
interest rate swaps. The interest rate swaps effectively modify the Bank's
exposure to interest rate risk by converting fixed liabilities, primarily time
deposits, medium-term notes, and long-term debt, to a floating rate. These
interest rate swaps involve the receipt of fixed rate amounts in exchange for
floating rate interest payments over the life of the agreements without an
exchange of the underlying notional amounts.
     As the changes in fair value of the hedged items substantially offset the
changes in fair value of the derivatives, no material impact to earnings was
recognized at the time of adoption of SFAS No. 133 or for the three months ended
March 31, 2001.

     Cash Flow Hedges: These derivative instruments also consist primarily of
interest rate swaps. The swaps were entered into to reduce the impact of
interest rate changes on future net interest income. The swaps generally convert
floating rate medium-term notes and loans to a fixed rate basis with maturities
up to May 2004.
     Upon the adoption of SFAS No. 133, the Bank recorded a reduction in AOCI of
$9.1 million. For the three months ended March 31, 2001, the Bank recorded an
increase in AOCI of $3.1 million. During the next twelve months, the Bank
expects to reclassify $8.5 million of net losses on derivative instruments from
AOCI to earnings due to the payment of variable interest payments on floating
rate medium term notes and the receipt of variable interest payments on floating
rate loans.




                                     BPF-15
   154


THE HUNTINGTON NATIONAL BANK
Management's Discussion and Analysis (continued)
- --------------------------------------------------------------------------------


                          THE HUNTINGTON NATIONAL BANK
             AVERAGE BALANCE SHEETS AND NET INTEREST MARGIN ANALYSIS



                                           2000                           1999                          1998
                                  -----------------------------  -----------------------------  ----------------------------
                                              INTEREST                       INTEREST                       INTEREST
Fully Tax Equivalent Basis (1)     AVERAGE    INCOME/    YIELD/   AVERAGE    INCOME/    YIELD/   AVERAGE    INCOME/   YIELD/
(in millions of dollars)           BALANCE    EXPENSE    RATE     BALANCE    EXPENSE     RATE    BALANCE    EXPENSE    RATE
                                  ----------  --------  -------  --------- ----------  -------  --------- ---------- -------
                                                                                            
ASSETS
Interest bearing deposits in
   banks                            $     2  $    0.1     5.92%   $     3   $    0.1     5.72%   $    56     $  2.9    5.15%
Trading account securities                3       0.1     4.93          4        0.1     1.81          1        0.1     ---
Federal funds sold and
   securities purchased under
   resale agreements                     90       5.7     6.28         24        1.3     5.31        324       18.0    5.57
Mortgages held for sale                 109       8.7     7.96        232       16.3     7.03        289       20.2    6.99
Securities:
     Taxable                          4,242     265.0     6.25      4,833      293.5     6.07      4,848      305.5    6.30
   Tax exempt                           273      20.7     7.61        297       23.5     7.90        247       21.8    8.84
                                  ----------  --------           --------- ----------           --------- ----------
     Total Securities                 4,515     285.7     6.33      5,130      317.0     6.18      5,095      327.3    6.42
                                  ----------  --------           --------- ----------           --------- ----------
Loans:
   Commercial                         6,427     551.2     8.58      6,119      482.5     7.89      5,627      468.9    8.33
   Real Estate
     Construction                     1,264     110.0     8.71      1,061       85.8     8.08        829       71.7    8.65
     Commercial                       2,183     185.3     8.49      2,235      181.6     8.13      2,304      199.6    8.66
   Consumer
     Loans                            6,546     562.4     8.59      6,938      575.7     8.30      6,558      577.4    8.81
     Leases                           2,924     197.9     6.77      2,299      154.5     6.72      1,693      120.1    7.09
     Residential Mortgage             1,295      99.6     7.69      1,424      107.0     7.51      1,300      104.6    8.04
                                  ----------  --------           --------- ----------           --------- ----------
     Total Consumer                  10,765     859.9     7.99     10,661      837.2     7.85      9,551      802.1    8.40
                                  ----------  --------           --------- ----------           --------- ----------
Total Loans                          20,639   1,706.4     8.27     20,076    1,587.1     7.91     18,311    1,542.3    8.42
                                  ----------  --------           --------- ----------           --------- ----------
Allowance for loan losses/loan
   fees                                 302      97.5                 301      104.9                 278       78.5
                                  ----------  --------           --------- ----------           --------- ----------
Net loans  (2)                       20,337   1,803.9     8.74     19,775    1,692.0     8.43     18,033    1,620.8    8.85
                                  ----------  --------           --------- ----------           --------- ----------
Total earning assets                 25,358   2,104.2     8.30%    25,469    2,026.8     7.96%    24,076    1,989.3    8.26%
                                  ----------  --------           --------- ----------           --------- ----------
Cash and due from banks               1,008                         1,051                            975
All other assets                      2,437                         2,366                          1,924
                                  ----------
                                                                 ---------                      ---------
TOTAL ASSETS                        $28,501                       $28,585                        $26,697
                                  ==========                     =========                      =========
LIABILITIES AND SHAREHOLDER'S EQUITY
Core deposits
   Non-interest bearing deposits    $ 3,435                        $3,508                         $3,287
   Interest bearing demand
   deposits                           4,291     144.0     3.36%     4,097      106.5     2.60%     3,587       96.4    2.69%
   Savings deposits                   3,563     146.4     4.11      3,740      126.0     3.37      3,274      113.9    3.48
   Certificates of deposit            7,374     425.8     5.78      7,274      375.6     5.16      7,978      445.1    5.58
                                  ----------  --------           --------- ----------           --------- ----------
     Total core deposits             18,663     716.2     4.70     18,619      608.1     4.02     18,126      655.4    4.42
                                  ----------  --------           --------- ----------           --------- ----------
Other domestic time deposits            502      31.9     6.35        238       12.8     5.40        182       10.6    5.82
Foreign time deposits                   616      36.9     6.00        481       23.6     4.90        421       20.9    4.97
                                  ----------  --------           --------- ----------           --------- ----------
   Total deposits                    19,781     785.0     4.80     19,338      644.5     4.07     18,729      686.9    4.45
                                  ----------  --------           --------- ----------           --------- ----------
Federal funds purchased and
   securities sold under
   agreements to repurchase           1,690     100.0     5.92      2,241      102.1     4.55      1,844       85.7    4.65
Other borrowed money                  3,140     200.5     6.38      3,383      179.9     5.32      2,988      167.9    5.62
Subordinated notes and other
   long-term debt, including
   capital securities                   906      63.2     6.96        767       45.6     5.92        789       50.3    6.38
                                  ----------  --------           --------- ----------           --------- ----------
   Total interest bearing
   liabilities                       22,082   1,148.7     5.20%    22,221      972.1     4.37%    21,063      990.8    4.70%
                                  ----------  --------           --------- ----------           --------- ----------
All other liabilities                   598                           592                            473
Shareholder's equity                  2,386                         2,264                          1,874
                                  ----------                     ---------                      ---------
TOTAL LIABILITIES AND
   SHAREHOLDER'S EQUITY             $28,501                       $28,585                        $26,697
                                  ==========                     =========                      =========
Net interest rate spread                                  3.10%                          3.59%                         3.56%
Impact of non-interest bearing
   funds on margin                                        0.67%                          0.55%                         0.59%
NET INTEREST MARGIN                          $  955.5     3.77%             $1,054.7     4.14%               $998.5    4.15%
                                              ========                     ==========                     ==========


(1) Fully tax equivalent yields are calculated assuming a 35% tax rate.
(2) Net loan rate includes loan fees, whereas individual loan components above
    are shown exclusive of fees. Individual components include non-accrual loan
    balances and related interest received.


                                     BPF-16
   155


                          THE HUNTINGTON NATIONAL BANK

       AVERAGE BALANCE SHEETS AND NET INTEREST MARGIN ANALYSIS (CONTINUED)



                                                        1997                            1996
                                          -----------------------------   -----------------------------
                                                     INTEREST                        INTEREST
Fully Tax Equivalent Basis (1)             AVERAGE   INCOME/     YIELD/    AVERAGE    INCOME/     YIELD/
(in millions of dollars)                   BALANCE   EXPENSE     RATE      BALANCE    EXPENSE     RATE
                                           -------   -------     ----      -------    -------     ----
ASSETS
                                                                               
Interest bearing deposits in banks          $    11  $    0.6     5.51%    $    13   $    0.8     5.85%
Trading account securities                        3       ---      ---           5        ---      ---
Federal funds sold and securities
   purchased under resale agreements            460      25.3     5.50          45        3.1     6.94
Mortgages held for sale                         131      10.2     7.75         113        8.8     7.74
Securities:
   Taxable                                    5,315     337.5     6.35       5,160      331.5     6.42
   Tax exempt                                   265      25.3     9.55         291       27.9     9.61
                                          ---------- ---------            ---------  ---------
     Total Securities                         5,580     362.8     6.50       5,451      359.4     6.59
                                          ---------- ---------            ---------  ---------
Loans:
   Commercial                                 5,301     456.5     8.61       4,955      396.9     8.01
   Real Estate
     Construction                               813      73.8     9.08         580       50.7     8.75
     Commercial                               2,251     200.6     8.91       2,129      189.3     8.89
   Consumer
     Loans                                    6,251     568.6     9.10       5,874      527.7     8.98
     Leases                                   1,406     106.7     7.59         950       74.8     7.87
     Residential Mortgage                     1,510     126.3     8.36       1,485      123.0     8.28
                                          ---------- ---------            ---------  ---------
     Total Consumer                           9,167     801.6     8.75       8,309      725.5     8.73
                                          ---------- ---------            ---------  ---------
Total Loans                                  17,532   1,532.5     8.74      15,973    1,362.4     8.53
                                          ---------- ---------            ---------  ---------
Allowance for loan losses/loan fees             252      53.5                  231       48.9
                                          ---------- ---------            ---------  ---------
Net loans  (2)                               17,280   1,586.0     9.05      15,742    1,411.3     8.84
                                          ---------- ---------            ---------  ---------
Total earning assets                         23,717   1,984.9     8.37%      21,600    1,783.4    8.26%
                                          ---------- ---------            ---------  ---------
Cash and due from banks                         912                            890
All other assets                              1,125                            952
                                                                          ---------
TOTAL ASSETS                                $25,502                        $23,211
                                          ==========                      =========
LIABILITIES AND SHAREHOLDER'S EQUITY
Core deposits
   Non-interest bearing deposits            $ 2,700                        $ 2,586
   Interest bearing demand deposits           3,209      84.9     2.65%      3,072       80.1     2.61%
   Savings deposits                           3,164     100.3     3.17       2,942       86.2     2.93
   Certificates of deposit                    7,413     417.4     5.63       6,975      394.1     5.65
                                          ---------- ---------            ---------  ---------
     Total core deposits                     16,486     602.6     4.37      15,575      560.4     4.31
                                          ---------- ---------            ---------  ---------
Other domestic time deposits                    365      21.8     5.98          28        1.5     5.37
Foreign time deposits                           460      26.4     5.74         373       22.1     5.91
                                          ---------- ---------            ---------  ---------
   Total deposits                            17,311     650.8     4.45      15,976      584.0     4.36
                                          ---------- ---------            ---------  ---------
Federal funds purchased and securities
   sold under agreements to repurchase        2,184      92.2     4.22       1,722       81.0     4.70
Other borrowed money                          3,188     182.9     5.74       2,922      185.9     6.36
Subordinated notes and other long-term
   debt, including capital securities           467      29.3     6.28         315       19.3     6.12
                                          ---------- ---------            ---------  ---------
   Total interest bearing liabilities        20,450     955.2     4.67%     18,349      870.2     4.74%
                                          ---------- ---------            ---------  ---------
All other liabilities                           392                            378
Shareholder's equity                          1,960                          1,898
                                          ----------                      ---------
TOTAL LIABILITIES AND SHAREHOLDER'S
   EQUITY                                   $25,502                        $23,211
                                          ==========                      =========
Net interest rate spread                                          3.70%                           3.52%
Impact of non-interest bearing funds on
   margin                                                         0.64%                           0.71%
NET INTEREST MARGIN                                  $1,029.7     4.34%               $ 913.2     4.23%
                                                     =========                       =========


(1) Fully tax equivalent yields are calculated assuming a 35% tax rate.
(2) Net loan rate includes loan fees, whereas individual loan components above
    are shown exclusive of fees. Individual components include non-accrual loan
    balances and related interest received.


                                     BPF-17
   156






                         THE HUNTINGTON NATIONAL BANK
                      SELECTED ANNUAL INCOME STATEMENTS




                                                                  YEAR ENDED DECEMBER 31,
                                              -----------------------------------------------------------------
(in thousands of dollars)                         2000          1999          1998         1997         1996
                                              -----------   -----------   -----------  -----------  -----------
                                                                                     
TOTAL INTEREST INCOME                         $ 2,096,056   $ 2,017,599   $ 1,979,193  $ 1,973,290  $ 1,771,218
TOTAL INTEREST EXPENSE                          1,148,537       972,018       990,781      955,215      870,191
                                              -----------   -----------   -----------  -----------  -----------
NET INTEREST INCOME                               947,519     1,045,581       988,412    1,018,075      901,027
Provision for loan losses                          90,118        88,194        98,609      106,542       76,065
                                              -----------   -----------   -----------  -----------  -----------
NET INTEREST INCOME AFTER
   PROVISION FOR LOAN LOSSES                      857,401       957,387       889,803      911,533      824,962
                                              -----------   -----------   -----------  -----------  -----------

Service charges on deposit accounts               158,802       157,612       126,379      117,852      107,647
Trust services                                     53,613        52,030        50,754       49,952       42,237
Bank Owned Life Insurance income                   39,544        37,560        28,712         --           --
Other                                             161,165       197,718       165,356      162,068      149,005
                                              -----------   -----------   -----------  -----------  -----------
 TOTAL NON-INTEREST INCOME BEFORE SECURITIES
   AND CREDIT CARD PORTFOLIO SALE GAINS           413,124       444,920       371,201      329,872      298,889
                                              -----------   -----------   -----------  -----------  -----------
Securities (losses) gains                         (14,971)      (17,608)       28,650        7,651       17,446
Gains on sale of credit card portfolios              --         108,530         9,530         --           --
                                              -----------   -----------   -----------  -----------  -----------
TOTAL NON-INTEREST INCOME                         398,153       535,842       409,381      337,523      316,335
                                              -----------   -----------   -----------  -----------  -----------

Personnel and related costs                       364,781       385,489       378,667      312,978      306,044
Expenses of premises and fixed assets             149,372       124,845       111,077       85,425       83,360
Amortization of intangible assets                  35,742        34,354        23,562       10,786        7,636
Other                                             249,293       265,702       272,929      305,582      269,387
                                              -----------   -----------   -----------  -----------  -----------
TOTAL NON-INTEREST EXPENSE BEFORE SPECIAL
   CHARGES                                        799,188       810,390       786,235      714,771      666,427
Special charges                                    50,000        96,791        90,000       51,163         --
                                              -----------   -----------   -----------  -----------  -----------
TOTAL NON-INTEREST EXPENSE                        849,188       907,181       876,235      765,934      666,427
                                              -----------   -----------   -----------  -----------  -----------

INCOME BEFORE INCOME TAXES                        406,366       586,048       422,949      483,122      474,870

Provision for income taxes                        117,621       183,078       134,012      175,250      164,320
                                              -----------   -----------   -----------  -----------  -----------

NET INCOME                                    $   288,745   $   402,970   $   288,937  $   307,872  $   310,550
                                              ===========   ===========   ===========  ===========  ===========

FULLY TAX EQUIVALENT MARGIN:
Net Interest Income                           $   947,519   $ 1,045,581   $   988,412  $ 1,018,075  $   901,027
Tax Equivalent Adjustment (1)                       8,115         9,165        10,065       11,658       12,156
                                              -----------   -----------   -----------  -----------  -----------
Tax Equivalent Net Interest Income            $   955,634   $ 1,054,746   $   998,477  $ 1,029,733  $   913,183
                                              ===========   ===========   ===========  ===========  ===========



(1) Calculated assuming a 35% tax rate.


                                     BPF-18
   157




                          THE HUNTINGTON NATIONAL BANK
        CONSOLIDATED AVERAGE BALANCES AND INTEREST RATES (QUARTERLY DATA)



                               1ST QUARTER 2001   4TH QUARTER 2000    3RD QUARTER 2000   2ND QUARTER 2000    1ST QUARTER 2000
                               -----------------  ------------------  -----------------  ------------------ --------- -------
Fully Tax Equivalent Basis (1)  AVERAGE   YIELD/   AVERAGE    YIELD/   AVERAGE   YIELD/   AVERAGE   YIELD/    AVERAGE   YIELD/
(in millions of dollars)        BALANCE    RATE    BALANCE     RATE    BALANCE    RATE    BALANCE    RATE     BALANCE    RATE
                               --------- -------  ---------  -------  --------- -------  --------- --------  --------- -------
                                                                                          
ASSETS
Interest bearing deposits in
   banks                       $      1    5.56%  $      1     5.84%        $1   7.72%   $      1    5.27%   $      2   5.04%
Trading account securities           40    5.38        ---      ---        ---     ---          4    10.79          4     ---
Federal funds sold and
   securities purchased under
   resale agreements                164    5.78         92     6.49        133    6.39        108     6.07         27    5.95
Loans held for sale                 240    7.19        129     7.74         99    8.51         99     8.11        109    7.59
Securities:
     Taxable                      3,504    6.76      4,319     6.29      4,185    6.33      4,006     6.21      4,461    6.14
   Tax exempt                       248    7.54        264     7.53        270    7.57        276     7.63        282    7.68
                               ---------          ---------           ---------          ---------           ---------
     Total Securities             3,752    6.82      4,583     6.37      4,455    6.41      4,282     6.30      4,743    6.23
                               ---------          ---------           ---------          ---------           ---------
Loans:
   Commercial                     6,653    8.18      6,524     8.65      6,435    8.71      6,421     8.64      6,329    8.38
   Real Estate
     Construction                 1,254    8.30      1,298     8.86      1,275    8.88      1,246     8.71      1,236    8.46
     Commercial                   2,320    8.39      2,223     8.64      2,189    8.60      2,168     8.51      2,152    8.38
   Consumer
     Loans                        6,397    8.95      6,425     8.90      6,392    8.82      6,530     8.38      6,837    8.36
     Leases                       3,082    6.90      3,049     6.92      2,976    6.79      2,895     6.71      2,773    6.65
     Residential Mortgage           960    7.91        940     7.94      1,325    7.64      1,473     7.62      1,449    7.54
                               ---------          ---------           ---------          ---------           ---------
     Total Consumer              10,439    8.25     10,414     8.24     10,693    8.11     10,898     7.83     11,059    7.82
                               ---------          ---------           ---------          ---------           ---------
Total Loans                      20,666    8.25     20,459     8.45     20,592    8.40     20,733     8.21     20,776    8.09
                               ---------          ---------           ---------          ---------           ---------
Allowance for loan
   losses/loan fees                 307                302                 302                302                 306
                               ---------          ---------           ---------          ---------           ---------
Net loans  (2)                   20,359    8.85     20,157     8.94     20,290    9.01     20,431     8.79     20,470    8.69
                               ---------          ---------           ---------          ---------           ---------
Total earning assets             24,863    8.39%    25,264     8.46%    25,280    8.42%    25,227     8.25%    25,661    8.12%
                               ---------          ---------           ---------          ---------           ---------
Cash and due from banks             948                958                 967              1,047               1,061
All other assets                  2,850              2,486               2,508              2,402               2,357
                               ---------          ---------           ---------          ---------           ---------
TOTAL ASSETS                   $ 28,354           $ 28,406            $ 28,453           $ 28,374            $ 28,773
                               =========          =========           =========          =========           =========
LIABILITIES AND SHAREHOLDER'S EQUITY
Core deposits
   Non-interest bearing
   deposits                     $ 3,225             $3,319              $3,437             $3,497              $3,488
   Interest bearing demand
     deposits                     4,597   3.29%      4,496    3.62%      4,385   3.47%      4,228    3.32%      4,053   3.01%
   Savings deposits               3,505    3.85      3,498     4.28      3,528    4.14      3,583     4.21      3,645    3.85
   Certificates of deposit        7,318    6.01      7,521     6.07      7,450    5.94      7,247     5.64      7,271    5.50
                               ---------          ---------  -------  ---------          ---------           ---------
     Total core deposits         18,645    4.70     18,834     4.96     18,800    4.82     18,555     4.65     18,457    4.42
                               ---------          ---------  -------  ---------          ---------           ---------
Other domestic time deposits        167    6.37        365     6.68        433    6.55        506     6.28        707    6.17
Foreign time deposits               398    4.94        433     5.67        639    6.29        675     6.47        718    5.55
                               ---------          ---------  -------  ---------          ---------           ---------
   Total deposits                19,210    4.73     19,632     5.01     19,872    4.92     19,736     4.77     19,882    4.55
                               ---------          ---------  -------  ---------          ---------           ---------
Federal funds purchased and
   securities sold under
   agreements to repurchase       2,205    5.27      1,780     5.84      1,635    5.96      1,607     5.67      1,738    5.09
Other borrowed money              2,500    6.58      2,987     6.84      2,938    6.81      3,158     6.47      3,483    6.21
Subordinated notes and other
   long-term debt                   927    6.59        926     7.05        926    7.09        926     6.82        843    6.59
                               ---------          ---------  -------  ---------          ---------           ---------
   Total interest bearing
   liabilities                   21,617    5.08%    22,006     5.41%    21,934    5.34%    21,930     5.17%    22,458    4.92%
                               ---------          ---------  -------  ---------          ---------           ---------
All other liabilities             1,023                618                 624                616                 537
Shareholder's equity              2,489              2,463               2,458              2,331               2,290
                               ---------          ---------           ---------          ---------
TOTAL LIABILITIES AND
   SHAREHOLDER'S EQUITY        $ 28,354           $ 28,406            $ 28,453           $ 28,374            $ 28,773
                               =========          =========           =========          =========           =========
Net interest rate spread                   3.31%               3.05%              3.08%               3.08%              3.20%
Impact of non-interest
   bearing funds on margin                 0.67%               0.69%              0.71%               0.68%              0.61%
NET INTEREST MARGIN                        3.98%               3.74%              3.79%               3.76%              3.81%


(1)   Fully tax equivalent yields are calculated assuming a 35% tax rate.
(2)   Net loan rate includes loan fees, whereas individual loan components above
      are shown exclusive of fees.


                                     BPF-19
   158


                          THE HUNTINGTON NATIONAL BANK

                    SELECTED QUARTERLY INCOME STATEMENT DATA



                                                      2000                                          1999
                                   -------------------------------------------   -------------------------------------------
(in thousands of dollars)              4Q        3Q         2Q          1Q           4Q         3Q         2Q         1Q
                                   ---------  ---------  ---------   ---------   ---------  ---------  ---------   ---------

                                                                                           
TOTAL INTEREST INCOME              $ 534,063  $ 532,680  $ 516,213   $ 513,100   $ 512,941  $ 514,268  $ 496,050   $ 494,340
TOTAL INTEREST EXPENSE               299,600    294,804    282,013     272,120     258,793    244,913    234,750     233,562
                                   ---------  ---------  ---------   ---------   ---------  ---------  ---------   ---------
NET INTEREST INCOME                  234,463    237,876    234,200     240,980     254,148    269,355    261,300     260,778
Provision for loan losses             32,454     26,377     15,834      15,453      19,953     21,910     21,026      25,305
                                   ---------  ---------  ---------   ---------   ---------  ---------  ---------   ---------
NET INTEREST INCOME AFTER
   PROVISION FOR LOAN LOSSES         202,009    211,499    218,366     225,527     234,195    247,445    240,274     235,473
                                   ---------  ---------  ---------   ---------   ---------  ---------  ---------   ---------
Service charges on deposit
   accounts                           38,156     39,294     40,045      41,307      41,710     42,082     36,785      37,035
Trust services                        14,404     12,979     13,367      12,863      12,828     12,625     13,144      13,433
Bank Owned Life Insurance
   income                             11,086      9,785      9,486       9,186       9,390      9,391      9,390       9,390
Other                                 49,047     38,698     39,181      34,240      47,912     50,699     53,737      45,369
                                   ---------  ---------  ---------   ---------   ---------  ---------  ---------   ---------
 TOTAL NON-INTEREST INCOME
   BEFORE SECURITIES AND CREDIT
   CARD PORTFOLIO SALE GAINS         112,693    100,756    102,079      97,596     111,840    114,797    113,056     105,227
                                   ---------  ---------  ---------   ---------   ---------  ---------  ---------   ---------
Securities (losses) gains              4,924      1,675    (13,834)     (7,736)        587        530    (21,055)      2,330
Gains on sale of credit
   card portfolios                      --         --         --          --       108,530       --         --          --
                                   ---------  ---------  ---------   ---------   ---------  ---------  ---------   ---------
TOTAL NON-INTEREST INCOME            117,617    102,431     88,245      89,860     220,957    115,327     92,001     107,557
                                   ---------  ---------  ---------   ---------   ---------  ---------  ---------   ---------
Personnel and related costs           92,485     93,498     88,293      90,505      96,482     96,162     96,459      96,386
Expenses of premises
   and fixed assets                   37,980     37,426     36,267      37,699      34,925     31,857     28,167      29,896
Amortization of intangible assets      9,456      9,456      8,388       8,442       8,571      8,590      8,601       8,592
Other                                 73,638     60,966     55,024      59,665      67,142     68,789     65,786      63,985
                                   ---------  ---------  ---------   ---------   ---------  ---------  ---------   ---------
TOTAL NON-INTEREST  EXPENSE
   BEFORE SPECIAL CHARGES            213,559    201,346    187,972     196,311     207,120    205,398    199,013     198,859
Special charges                         --       50,000       --          --        96,791       --         --          --
                                   ---------  ---------  ---------   ---------   ---------  ---------  ---------   ---------
TOTAL NON-INTEREST EXPENSE           213,559    251,346    187,972     196,311     303,911    205,398    199,013     198,859
                                   ---------  ---------  ---------   ---------   ---------  ---------  ---------   ---------

INCOME BEFORE INCOME TAXES           106,067     62,584    118,639     119,076     151,241    157,374    133,262     144,171
Provision for income taxes            30,033     15,439     36,644      35,505      42,026     51,063     42,943      47,046
                                   ---------  ---------  ---------   ---------   ---------  ---------  ---------   ---------
NET INCOME                         $  76,034  $  47,145  $  81,995   $  83,571   $ 109,215  $ 106,311  $  90,319   $  97,125
                                   =========  =========  =========   =========   =========  =========  =========   =========

FULLY TAX EQUIVALENT MARGIN:
Net Interest Income                $ 234,463  $ 237,876  $ 234,200   $ 240,980   $ 254,148  $ 269,355  $ 261,300   $ 260,778
Tax Equivalent Adjustment (1)          2,013      1,970      2,023       2,109       2,191      2,226      2,334       2,414
                                   ---------  ---------  ---------   ---------   ---------  ---------  ---------   ---------
Tax Equivalent Net Interest
   Income                          $ 236,476  $ 239,846  $ 236,223   $ 243,089   $ 256,339  $ 271,581  $ 263,634   $ 263,192
                                   =========  =========  =========   =========   =========  =========  =========   =========


(1) Calculated assuming a 35% tax rate.


                                     BPF-20
   159



                          THE HUNTINGTON NATIONAL BANK



REPORT OF ERNST & YOUNG LLP,
INDEPENDENT AUDITORS


To the Board of Directors and Shareholder
The Huntington National Bank and Subsidiaries


     We have audited the accompanying consolidated balance sheets of The
Huntington National Bank and Subsidiaries as of December 31, 2000 and 1999, and
the related consolidated statements of income, changes in shareholder's equity,
and cash flows for each of the three years in the period ended December 31,
2000. These financial statements are the responsibility of the company's
management. Our responsibility is to express an opinion on these financial
statements based on our audits.
     We conducted our audits in accordance with auditing standards generally
accepted in the United States. Those standards require that we plan and perform
the audit to obtain reasonable assurance about whether the financial statements
are free of material misstatement. An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial statements. An
audit also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audits provide a reasonable basis
for our opinion.
     In our opinion, the financial statements referred to above present fairly,
in all material respects, the consolidated financial position of The Huntington
National Bank and Subsidiaries at December 31, 2000 and 1999, and the results of
their operations and their cash flows for each of the three years in the period
ended December 31, 2000, in conformity with accounting principles generally
accepted in the United States.


                                                           /s/ Ernst & Young LLP


Columbus, Ohio
January 18, 2001


                                     BPF-21
   160


                          THE HUNTINGTON NATIONAL BANK
                           CONSOLIDATED BALANCE SHEETS



                                                              MARCH 31,                    DECEMBER 31,
                                                  ----------------------------    ----------------------------
(in thousands of dollars)                             2001             2000           2000             1999
                                                  ------------    ------------    ------------    ------------
                                                  (UNAUDITED)      (UNAUDITED)
                                                                                      
ASSETS
Cash and due from banks                           $    975,697    $  1,023,821    $  1,282,806    $  1,197,421
Interest bearing deposits in banks                       1,457           1,693           1,457           1,693
Trading account securities                              55,550             498            --             5,743
Federal funds sold and securities
   purchased under resale agreements                   161,346          29,417         132,034          17,754
Mortgages held for sale                                388,545          99,354         155,104         141,723
Securities available for sale - at fair value        3,510,649       4,365,589       3,996,849       4,761,237
Investment securities - fair value $15,586,
   $18,121 $16,414, and $18,662, respectively           15,358          18,266          16,336          18,765
Total loans, net of unearned income                 20,810,443      20,500,837      20,553,890      20,582,517
   Less allowance for loan losses                      301,073         296,151         297,175         298,965
                                                  ------------    ------------    ------------    ------------
Net loans                                           20,509,370      20,204,686      20,256,715      20,283,552
Bank owned life insurance                              814,502         774,584         804,941         765,399
Premises and equipment                                 450,706         424,883         448,222         436,601
Customers' acceptance liability                         16,510          18,676          17,366          17,167
Accrued income and other assets                      1,324,102       1,196,708       1,318,321       1,112,964
                                                  ------------    ------------    ------------    ------------

TOTAL ASSETS                                      $ 28,223,792    $ 28,158,175    $ 28,430,151    $ 28,760,019
                                                  ============    ============    ============    ============

LIABILITIES AND SHAREHOLDER'S EQUITY
Deposits
   Interest bearing                               $ 15,551,075    $ 16,910,972    $ 16,944,379    $ 16,270,728
   Non-interest bearing                              3,800,437       2,959,730       3,139,695       3,639,695
                                                  ------------    ------------    ------------    ------------
Total Deposits                                      19,351,512      19,870,702      20,084,074      19,910,423
                                                  ------------    ------------    ------------    ------------
Federal funds purchased and securities sold
   under agreements to repurchase                    2,402,767       1,392,797       1,672,480       1,871,392
Bank acceptances outstanding                            16,510          18,676          17,366          17,167
Other borrowed money                                 2,355,460       3,308,402       2,684,550       3,490,563
Subordinated notes and other long-term debt            954,144         925,958         926,215         878,044
Accrued expenses and other liabilities               1,014,875         445,466         976,339         417,371
                                                  ------------    ------------    ------------    ------------
     Total Liabilities                              26,095,268      25,962,001      26,361,024      26,584,960
                                                  ------------    ------------    ------------    ------------

Shareholder's equity
   Preferred stock - authorized 500,000 shares;
     none issued or outstanding                           --              --              --              --
   Common stock - $10 per share par value;
     4,000,000 shares authorized, issued and
     outstanding                                        40,000          40,000          40,000          40,000
   Surplus                                             451,268         722,836         451,268         722,836
   Accumulated other comprehensive loss                 (3,144)       (140,015)        (27,503)       (130,205)
   Retained earnings                                 1,640,400       1,573,353       1,605,362       1,542,428
                                                  ------------    ------------    ------------    ------------
   Total Shareholder's Equity                        2,128,524       2,196,174       2,069,127       2,175,059
                                                  ------------    ------------    ------------    ------------

TOTAL LIABILITIES AND SHAREHOLDER'S EQUITY        $ 28,223,792    $ 28,158,175    $ 28,430,151    $ 28,760,019
                                                  ============    ============    ============    ============



See notes to consolidated financial statements.


                                     BPF-22
   161




                          THE HUNTINGTON NATIONAL BANK
                        CONSOLIDATED STATEMENTS OF INCOME



                                           THREE MONTHS ENDED MARCH 31,       TWELVE MONTHS ENDED DECEMBER 31,
                                             -------------------------    -----------------------------------------
(in thousands of dollars)                        2001          2000           2000           1999           1998
                                             -----------   -----------    -----------    -----------    -----------
                                             (UNAUDITED)   (UNAUDITED)
                                                                                         
Interest and fee income
   Loans                                     $   449,423   $   440,317    $ 1,809,953    $ 1,705,383    $ 1,641,726
   Securities                                     62,602        72,382        280,343        310,832        320,494
   Other                                           2,873           401          5,760          1,384         16,973
                                             -----------   -----------    -----------    -----------    -----------
               TOTAL INTEREST INCOME             514,898       513,100      2,096,056      2,017,599      1,979,193
                                             -----------   -----------    -----------    -----------    -----------
Interest expense
   Deposits                                      186,346       183,351        785,062        644,533        686,922
   Federal funds purchased and securities
     sold under agreements to repurchase          28,647        21,736        100,009        102,065         85,650
   Other borrowed money                           40,576        53,144        200,455        179,929        167,861
   Subordinated notes and other long-term
     debt                                         15,274        13,889         63,011         45,491         50,348
                                             -----------   -----------    -----------    -----------    -----------
               TOTAL INTEREST EXPENSE            270,843       272,120      1,148,537        972,018        990,781
                                             -----------   -----------    -----------    -----------    -----------

               NET INTEREST INCOME               244,055       240,980        947,519      1,045,581        988,412
Provision for loan losses                         33,464        15,453         90,118         88,194         98,609
                                             -----------   -----------    -----------    -----------    -----------
               NET INTEREST INCOME
                    AFTER PROVISION FOR
                    LOAN LOSSES                  210,591       225,527        857,401        957,387        889,803
                                             -----------   -----------    -----------    -----------    -----------

Non-interest income
   Service charges on deposit accounts            38,318        41,307        158,802        157,612        126,379
   Income from fiduciary activities               14,314        12,863         53,613         52,030         50,754
   Bank Owned Life Insurance income                9,560         9,186         39,544         37,560         28,712
   Securities (losses) gains                       2,051        (7,736)       (14,971)       (17,608)        28,650
   Gains on sale of credit card portfolios          --            --             --          108,530          9,530
   Other                                          41,728        34,240        161,165        197,718        165,356
                                             -----------   -----------    -----------    -----------    -----------
         Total non-interest income               105,971        89,860        398,153        535,842        409,381
                                             -----------   -----------    -----------    -----------    -----------

Non-interest expense
   Personnel and related costs                    99,420        90,505        364,781        385,489        378,667
   Expenses of premises and fixed assets          38,206        37,699        149,372        124,845        111,077
   Amortization of intangible assets               9,459         8,442         35,742         34,354         23,562
   Special charges                                  --            --           50,000         96,791         90,000
   Other                                          65,491        59,665        249,293        265,702        272,929
                                             -----------   -----------    -----------    -----------    -----------
         Total non-interest expense              212,576       196,311        849,188        907,181        876,235
                                             -----------   -----------    -----------    -----------    -----------

               INCOME BEFORE INCOME TAXES        103,986       119,076        406,366        586,048        422,949
Provision for income taxes                        28,948        35,505        117,621        183,078        134,012
                                             -----------   -----------    -----------    -----------    -----------

               NET INCOME                    $    75,038   $    83,571    $   288,745    $   402,970    $   288,937
                                             ===========   ===========    ===========    ===========    ===========


See notes to consolidated financial statements.


                                     BPF-23
   162



                          THE HUNTINGTON NATIONAL BANK
           CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDER'S EQUITY




                                                                                     ACCUMULATED
                                                      COMMON                           OTHER
                                                  ---------------                  COMPREHENSIVE  RETAINED
(in thousands of dollars)                         SHARES    STOCK      SURPLUS         INCOME     EARNINGS       TOTAL
                                                  ------    -----      -------         ------     --------       -----
                                                                                            
BALANCE -- JANUARY 1, 1998                         4,000    $40,000    $435,891         $14,765  $1,224,603   $ 1,715,259

   Comprehensive Income:
     Net income                                                                                     288,937       288,937
     Unrealized net holding gains on securities
       available for sale arising during the
       period                                                                             9,765                     9,765
     Total comprehensive income                                                                                   298,702
   Change incident to business combinations                               2,398                      (1,256)        1,142
   Recapitalization of debt with parent company                         380,000                                   380,000
   Cash dividends declared                                                                         (186,479)     (186,479)
                                                 -------- ---------- ----------- --------------- ------------ -------------

BALANCE -- DECEMBER 31, 1998                       4,000     40,000     818,289          24,530   1,325,805     2,208,624
                                                 -------- ---------- ----------- --------------- ------------ -------------

   Comprehensive Income:
     Net income                                                                                     402,970       402,970
     Unrealized net holding losses on
       securities available for sale arising
       during the period                                                               (154,735)                 (154,735)
     Total comprehensive income                                                                                   248,235
   Change incident to business combination                               14,547                       3,908        18,455
   Distribution of capital to parent company in
     exchange for capital qualifying
     subordinated debt                                                 (110,000)                                 (110,000)
   Cash dividends declared                                                                         (190,255)     (190,255)
                                                 -------- ---------- ----------- --------------- ------------ -------------

BALANCE -- DECEMBER 31, 1999                       4,000     40,000     722,836        (130,205)  1,542,428     2,175,059
                                                 -------- ---------- ----------- --------------- ------------ -------------

   Comprehensive Income:
     Net income                                                                                     288,745       288,745
     Unrealized net holding gains on securities
       available for sale arising during the
       period                                                                           102,702                   102,702
     Total comprehensive income                                                                                   391,447
   Change incident to business combinations                             128,432                      (3,244)      125,188
   Distribution of capital to parent company in
     exchange for capital qualifying REIT
     preferred securities                                              (400,000)                                 (400,000)
   Cash dividends declared                                                                         (222,567)     (222,567)
                                                 -------- ---------- ----------- --------------- ------------ -------------
BALANCE -- DECEMBER 31, 2000                       4,000     40,000     451,268         (27,503)  1,605,362     2,069,127
                                                 -------- ---------- ----------- --------------- ------------ -------------

   Comprehensive Income:
     Net income*                                                                                     75,038        75,038
     Change in accounting method for
   derivatives*                                                                          (9,113)                   (9,113)
     Unrealized net holding gains on securities
       available for sale arising during the
       period*                                                                           30,349                    30,349
     Unrealized gains on derivatives*                                                     3,123                     3,123
     Total comprehensive income*                                                                                   99,397
   Cash dividends declared*                                                                         (40,000)      (40,000)
                                                          ---------- ----------- --------------- ------------ -------------
BALANCE -- MARCH 31, 2001*                         4,000     40,000     451,268          (3,144)  1,640,400     2,128,524
                                                 ======== ========== =========== =============== ============ =============



* Unaudited.

See notes to consolidated financial statements.


                                     BPF-24

   163


                          THE HUNTINGTON NATIONAL BANK
                      CONSOLIDATED STATEMENTS OF CASH FLOWS



                                                      THREE MONTHS ENDED
                                                            MARCH 31,                    TWELVE MONTHS ENDED DECEMBER 31,
                                                      --------------------------    -----------------------------------------
(in thousands of dollars)                                 2001          2000           2000            1999           1998
                                                      -----------    -----------    -----------    -----------    -----------
                                                           (UNAUDITED)
                                                                                                   

OPERATING ACTIVITIES
   Net Income                                         $    75,038    $    83,571    $   288,745    $   402,970    $   288,937
   Adjustments to reconcile net income to net cash
     provided by operating activities
       Provision for loan losses                           33,464         15,453         90,118         88,194         98,609
       Provision for depreciation and amortization         29,870         25,378        109,553        107,603         78,883
       Deferred income tax expense                         17,631         59,667        238,668         70,415         38,506
       (Increase) decrease in trading account
         securities                                       (55,550)         5,245          5,743         (4,270)         2,019
       (Increase) decrease in mortgages held for
         sale                                            (233,441)        42,369        (13,381)       324,941       (273,716)
       Net securities (gains) losses                       (2,051)         7,736         14,971         17,608        (28,650)
       (Gains) losses on sales of loans and loan
         securitizations                                   (1,666)        10,208          5,355       (108,623)        (9,903)
       (Increase) decrease in accrued income
         receivable                                        15,145        (14,874)       (24,966)       (33,970)       (35,266)
       Net increase in other assets                       (28,251)       (68,374)      (163,237)       (57,692)         6,424
       Increase (decrease) in accrued expenses             43,812         (2,300)      (146,965)       (64,105)       (16,392)
       Net increase (decrease) in other liabilities       (26,111)        18,189         41,152        (89,613)       (36,367)
       Special charges                                       --             --           50,000         96,791         90,000
                                                      -----------    -----------    -----------    -----------    -----------
           NET CASH (USED FOR) PROVIDED BY
             OPERATING ACTIVITIES                        (132,110)       182,268        495,756        750,249        203,084
                                                      -----------    -----------    -----------    -----------    -----------

INVESTING ACTIVITIES
(Increase) decrease in interest bearing deposits
   in banks                                                  --             --              236        100,000        (51,643)
Proceeds from :
    Maturities and calls of investment securities             614            490          2,408          5,789          8,348
    Maturities and calls of securities available
      for sale                                            397,078         50,476        404,166        651,716      1,353,772
    Sales of securities available for sale                478,020        322,067      1,686,899      1,742,149      3,747,147
Purchases of securities available for sale               (343,921)          --         (190,012)    (2,681,106)    (4,041,561)
Proceeds from sales of loans held for sale and
   loan securitizations                                    92,974        484,041      1,556,093        686,548        142,801
Net loan originations, excluding sales                   (392,116)      (500,941)    (2,260,108)    (1,841,126)      (597,928)
Proceeds from sale of premises and equipment                  533          1,223          3,504         17,111        176,513
Purchases of premises and equipment                       (16,436)        (1,360)       (59,786)       (58,128)      (156,142)
Proceeds from sales of other real estate                    1,892          2,919         13,766         12,570         13,856
Purchase of Bank Owned Life Insurance                        --             --             --             --         (300,000)
Net cash received in purchase acquisitions                   --             --           14,147          2,090        418,173
                                                      -----------    -----------    -----------    -----------    -----------
        NET CASH PROVIDED BY INVESTING ACTIVITIES         218,638        358,915      1,171,313     (1,442,738)       713,336
                                                      -----------    -----------    -----------    -----------    -----------

FINANCING ACTIVITIES

Decrease in total deposits                               (732,813)       (39,718)      (254,912)       (13,647)      (633,688)
Increase (decrease) in Federal funds purchased and
   securities sold under agreements to repurchase         730,287       (478,595)      (208,912)      (380,503)      (576,829)
Proceeds from issuance of long-term debt                     --          150,000        150,000           --          300,000
Payment of long-term debt                                    --         (100,000)      (100,000)          --             --
Proceeds from issuance of medium-term notes
   and other borrowed money                               375,000        250,000        580,000      2,509,765      1,398,980
Payment and maturity of medium-term notes and            (696,799)      (432,161)    (1,411,013)    (1,557,750)    (1,462,891)
   other borrowed money
Dividends paid on common stock to parent company          (40,000)       (52,646)      (222,567)      (190,255)      (186,479)
                                                      -----------    -----------    -----------    -----------    -----------
        NET CASH (USED FOR) PROVIDED BY                  (364,325)      (703,120)    (1,467,404)       367,610     (1,160,907)
         FINANCING ACTIVITIES
                                                      -----------    -----------    -----------    -----------    -----------
        CHANGE IN CASH AND CASH EQUIVALENTS              (277,797)      (161,937)       199,665       (244,528)      (244,487)
        CASH AND CASH EQUIVALENTS AT
         BEGINNING OF PERIOD                            1,414,840      1,215,175      1,215,175      1,459,703      1,704,190
                                                      -----------    -----------    -----------    -----------    -----------
        CASH AND CASH EQUIVALENTS AT END OF PERIOD    $ 1,137,043    $ 1,053,238    $ 1,414,840    $ 1,215,175    $ 1,459,703
                                                      ===========    ===========    ===========    ===========    ===========




See notes to consolidated financial statements.


                                     BPF-25
   164


                          THE HUNTINGTON NATIONAL BANK





NOTE 1 SIGNIFICANT ACCOUNTING POLICIES

     NATURE OF OPERATIONS: The Huntington National Bank (and its subsidiaries
are collectively referred to as `the Bank") is an interstate national banking
association organized under the laws of the United States and headquartered in
Columbus, Ohio. The Bank engages in full-service commercial and consumer
banking, mortgage banking, lease financing, trust services, discount brokerage
services, and the sale of other financial products and services offered through
its over 500 offices in Florida, Indiana, Kentucky, Maryland, Michigan, Ohio,
North Carolina, and West Virginia. In addition, international banking services
are offered through the Bank's headquarters office, as well as through its
Cayman Islands office and Hong Kong office. The Bank is a wholly owned
subsidiary of Huntington Bancshares Incorporated (Huntington).

         BASIS OF PRESENTATION: The consolidated financial statements include
the accounts of the Bank and its subsidiaries and are presented in conformity
with accounting principles generally accepted in the United States (GAAP). All
significant intercompany accounts and transactions have been eliminated in
consolidation. The unaudited interim financial statements reflect all
adjustments, consisting of normal recurring accruals, which management of the
Bank considers necessary for a fair presentation of the financial position and
the results of operations for these periods.

     The preparation of financial statements in conformity with GAAP requires
management to make estimates and assumptions that affect amounts reported in the
financial statements. Actual results could differ from those estimates.
     Huntington owns all of the authorized, issued and outstanding common shares
of the Bank and therefore per share information is not presented.
     SEGMENT RESULTS: Accounting policies for the lines of business are the same
as those used in the preparation of the consolidated financial statements with
respect to activities specifically attributable to each business line. However,
the preparation of business line results requires management to establish
methodologies to allocate funding costs and benefits, expenses, and other
financial elements to each line of business.
     SECURITIES: Securities purchased with the intention of recognizing
short-term profits are classified as trading account securities and reported at
fair value. Unrealized gains or losses on trading securities are reported in
earnings. Debt securities that the Bank has both the positive intent and ability
to hold to maturity are classified as investment securities and are reported at
amortized cost. Securities not classified as trading or investments are
designated available for sale and reported at fair value. Unrealized gains or
losses on securities available for sale are reported as a separate component of
accumulated other comprehensive income in shareholder's equity. The amortized
cost of specific securities sold is used to compute realized gains and losses.
     LOANS: Loans are reported net of unearned income at the principal amount
outstanding. Interest income is primarily accrued based on unpaid principal
balances as earned. Net direct loan origination costs/fees, when material, are
deferred and amortized over the term of the loan as a yield adjustment.
     LEASES: Leases are stated at the sum of all minimum lease payments and
estimated residual values less unearned income. Unearned income is recognized in
interest income on a basis to achieve a constant periodic rate of return on the
outstanding investment.
     NONACCRUAL LOANS: Commercial and real estate loans are placed on
non-accrual status and stop accruing interest when collection of principal or
interest is in doubt. When interest accruals are suspended, accrued interest
income is reversed with current year accruals charged to earnings and prior year
amounts generally charged off as a credit loss. Consumer loans are not placed on
non-accrual status; rather they are charged off in accordance with regulatory
statutes. The Bank uses the cost recovery method in accounting for cash received
on non-accrual loans. Under this method, cash receipts are applied entirely
against principal until the loan has been collected in full, after which time
any additional cash receipts are recognized as interest income.
     ALLOWANCE FOR LOAN LOSSES: The allowance for loan losses reflects
management's judgment as to the level considered appropriate to absorb inherent
losses in the loan portfolio. This judgment is based on a review of individual
loans, historical loss experience, economic conditions, portfolio trends, and
other factors. The allowance is increased by provisions charged to earnings and
reduced by charge-offs, net of recoveries.
     The portion of the allowance for loan losses related to impaired loans
(non-accruing and restructured credits, exclusive of smaller, homogeneous loans)
is based on discounted cash flows using the loans initial effective interest
rate or the fair value of the collateral for collateral-dependent loans.
     MORTGAGE BANKING ACTIVITIES: Mortgages held for sale are primarily composed
of 1-to-4-family residential mortgage loans and are carried at the lower of cost
or market as determined on an aggregate basis by type of loan. Market value is
determined primarily by outstanding commitments from investors.


                                     BPF-26
   165


                          THE HUNTINGTON NATIONAL BANK

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

     Capitalized mortgage servicing rights (MSRs) are evaluated for impairment
based on the fair value of those rights, using a disaggregated approach. MSRs
are amortized on an accelerated basis over the estimated period of net servicing
revenue.
     OTHER REAL ESTATE: Other real estate acquired through partial or total
satisfaction of loans, is included in other assets and carried at the lower of
cost or fair value less estimated costs of disposition. At the date of
acquisition, any losses are charged to the allowance for loan losses. Subsequent
write-downs are included in non-interest expense. Realized losses from
disposition of the property and declines in fair value that are considered
permanent are charged to the reserve for other real estate, as applicable.
     PREMISES AND EQUIPMENT: Premises and equipment are stated at cost, less
accumulated depreciation. Depreciation is computed principally by the
straight-line method over the estimated useful lives of the related assets.
Estimated useful lives employed are on average 30 years for buildings, 10 to 20
years for building improvements, 10 years for land improvements, 3 to 7 years
for equipment, and 10 years for furniture and fixtures.
     BUSINESS COMBINATIONS: Net assets of entities acquired, for which the
purchase method of accounting was used by the Bank, were recorded at their
estimated fair value at the date of acquisition. The excess of cost over the
fair value of net assets acquired (goodwill) is being amortized over periods
generally up to 25 years. Core deposits and other identifiable acquired
intangible assets are amortized over their estimated useful lives. Management
reviews goodwill and other intangible assets arising from business combinations
for impairment whenever a significant event occurs that adversely affects
operations or when changes in circumstances indicate that the carrying value may
not be recoverable. Such reviews for impairment are measured using estimates of
the discounted future earnings potential of the entity or assets acquired.
     STATEMENT OF CASH FLOWS: Cash and cash equivalents are defined as "Cash and
due from banks" and "Federal funds sold and securities purchased under resale
agreements." Interest payments made by the Bank were $1.2 billion, $971 million,
and $937 million in 2000, 1999, and 1998, respectively. Federal income tax
payments were $10.6 million in 2000, $181.5 million in 1999, and $68.6 million
in 1998.

     Accounting For Transfers And Servicing Of Financial Assets And
Extinguishments Of Liabilities: Statement of Financial Accounting Standard No.
140 (SFAS No. 140), Accounting for Transfers and Servicing of Financial Assets
and Extinguishments of Liabilities, was issued in September 2000 and replaced
Statement of Financial Accounting Standard No. 125 (SFAS No. 125). While not
changing most of the guidance originally issued in SFAS No. 125, guidance in
SFAS No. 140 revised the standards for accounting for securitizations and other
transfers of financial assets and collateral and requires certain additional
disclosures related to transferred assets.
     Certain provisions of the new standard, which became effective for the Bank
for 2000 year-end reporting, related to the recognition, reclassification, and
disclosure of collateral, as well as the disclosure of securitization
transactions. Other provisions, which became effective for transactions
occurring after March 31, 2001, related to the transfer and servicing of
financial assets and extinguishments of liabilities. Based on current
circumstances, management believes the application of the new rules will not
have a material impact on the Bank's financial position, results of operations,
or liquidity.


NOTE 2 DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES


     The Bank adopted Statement of Financial Accounting Standards ("SFAS")
No. 133, "Accounting for Derivative Instruments and Hedging Activities" on
January 1, 2001. SFAS No. 133 requires that derivatives be recognized as either
assets or liabilities in the balance sheet at their fair value. The accounting
for gains or losses resulting from changes in fair value depends on the intended
use of the derivative. For derivatives designated as hedges of changes in the
fair value of recognized assets or liabilities, or unrecognized firm
commitments, gains or losses on the derivative are recognized in earnings
together with the offsetting losses or gains on the hedged items. This results
in earnings only being impacted to the extent that the hedge is ineffective in
achieving offsetting changes in fair value. For derivatives used to hedge
changes in cash flows associated with forecasted transactions, gains or losses
on the effective portion of the derivatives are deferred, and reported as
accumulated other comprehensive income ("AOCI"), a component of shareholders'
equity, until the period in which the hedged transactions affect earnings.
Changes in the fair value of derivative instruments not designated as hedges are
recognized in earnings.

     The Bank uses derivative instruments to assist in the management of its
interest rate risk. Active interest rate risk management necessitates the use of
various types of off-balance sheet financial instruments, primarily interest
rate swaps. Risk that is created by different indices on products, by unequal
terms to maturity of assets and liabilities, and by products that are appealing
to customers but incompatible with current risk limits can be



                                     BPF-27
   166



                          THE HUNTINGTON NATIONAL BANK

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


eliminated or decreased in a cost efficient manner by utilizing interest rate
swaps. Often, the swap strategy has enabled the Bank to lower the overall cost
of raising wholesale funds. Similarly, financial futures, interest rate caps and
floors, options, and forward rate agreements are used to control financial risk
effectively. Off-balance sheet instruments are often preferable to similar cash
instruments because, though performing identically, they require less capital
while preserving access to the marketplace.

     Fair Value Hedges: These derivative instruments consist generally of
interest rate swaps. The interest rate swaps effectively modify the Bank's
exposure to interest rate risk by converting fixed liabilities, primarily time
deposits, medium-term notes, and long-term debt, to a floating rate. These
interest rate swaps involve the receipt of fixed rate amounts in exchange for
floating rate interest payments over the life of the agreements without an
exchange of the underlying notional amounts. As the changes in fair value of the
hedged items substantially offset the changes in fair value of the derivatives,
no material impact to earnings was recognized at the time of adoption of SFAS
No. 133 or for the three months ended March 31, 2001.

     Cash Flow Hedges: These derivative instruments also consist primarily of
interest rate swaps. The swaps were entered into to reduce the impact of
interest rate changes on future net interest income. The swaps generally convert
floating rate medium-term notes and loans to a fixed rate basis with maturities
up to May 2004.

     Upon the adoption of SFAS No. 133, the Bank recorded a reduction in AOCI of
$9.1 million. For the three months ended March 31, 2001, the Bank recorded an
increase in AOCI of $3.1 million (unaudited). During the next twelve months, the
Bank expects to reclassify $8.5 million of net losses on derivative instruments
from AOCI to earnings due to the payment of variable interest payments on
floating rate medium term notes and the receipt of variable interest payments on
floating rate loans.


NOTE 3 SECURITIES

     Amortized cost, unrealized gains and losses, and fair values of securities
available for sale as of December 31, 2000 and 1999, were:

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


                                                                  UNREALIZED
                                                            -----------------------
                                               AMORTIZED      GROSS        GROSS        FAIR
(in thousands of dollars)                        COST         GAINS       LOSSES        VALUE
- ------------------------------------------------------------------------------------------------
                                                                          
AT DECEMBER 31, 2000
U.S. Treasury                                  $     --     $     --     $     --     $     --
Federal Agencies
    Mortgage-backed securities                  1,535,440        7,072       13,811    1,528,701
    Other agencies                              1,759,362        1,046       21,960    1,738,448
                                               ----------   ----------   ----------   ----------
    Total U.S. Treasury and Federal Agencies    3,294,802        8,118       35,771    3,267,149
Other Securities                                  744,594        3,137       18,031      729,700
                                               ----------   ----------   ----------   ----------

    Total securities available for sale        $4,039,396   $   11,255   $   53,802   $3,996,849
                                               ==========   ==========   ==========   ==========

AT DECEMBER 31, 1999
U.S. Treasury                                  $  519,020   $     --     $   29,611   $  489,409
Federal Agencies
    Mortgage-backed securities                  1,664,445         --         64,081    1,600,364
    Other agencies                              2,154,062           27       88,493    2,065,596
                                               ----------   ----------   ----------   ----------
    Total U.S. Treasury and Federal Agencies
                                                4,337,527           27      182,185    4,155,369
Other Securities                                  625,137         --         19,269      605,868
                                               ----------   ----------   ----------   ----------

    Total securities available for sale        $4,962,664   $       27   $  201,454   $4,761,237
                                               ==========   ==========   ==========   ==========


                                     BPF-28

   167


                          THE HUNTINGTON NATIONAL BANK

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


NOTE 3 SECURITIES (CONTINUED)


Contractual maturities of securities available for sale as of December 31, 2000
and 1999, were:

- --------------------------------------------------------------------------------
                                       2000                      1999
- --------------------------------------------------------------------------------
                             AMORTIZED      FAIR       AMORTIZED       FAIR
(in thousands of dollars)      COST         VALUE        COST          VALUE
- --------------------------------------------------------------------------------

Under 1 year                 $   38,053   $   37,953   $   20,806   $   20,833
1 - 5 years                   1,240,380    1,229,993    1,089,737    1,057,462
6 - 10 years                    249,053      245,775    1,117,257    1,054,570
Over 10 years                 2,483,172    2,454,390    2,706,949    2,600,457
Federal Home Loan Bank and
   Federal Reserve Stock
                                 28,738       28,738       27,915       27,915
                             ----------   ----------   ----------   ----------
     Total                   $4,039,396   $3,996,849   $4,962,664   $4,761,237
                             ==========   ==========   ==========   ==========


     Gross gains from sales of securities of $4.2 million, $6.4 million, and
$33.7 million were realized in 2000, 1999, and 1998, respectively. Gross losses
totaled $19.2 million in 2000, $24.0 million in 1999, and $5.1 million in 1998.
     Amortized cost, unrealized gains and losses, and fair values of investment
securities as of December 31, 2000 and 1999, were:

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


                                                                UNREALIZED
                                                         ----------------------
                                         AMORTIZED        GROSS          GROSS          FAIR
(in thousands of dollars)                  COST           GAINS          LOSSES         VALUE
- ------------------------------------------------------------------------------------------------
                                                                           
AT DECEMBER 31, 2000
U.S. Treasury and Federal Agencies        $  --          $  --          $  --          $  --
States and political subdivisions          16,336            140             62         16,414
                                          -------        -------        -------        -------
    Total investment securities           $16,336        $   140        $    62        $16,414
                                          =======        =======        =======        =======

AT DECEMBER 31, 1999
U.S. Treasury and Federal Agencies        $  --          $  --          $  --          $  --
States and political subdivisions          18,765             78            181         18,662
                                          -------        -------        -------        -------
    Total investment securities           $18,765        $    78        $   181        $18,662
                                          =======        =======        =======        =======


Amortized cost and fair values by contractual maturity at December 31, 2000 and
1999, were:




- -------------------------------------------------------------------------------------
                                         2000                            1999
- -------------------------------------------------------------------------------------
                                AMORTIZED       FAIR          AMORTIZED         FAIR
(in thousands of dollars)         COST          VALUE            COST          VALUE
- -------------------------------------------------------------------------------------
                                                                  
Under 1 year                     $ 3,139        $ 3,115        $ 2,410        $ 2,389
1 - 5 years                       10,536         10,578         12,911         12,855
6 - 10 years                       2,193          2,234          2,872          2,859
Over 10 years                        468            487            572            559
                                 -------        -------        -------        -------
     Total                       $16,336        $16,414        $18,765        $18,662
                                 =======        =======        =======        =======




                                     BPF-29
   168



                          THE HUNTINGTON NATIONAL BANK

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


NOTE 4 LOANS

     At March 31, 2001 and 2000, and December 31, 2000 and 1999, loans, net of
unearned income, were comprised of the following:

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


                                                          MARCH 31,                           DECEMBER 31,
                                              -------------------------------       ------------------------------
(in thousands of dollars)                         2001               2000              2000               1999
- ---------------------------------------------------------------------------------------------------------------------------
                                              (UNAUDITED)        (UNAUDITED)

                                                                                           
Commercial (unearned income $1,343;
     $2,221; $1,538; $2,550)                  $ 6,703,493        $ 6,435,361        $ 6,611,384        $ 6,287,871
Real estate
     Construction                               1,273,902          1,235,017          1,310,472          1,234,046
     Commercial                                 2,312,769          2,145,358          2,249,313          2,147,508

Consumer
     Loans (unearned income $3,927;
       $5,305; $4,150; $5,975)                  6,419,426          6,373,627          6,367,752          6,777,681
     Leases (unearned income $516,706;          3,141,815          2,856,468          3,069,210          2,691,735
       $450,198; $515,445; $410,239)
     Residential Mortgage                         959,038          1,455,006            945,759          1,443,676
                                              -----------        -----------        -----------        -----------
Total loans                                   $20,810,443        $20,500,837        $20,553,890        $20,582,517
                                              ===========        ===========        ===========        ===========


     During the year ended December 31, 2000, the Bank securitized $780 million
of residential mortgage loans. The Bank initially retained all of the resulting
securities and accordingly, reclassified the securitized amount from loans to
securities available for sale.
     During 1999, the Bank sold its credit card portfolio of approximately $541
million in receivables, resulting in a net gain of $108.5 million. In 1998, the
Bank exited its out-of-market credit card operations through the sale of
approximately $90 million of credit card receivables, resulting in a $9.5
million net gain.

RELATED PARTY TRANSACTIONS
     The Bank has granted loans to Huntington's officers, directors, and their
associates. Such loans were made in the ordinary course of business under normal
credit terms, including interest rate and collateralization, and to not
represent more than the normal risk of collection. These loans to related
parties are summarized as follows:


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


(in thousands of dollars)                                            2000                1999
- ---------------------------------------------------------------------------------------------------
                                                                                  
Balance, beginning of year                                          $  130,090          $  132,169
     Loans made                                                        418,088             166,064
     Repayments                                                       (412,809)           (146,116)
     Changes due to status of executive officers and directors          10,392             (22,027)
                                                                  -------------      --------------
Balance, end of year                                                $  145,761          $  130,090
                                                                  =============      ==============


NOTE 5 LOAN SECURITIZATIONS

     During 2000, the Bank sold $1.7 billion of automobile loans in
securitization transactions and recognized net gains of $4.9 million, which were
included in the "other" component of non-interest income. As required by SFAS
No. 125, "Accounting for Transfers and Servicing of Financial Assets and
Extinguishments of Liabilities", gains and losses on loan securitizations are
determined at the time of sale based on a present value calculation of expected
future cash flows from the underlying loans net of interest payments to security
holders. The calculation includes assumptions for market interest rates, loan
losses, and prepayment rates. These net cash flows are recorded as a


                                     BPF-30
   169


                          THE HUNTINGTON NATIONAL BANK

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


retained interest in securitized assets (retained interest) and included in
securities available for sale. An asset is also established at the time of sale
equal to the fair value of the servicing rights and recorded in other assets.
     At December 31, 2000, the fair values of the retained interest and the
servicing asset related to automobile loan securitizations were $134.1 million
and $22.7 million, respectively. Management periodically reviews the assumptions
underlying these values. If these assumptions change, the related asset and
income would be affected.
     The key assumptions used to measure the fair value of the retained interest
at the time of securitization included: a monthly prepayment rate of 1.54%, a
weighted average loan life of 24 months, expected annual credit losses of 0.92%,
a discount rate of 10%, and a coupon rate on variable rate securities of 6.83%
     At December 31, 2000, the assumptions and the sensitivity of the current
fair value of the retained interest to immediate 10% and 20% adverse changes in
those assumptions were as follows:

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


                                                                                             Decline in fair value
                                                                                                    due to
                                                                                             -----------------------
                                                                                                10%          20%
                                                                                              adverse      adverse
(in millions of dollars)                                                       Actual         change       change
- ---------------------------------------------------------------------------  -----------     ----------   ----------
                                                                                                     
Monthly prepayment rate                                                           1.54%          $ 2.1        $ 4.2
Expected annual credit losses                                                     0.92%            2.3          4.6
Discount rate                                                                    10.00%            2.7          5.4
Interest rate on variable securities                                              5.78%            9.0         18.2


     Caution should be used when reading these sensitivities as a change in an
individual assumption and its impact on fair value is shown independent of
changes in other assumptions. Economic factors are dynamic and may counteract or
magnify sensitivities.
     Quantitative information about delinquencies, net loan losses, and
components of managed automobile loans follows:




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


(in millions of dollars)                                                               2000
- -----------------------------------------------------------------------------------------------

   Loans held in portfolio                                                             $ 2,508
   Loans securitized                                                                     1,371
                                                                                    -----------
      Total managed loans                                                              $ 3,879
                                                                                    ===========

Net loan losses as a % of average managed loans                                          0.97%

Delinquencies (30 days or more) as a percent of year-end managed loans                   3.64%
- -----------------------------------------------------------------------------------------------



                                     BPF-31
   170


                          THE HUNTINGTON NATIONAL BANK

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 6 ALLOWANCE FOR LOAN LOSSES

     A summary of the transactions in the allowance for loan losses and details
regarding impaired loans follows for the three years ended December 31:



- -------------------------------------------------------------------------------------------------
(in thousands of dollars)                              2000              1999              1998
- -------------------------------------------------------------------------------------------------

                                                                               
BALANCE, BEGINNING OF YEAR                          $ 298,965         $ 288,315         $ 257,012
Allowance of assets acquired                            7,900             2,543            22,042
Loan losses                                          (110,845)         (112,283)         (120,439)
Recoveries of loans previously charged off             27,756            32,196            31,091
Allowance of securitized loans                        (16,719)                -                 -
Provision for loan losses                              90,118            88,194            98,609
                                                    ---------         ---------         ---------
BALANCE, END OF YEAR                                $ 297,175         $ 298,965         $ 288,315
                                                    =========         =========         =========

RECORDED BALANCE OF IMPAIRED LOANS,
   AT END OF YEAR (1):
   With related allowance for loan losses           $  51,693         $   8,897         $  13,277
   With no related allowance for loan losses            5,261            30,594            18,340
                                                    ---------         ---------         ---------
      Total                                         $  56,954         $  39,491         $  31,617
                                                    =========         =========         =========

AVERAGE BALANCE OF IMPAIRED LOANS
   FOR THE YEAR (1)                                 $  33,705         $  30,663         $  32,547
                                                    =========         =========         =========

ALLOWANCE FOR LOAN LOSS RELATED TO
   IMPAIRED LOANS (1)                               $  12,944         $   4,523         $   4,459
                                                    =========         =========         =========


(1) Includes impaired loans with outstanding balances of greater than $500,000.


                                     BPF-32
   171


                          THE HUNTINGTON NATIONAL BANK

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 7 PREMISES AND EQUIPMENT

     At December 31, 2000 and 1999, premises and equipment stated at cost were
comprised of the following:



- -----------------------------------------------------------------------------------------
(in thousands of dollars)                                    2000               1999
- -----------------------------------------------------------------------------------------
                                                                          
Land and land improvements                                   $ 77,710           $ 73,989
Buildings                                                     267,487            255,590
Leasehold improvements                                        114,385            104,624
Equipment                                                     462,504            426,263
                                                         -------------      -------------
    Total premises and equipment                              922,086            860,466
Less accumulated depreciation and amortization                473,864            423,865
                                                         -------------      -------------
NET PREMISES AND EQUIPMENT                                   $448,222           $436,601
                                                         =============      =============


Depreciation and amortization charged to expense and rental income credited to
occupancy expense were:



- -----------------------------------------------------------------------------------------------------
(in thousands of dollars)                             2000               1999               1998
- -----------------------------------------------------------------------------------------------------
                                                                                   
Total depreciation and amortization of
   premises and equipment                              $49,013           $ 42,674           $ 41,399
                                                   ============      =============      =============

Rental income credited to occupancy expense            $16,030           $ 12,896           $ 13,133
                                                   ============      =============      =============


     In 1998, the Bank entered into a sale/leaseback arrangement that included
the sale of 59 properties with a book value approximating $110 million. This
arrangement included a mix of branch bank regional offices, and operations
facilities, each of which is being leased back to the Bank. The proceeds of
$174.1 million received from the transaction were used to reduce short-term
debt. The resulting deferred gain is being amortized as a reduction of occupancy
expense over the lease term.

NOTE 8 SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE

     Information concerning securities sold under agreements to repurchase is
summarized as follows:


- ------------------------------------------------------------------------------------------------
(in thousands of dollars)                                          2000               1999
- ------------------------------------------------------------------------------------------------
                                                                              
Average balance during the period                                 $ 1,200,077       $ 1,405,305
Average interest rate during the period                                  5.34%             4.09%
Maximum month-end balance during the period                       $ 1,328,677       $ 1,683,386


     Securities pledged to secure public or trust deposits, repurchase
agreements, and for other purposes were $3.0 billion and $3.3 billion at
December 31, 2000 and 1999, respectively.


                                     BPF-33
   172


                          THE HUNTINGTON NATIONAL BANK

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 9 OTHER BORROWED MONEY, SUBORDINATED NOTES AND OTHER LONG-TERM DEBT

     The Banks' debt at December 31, 2000 and 1999, net of unamortized discount,
consisted of the following:



- --------------------------------------------------------------------------------------
(in thousands of dollars)                                    2000              1999
- --------------------------------------------------------------------------------------
                                                                      
Medium Term Notes (maturing through 2005)                 $2,442,150        $3,254,150

Term Federal Funds                                           150,000           190,000

Subordinated notes
     7 5/8 % due 2003                                        149,860           149,792
     6 3/4% due 2003                                          99,919            99,886
     6 3/4% due 2007                                          50,000           150,000
     5 3/4% due 2008                                          70,000            70,000
     7 1/4% due 2009                                         110,000           110,000
     Floating rate due 2008                                  100,000           100,000
     8% due 2010                                             147,981              --
     6 3/5% due 2018                                         198,455           198,366
                                                          ----------        ----------
       Total subordinated notes                              926,215           878,044
                                                          ----------        ----------

Demand notes issued to the U.S. Treasury                      24,484            25,000
Federal Home Loan Bank notes                                  25,000              --
Other                                                         42,916            21,413
                                                          ----------        ----------
TOTAL OTHER BORROWED MONEY, SUBORDINATED NOTES AND
   OTHER LONG-TERM DEBT                                   $3,610,765        $4,368,607
                                                          ==========        ==========


     The bank's floating rate subordinated notes were issued in 1998 and are
based on three-month LIBOR. At December 31, 2000, these notes carried an
interest rate of 7.17%. The subordinated notes due in 2007 through 2009 are
payable to the Bank's parent company.
     Term Federal Funds at December 31, 2000 carried a weighted average interest
rate of 6.22% and mature in the second quarter of 2001. Long-term advances from
the Federal Home Loan Bank are at fixed interest rates ranging from 5.76% to
6.71% and have maturities ranging from 2001 to 2004. The weighted average
interest rate of these advances at December 31, 2000, was 6.22%. Advances from
the Federal Home Loan Bank are collateralized by qualifying securities.
     The majority of the Bank's fixed-rate debt has been effectively converted
to variable-rate debt with the use of off-balance sheet derivatives, principally
through interest rate swaps. As a result, the weighted average interest-rate
swap adjusted rate for Medium-term notes at December 31, 2000, and 1999, was
6.68% and 5.84%, respectively. Based on face value, the weighted average
interest rate swap adjusted rate for subordinated notes was 6.92% at December
31, 2000, and 6.44% at the end of 1999.
     The terms of the Bank's medium and long-term debt obligations contain
various restrictive covenants including limitations on the acquisition of
additional debt in excess of specified levels, dividend payments, and the
disposition of subsidiaries. As of December 31, 2000, the Bank was in compliance
with all such covenants.
     Medium- and long-term debt maturities for the next five years are as
follows: $1.3 billion in 2001; $536 million in 2002; $500 million in 2003; $133
million in 2004; $285 million in 2005; and $680 million thereafter.


                                     BPF-34
   173


                          THE HUNTINGTON NATIONAL BANK

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 10 BENEFIT PLANS

     Huntington sponsors a non-contributory defined benefit pension plan
covering substantially all employees, including employees of the Bank. The plan
provides benefits based upon length of service and compensation levels. The
funding policy of Huntington is to contribute an annual amount which is at least
equal to the minimum funding requirements but not more than that deductible
under the Internal Revenue Code. Plan assets, held in trust, primarily consist
of mutual funds.
     Huntington's unfunded defined benefit post-retirement plan provides certain
health care and life insurance benefits to retired employees who have attained
the age of 55 and have at least 10 years of service. For any employee retiring
on or after January 1, 1993, post-retirement healthcare and life insurance
benefits are based upon the employee's number of months of service and are
limited to the actual cost of coverage.
     Huntington's benefit obligation for pension benefits and post-retirement
benefits are indicative of the Bank's as of the measurement dates presented. The
following table reconciles the funded status of the pension plan and the
post-retirement benefit plan at the applicable September 30 measurement dates
with the amounts recognized in Huntington's consolidated balance sheet at
December 31:

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


                                                                       PENSION                         POST-RETIREMENT
                                                                       BENEFITS                            BENEFITS
- ---------------------------------------------------------------------------------------------------------------------------------
(in thousands of dollars)                                         2000              1999               2000           1999
- ---------------------------------------------------------------------------------------------------------------------------------
                                                                                                            
Projected benefit obligation at
     beginning of measurement year                             $ 210,894          $ 198,541          $  48,414          $  46,451
Changes due to:
     Service cost                                                 10,241             11,081              1,544              1,494
     Interest cost                                                15,509             13,622              3,506              3,249
     Benefits paid                                               (15,959)           (18,227)            (2,904)            (3,130)
     Plan amendments                                                --               12,049               --                 (549)
     Actuarial assumptions                                       (10,731)            (6,172)            (5,654)               899
                                                               ---------          ---------          ---------          ---------
        Total changes                                               (940)            12,353             (3,508)             1,963
                                                               ---------          ---------          ---------          ---------
Projected benefit obligation at end of measurement year          209,954            210,894             44,906             48,414
                                                               ---------          ---------          ---------          ---------

Fair value of plan assets at beginning
     of measurement year                                         177,694            179,727               --                 --
Changes due to:
     Actual return on plan assets                                  5,201             16,194               --                 --
     Employer contribution                                        40,000               --                 --                 --
     Benefits paid                                               (15,959)           (18,227)              --                 --
                                                               ---------          ---------          ---------          ---------
        Total changes                                             29,242             (2,033)              --                 --
                                                               ---------          ---------          ---------          ---------
Fair value of plan assets at end of measurement year             206,936            177,694               --                 --
                                                               ---------          ---------          ---------          ---------
Projected benefit obligation greater
     than plan assets                                             (3,018)           (33,200)           (44,906)           (48,414)
Unrecognized net actuarial (gain) loss                               879             (1,978)            (6,168)              (575)
Unrecognized prior service cost                                      114               (204)             7,143              7,836
Unrecognized transition (asset) liability,
     net of amortization                                            (831)            (1,156)            15,129             16,390
                                                               ---------          ---------          ---------          ---------
Accrued liability at measurement date                             (2,856)           (36,538)           (28,802)           (24,763)

Fourth quarter contribution                                         --               40,000               --                 --
                                                               ---------          ---------          ---------          ---------

Prepaid (accrued) liability at end of year                     $  (2,856)         $   3,462          $ (28,802)         $ (24,763)
                                                               =========          =========          =========          =========

Weighted-average assumptions at September 30:
   Discount rate                                                    7.75%              7.50%              7.75%              7.50%
   Expected return on plan assets                                   9.25%              9.25%               N/A                N/A
   Rate of compensation increase                                    5.00%              5.00%               N/A                N/A



                                     BPF-35
   174



                          THE HUNTINGTON NATIONAL BANK

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 10 BENEFIT PLANS (CONTINUED)

The following table shows the components of pension cost recognized in the most
recent three years:

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


                                              PENSION BENEFITS              POST-RETIREMENT BENEFITS
                                     --------------------------------    ------------------------------
(in thousands of dollars)              2000        1999        1998        2000       1999       1998
- -------------------------------------------------------------------------------------------------------

                                                                             
Service cost                         $ 10,241    $ 11,081    $ 11,979    $  1,544   $  1,494   $  1,410
Interest cost                          15,509      13,622      12,897       3,506      3,249      3,080
Expected return on plan assets        (18,947)    (16,906)    (16,447)       --         --         --
Amortization of transition asset         (325)       (389)       (442)      1,261      1,261      1,261
Amortization of prior service cost       (318)     (1,326)     (1,326)        693        694        670
Recognized net actuarial gain             158      (1,336)     (2,669)       --         --          (52)
                                     --------    --------    --------    --------   --------   --------
Benefit cost                         $  6,318    $  4,746    $  3,992    $  7,004   $  6,698   $  6,369
                                     ========    ========    ========    ========   ========   ========


     The 2001 health care cost trend rate was projected to be 7.00% for pre-65
participants and 6.50% for post-65 participants compared with estimates of 7.75%
and 7.00% in 2000. These rates are assumed to decrease gradually until they
reach 4.75% in the year 2006 and remain at that level thereafter.
     The assumed health care cost trend rate has a significant effect on the
amounts reported. A one-percentage point increase would increase service and
interest costs and the post-retirement benefit obligation by $142,000 and $1.5
million, respectively. A one-percentage point decrease would reduce service and
interest costs by $146,000 and the post-retirement benefit obligation by $1.4
million. The benefit cost to Huntington is representative of the cost to the
Bank for all years presented.
     Huntington also sponsors an unfunded Supplemental Executive Retirement
Plan, a nonqualified plan that provides certain key officers of Huntington and
its subsidiaries with defined pension benefits in excess of limits imposed by
federal tax law. At December 31, 2000 and 1999, Huntington's accrued pension
liability for this plan totaled $12.9 million and $10.7 million, respectively.
The Bank's share of the pension expense for the plan was $1.0 million in 2000,
$568,000 in 1999, and $753,000 million in 1998.
     Huntington has a defined contribution plan that is available to eligible
employees. Matching contributions by Huntington equal 100% on the first 3% and
50% on the next 2% of participant elective deferrals. The Bank's cost of
providing this plan was $7.5 million in 2000, $7.0 million in 1999, and $7.8
million in 1998.


NOTE 11 STOCK-BASED COMPENSATION

     Huntington sponsors nonqualified and incentive stock option plans covering
key employees, including those of the Bank. Approximately 23.9 million shares
have been authorized under the plans, 3.7 million of which were available at
December 31, 2000 for future grants. All options granted have a maximum term of
ten years. Options that were granted in the most recent three years vest ratably
over three years while those granted in 1994 through 1997 vest ratably over four
years. All grants preceding 1994 became fully exercisable after one year.
     The fair value of the options granted, as presented below, was estimated at
the date of grant using a Black-Scholes option-pricing model. The weighted
average expected option life of six years was used in all periods presented. The
other weighted-average assumptions used were:



                                                        2000         1999          1998
                                                        ----         ----          ----

                                                                          
Risk-free rate                                          6.14%        5.60%         5.28%
Dividend Yield                                          4.37%        2.63%         2.59%
Volatility factors of the expected market
   price of Huntington's common stock                   45.1%        39.7%         26.2%



                                     BPF-36
   175


                          THE HUNTINGTON NATIONAL BANK

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


NOTE 11  STOCK-BASED COMPENSATION (CONTINUED)

Huntington's stock option activity and related information for the three years
ended December 31 is summarized below:




- --------------------------------------------------------------------------------------------------------
                                          2000                      1999                  1998
- --------------------------------------------------------------------------------------------------------
                                              WEIGHTED-                Weighted-             Weighted-
                                                AVERAGE                  Average               Average
                                    OPTIONS    EXERCISE    Options      Exercise   Options    Exercise
                                   (IN 000'S)     PRICE    (in 000's)      Price  (in 000's)     Price
- --------------------------------------------------------------------------------------------------------

                                                                             
Outstanding at beginning of year      7,719      $20.07      6,245      $16.36      6,555      $12.63

Granted /Acquired                     2,526       16.10      2,356       27.66      1,505       25.55
Exercised                              (298)       8.15       (612)       9.56     (1,547)       9.03
Forfeited/Expired                      (465)      22.69       (270)      24.35       (268)      18.86
                                      ------                ------                 ------

Outstanding at end of year            9,482      $19.26      7,719      $20.07      6,245      $16.36
                                      ======                ======                 ======

Exercisable at end of year            5,399      $18.18      4,331      $15.35      3,848      $12.89
                                      ======                ======                 ======

Weighted-average fair value of
   options granted during the year                $5.58                 $10.20                 $ 7.10


Additional information regarding options outstanding as of December 31, 2000, is
as follows:

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


                                              Options Outstanding           Exercisable Options
                                   ------------------------------------  --------------------------
                                                             Weighted-
                                                               Average    Weighted-      Weighted-
                                                             Remaining      Average        Average
Range of                               Shares    Contractual  Exercise       Shares       Exercise
Exercise Price                     (in 000's)   Life (Years)     Price   (in 000's)          Price
- ---------------------------------------------------------------------------------------------------
                                                                          
$4.17 to $10.50                         749          1.4      $    7.71       749        $    7.71
$10.51 to $16.50                      3,082          6.4          14.09     1,915            13.26
$16.51 to $22.50                      2,073          8.2          18.13       758            19.35
$22.51 to $28.35                      3,578          8.0          26.78     1,977            26.47
                                     ------                                ------

Total                                 9,482          7.0      $   19.26     5,399        $   18.18
                                     ======                                ======



     Huntington has elected to follow ACCOUNTING PRINCIPLES BOARD OPINION NO.
25, "Accounting for Stock Issued to Employees" (APB 25) and related
interpretations in accounting for its employee stock options because the
alternative fair value accounting provided for under FASB Statement No. 123 (FAS
123), "Accounting for Stock-Based Compensation", requires use of option
valuation models that were not developed for use in valuing employee stock
options. Under APB 25, because the exercise price of Huntington's employee stock
options equals the market price of the underlying stock on the date of grant, no
compensation expense is recognized.

     As permissible under FAS 123, the Bank is presenting the following pro
forma disclosures for net income as if the fair value method of accounting had
been applied in measuring compensation costs for stock options. The
Black-Scholes option pricing model assumes that the estimated fair value of the
options is amortized over the options' vesting periods and the compensation
costs would be included in personnel expense on the income statement. Pro forma
net income was $279.4 million for 2000; $396.3 million for 1999; and $285.2
million for 1998.



                                     BPF-37
   176


                          THE HUNTINGTON NATIONAL BANK

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


NOTE 12 INCOME TAXES

     The Bank is included in the consolidated federal income tax return of
Huntington. Under the Bank's tax sharing agreement with Huntington, the Bank
provides and remits income taxes to or receives an income tax benefit from
Huntington. The following is a summary of the provision for income taxes:

- --------------------------------------------------------------------------------
(in thousands of dollars)              2000             1999              1998
- --------------------------------------------------------------------------------
Current tax expense (benefit)        $(121,047)        $112,663        $ 95,506

Deferred tax expense                   238,668           70,415          38,506
                                     ---------         --------        --------
PROVISION FOR INCOME TAXES           $ 117,621         $183,078        $134,012
                                     =========         ========        ========

     A tax benefit associated with securities transactions included in the above
amounts were $7.1 million in 2000 and $5.1 million in 1999, and tax expense of
$10.0 million in 1998.

The following is a reconcilement of income tax expense to the amount computed at
the statutory rate of 35%:



- ---------------------------------------------------------------------------------------------------
(in thousands of dollars)                               2000             1999             1998
- ---------------------------------------------------------------------------------------------------
                                                                                
Pre-tax income computed at the statutory rate        $ 142,228         $ 205,117         $ 148,032
Increases (decreases):
   Tax-exempt interest income                          (16,844)          (19,331)          (19,342)
   State income taxes                                      302             1,438             2,191
   Other-net                                            (5,578)           (4,135)              633
                                                     ---------         ---------         ---------
PROVISION FOR INCOME TAXES                           $ 117,621         $ 183,078         $ 134,012
                                                     =========         =========         =========



The significant components of deferred tax assets and liabilities at December
31, 2000 and 1999, are as follows:



- -------------------------------------------------------------------------------------
(in thousands of dollars)                                        2000            1999
- -------------------------------------------------------------------------------------

                                                                            
Deferred tax assets:
   Allowance for loan losses                                 $100,209        $ 96,296
   Unrealized losses on securities available for sale          14,809          70,111
   Other                                                       35,135          33,432
                                                             --------        --------
     Total deferred tax assets                                150,153         199,839
                                                             --------        --------

Deferred tax liabilities:
   Lease financing                                            512,548         336,617
   Undistributed income of subsidiary                          70,766            --
   Mortgage servicing rights                                   10,525          18,437
   Other                                                       29,001          23,502
                                                             --------        --------
     Total deferred tax liabilities                           622,840         378,556
                                                             --------        --------
Net deferred tax liability                                   $472,687        $178,717
                                                             ========        ========


                                     BPF-38
   177



                          THE HUNTINGTON NATIONAL BANK

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


NOTE 13 COMMITMENTS AND CONTINGENT LIABILITIES

LITIGATION
     In the ordinary course of business, there are various legal proceedings
pending against the Bank and its subsidiaries. In the opinion of management, the
aggregate liabilities, if any, arising from such proceedings are not expected to
have a material adverse effect on the Bank's consolidated financial position.


OPERATING LEASES
     At December 31, 2000, the Bank and its subsidiaries were obligated under
noncancelable leases for land, buildings, and equipment. Many of these leases
contain renewal options, and certain leases provide options to purchase the
leased property during or at the expiration of the lease period at specified
prices. Some leases contain escalation clauses calling for rentals to be
adjusted for increased real estate taxes and other operating expenses, or
proportionately adjusted for increases in the consumer or other price indices.

     The following summary reflects the future minimum rental payments, by year,
required under operating leases that have initial or remaining noncancelable
lease terms in excess of one year as of December 31, 2000.

- -----------------------------------------------------
Year                        (in thousands of dollars)
- -----------------------------------------------------

2001                                        $ 46,856
2002                                          44,897
2003                                          41,126
2004                                          38,480
2005                                          35,083
2006 and thereafter                          339,568
                                        -------------

Total                                       $546,010
                                        =============

Total minimum lease payments have not been reduced by minimum sublease rentals
of $84.0 million due in the future under noncancelable subleases. The rental
expense for all operating leases was $49.6 million for 2000 compared with $39.1
million for 1999 and $31.0 million in 1998.

NOTE 14 MERGERS AND ACQUISITIONS

     On June 23, 2000, the Bank acquired The Empire National Bank of Traverse
City (Empire), headquartered in Traverse City, Michigan, as part of the
acquisition by Huntington of Empire Banc Corporation, a $506 million one-bank
holding company. The Bank's parent company reissued approximately 6.5 million
shares of common stock, all of which were purchased on the open market during
the first quarter 2000, in exchange for all of the common stock of Empire Banc
Corporation. The Bank's total loans and deposits increased $395 million and $435
million, respectively, at the date of the merger. The transaction was accounted
for as a purchase; accordingly, the results of Empire have been included in the
Bank's consolidated financial statements from the respective dates of
acquisition. Goodwill, which represents the excess of the cost of an acquisition
over the fair value of the assets acquired, was $105 million.


NOTE 15 REGULATORY MATTERS

     The Bank and its subsidiaries are subject to various regulatory
requirements that impose restrictions on cash, debt, and dividends. The Bank is
required to maintain non-interest bearing cash balances with the Federal Reserve
Bank. During 2000 and 1999, the average balance of these deposits were $412.0
million and $393.8 million, respectively.
     Under current Federal Reserve regulations, the Bank is limited as to the
amount and type of loans it may make to the parent company and non-bank
subsidiaries. At December 31, 2000, the Bank could lend $285.8 million to a
single affiliate, subject to the qualifying collateral requirements defined in
the regulations.



                                     BPF-39
   178



                          THE HUNTINGTON NATIONAL BANK

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 15 REGULATORY MATTERS (CONTINUED)

     Dividends from the Bank are one of the major sources of funds for
Huntington. These funds aid Huntington in the payment of dividends to
shareholders, expenses, and other obligations. Payment of dividends to
Huntington is subject to various legal and regulatory limitations. Regulatory
approval is required prior to the declaration of any dividends in excess of
available retained earnings. The amount of dividends that may be declared
without regulatory approval is further limited to the sum of net income for the
current year and retained net income for the preceding two years, less any
required transfers to surplus or common stock. The Bank could, without
regulatory approval, declare dividends in 2001 of approximately $278.9 million
plus an additional amount equal to its net income through the date of
declaration in 2001.
     The Bank is also subject to various regulatory capital requirements
administered by federal and state banking agencies. These requirements involve
qualitative judgments and quantitative measures of assets, liabilities, capital
amounts, and certain off-balance sheet items as calculated under regulatory
accounting practices. Failure to meet minimum capital requirements can initiate
certain actions by regulators that, if undertaken, could have a material effect
on the Bank's financial statements. Applicable capital adequacy guidelines
require minimum ratios of 4.00% for Tier 1 Risk-based Capital, 8.00% for Total
Risk-based Capital, and 4.00% for Tier 1 Leverage. To be considered well
capitalized under the regulatory framework for prompt corrective action, the
ratios must be at least 6.00%, 10.00% and 5.00% respectively.
     As of December 31, 2000 and 1999, the Bank met all capital adequacy
requirements. In addition, the Bank had regulatory capital ratios in excess of
the levels established for well-capitalized institutions. The capital ratios of
the Bank as well as a comparison of the period-end capital balances with the
related amounts established by the regulatory agencies are presented in the
table below.



- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                               FOR CAPITAL
                                          ACTUAL                       WELL CAPITALIZED                      ADEQUACY PURPOSES
- ------------------------------------------------------------------------------------------------------------------------------------
(in millions of dollars)           2000              1999              2000              1999              2000              1999
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                        
Capital Amount:
   Tier 1                       $   1,781         $   1,654         $   1,618         $   1,514         $   1,079         $   1,009
   Total Risk-Based                 2,858             2,733             2,697             2,523             2,158             2,018
   Tier 1 Leverage                  1,781             1,654             1,385             1,409             1,108             1,127

Ratios:
   Tier 1                            6.60%             6.56%             6.00%             6.00%             4.00%             4.00%
   Total Risk-Based                 10.60%            10.83%            10.00%            10.00%             8.00%             8.00%
   Tier 1 Leverage                   6.43%             5.87%             5.00%             5.00%             4.00%             4.00%



                                     BPF-40

   179

                          THE HUNTINGTON NATIONAL BANK

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 16 COMPREHENSIVE INCOME

The components of other comprehensive income were as follows in each of the
three years ended december 31:




- ----------------------------------------------------------------------------------------------------------------------
(in thousands of dollars)                                                  2000              1999             1998
- ----------------------------------------------------------------------------------------------------------------------
                                                                                                    
Unrealized holding gains (losses) arising during the period:
     Unrealized net gains (losses)                                       $ 172,974         $(220,446)        $(13,626)
     Related tax (expense) benefit                                         (60,541)           77,156            4,769
                                                                         ---------         ---------         --------
        Net                                                                112,433          (143,290)          (8,857)
                                                                         ---------         ---------         --------

Less: Reclassification adjustment for net (losses) gains realized
during the period:
     Realized net (losses) gains                                           (14,971)          (17,608)          28,650
     Related tax benefit (expense)                                           5,240             6,163          (10,028)
                                                                         ---------         ---------         --------
        Net                                                                 (9,731)          (11,445)          18,622
                                                                         ---------         ---------         --------

TOTAL OTHER COMPREHENSIVE INCOME (LOSS)                                  $ 102,702         $(154,735)        $  9,765
                                                                         =========         =========         ========



NOTE 17 SEGMENT REPORTING

     The Bank views its operations as five distinct segments. Retail Banking,
Corporate Banking, Dealer Sales, and the Private Financial Group are the
company's major business lines. The fifth segment includes the Bank's Treasury
function and other unallocated assets, liabilities, revenue, and expense. Line
of business results are determined based upon Huntington's business
profitability reporting system, which assigns balance sheet and income statement
items to each of the business segments. The process is designed around the
Bank's organizational and management structure and accordingly, the results are
not necessarily comparable with similar information published by other financial
institutions. Listed below is certain financial information regarding the Bank's
first quarter results for 2001 and 2000, and annual results for 2000, 1999, and
1998, which is largely consistent with Huntington's results, by line of
business. For a detailed description of the individual segments, refer to the
Bank's Management's Discussion and Analysis.


                                     BPF-41
   180



                          THE HUNTINGTON NATIONAL BANK

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


NOTE 17   SEGMENT REPORTING (CONTINUED)



- -----------------------------------------------------------------------------------------------------------------------------
                                                                                   Private
INCOME STATEMENT                      Retail        Corporate       Dealer        Financial      Treasury/
(in thousands of dollars)            Banking         Banking         Sales          Group          Other        Consolidated
- -----------------------------------------------------------------------------------------------------------------------------
                                                                                              
FIRST QUARTER 2001 (UNAUDITED)
Net Interest Income (FTE)            $131,430       $ 70,443       $ 54,356       $  9,892       $(20,104)      $246,017
Provision for Loan Losses               5,880         11,607         15,977            --             --          33,464
Non-Interest income                    67,754         12,851          3,773         23,520         (1,927)       105,971
Non-Interest expense                  144,602         31,627         13,661         26,665         (3,979)       212,576
Income Taxes/FTE Adjustment            17,046         14,021          9,972          2,361        (12,490)        30,910
                                     --------       --------       --------       --------       --------       --------
Net income                           $ 31,656       $ 26,039       $ 18,519       $  4,386       $ (5,562)      $ 75,038
                                     ========       ========       ========       ========       ========       ========


BALANCE SHEET (in millions of dollars)

Average Identifiable Assets          $  6,887       $  7,432       $  7,037       $    702       $  6,296       $ 28,354
Average Deposits                     $ 15,899       $  2,126       $     82       $    637       $    466       $ 19,210

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

FIRST QUARTER 2000 (UNAUDITED)
Net Interest Income (FTE)            $130,234       $ 59,981       $ 49,926       $  7,819       $ (4,871)      $243,089
Provision for Loan Losses               2,585          4,449          7,962            457             --         15,453
Non-Interest income                    67,027         14,550          3,238         16,638        (11,593)        89,860
Non-Interest expense                  139,725         26,032         12,536         13,151          4,867        196,311
Income Taxes/FTE Adjustment            19,233         15,418         11,433          3,797        (12,267)        37,614
                                     --------       --------       --------       --------       --------       --------
Net income                           $ 35,718       $ 28,632       $ 21,233       $  7,052       $ (9,064)      $ 83,571
                                     ========       ========       ========       ========       ========       ========

BALANCE SHEET (in millions of
dollars)

Average Identifiable Assets          $  6,948       $  6,860       $  7,100       $    605       $  7,260       $ 28,773
Average Deposits                     $ 16,481       $  1,233       $     67       $    642       $  1,459       $ 19,882



                                     BPF-42
   181



                          THE HUNTINGTON NATIONAL BANK

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


NOTE 17   SEGMENT REPORTING (CONTINUED)



- -------------------------------------------------------------------------------------------------------------------------------
INCOME STATEMENT                             Retail       Corporate      Dealer     Financial    Treasury/
(in thousands of dollars)                   Banking        Banking        Sales       Group        Other       Consolidated
- -------------------------------------------------------------------------------------------------------------------------------
                                                                                           
2000
Net Interest Income (FTE)                $  537,386    $  263,898    $  193,466   $   31,842   $  (70,958)   $  955,634
Provision for Loan Losses                    25,645        14,332        49,078        1,063         --          90,118
Non-Interest income                         269,831        62,348        29,034       62,154      (25,214)      398,153
Non-Interest expense                        546,575       117,869       105,194       55,843       23,707       849,188
Income Taxes/FTE Adjustment                  70,400        57,922        17,791       11,071      (31,448)      125,736
                                         ----------    ----------    ----------   ----------   ----------    ----------
Net income                               $  164,597    $  136,123    $   50,437   $   26,019   $  (88,431)   $  288,745
                                         ==========    ==========    ==========   ==========   ==========    ==========


BALANCE SHEET (in millions of dollars)

Average Identifiable Assets              $    6,951    $    7,145    $    6,714   $      611   $    7,080    $   28,501
Average Deposits                         $   16,458    $    1,518    $       76   $      636   $    1,093    $   19,781


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

1999
Net Interest Income (FTE)                $  572,516    $  250,717    $  193,118   $   33,452   $    4,943    $1,054,746
Provision for Loan Losses                    37,513        10,388        38,995        1,298         --          88,194
Non-Interest income                         284,047        58,824         7,273       53,324      132,374       535,842
Non-Interest expense                        566,232       104,518       106,317       47,255       82,859       907,181
Income Taxes/FTE Adjustment                  82,036        63,025        16,526       12,377       18,279       192,243
                                         ----------    ----------    ----------   ----------   ----------    ----------
Net income                               $  170,782    $  131,610    $   38,553   $   25,846   $   36,179    $  402,970
                                         ==========    ==========    ==========   ==========   ==========    ==========


BALANCE SHEET (in millions of dollars)

Average Identifiable Assets              $    7,484    $    6,858    $    6,251   $      584   $    7,408    $   28,585
Average Deposits                         $   16,885    $    1,002    $       65   $      610   $      776    $   19,338


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

1998
Net Interest Income (FTE)                $  574,446    $  238,078    $  162,326   $   35,328   $  (11,701)   $  998,477
Provision for Loan Losses                    40,345        16,854        40,168        1,242         --          98,609
Non-Interest income                         268,931        63,756         5,722       37,066       33,906       409,381
Non-Interest expense                        544,287       112,821        48,021       50,561      120,545       876,235
Income Taxes/FTE Adjustment                  89,841        56,820        26,316        6,796      (35,696)      144,077
                                         ----------    ----------    ----------   ----------   ----------    ----------
Net income                               $  168,904    $  115,339    $   53,543   $   13,795   $  (62,644)   $  288,937
                                         ==========    ==========    ==========   ==========   ==========    ==========


BALANCE SHEET (in millions of dollars)

Average Identifiable Assets              $    9,153    $    5,932    $    5,325   $      614   $    5,673    $   26,697
Average Deposits                         $   16,501    $      947    $       63   $      561   $      657    $   18,729


Note: Fully tax equivalent basis (FTE) assumes a 35% tax rate.


                                     BPF-43

   182




                          THE HUNTINGTON NATIONAL BANK

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


NOTE 18   QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)

     The following is a summary of the unaudited quarterly results of operations
for the years ended December 31, 2000 and 1999:



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

(in thousands of dollars)                    1 Q           2 Q          3 Q         4 Q
- --------------------------------------------------------------------------------------------

2000
                                                                    
Interest income                           $ 513,100    $ 516,213    $ 532,680   $ 534,063
Interest expense                            272,120      282,013      294,804     299,600
                                          ---------    ---------    ---------   ---------
Net interest income                         240,980      234,200      237,876     234,463
                                          ---------    ---------    ---------   ---------
Provision for loan losses                    15,453       15,834       26,377      32,454
Securities (losses) gains                    (7,736)     (13,834)       1,675       4,924
Non-interest income                          97,596      102,079      100,756     112,693
Non-interest expense                        196,311      187,972      201,346     213,559
Special charges (1)                            --           --         50,000        --
                                          ---------    ---------    ---------   ---------
Income before income taxes                  119,076      118,639      106,067      62,584
Provision for income taxes                   35,505       36,644       15,439      30,033
                                          ---------    ---------    ---------   ---------
Net income                                $  83,571    $  81,995    $  47,145   $  76,034
                                          =========    =========    =========   =========




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

(in thousands of dollars)                    1 Q           2 Q          3 Q         4 Q
- --------------------------------------------------------------------------------------------

1999
                                                                    
Interest income                           $ 494,340    $ 496,050    $ 514,268   $ 512,941
Interest expense                            233,562      234,750      244,913     258,793
                                          ---------    ---------    ---------   ---------
Net interest income                         260,778      261,300      269,355     254,148
                                          ---------    ---------    ---------   ---------
Provision for loan losses                    25,305       21,026       21,910      19,953
Securities gains                              2,330      (21,055)         530         587
Gains on sale of credit card portfolios        --           --           --       108,530
Non-interest income                         105,227      113,056      114,797     111,840
Non-interest expense                        198,859      199,013      205,398     207,120
Special charges (1)                            --           --           --        96,791
                                          ---------    ---------    ---------   ---------
Income before income taxes                  144,171      133,262      157,374     151,241
Provision for income taxes                   47,046       42,943       51,063      42,026
                                          ---------    ---------    ---------   ---------
Net income                                $  97,125    $  90,319    $ 106,311   $ 109,215
                                          =========    =========    =========   =========



(1)  See discussion of special charges in Note 19.


                                     BPF-44

   183




                          THE HUNTINGTON NATIONAL BANK

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


NOTE 19   NON-INTEREST INCOME AND EXPENSE

     A summary of the components in non-interest income follows for the three
years ended December 31:




- ----------------------------------------------------------------------------------------------------------------------
(in thousands of dollars)                                                           2000         1999         1998
- ----------------------------------------------------------------------------------------------------------------------
                                                                                                  
Service charges on deposit accounts                                              $ 158,802    $ 157,612    $ 126,379
Income from fiduciary activities                                                    53,613       52,030       50,754
Bank Owned Life Insurance income                                                    39,544       37,560       28,712
Other                                                                              161,165      197,718      165,356
                                                                                 ---------    ---------    ---------
 TOTAL NON-INTEREST INCOME BEFORE SECURITIES (LOSSES)
   GAINS AND CREDIT CARD PORTFOLIO SALE GAINS                                      413,124      444,920      371,201
Securities (losses) gains                                                          (14,971)     (17,608)      28,650
Gains on sale of credit card portfolios                                               --        108,530        9,530
                                                                                 ---------    ---------    ---------
  TOTAL NON-INTEREST INCOME                                                      $ 398,153    $ 535,842    $ 409,381
                                                                                 =========    =========    =========



     A summary of the components in non-interest expense follows for the three
years ended December 31:




- -----------------------------------------------------------------------------------------------------
(in thousands of dollars)                                            2000         1999         1998
- -----------------------------------------------------------------------------------------------------
                                                                                 
Personnel and related costs                                     $ 364,781    $ 385,489    $ 378,667
Expenses of premises and fixed assets                             149,372      124,845      111,077
Amortization of intangible assets                                  35,742       34,354       23,562
Other                                                             249,293      265,702      272,929
                                                                ---------    ---------    ---------

  TOTAL NON-INTEREST EXPENSE BEFORE SPECIAL CHARGES               799,188      810,390      786,235
Special charges                                                    50,000       96,791       90,000
                                                                ---------    ---------    ---------
  TOTAL NON-INTEREST EXPENSE                                    $ 849,188    $ 907,181    $ 876,235
                                                                =========    =========    =========


SPECIAL CHARGES
     During the fourth quarter of 1999 and in the third quarter 2000, the Bank
recorded special charges of $58.2 million and $50.0 million, respectively, to
write-down residual values related to its $3.0 billion vehicle lease portfolio.
Of this total, $71.4 million remained available at December 31, 2000, to cover
estimated losses inherent in the portfolio.
     In addition to the lease charge in 1999, the Bank recorded $38.6 million of
additional costs, which included $21 million related to the company's
"Huntington 2000+" program and other one-time expenses, including amounts paid
for management consulting and other professional services as well as $11 million
for a special cash award to employees for achievement of the program goals for
1999. "Huntington 2000+" was a collaborative effort among all employees to
evaluate processes and procedures and the way Huntington conducts its business
with a mission of maximizing efficiency through all aspects of the organization.


                                     BPF-45

   184




                          THE HUNTINGTON NATIONAL BANK

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 20   FINANCIAL INSTRUMENTS

     The contract or notional amount of financial instruments with off-balance
sheet risk and credit concentrations at December 31, 2000 and 1999, is presented
below:



- -----------------------------------------------------------------------------------
(in millions of dollars)                                     2000          1999
- -----------------------------------------------------------------------------------
                                                                    
CONTRACT AMOUNT REPRESENTS CREDIT RISK
     Commitments to extend credit
        Commercial                                           $4,439       $3,746
        Consumer                                              2,923        2,498
        Commercial Real Estate                                  512          328
     Standby letters of credit                                  859          803
     Commercial letters of credit                               197          169

NOTIONAL AMOUNT EXCEEDS CREDIT RISK
     Asset/liability management activities
        Interest rate swaps                                   7,234        6,077
        Interest rate options                                 3,535        2,097
        Interest rate forwards and futures                      284          212

     Trading activities
        Interest rate swaps                                     776          619
        Interest rate options                                   369          392


     Commitments to extend credit generally have short-term, fixed expiration
dates, are variable rate, and contain clauses that permit the Bank to terminate
or otherwise renegotiate the contracts in the event of a significant
deterioration in the customer's credit quality. These arrangements normally
require the payment of a fee by the customer, the pricing of which is based on
prevailing market conditions, credit quality, probability of funding, and other
relevant factors. Since many of these commitments are expected to expire without
being drawn upon, the contract amounts are not necessarily indicative of future
cash requirements. The interest rate risk arising from these financial
instruments is insignificant as a result of their predominantly short-term,
variable rate nature.
     Standby letters of credit are conditional commitments issued by the Bank to
guarantee the performance of a customer to a third party. These guarantees are
primarily issued to support public and private borrowing arrangements, including
commercial paper, bond financing, and similar transactions. Most of these
arrangements mature within two years. Approximately 58% of standby letters of
credit are collateralized, and nearly 80% are expected to expire without being
drawn upon.
     Commercial letters of credit represent short-term, self-liquidating
instruments that facilitate customer trade transactions and have maturities of
no longer than ninety days. The merchandise or cargo being traded normally
secures these instruments.
     Interest rate swaps are agreements between two parties to exchange periodic
interest payments that are calculated on a notional principal amount. The Bank
enters into swaps to synthetically alter the repricing characteristics of
designated earning assets and interest bearing liabilities and, on a much more
limited basis, as an intermediary for customers. Because only interest payments
are exchanged, cash requirements of swaps are significantly less than the
notional amounts.
     Interest rate options grant the option holder the right to buy or sell an
underlying financial instrument for a predetermined price before the contract
expires. Interest rate caps and floors are option-based contracts which entitle
the buyer to receive cash payments based on the difference between a designated
reference rate and a strike price, applied to a notional amount. Written
options, primarily caps, expose the Bank to market risk but not credit risk.
Purchased options contain both credit and market risk. They are used to manage
fluctuating interest rates as exposure to loss from interest rate contracts
changes.
     Interest rate forwards and futures are commitments to either purchase or
sell a financial instrument at a future date for a specified price or yield and
may be settled in cash or through delivery of the underlying financial
instrument. Forward contracts, used primarily by the Bank in connection with its
mortgage banking activities, settle in cash at a specified future date based on
the differential between agreed interest rates applied to a notional amount.


                                     BPF-46

   185




                          THE HUNTINGTON NATIONAL BANK

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


NOTE 20   FINANCIAL INSTRUMENTS (CONTINUED)

     In the normal course of business, the Bank is party to financial
instruments with varying degrees of credit and market risk in excess of the
amounts reflected as assets and liabilities in the consolidated balance sheet.
Loan commitments and letters of credit are commonly used to meet the financing
needs of customers, while interest rate swaps, options, futures, and forwards
are an integral part of the Bank's asset/liability management activities. To a
much lesser extent, various financial instrument agreements are entered into to
assist customers in managing their exposure to interest rate fluctuations. These
customer agreements, for which the Bank counters interest rate risk through
offsetting third party contracts, are considered trading activities.
     The credit risk arising from loan commitments and letters of credit,
represented by their contract amounts, is essentially the same as that involved
in extending loans to customers, and both arrangements are subject to the Bank's
standard credit policies and procedures. Collateral is obtained based on
management's credit assessment of the customer and, for commercial transactions,
may consist of accounts receivable, inventory, income-producing properties, and
other assets. Residential properties are the principal form of collateral for
consumer commitments.
     Notional values of interest rate swaps and other off-balance sheet
financial instruments significantly exceed the credit risk associated with these
instruments and represent contractual balances on which calculations of amounts
to be exchanged are based. Credit exposure is limited to the sum of the
aggregate fair value of positions that have become favorable to the Bank,
including any accrued interest receivable due from counterparties. Potential
credit losses are minimized through careful evaluation of counterparty credit
standing, selection of counterparties from a limited group of high quality
institutions, collateral agreements, and other contract provisions. At December
31, 2000, the Bank's credit risk from these off-balance sheet arrangements,
including trading activities, was approximately $84.3 million.

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

NOTE 21   FAIR VALUE OF FINANCIAL INSTRUMENTS

     The carrying amounts and estimated fair values of the Bank's financial
instruments at December 31 are presented in the following table:




- ----------------------------------------------------------------------------------------------------------------------
                                                         AT DECEMBER 31, 2000               AT DECEMBER 31, 1999
- ----------------------------------------------------------------------------------------------------------------------
                                                          CARRYING       FAIR              CARRYING        FAIR
(in thousands of dollars)                                  AMOUNT        VALUE              AMOUNT         VALUE
- ----------------------------------------------------------------------------------------------------------------------
                                                                                            
FINANCIAL ASSETS:
     Cash and short-term assets                          $ 1,416,297   $ 1,416,297        $ 1,216,868   $ 1,216,868
     Trading account securities                                 --            --                5,743         5,743
     Mortgages held for sale                                 155,104       155,104            141,723       141,723
     Securities                                            4,013,185     4,013,263          4,780,002     4,779,899
     Loans                                                20,256,715    20,431,761         20,283,552    20,295,088
     Customers' acceptance liability                          17,366        17,366             17,167        17,167
     Interest rate contracts:
          Asset/liability management                           7,278        37,934             21,491        19,147
          Customer accommodation                               6,171         6,171             12,950        12,950

FINANCIAL LIABILITIES:
     Deposits                                             20,084,074    20,119,173         19,910,423    19,921,543
     Federal funds purchased and securities sold under
        agreements to repurchase                           1,672,480     1,672,480          1,871,392     1,871,392
     Bank acceptances outstanding                             17,366        17,366             17,167        17,167
     Other borrowed money                                  2,684,550     2,708,767          3,490,563     3,510,083
     Subordinated notes and other long-term debt             926,215       932,756            878,044       915,941
     Interest rate contracts:
          Asset/liability management                            --          23,315               --          72,991
          Customer accommodation                               4,360         4,360             10,765        10,765



                                     BPF-47

   186




                          THE HUNTINGTON NATIONAL BANK

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


NOTE 21   FAIR VALUE OF FINANCIAL INSTRUMENTS (CONTINUED)

     Certain assets, the most significant being Bank Owned Life Insurance and
premises and equipment, do not meet the definition of a financial instrument and
are excluded from this disclosure. Similarly, mortgage and non-mortgage
servicing rights, deposit base, and other customer relationship intangibles are
not considered financial instruments and are not discussed below. Accordingly,
this fair value information is not intended to, and does not, represent the
Bank's underlying value. Many of the assets and liabilities subject to the
disclosure requirements are not actively traded, requiring fair values to be
estimated by management. These estimations necessarily involve the use of
judgment about a wide variety of factors, including but not limited to,
relevancy of market prices of comparable instruments, expected future cash
flows, and appropriate discount rates.
     The terms and short-term nature of certain assets and liabilities result in
their carrying value approximating fair value. These include cash and due from
banks, interest bearing deposits in banks, trading account securities, federal
funds sold and securities purchased under resale agreements, customers'
acceptance liabilities, federal funds purchased and repurchase agreements, and
bank acceptances outstanding. Loan commitments and letters of credit generally
have short-term, variable rate features and contain clauses that limit the
Bank's exposure to changes in customer credit quality. Accordingly, their
carrying values, which are immaterial at the respective balance sheet dates, are
reasonable estimates of fair value.
     The following methods and assumptions were used by the Bank to estimate the
fair value of the remaining classes of financial instruments:
     Mortgages held for sale - valued at the lower of aggregate cost or market
value primarily as determined using outstanding commitments from investors.
     Securities available for sale and investment securities - based on quoted
market prices, where available. If quoted market prices are not available, fair
values are based on quoted market prices of comparable instruments. Retained
interests in securitized assets are valued using a discounted cash flow
analysis. The carrying amount and fair value of securities exclude the fair
value of asset/liability management interest rate contracts designated as hedges
of securities available for sale.
     Loans and leases - variable rate loans that reprice frequently are based on
carrying amounts, as adjusted for estimated credit losses. The fair values for
other loans are estimated using discounted cash flow analyses and employ
interest rates currently being offered for loans with similar terms. The rates
take into account the position of the yield curve, as well as an adjustment for
prepayment risk, operating costs, and profit. This value is also reduced by an
estimate of probable losses in the loan portfolio. Although not considered
financial instruments, lease financing receivables have been included in the
loan totals at their carrying amounts.
     Deposits - demand deposits, savings accounts, and money market deposits
are, by definition, equal to the amount payable on demand. The fair values of
fixed rate time deposits are estimated by discounting cash flows using interest
rates currently being offered on certificates with similar maturities.
     Debt - fixed rate long-term debt, as well as medium-term notes, are based
upon quoted market prices or, in the absence of quoted market prices, discounted
cash flows using rates for similar debt with the same maturities. The carrying
amount of variable rate obligations approximates fair value.
     Off-balance sheet derivatives - interest rate swap agreements and other
off-balance sheet interest rate contracts are based upon quoted market prices or
prices of similar instruments, when available, or calculated with pricing models
using current rate assumptions.


                                     BPF-48

   187


================================================================================
                         2,000,000 PREFERRED SECURITIES

                       HUNTINGTON PREFERRED CAPITAL, INC.
    _____% NONCUMULATIVE EXCHANGEABLE PERPETUAL PREFERRED SECURITIES, CLASS C
                          (LIQUIDATION AMOUNT $25 EACH)
      EXCHANGEABLE IN SPECIFIED CIRCUMSTANCES INTO PREFERRED SECURITIES OF
                          THE HUNTINGTON NATIONAL BANK



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

                                   PROSPECTUS

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


                              SALOMON SMITH BARNEY



                                  RAYMOND JAMES



                            HUNTINGTON CAPITAL CORP.



                                  [_____], 2001


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


     You may rely on the information contained in this prospectus. We have not
authorized anyone to provide any information different from that contained in
this prospectus. Neither the delivery of this prospectus nor the sale of our
Class C preferred securities means that the information contained in this
prospectus is correct after the date of this prospectus. This prospectus is not
an offer to sell or a solicitation to buy any securities in any circumstances
under which the offer or solicitation is unlawful.


     Until [_____], 2001, all dealers that buy, sell, or trade our Class C
preferred securities, whether or not participating in this offering, may be
required to deliver a prospectus. This is in addition to the dealers' obligation
to deliver a prospectus when acting as Underwriters and with respect to their
unsold allotments or subscriptions.


================================================================================


   188

                 PART II. INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 31. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.
- -----------------------------------------------------


  SEC registration fee.  ...........................  $        12,500
  Printing expenses.................................           40,000*
  Legal fees and expenses...........................          400,000*
                                                       ==============
  Accounting fees and expenses......................           60,000*
  Investment banking legal fees and expenses........          250,000*
  Rating agencies' fees.............................           35,000*
  Miscellaneous expenses............................           12,500*
                                                      ---------------
                    TOTAL...........................  $       810,000*
                                                       ==============

* Estimated.

ITEM 32. SALES TO SPECIAL PARTIES.
- ---------------------------------

         See response to Item 33 below.

ITEM 33. RECENT SALES OF UNREGISTERED SECURITIES
- ------------------------------------------------

         On January 15, 1999, we issued 1,000 Class A preferred securities,
$1,000 par value per share, at a purchase price of $1,000 per share, for an
aggregate purchase price of $1,000,000. Of the total amount issued, 896 Class A
preferred securities were issued to Holdings and one Class A preferred security
was issued to each of 104 employees of the Bank or its affiliates. The
consideration for the Class A preferred securities issued to the employees was
paid by either Holdings or the Bank. These Class A preferred securities were
issued in reliance upon the exemption from registration under Section 4(2) of
the Securities Act of 1933, as amended.

         On December 28, 2000, we issued 400,000 Class B preferred securities,
$1,000 par value per share, to HPC Holdings-II, Inc. at a purchase price of
$1,000 per share, for an aggregate purchase price of $400,000,000. These Class B
preferred securities were issued in reliance upon the exemption from
registration under Section 4(2) of the Securities Act of 1933, as amended.




ITEM 34. INDEMNIFICATION OF DIRECTORS AND OFFICERS.
- --------------------------------------------------

         General Indemnification. Our regulations provide that we will indemnify
our directors, and may indemnify or agree to indemnify our officers, against
expenses (including attorney's fees), judgments, fines, and amounts paid in
settlement by reason of the fact that they are or were our directors, officers,
employees, or agents of or, at our request, were serving another entity in a
similar capacity. In order to receive indemnification, the directors or officers
must have acted in good faith and in a manner they reasonably believed to be in,
or not opposed to, our best interests. With regard to criminal matters, we will
indemnify directors, and may indemnify or agree to indemnify officers, if the
directors or officers had no reasonable cause to believe their conduct was
unlawful. Directors or officers claiming indemnification will be presumed to
have acted in good faith and in a manner they reasonably believed to be not
opposed to our best interests and, with respect to any criminal matter, to have
had no reasonable cause to believe their conduct was unlawful.

         Suits by Us or on Our Behalf. Our regulations provide that we may
indemnify or agree to indemnify our directors and officers in connection with
actions or suits instituted by us, or in our right of, against expenses


                                      II-1
   189



(including attorney's fees), judgments, fines, and amounts paid in settlement by
reason of the fact that they are or were our directors, officers, employees, or
agents of or, at our request, were serving another entity in a similar capacity.
In order to receive indemnification, the directors or officers must have acted
in good faith and in a manner they reasonably believed to be in, or not opposed
to, our best interests.

         We will not indemnify any officer or director who was a party to any
completed action or suit instituted by us, or in our right of, for any matter
asserted in the action as to which the officer or director has been adjudged to
be liable for negligence or misconduct in the performance of the individual's
duty to us. If, however, the Court of Common Please of Franklin County, Ohio, or
the court in which the action was brought, determines that the officer or
director is fairly and reasonably entitled to indemnity, we must indemnify the
officer or director to the extent permitted by the court. Furthermore, we will
not indemnify any director who is a party to an action or suit in which the only
liability asserted against the director is pursuant to Section 1701.95 of the
Ohio Revised Code relating to unlawful loans, dividends, and distributions.

         Determination Required. We will make any indemnification not precluded
by our regulations only upon a determination that the director or officer has
met the applicable standard of conduct. The determination may be made only:

         -        by a majority vote of a quorum of disinterested directors;

         -        if a quorum is not obtainable or if a majority of a quorum of
                  disinterested directors so directs, in a written opinion by
                  independent legal counsel;

         -        by the shareholders; or

         -        by the Court of Common Pleas of Franklin County, Ohio, or the
                  court, if any, in which the action was brought.

                  Advances for Expenses. We will pay expenses (including
attorney's fees) incurred by a director in defending any action, suit, or
proceeding, except where the only liability asserted against the director is
pursuant to Section 1701.95 of the Ohio Revised Code relating to unlawful loans,
dividends, and distributions, in advance upon receipt of an undertaking by or on
behalf of the director to (1) repay such amount if it is proved by clear and
convincing evidence in a court of competent jurisdiction that the director's
action or failure to act involved an act or omission undertaken with deliberate
intent to cause injury to us or undertaken with reckless disregard for our best
interests, and (2) reasonably cooperate with us in connection with the action,
suit, or proceeding.

         We may pay expenses (including attorney's fees) incurred by a director
or officer in defending any action, suit, or proceeding, including an action
pursuant to Section 1701.95 of the Ohio Revised Code relating to unlawful loans,
dividends, and distributions, in advance as authorized by the directors in the
specific case upon receipt of an undertaking by or on behalf of the director or
officer to repay such amount if it is determined that the director or officer is
not entitled to indemnification by us.

                  Not Exclusive; Insurance. Our regulations state that the
indemnification provided by the regulations is not exclusive of any other rights
to which any individual seeking indemnification may be entitled. Additionally,
our regulations provide that we may purchase and maintain insurance on behalf of
any individual who is or was one of our directors, officers, employees, or
agents, or who is or was serving another entity at our request, against any
liability asserted against the individual and incurred by the individual in that
capacity, or arising out of the individual's status as such, whether or not we
would have the obligation or power to indemnify the individual under our
regulations. We have purchased and maintain those policies.

ITEM 35. TREATMENT OF PROCEEDS FROM STOCK BEING REGISTERED.
- ----------------------------------------------------------

         Not applicable.



                                      II-2
   190



ITEM 36. FINANCIAL STATEMENTS AND EXHIBITS.
- ------------------------------------------

         (a) Financial Statements

         See F-1 of the Prospectus for an index to financial statements of the
Registrant included as part of the Prospectus.

         (b) Exhibits




               Exhibit                                         Description
               -------                                         -----------
                           
                1(a)*         Form of Subscription Agreement for the Class C preferred securities between
                              Huntington Preferred Capital, Inc., The Huntington National Bank, and
                              Huntington Preferred Capital Holdings, Inc.

                1(b)          Form of Underwriting Agreement

               3(a)(i)        Amended and Restated Articles of Incorporation

              3(a)(ii)        Form of Amended And Restated Articles Of Incorporation

                3(b)          Code of Regulations

                 4            Specimen of certificate representing Class C preferred securities

                 5            Opinion of Porter, Wright, Morris & Arthur LLP relating to Class C preferred
                              securities

                 8*           Opinion of Porter, Wright, Morris & Arthur LLP, relating to certain tax
                              matters

                10(a)         Loan Participation Agreement, dated May 1, 1998 between The Huntington
                              National Bank and Huntington Preferred Capital Holdings, Inc. (f/k/a Airbase
                              Realty Holding Company)

                10(b)         Amendment to Loan Participation Agreement, dated March 1, 2001, between The
                              Huntington National Bank and Huntington Preferred Capital Holdings, Inc.
                              (f/k/a Airbase Realty Holding Company)

                10(c)         Loan Subparticipation Agreement, dated May 1, 1998, between Huntington
                              Preferred Capital Holdings, Inc. (f/k/a Airbase Realty Holding Company) and
                              Huntington Preferred Capital, Inc. (f/k/a Airbase Realty Company)

                10(d)         Amendment to Loan Subparticipation Agreement, dated March 1, 2001, between
                              Huntington Preferred Capital Holdings, Inc. (f/k/a Airbase Realty Holding
                              Company) and Huntington Preferred Capital, Inc. (f/k/a Airbase Realty
                              Company)

                10(e)         Form of Amendment to Loan Subparticipation Agreement, dated May 16, 2001,
                              between Huntington Preferred Capital Holdings, Inc. and Huntington Preferred
                              Capital, Inc.

                10(f)         Subscription and Conversion Agreement, dated December 28, 2000, among
                              Huntington Preferred Capital, Inc. (f/k/a Airbase Realty Company), HPC
                              Holdings-II, Inc. (f/k/a ARHC-II, Inc.), and The Huntington National Bank
                              Form of Conversion Agreement between The Huntington National Bank,

                10(g)         Huntington Preferred Capital Holdings, Inc., and Huntington Preferred
                              Capital, Inc.

                10(h)         Reserved.




                                      II-3
   191






                          
               10(i)          Form of Subscription Agreement for the Class D preferred securities between
                              Huntington Preferred Capital, Inc., The Huntington National Bank, and
                              Huntington Preferred Capital Holdings, Inc.

                 12           Statement of Computation of Earnings to Fixed Charges and Preferred Stock
                              Dividends

               23(a)*         Consent of Ernst & Young LLP

                23(b)         Consent of Porter, Wright, Morris & Arthur LLP (included in Exhibit 5)

                23(c)*        Consent of Ernst & Young LLP as to its report on the financial statements of
                              The Huntington National Bank.

                 24           Power of Attorney



* Filed with this amendment.



ITEM 37. UNDERTAKINGS.
- ---------------------

         The undersigned Registrant hereby undertakes to provide to the
Underwriters, at the closing specified in the Underwriting Agreement,
certificates in such denominations and registered in such names as required by
the Underwriters to permit prompt delivery to each purchaser.

         Insofar as indemnification for liabilities arising under the Securities
Act may be permitted to directors, officers and controlling persons of the
Registrant pursuant to the provisions described under Item 33 above, or
otherwise, the Registrant has been advised that in the opinion of the Securities
and Exchange Commission such indemnification is against public policy as
expressed in the Securities Act and is, therefore, unenforceable. In the event
that a claim for indemnification against such liabilities (other than the
payment by the Registrant of expenses incurred or paid by a director, officer,
or controlling person of the Registrant in the successful defense of any action,
suit or proceeding), is asserted by such director, officer, or controlling
person in connection with the securities registered, the Registrant will, unless
in the opinion of its counsel the matter has been settled by controlling
precedent, submit to a court of appropriate jurisdiction the question whether
such indemnification by it is against public policy as expressed in the
Securities Act and will be governed by the final adjudication of such issue.

         The undersigned Registrant hereby undertakes that:

         (1)      For purposes of determining any liability under the Securities
                  Act, the information omitted from the form of prospectus filed
                  as part of this Registration Statement in reliance upon Rule
                  430A and contained in a form of prospectus filed by the
                  Registrant pursuant to Rule 424(b)(1) or (4) or 497(h) under
                  the Securities Act will be deemed to be part of this
                  Registration Statement as of the time it was declared
                  effective.

         (2)      For the purpose of determining any liability under the Act,
                  each post-effective amendment that contains a form of
                  prospectus will be deemed to be a new registration statement
                  relating to the securities offered therein, and the offering
                  of such securities at that time will be deemed to be the
                  initial bona fide offering thereof.




                                      II-4
   192




                                   SIGNATURES


         Pursuant to the requirements of the Securities Act of 1933, the
Registrant certifies that it has reasonable grounds to believe that it meets all
of the requirements for filing on Form S-11 and has duly caused this amendment
to the Registration Statement to be signed on its behalf by the undersigned,
thereunto duly authorized, in Columbus, Ohio, on the 16th day of August, 2001.


                                  HUNTINGTON PREFERRED CAPITAL, INC.




                                  By:   /s/ Michael J. McMennamin
                                        ----------------------------------------
                                         Michael J. McMennamin, President

         Pursuant to the requirements of the Securities Act, this amendment to
the Registration Statement has been signed by the following persons in the
capacities and on the dates indicated.





               Name                                           Title                                 Date
               ----                                           -----                                 ----
                                                                                          

/s/ Michael J. McMennamin                              President and Director
- -----------------------------------------           (principal executive officer)               August 16, 2001
Michael J. McMennamin

                                               Vice President, Treasurer, and Director          August 16, 2001
* Paul V. Sebert                            (principal financial and accounting officer)
- -----------------------------------------
Paul V. Sebert

* Richard A. Cheap                             Vice President, Secretary, and Director          August 16, 2001
- -----------------------------------------
Richard A. Cheap

* Ronald C. Baldwin                                  Vice President and Director                August 16, 2001
- -----------------------------------------
Ronald C. Baldwin

* R. Larry Hoover                                    Vice President and Director                August 16, 2001
- -----------------------------------------
R. Larry Hoover

                                                     Vice President and Director
- -----------------------------------------
John Van Fleet


*By: /s/ Michael J. McMennamin
     ---------------------------------------
     Michael J. McMennamin, attorney-in fact
     for each of the persons indicated




                                      II-5
   193





                       HUNTINGTON PREFERRED CAPITAL, INC.
                      REGISTRATION STATEMENT ON FORM S-11
                           Registration No. 333-61182
                                 EXHIBIT INDEX





               Exhibit                                           Description
               -------                                           -----------
                        
                1(a)*         Form of Subscription Agreement for the Class C preferred securities between
                              Huntington Preferred Capital, Inc., The Huntington National Bank, and Huntington
                              Preferred Capital Holdings, Inc.

                1(b)          Form of Underwriting Agreement

               3(a)(i)        Amended and Restated Articles of Incorporation

              3(a)(ii)        Form of amended and restated articles of incorporation

                3(b)          Code of Regulations

                  4           Specimen of certificate representing Class C preferred securities

                  5           Opinion of Porter, Wright, Morris & Arthur LLP relating to Class C preferred
                              securities

                 8*           Opinion of Porter, Wright, Morris & Arthur LLP, relating to certain tax matters
                              10(a) Loan Participation Agreement, dated May 1, 1998 between The Huntington National
                              Bank and Huntington Preferred Capital Holdings, Inc. (f/k/a Airbase Realty
                              Holding Company)

                10(b)         Amendment to Loan Participation Agreement, dated March 1, 2001, between The
                              Huntington National Bank and Huntington Preferred Capital Holdings, Inc. (f/k/a
                              Airbase Realty Holding Company)

                10(c)         Loan Subparticipation Agreement, dated May 1, 1998, between Huntington Preferred
                              Capital Holdings, Inc. (f/k/a Airbase Realty Holding Company) and Huntington
                              Preferred Capital, Inc. (f/k/a Airbase Realty Company)

                10(d)         Amendment to Loan Subparticipation Agreement, dated March 1, 2001, between
                              Huntington Preferred Capital Holdings, Inc. (f/k/a Airbase Realty Holding
                              Company) and Huntington Preferred Capital, Inc. (f/k/a Airbase Realty Company)

                10(e)         Form of Amendment to Loan Subparticipation Agreement, dated May 16, 2001,
                              between Huntington Preferred Capital Holdings, Inc. and Huntington Preferred
                              Capital, Inc.

                10(f)         Subscription and Conversion Agreement, dated December 28, 2000, among Huntington
                              Preferred Capital, Inc. (f/k/a Airbase Realty Company), HPC Holdings-II, Inc.
                              (f/k/a ARHC-II, Inc.), and The Huntington National Bank.

                10(g)         Form of Conversion Agreement between The Huntington National Bank, Huntington
                              Preferred Capital Holdings, Inc., and Huntington Preferred Capital, Inc.

                10(h)         Reserved

                10(i)         Form of Subscription Agreement for the Class D preferred securities between
                              Huntington Preferred Capital, Inc. and Huntington Preferred Capital Holdings,
                              Inc.
                 12           Statement of Computation of Earnings to Fixed Charges and Preferred Stock
                              Dividends

                23(a)*        Consent of Ernst & Young LLP

                23(b)         Consent of Porter, Wright, Morris & Arthur LLP (included in Exhibit 5)

                23(c)*        Consent of Ernst & Young LLP as to its report on the financial statements of The
                              Huntington National Bank.

                 24           Power of Attorney



* Filed with this amendment.

                                      II-1