FIRST FINANCIAL CORP /WI/
S-4, 1994-12-12
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: MORGAN KEEGAN INC, 10-K/A, 1994-12-12
Next: FIRST UNION FUNDS/, 497, 1994-12-12



<PAGE>
                                      
As filed with the Securities and Exchange Commission on December  12, 1994
                                                                 ---      
                                                       Registration No. 33-   
- -------------------------------------------------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                    FORM S-4
                             REGISTRATION STATEMENT
                                     Under
                           THE SECURITIES ACT OF 1933
                                   ---------                              
                          FIRST FINANCIAL CORPORATION
             (Exact name of registrant as specified in its charter)

         6712                         Wisconsin                  39-1471963
(Primary Standard Industrial    (State of incorporation)      (I.R.S. Employer
 Classification Code Number)                                 Identification No.)

        1305 Main Street, Stevens Point, Wisconsin 54481 (715) 341-0400
              (Address, including zip code, and telephone number,
                 including area code, of registrant's principal
                               executive offices)

                            ROBERT M. SALINGER, ESQ.
                          FIRST FINANCIAL CORPORATION
        1305 Main Street, Stevens Point, Wisconsin 54481, (715) 341-0400
      (Name, address, including zip code, and telephone number, including
                        area code, of agent for service)
                                                                  
                                With copies to:

    STUART G. STEIN, ESQ.                             JOHN BRUNO, ESQ.
    Hogan & Hartson L.L.P.                       Muldoon, Murphy & Faucette
  555 Thirteenth Street, N.W.                    5101 Wisconsin Avenue, N.W.
  Washington, D.C. 20004-1109                      Washington, D.C. 20016
        (202) 637-5600                                  (202) 362-0840
                 
Approximate  date of  commencement  of proposed  sale to the public:  As soon as
practicable after this Registration Statement becomes effective.
                 
     If the  securities  being  registered  on this  Form are being  offered  in
connection  with the formation of a holding company and there is compliance with
General Instruction G, check the following box. |_|
     If any of the securities being registered on this Form are to be offered on
a delayed or continuous  basis  pursuant to Rule 415 under the Securities Act of
1933, check the following box.   
<TABLE>
<CAPTION>

                      |X| CALCULATION OF REGISTRATION FEE
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                            Proposed                 Proposed
                                                          Amount            Maximum                   Maximum           Amount of
                                                          to be             Offering Price      Aggregate Offering  Registration Fee
     Title of Securities Being Registered             Registered (1)        Per Share (2)            Price (2)
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                                  <C>                    <C>                 <C>                   <C>           
Common Stock, par value $1.00 per share
                                                     5,500,000 shares       $23.25              $61,477,812.75        $21,199.25
- -----------------------------------------------------------------------------------------------------------------------------------
<FN>

(1)   Based on the  maximum  number  of shares  of First  Financial  Corporation
      common stock,  par value $1.00 per share,  to be issued in connection with
      the transaction  described in this Registration  Statement and the maximum
      number of shares of First Financial Corporation Common Stock issuable upon
      exercise of  outstanding  stock options of FirstRock  Bancorp,  Inc. to be
      assumed by First Financial Corporation.
(2)   Estimated  pursuant to Rule  457(f)(1)  under the  Securities Act of 1933,
      with the market value of FirstRock Bancorp,  Inc. common stock being based
      on the average of the bid and asked prices as reported on The Nasdaq Stock
      Market's National Market System on December 5, 1994.
</TABLE>

                                                                               
Exhibit Index is located at page ___.


<PAGE>



                          FIRST FINANCIAL CORPORATION

Cross  Reference  Sheet  Pursuant to Item 501 of Regulation S-K Between Items in
Part I of Form S-4 and Prospectus.

<TABLE>
<CAPTION>

                  Items of Form S-4                                            Location in Prospectus

<S>                                                               <C>
A.   INFORMATION ABOUT THE TRANSACTION

1.   Forepart of Registration Statement and Outside
       Front Cover Page of Prospectus...........................  Forepart of Registration Statement and Outside
     Front Cover Page of Prospectus

2.   Inside Front and Outside Back Cover Pages of
       Prospectus...............................................  Available Information; Incorporation of Certain
     Documents by Reference

3.   Risk Factors, Ratio of Earnings to Fixed
       Charges and Other Information............................  Summary; Certain Considerations

4.   Terms of the Transaction                                     Summary; The Acquisition

5.   Pro Forma Financial Information                              Summary; Selected Unaudited Pro Forma
                                                                   Condensed Combined Financial Information

6.   Material Contracts With the Company Being
       Acquired.................................................  Summary; The Acquisition

7.   Additional Information Required for
       Reoffering by Persons and Parties Deemed
       to be Underwriters.......................................  Not applicable

8.   Interests of Named Experts and Counsel                       Not applicable

9.   Disclosure of Commission Position on
       Indemnification for Securities Act Liabilities...........  Not applicable


B.   INFORMATION ABOUT THE REGISTRANT

10.  Information with Respect to S-3 Registrants                   Summary; Available Information, Incorporation
                                                                   of Certain Documents by Reference; Certain
                                                                   Considerations; Description of FFC Common
                                                                   Stock and Comparison of Stockholder Rights

11.  Incorporation of Certain Information by
       Reference................................................  Incorporation of Certain Documents by

12.  Information with Respect to S-2 or S-3
       Registrants..............................................  Not applicable

13.  Incorporation of Certain Information by
       Reference................................................  Not applicable

14.  Information with Respect to Registrants Other
       Than S-3 or S-2 Registrants..............................  Not applicable





<PAGE>




C.   INFORMATION ABOUT THE COMPANY BEING ACQUIRED

15.  Information with Respect to S-3 Companies                    Not applicable

16.  Information with Respect to S-2 or S-3
       Companies................................................  Not applicable

17.  Information with Respect to Companies Other
       Than S-3 or S-2 Companies................................  
                                                                  Summary;   Information  Concerning
                                                                  FirstRock;  FirstRock Management's
                                                                  Discussion    and    Analysis   of
                                                                  Financial Condition and Results of
                                                                  Operations;    Market    For   and
                                                                  Dividends Paid on FirstRock Common
                                                                  Stock;    Consolidated   Financial
                                                                  Statements of FirstRock

     VOTING AND MANAGEMENT INFORMATION

18.  Information if Proxies, Consents or
       Authorizations are to be Solicited.......................  
                                                                  Summary;      The     Acquisition;
                                                                  Solicitation,      Voting      and
                                                                  Revocability      of      Proxies;
                                                                  Description  of FFC  Common  Stock
                                                                  and   Comparison  of   Stockholder
                                                                  Rights
19.  Information if Proxies, Consents or
       Authorizations are Not to be Solicited or
       in an Exchange Offer.....................................  Not applicable








<PAGE>
                            FIRSTROCK BANCORP, INC.
                             612 North Main Street
                            Rockford, Illinois 61103



                                                December ____, 1994



Dear Stockholder:

         You are cordially  invited to attend a Special  Meeting of Stockholders
of FirstRock Bancorp, Inc.  ("FirstRock"),  to be held on January ____, 1995, at
10:00 A.M.,  Central  Standard  Time, at the Assembly Hall at Riverfront  Museum
Park, 711 North Main Street, Rockford, Illinois.

         As  described  in  the  enclosed   Joint  Proxy   Statement/Prospectus,
stockholders  of FirstRock will be asked at the Special  Meeting of stockholders
to approve an acquisition of FirstRock by First Financial  Corporation through a
merger with a new subsidiary of First Financial Corporation (the "Acquisition").
In the  Acquisition,  holders of  FirstRock's  common stock would  receive First
Financial  Corporation  common  stock equal in value to $27.10 for each share of
FirstRock  common  stock,  subject  to  adjustment.  The  enclosed  Joint  Proxy
Statement/Prospectus  contains a  description  of the proposed  Acquisition  and
other related matters.

         The Board of  Directors  of  FirstRock  has  unanimously  approved  the
Acquisition of FirstRock by First Financial  Corporation and recommends that you
vote "FOR" approval of the Acquisition.

         In order for the Acquisition to be  consummated,  the agreement for the
Acquisition  must be approved  by the  holders of a majority of the  outstanding
shares of  FirstRock  common  stock  entitled to vote at the Special  Meeting of
stockholders.  If the number of shares issued in connection with the acquisition
constitutes 20% or more of the outstanding shares of First Financial Corporation
common stock,  the approval of First Financial  Corporation  shareholders of the
issuance of First  Financial  Corporation  common  stock will also be  required.
Consummation of the Acquisition is also subject to certain regulatory approvals.
It is important that your shares be voted at the Special  Meeting.  A failure to
vote has the same effect as a vote against the Acquisition.

         If your proxy card is not signed and returned to us, your shares cannot
be voted  unless you attend the Special  Meeting and vote in person.  Whether or
not you plan to attend  the  Special  Meeting,  please  complete  and return the
enclosed proxy card in the postage-paid envelope provided to you.


                                                  Sincerely,


                                                  David A. Ingrassia
                                                  President, Chief Executive
                                                  Officer and Director


<PAGE>






                          FIRST FINANCIAL CORPORATION



First Financial Center
1305 Main Street
Stevens Point, WI  54481-2811
(715) 341-0400
                                                                                                December ____, 1994

Dear Stockholder:

     A special meeting of stockholders of First Financial Corporation ("FFC") is
to be held on January ____,  1995, at 10:00 at the Holiday Inn, 1501 North Point
Drive, Stevens Point, Wisconsin 54481.

     At this  meeting  you will be asked to vote,  in  person  or by  proxy,  to
approve  the  issuance  of up  to  5,500,000  shares  of  FFC  Common  Stock  to
shareholders of FirstRock  Bancorp.,  Inc.  ("FirstRock") in connection with the
acquisition of FirstRock by FFC if such issuance  constitutes 20% or more of the
then outstanding shares of FFC Common Stock. A joint proxy  statement/prospectus
describing the proposal is enclosed.

     The Board of  Directors  has  unanimously  approved  the  issuance of up to
5,500,000 shares of FFC Common Stock to stockholders of FirstRock and recommends
that you vote "FOR" the issuance of these shares.

     Please  note that this  special  meeting is solely in  connection  with the
acquisition  of  FirstRock  and will  have no impact  on FFC's  annual  meeting,
currently  scheduled  to be held in April  1995.  You will  receive an  official
notice and related materials regarding the annual meeting in March 1995.

     It is important  that your shares be  represented  at the special  meeting,
whether or not you are  personally  able to attend.  You are urged to  complete,
sign and mail the enclosed proxy card as soon as possible.

                                                     Sincerely,



                                                     Robert S. Gaiswinkler
                                                     Chairman of the Board






<PAGE>









                            FIRSTROCK BANCORP, INC.

                             612 North Main Street
                            Rockford, Illinois 61103
                                 (815) 987-3500

                                                                            

                   NOTICE OF SPECIAL MEETING OF STOCKHOLDERS
                        TO BE HELD ON JANUARY ____, 1995

         NOTICE IS HEREBY  GIVEN  that a Special  Meeting of  Stockholders  (the
"FirstRock  Meeting") of FirstRock Bancorp,  Inc.  ("FirstRock") will be held on
January ____,  1995 at 10:00 A.M.,  at the Assembly  Hall at  Riverfront  Museum
Park, 711 North Main Street, Rockford, Illinois for the following purposes:

         (1) To approve and adopt the Agreement and Plan of Reorganization dated
         as of October  26,  1994,  as  amended,  by and among  First  Financial
         Corporation ("FFC"),  First Financial Acquisition Company ("Acquisition
         Co.")  and  FirstRock,  including  the  Agreement  and  Plan of  Merger
         attached thereto  (collectively  referred to herein as the "Acquisition
         Agreement")  pursuant  to which FFC will  acquire  FirstRock  through a
         merger of Acquisition Co. and FirstRock (the "Acquisition"),  with each
         outstanding share of common stock of FirstRock  ("FirstRock  Stock") to
         be converted upon  consummation  of the  Acquisition  into the right to
         receive and be  exchangeable  for such number of shares (rounded to the
         nearest ten thousandth of a share) of FFC common stock, par value $1.00
         per share ("FFC Stock") as shall be equal to (i)  Twenty-Seven  Dollars
         and Ten Cents  ($27.10)  divided by (ii) the  average of closing  trade
         prices  ("Average  Price")  of FFC Stock on The Nasdaq  Stock  Market's
         National  Market System  during the last fifteen  trading days on which
         reportable sales of FFC Stock took place  immediately prior to, but not
         including,  the third  business  day prior to the  consummation  of the
         transaction  ("Closing"),  together  with  cash in  lieu of  fractional
         shares,  subject  to  adjustment  in  accordance  with  the  terms  and
         conditions  of  the   Acquisition   Agreement,   as  described  in  the
         accompanying Joint Proxy Statement/Prospectus; and

         (2) To transact  such other  business as may  properly  come before the
         FirstRock   Meeting  or  any  adjournments  or  postponements   thereof
         including,  without  limitation,  a motion to adjourn or  postpone  the
         FirstRock  Meeting  to another  time  and/or  place for the  purpose of
         soliciting  additional  proxies  in order to  approve  the  Acquisition
         Agreement or otherwise.

         Pursuant to  FirstRock's  Bylaws,  the Board of Directors has fixed the
close  of  business  on  December  ____,   1994  as  the  record  date  for  the
determination of stockholders entitled to notice of and to vote at the FirstRock
Meeting.  Only holders of FirstRock  Stock of record at the close of business on
that date will be entitled to notice of and to vote at the FirstRock  Meeting or
any  adjournments  thereof.  The affirmative vote of not less than a majority of
the  outstanding  shares of  FirstRock  Stock  entitled to vote is required  for
approval of the Acquisition  Agreement and the  consummation of the transactions
contemplated  thereby.  In the event there are not sufficient votes for a quorum
or to  approve  the  Acquisition  Agreement  or  otherwise  at the  time  of the
FirstRock  Meeting,  the  FirstRock  Meeting may be adjourned in order to permit
further solicitation of proxies by FirstRock. A list of stockholders entitled to
vote at the FirstRock Meeting will be available at FirstRock Bancorp,  Inc., 612
N. Main Street,  Rockford,  Illinois 61103, for a period of 10 days prior to the
FirstRock Meeting and will also be available at the FirstRock Meeting itself.

                                                              By  Order  of  the
                                                              Board of Directors
                                                              FIRSTROCK BANCORP,
                                                              INC.



                                                              Donna K. Beilfuss
                                                              Secretary
Rockford, Illinois
December ____, 1994



<PAGE>






THE BOARD OF DIRECTORS UNANIMOUSLY  RECOMMENDS THAT YOU VOTE FOR THE APPROVAL OF
THE ACQUISITION AGREEMENT.


IT IS IMPORTANT THAT PROXIES BE RETURNED PROMPTLY. THEREFORE, WHETHER OR NOT YOU
PLAN TO BE PRESENT IN PERSON AT THE  FIRSTROCK  MEETING,  PLEASE SIGN,  DATE AND
COMPLETE  THE  ENCLOSED  PROXY CARD AND RETURN IT IN THE  POSTAGE-PAID  ENVELOPE
PROVIDED TO YOU.

ANY PROXY  GIVEN BY THE  STOCKHOLDER  MAY BE  REVOKED  AT ANY TIME  BEFORE IT IS
EXERCISED.  A PROXY MAY BE REVOKED BY FILING WITH THE  SECRETARY  OF FIRSTROCK A
WRITTEN  REVOCATION  OR  A  DULY  EXECUTED  PROXY  BEARING  A  LATER  DATE.  ANY
STOCKHOLDER  PRESENT AT THE SPECIAL MEETING MAY REVOKE HIS OR HER PROXY AND VOTE
PERSONALLY ON EACH MATTER BROUGHT BEFORE THE SPECIAL  MEETING.  HOWEVER,  IF YOU
ARE A STOCKHOLDER  WHOSE SHARES ARE NOT  REGISTERED  IN YOUR OWN NAME,  YOU WILL
NEED APPROPRIATE  DOCUMENTATION FROM YOUR RECORDHOLDER TO VOTE PERSONALLY AT THE
SPECIAL MEETING.


<PAGE>



                          FIRST FINANCIAL CORPORATION
                                1305 Main Street
                         Stevens Point, Wisconsin 54481
                                 (715) 341-0400
                           --------------------------

                   NOTICE OF SPECIAL MEETING OF STOCKHOLDERS
                         TO BE HELD ON JANUARY __, 1995


         NOTICE IS HEREBY GIVEN that the special  meeting of  stockholders  (the
"FFC Meeting") of First  Financial  Corporation  ("FFC") will be held on January
__, 1995,  at 10:00 a.m.,  at the Holiday Inn,  1501 North Point Drive,  Stevens
Point, Wisconsin 54481, for the following purposes:

         (1) To authorize  the issuance of up to 5,500,000  shares of FFC Common
Stock  to  shareholders  of  FirstRock  Bancorp,  Inc.  in  connection  with the
acquisition of FirstRock Bancorp, Inc. ("FirstRock") by FFC if such issuance
constitutes 20% or more of the then outstanding shares of FFC Common Stock; and

         (2) To transact such other business as may properly come before the FFC
Meeting  or  any  adjournments  or  postponements  thereof  including,   without
limitation,  a motion to adjourn or  postpone  the FFC  Meeting to another  time
and/or  place for the purpose of  soliciting  additional  proxies to approve the
issuance of up to 5,500,000 shares of FFC Common Stock to FirstRock shareholders
in  connection  with  the  acquisition  of  FirstRock  by FFC if  such  issuance
constitutes 20% or more of the then outstanding shares of FFC Common Stock.

         Pursuant to FFC's bylaws, the Board of Directors has fixed the close of
business  on  December  __,  1994 as the record  date for the  determination  of
stockholders  entitled to notice of and to vote at the FFC Meeting. Only holders
of record of FFC  Common  Stock at the  close of  business  on that date will be
entitled  to  notice  of and to  vote  at the FFC  Meeting  or any  adjournments
thereof.



                                          By order of the Board of Directors of
                                          FIRST FINANCIAL CORPORATION



                                          Robert S. Gaiswinkler
                                          Chairman of the Board

Stevens Point, Wisconsin
December __, 1994

IT IS IMPORTANT THAT PROXIES BE RETURNED PROMPTLY. THEREFORE, WHETHER OR NOT YOU
PLAN TO BE PRESENT IN PERSON AT THE FFC MEETING,  PLEASE SIGN, DATE AND COMPLETE
THE ENCLOSED  PROXY AND RETURN IT IN THE  ENCLOSED  ENVELOPE  WHICH  REQUIRES NO
POSTAGE IF MAILED IN THE UNITED STATES.


<PAGE>




FIRSTROCK BANCORP, INC.                        FIRST FINANCIAL CORPORATION
   612 Main Street                                  1305 Main Street
Rockford, Illinois 61103                      Stevens Point, Wisconsin 54481
                         

                             JOINT PROXY STATEMENT
                                                                            

                          FIRST FINANCIAL CORPORATION
                                   PROSPECTUS

                        5,500,000 Shares of Common Stock
                                                                            

         This     Joint     Proxy     Statement/Prospectus     ("Joint     Proxy
Statement/Prospectus"), is being furnished to stockholders of FirstRock Bancorp,
Inc.  ("FirstRock"),  a Delaware  corporation,  and First Financial  Corporation
("FFC"),  a  Wisconsin  corporation  and  relates  to  the  special  meeting  of
stockholders of FirstRock (the "FirstRock Meeting"), to be held on January ____,
1995 at 10:00 A.M., at the Assembly Hall at  Riverfront  Museum Park,  711 North
Main Street, Rockford,  Illinois, and the special meeting of stockholders of FFC
(the "FFC  Meeting")  to be held on  January  ____,  1995 at 10:00  a.m.  at the
Holiday  Inn,  1501  North  Point  Drive,   Stevens   Point,   Wisconsin   54481
(collectively,  the "Stockholders  Meeting"),  and at any adjournments  thereof.
This Joint Proxy  Statement/Prospectus  is first being mailed to stockholders of
FFC and FirstRock on or around  December ____,  1994. At the FirstRock  Meeting,
the  principal  item of business  will be to consider the  Agreement and Plan of
Reorganization  dated as of October 26, 1994, as amended,  among FirstRock,  FFC
and First Financial Acquisition Company, a Delaware corporation and wholly owned
subsidiary  of FFC  ("Acquisition  Co."),  including  the  Agreement and Plan of
Merger attached thereto (collectively, the "Acquisition Agreement"), pursuant to
which FFC will acquire  FirstRock (the  "Acquisition").  The Acquisition will be
effected  by the  merger of  Acquisition  Co.  into  FirstRock  (the  "Merger"),
whereupon each  outstanding  share of FirstRock common stock, par value $.01 per
share  ("FirstRock  Stock") will convert into and represent the right to receive
and be  exchangeable  for such  number of shares  (rounded  to the  nearest  ten
thousandth  of a share) of FFC common  stock,  par value  $1.00 per share  ("FFC
Stock") as shall be equal to (i)  Twenty-Seven  Dollars  and Ten Cents  ($27.10)
divided by (ii) the average of closing  trade  prices  ("Average  Price") of FFC
Stock on The  Nasdaq  Stock  Market's  National  Market  System  during the last
fifteen  trading  days  on  which  reportable  sales  of FFC  Stock  took  place
immediately  prior to, but not  including,  the third  business day prior to the
consummation  ("Closing") of the transaction  (the "Exchange  Ratio"),  together
with cash in lieu of  fractional  shares.  In  connection  with the  Acquisition
Agreement,  FirstRock has granted FFC an irrevocable  warrant (the "Warrant") to
purchase  up to 475,246  shares of newly  issued  FirstRock  Stock at a purchase
price of $22.50 per share.  For a more detailed  description of the  Acquisition
and the Warrant,  see "The  Acquisition."  The Acquisition is subject to various
conditions.  The  Acquisition  has [not]  received  the  required  approvals  of
applicable federal  regulatory  authorities.  At the FFC Meeting,  the principal
item of business will be to authorize the issuance of up to 5,500,000  shares of
FFC Stock issuable to FirstRock  stockholders in connection with the Acquisition
if such issuance  constitutes 20% or more of the then outstanding  shares of FFC
Common  Stock.  This  Joint  Proxy   Statement/Prospectus   also  constitutes  a
prospectus of FFC with respect to up to 5,500,000  shares of FFC Stock  issuable
to FirstRock stockholders upon consummation of the Acquisition.


THESE  SECURITIES  HAVE NOT BEEN APPROVED OR  DISAPPROVED  BY THE SECURITIES AND
EXCHANGE  COMMISSION OR ANY STATE  SECURITIES  COMMISSION NOR HAS THE SECURITIES
AND  EXCHANGE  COMMISSION  OR ANY STATE  SECURITIES  COMMISSION  PASSED UPON THE
ACCURACY   OR   ADEQUACY   OF  THIS  JOINT   PROXY   STATEMENT/PROSPECTUS.   ANY
REPRESENTATION  TO THE CONTRARY IS A CRIMINAL  OFFENSE.  THE SHARES OF FFC STOCK
OFFERED HEREBY ARE NOT SAVINGS ACCOUNTS, DEPOSITS OR OTHER OBLIGATIONS OF A BANK
OR SAVINGS  ASSOCIATION  AND ARE NOT INSURED BY THE BANK  INSURANCE  FUND OR THE
SAVINGS ASSOCIATION  INSURANCE FUND OF THE FEDERAL DEPOSIT INSURANCE CORPORATION
OR ANY OTHER GOVERNMENTAL AGENCY.






<PAGE>



         The  information  set forth in this  Joint  Proxy  Statement/Prospectus
concerning FirstRock has been furnished by FirstRock. The information concerning
FFC and  Acquisition  Co. has been  furnished  by FFC.  The  description  of the
Acquisition    Agreement    and   other    documents   in   this   Joint   Proxy
Statement/Prospectus  is qualified by reference to the text of those  documents,
copies of which will be provided  promptly  without  charge upon written or oral
request  addressed to Kenneth F.  Csinicsek,  Senior Vice  President of Investor
Relations,  First  Financial  Corporation,  1305  Main  Street,  Stevens  Point,
Wisconsin 54481, telephone (715) 345-4602.


NO PERSON IS AUTHORIZED TO GIVE ANY  INFORMATION  OR TO MAKE ANY  REPRESENTATION
NOT  CONTAINED  IN THIS JOINT PROXY  STATEMENT/PROSPECTUS,  OR  INCORPORATED  BY
REFERENCE HEREIN, IN CONNECTION WITH THE SOLICITATION OF PROXIES OR THE OFFERING
OF  SECURITIES  MADE  HEREBY,  AND,  IF  GIVEN  OR  MADE,  SUCH  INFORMATION  OR
REPRESENTATIONS  SHOULD NOT BE RELIED UPON AS HAVING BEEN  AUTHORIZED  BY FFC OR
FIRSTROCK. THIS JOINT PROXY STATEMENT/PROSPECTUS DOES NOT CONSTITUTE AN OFFER TO
SELL, OR A SOLICITATION OF AN OFFER TO PURCHASE,  ANY SECURITIES OFFERED BY THIS
JOINT  PROXY  STATEMENT/PROSPECTUS,  OR  THE  SOLICITATION  OF A  PROXY,  IN ANY
JURISDICTION TO OR FROM ANY PERSON TO WHOM IT IS UNLAWFUL TO MAKE SUCH OFFER, OR
SOLICITATION OF AN OFFER, OR PROXY  SOLICITATION IN SUCH  JURISDICTION.  NEITHER
THE DELIVERY OF THIS JOINT PROXY  STATEMENT/PROSPECTUS  NOR ANY  DISTRIBUTION OF
THE SECURITIES OFFERED PURSUANT TO THIS JOINT PROXY STATEMENT/PROSPECTUS  SHALL,
UNDER ANY CIRCUMSTANCES,  CREATE AN IMPLICATION THAT THERE HAS BEEN NO CHANGE IN
THE AFFAIRS OF FIRSTROCK OR FFC OR THE  INFORMATION  HEREIN OR THE  DOCUMENTS OR
REPORTS   INCORPORATED   BY  REFERENCE  SINCE  THE  DATE  OF  THIS  JOINT  PROXY
STATEMENT/PROSPECTUS.


                       The date of this Joint Proxy Statement/Prospectus is
                                                        December ____, 1994



<PAGE>




                                                         TABLE OF CONTENTS
                                                                                                                          

</TABLE>
<TABLE>
<CAPTION>
                                                                                                                Page
<S>                                                                                                              <C>
Available Information....................................................................................        1
Incorporation of Certain Documents by Reference..........................................................        1
Summary..................................................................................................        2
     The Parties.........................................................................................        2
     The Acquisition.....................................................................................        4
     Purpose and Effects of the Acquisition..............................................................        4
     Exchange Ratio......................................................................................        5
     Exchange of FirstRock Stock.........................................................................        5
     Regulatory Approvals; Conditions....................................................................        5
     Conduct of Business Pending the Acquisition.........................................................        6
     Opinions of Financial Advisors......................................................................        6
     Vote Required; Stockholders Entitled to Vote........................................................        6
     Recommendation of the Board of Directors of FirstRock...............................................        7
     Recommendation of the Board of Directors of FFC.....................................................        7
     Termination of the Acquisition Agreement............................................................        7
     Warrant Agreement...................................................................................        7
     Certain Federal Income Tax Consequences.............................................................        8
     Accounting Treatment................................................................................        8
     Dissenters' Rights..................................................................................        8
     Liquidation Account.................................................................................        8
     Market Prices and Dividends on Common Stock.........................................................        9
Comparative Per Share Data...............................................................................        9
Selected Financial Data..................................................................................       11
Certain Considerations...................................................................................       16
     Issuance of FFC Stock...............................................................................       16
     Legislative and Regulatory Developments.............................................................       16
     Potential Adverse Impact of Interest Rate Changes...................................................       17
     Interests of Certain Persons in the Acquisition.....................................................       17
Solicitation, Voting and Revocability of Proxies.........................................................       18
The Acquisition..........................................................................................       20
     The Parties.........................................................................................       20
     Background of the Acquisition.......................................................................       20
     Reasons for the Acquisition.........................................................................       22
     Purpose and Effects of the Acquisition..............................................................       23
     Structure...........................................................................................       24
     Exchange Ratio......................................................................................       24
     Delivery of FFC Stock...............................................................................       25
     Shares for the Acquisition..........................................................................       26
     Regulatory Approvals................................................................................       26
     Conditions to the Acquisition.......................................................................       26
     Conduct of Business Pending the Acquisition.........................................................       27
     Interests of Certain Persons in the Acquisition.....................................................       27
     Opinion of Financial Advisor........................................................................       31
     Certain Provisions of the Acquisition Agreement.....................................................       35
     Termination and Amendment of the Acquisition Agreement..............................................       36
     Fees and Expenses...................................................................................       37
     Certain Federal Income Tax Consequences.............................................................       37
     Regulatory Approvals................................................................................       38
     Accounting Treatment................................................................................       38
     Restrictions on Resales by Affiliates...............................................................       38
     Dissenters' Rights..................................................................................       39
     Warrant Agreement...................................................................................       39
     Recommendations of FirstRock's and FFC's Board of Directors.........................................       41


<PAGE>


                                                    TABLE OF CONTENTS (Cont'd.)

                                                                                                               Page

Pro Forma Condensed Combined Financial Information.......................................................       41
Notes to Pro Forma Condensed Combined Financial Statements...............................................       49
FirstRock Bancorp, Inc...................................................................................       51
     General.............................................................................................       51
     Lending Activities..................................................................................       51
     Delinquencies and Classified Assets.................................................................       60
     Investment Activities...............................................................................       64
     Sources of Funds....................................................................................       66
     Subsidiary Activities...............................................................................       68
     Competition.........................................................................................       69
     Properties..........................................................................................       70
     Legal Proceedings...................................................................................       71
     Personnel...........................................................................................       71
     Management's Discussion and Analysis of FirstRock's
         Financial Condition and Results of Operations...................................................       71
FirstRock Stock Owned by Management......................................................................       80
Principal Holders of Voting Securities...................................................................       81
Transactions with Certain Related Persons................................................................       83
Market For and Dividends Paid on FFC Stock...............................................................       83
Market For and Dividends Paid on FirstRock Stock.........................................................       84
Description of FFC Common Stock and Comparison of
     Stockholders Rights.................................................................................       84
Adjournment of Stockholders Meetings to Permit further
     Solicitation of Proxies.............................................................................       90
Stockholder Proposals....................................................................................       90
Relationship with Independent Auditors...................................................................       90
Experts..................................................................................................       91
FirstRock Bancorp, Inc. Consolidated Financial Statements................................................      F-1
                                                                                                                  
Exhibit 1 - Opinion of The Chicago Corporation

</TABLE>


<PAGE>





                             AVAILABLE INFORMATION

         FFC and FirstRock are subject to the informational  requirements of the
Securities  Exchange  Act of 1934,  as  amended  (the  "Exchange  Act"),  and in
accordance  therewith file reports,  proxy statements and other information with
the Securities and Exchange Commission (the "Commission").

         The reports,  proxy statements and other  information  filed by FFC and
FirstRock  with  the  Commission  can be  inspected  and  copied  at the  public
reference  facilities of the  Commission at Room 1024,  450 Fifth Street,  N.W.,
Washington,  D.C. 20549, and at the Commission's  Regional offices located at 75
Park Place, Room 1400, New York, New York 10007 and Northwestern  Atrium Center,
500 West Madison,  Suite 1400, Chicago,  Illinois 60661. Copies of such material
also can be obtained at prescribed  rates from the Public  Reference  Section of
the Commission at 450 Fifth Street, N.W., Washington, D.C. 20549.

         FFC has filed with the Commission a Registration  Statement on Form S-4
(the "Registration Statement") under the Securities Act of 1933, as amended (the
"Securities  Act"),  relating to the FFC shares to be issued in connection  with
the  Acquisition.  As permitted by the rules and  regulations of the Commission,
this Joint Proxy  Statement/Prospectus  does not contain all the information set
forth in the Registration Statement. Such additional information may be obtained
from the Commission's  principal office in Washington,  D.C. as set forth above.
Statements  contained  in this  Proxy  Statement-Prospectus  or in any  document
incorporated  by  reference  herein as to the  contents of any contract or other
document are not necessarily  complete and, in each instance where such contract
or document as an exhibit to the  Registration  Statement,  reference is made to
the copy of such  contract or document  filed as an exhibit to the  Registration
Statement,  each  such  statement  being  qualified  in  all  respects  by  such
reference.


                INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

         FFC's Annual Report on Form 10-K for the year ended  December 31, 1993,
Quarterly  Reports on Form 10-Q for the  quarters  ended  March 31,  June 30 and
September  30, 1994,  Current  Reports on Form 8-K for the events on January 17,
February  26, May 26,  October  26, and  December 5, 1994 and  Definitive  Proxy
Statement for the Annual Meeting of Shareholders  held on April 20, 1994, all as
filed by FFC with the Commission  pursuant to the Exchange Act, are incorporated
by reference  herein.  In lieu of  incorporating by reference the description of
FFC  Stock  which is  contained  in a  Registration  Statement  filed  under the
Exchange   Act,   such   description   is   included   in   this   Joint   Proxy
Statement/Prospectus.  See  "Description  of FFC Common Stock and  Comparison of
Stockholder Rights."  Furthermore,  all documents filed by FFC subsequent to the
date hereof,  and prior to the Acquisition,  pursuant to Sections 13(a),  13(c),
14, or 15(d) of the Exchange Act shall be deemed to be incorporated by reference
herein. Any statement  contained in a document  incorporated by reference herein
as of the date hereof shall be deemed to be modified or superseded hereby to the
extent that a statement  contained herein, or in a document  incorporated herein
subsequent to the date hereof,  shall modify or supersede  such  statement.  Any
statement so modified or superseded  shall not be deemed,  except as so modified
or  superseded,  to constitute a part of this Joint Proxy  Statement/Prospectus.
FFC will  provide  without  charge to each  person to whom a copy of this  Joint
Proxy Statement/Prospectus is delivered, upon the written or oral request of any
such  person,  a copy  of any or all of  the  documents  referred  to  above  or
elsewhere  herein which have been  incorporated by reference in this Joint Proxy
Statement/Prospectus, other than exhibits to such documents.

         This  Joint  Proxy   Statement/Prospectus   incorporates  documents  by
reference which are not presented herein or delivered herewith.  These documents
are available upon request from Kenneth F.  Csinicsek,  Senior Vice President of
Investor  Relations,  First  Financial  Corporation,  1305 Main Street,  Stevens
Point,  Wisconsin 54481,  (715) 345-4602.  In order to ensure timely delivery of
the documents, any request should be made by January ____, 1994.







<PAGE>




                                    SUMMARY

             The following is a brief summary of certain  information  contained
elsewhere in this Joint Proxy Statement/Prospectus. This summary is not intended
to be a complete  description of the Acquisition  Agreement,  the Acquisition or
the parties  thereto,  and is  qualified  in its  entirety by the more  detailed
information contained in this Joint Proxy Statement/Prospectus and the documents
referred   to  herein.   Stockholders   are  urged  to  read  this  Joint  Proxy
Statement/Prospectus in its entirety, including the Exhibits hereto, and to give
careful  consideration  to all of the  information  contained  herein and in the
documents referred to herein.

             THE  ACQUISITION  AGREEMENT AND THE ACQUISITION TO BE CONSIDERED AT
THE SPECIAL  MEETINGS  INVOLVES A MATTER OF GREAT  IMPORTANCE TO FIRSTROCK'S AND
FFC'S  STOCKHOLDERS.  IF THE  ACQUISITION  AGREEMENT  AND  THE  ACQUISITION  ARE
APPROVED AND  CONSUMMATED,  EACH SHARE OF FIRSTROCK STOCK WILL BE CONVERTED INTO
THE RIGHT TO RECEIVE AND BE  EXCHANGEABLE  FOR SUCH NUMBER OF SHARES (ROUNDED TO
THE  NEAREST  TEN  THOUSANDTH  OF A SHARE) OF FFC STOCK AS SHALL BE EQUAL TO (i)
TWENTY-SEVEN  DOLLARS  AND TEN CENTS  ($27.10)  DIVIDED  BY (ii) THE  AVERAGE OF
CLOSING TRADE PRICES ("AVERAGE PRICE") OF FFC STOCK ON THE NASDAQ STOCK MARKET'S
NATIONAL MARKET SYSTEM DURING THE LAST FIFTEEN TRADING DAYS ON WHICH  REPORTABLE
SALES OF FFC STOCK TOOK PLACE IMMEDIATELY PRIOR TO, BUT NOT INCLUDING, THE THIRD
BUSINESS  DAY PRIOR TO THE  CONSUMMATION  OF THE  ACQUISITION  (THE  "CLOSING"),
TOGETHER WITH CASH IN LIEU OF FRACTIONAL SHARES, SUBJECT TO ADJUSTMENT, AND EACH
FIRSTROCK STOCKHOLDER'S SEPARATE EQUITY INTEREST IN FIRSTROCK WILL CEASE.

The Parties

             First  Financial  Corporation.  FFC,  which  was  formed  in  1984,
currently conducts business as a unitary thrift holding company.  As a Wisconsin
corporation,  FFC is  authorized  to engage  in any  activity  permitted  by the
Wisconsin Business Corporation Law. With total assets in excess of $5.05 billion
as of September 30, 1994,  the principal  business of FFC is the business of its
banking subsidiary, First Financial Bank, FSB ("FF Bank").

             The  mailing  address  and  telephone  number  of  FFC's  principal
executive  offices  are  1305  Main  Street,  Stevens  Point,  Wisconsin  54481,
telephone:  (715)341-0400.  For  further  information  regarding  FFC,  see  the
documents incorporated by reference herein as to FFC.

             First Financial Acquisition Company.  Acquisition Co. is a Delaware
corporation  which was formed on October 25, 1994 to facilitate the Acquisition,
and is a wholly-owned subsidiary of FFC.

             First Financial Bank, FSB. FF Bank is a federally chartered,  stock
savings  institution  whose deposits are insured by the SAIF, as administered by
the FDIC, and is a wholly-owned subsidiary of FFC. Business is conducted through
124 full-service branch offices and one limited loan origination  office.  Based
on the total  assets of $4.95  billion at  September  30,  1994,  FF Bank is the
largest thrift  institution  headquartered in Wisconsin.  The principal mortgage
lending area of FF Bank is Wisconsin and Illinois. In addition to first mortgage
loans,  FF Bank originates a significant  volume of consumer loans,  home equity
loans,  credit card loans and student loans.  Consumer,  home equity and student
lending  activities are principally  conducted in Wisconsin and Illinois,  while
the  credit  card base and  resulting  loans  are  principally  centered  in the
Midwest.  A significant  portion of real estate loans  generated are sold in the
secondary market and to other financial  institutions with FF Bank retaining the
servicing of those loans. FF Bank offers brokerage  services and also operates a
full-line independent insurance agency and a real estate appraisal company.


             FF Bank has grown  significantly  through mergers and  acquisitions
since  its  stock  conversion  in 1980,  when FF Bank had  total  assets of $244
million and 14 branch offices in central Wisconsin. In 1984, First Financial and
First  State  Savings  of  Wisconsin,  concurrently  with  First  State's  stock
conversion,  combined to form FFC, which operated as a multiple savings and loan
holding  company  from 1984 until August 1985 when FFC  acquired  First  Savings
Association of Wisconsin.  At that time, all three institutions were merged into
FF Bank. In 1988,  FF Bank acquired  National  Savings and Loan  Association  of
Milwaukee,  Wisconsin through a merger conversion. By the end of 1988, FF Bank's
total  assets had grown to $2.3  billion and FF Bank  operated  63  full-service
banking offices throughout  Wisconsin.  In 1989, FFC acquired Port Savings Bank,
F.S.B., Port Washington,  Wisconsin, a $100 million asset institution,  which it
operated as an independent  thrift  subsidiary until it was recently merged into
FF Bank.

             Beginning  in  1990,  FF  Bank  expanded  into  southern   Illinois
(suburban  St.  Louis) and the  Peoria,  Illinois  markets by  acquiring  Illini
Federal  Savings  and  Loan  Association  of  Fairview  Heights  in a  voluntary
supervisory  merger  conversion  and by purchasing  the deposits and nine branch
banking  offices  of  two  former  Peoria  thrifts  from  the  Resolution  Trust
Corporation ("RTC"). In 1991, FF Bank also acquired two western Wisconsin branch
bank offices from the RTC.  During 1992, FF Bank acquired ten additional  branch
banking offices in the Peoria market,  including eight from LaSalle Talman Bank,
FSB, and two from the RTC. In 1993, FF Bank acquired  Westinghouse Federal Bank,
FSB, d/b/a United Federal Bank ("United") of Galesburg, Illinois. As part of the
acquisition,  United was merged into FF Bank and its twenty branches now operate
as branch banking offices of FF Bank. Also in 1993, FF Bank acquired four branch
banking  offices in the Quincy,  Illinois  area from  Citizens  Federal  Bank of
Miami, Florida.

             In 1994, FF Bank acquired  NorthLand Savings of Wisconsin,  S.S.B.,
and the 10  NorthLand  offices  now operate as  branches  of FF Bank.  Also,  as
indicated  above,  Port Savings Bank,  F.S.B.  was merged into FF Bank effective
October 1, 1994 and Port's three offices now operate as FF Bank branches.

             While   pursuing  its  strategy  of  expansion  by  acquisition  in
Wisconsin  and  Illinois,  management  of FF Bank  has  also  curtailed  lending
activities  outside of the Midwest in recent years.  In 1988, FF Bank liquidated
its West Coast mortgage banking  operation which FF Bank had acquired as part of
the  acquisition of a troubled  thrift  institution in 1985.  This operation had
incurred  continuing  operating  losses.  In 1988, FF Bank sold a portion of its
credit  card  loan  portfolio,  totalling  $44.8  million,  consisting  of loans
concentrated in California,  Texas and the Northeastern states. FF Bank's credit
card  lending  activities  are now  focused  on  Wisconsin,  Illinois  and other
Midwestern states.  During 1989, FF Bank curtailed  manufactured housing lending
outside the Midwest, and in October 1994 FF Bank exited the manufactured housing
lending business altogether due to increased competition in the marketplace.

             FF Bank is a member of the Federal Home Loan Bank  System.  FF Bank
is subject to comprehensive  examination,  supervision and regulation by the OTS
and the FDIC, and is regulated by the Board of Governors of the Federal  Reserve
System as to reserves  required to be  maintained  against  deposits and certain
other matters.

             The mailing  address and  telephone  number of FF Bank's  principal
executive  offices  are  1305  Main  Street,  Stevens  Point,  Wisconsin  54481;
(715)341-0400.  For further  information  regarding FF Bank,  see the  documents
incorporated by reference herein as to FFC.

             FirstRock Bancorp, Inc. FirstRock is a Delaware corporation and the
holding company for First Federal Savings Bank,  F.S.B.  ("First  Federal").  At
September 30, 1994, FirstRock reported total assets of $408.0 million,  deposits
of $302.5  million  and  stockholders  equity of $48.6  million.  First  Federal
presently has six  full-service  offices located in the Rockford,  Illinois area
and loan origination offices located in Rockford, suburban Chicago, and suburban
Des Moines, Iowa.




<PAGE>






             The primary  business of  FirstRock  is the business of its insured
banking  subsidiary,  First Federal.  The business of First Federal is primarily
that of  obtaining  savings  deposits  from the general  public and making loans
secured by first mortgage  liens on residential  and other real estate to enable
borrowers  to purchase  or  refinance  the  collateralized  property.  Funds for
lending are provided  primarily by savings deposits,  repayment of loans and the
sale of loans.  First Federal's revenues are derived primarily from interest and
fees received in connection  with its real estate loans,  while interest paid on
its  deposit  accounts  and  borrowings  constitutes  its largest  expense.  Its
principal  expenses are interest paid on savings accounts and overhead  expenses
in the  operation  of its various  offices.  The mailing  address and  telephone
number of  FirstRock's  principal  executive  offices are 612 North Main Street,
Rockford,  Illinois 61103;  (815)987-3500.  For further information on FirstRock
and First  Federal,  see the documents  incorporated  by reference  herein as to
FirstRock.

The Acquisition

             In 1994,  FirstRock's Board of Directors,  in consultation with its
financial  advisors,  explored  various methods of enhancing  shareholder  value
including seeking a buyer for FirstRock.  After FirstRock  evaluated a number of
expressions of interest, on October 26, 1994, FirstRock and FFC entered into the
Acquisition Agreement. See "The Acquisition Background of the Acquisition."

             The  Acquisition  will be effected by the merger of Acquisition Co.
with and into FirstRock (the "Merger").  Upon the Merger,  all of the issued and
outstanding  shares of  FirstRock  Stock will  convert into the right to receive
consideration consisting of FFC Stock.

             Immediately  after the  Merger,  FFC intends to cause the merger of
First  Federal  with  and  into FF  Bank  (the  "Bank  Merger").  The  resulting
institution  of the Bank Merger will combine the existing  operations of FF Bank
and First  Federal,  and shall operate as FF Bank.  It is presently  anticipated
that  FFC  will,  as soon  as  practical  after  the  Bank  Merger,  effect  the
liquidation  and  dissolution  of  FirstRock  into  FFC.  See  "The  Acquisition
Structure."

Purpose and Effects of the Acquisition

             The purpose of the  transactions  contemplated  by the  Acquisition
Agreement is to enable FFC to acquire the assets and business of First  Federal,
which FFC intends  thereafter  to operate as branches of FF Bank.  Following the
Acquisition  (based on September 30, 1994 deposit levels),  FF Bank will operate
130 banking  offices  throughout  Wisconsin and Illinois,  with $4.40 billion in
deposits, including $302.5 million of First Federal deposits held in over 75,000
accounts.  The  Acquisition  will  allow  the  entry of FF Bank  into  Rockford,
Illinois, the second largest city by population in Illinois.

             FF Bank intends to support and enhance First Federal's  deposit and
residential  lending  activities.  FF Bank believes that the current capacity of
First  Federal's  offices will  facilitate  deposit  growth on a cost  efficient
basis.  FF Bank also  intends to utilize  First  Federal's  offices to originate
loans.  Consistent  with FFC's efforts to diversify  income  sources  beyond net
interest  income,  FFC intends to expand the financial  services offered through
the acquired First Federal offices. FF Bank also expects to significantly reduce
the overhead  expenses of operating  such  offices by  consolidating  most "back
office" functions at FFC's headquarters in Stevens Point, Wisconsin.

             FFC expects  that the  Acquisition  will have a positive  effect on
each of FFC's and FF Bank's capital levels,  increasing  tangible capital levels
by almost 10% and 5%,  respectively,  without appreciably  diluting earnings per
share after a one-time charge of $4 million relative to Acquisition  charges and
transaction costs is taken in connection with the Acquisition.
See "The Acquisition   Purpose and Effects of the Acquisition."

The Exchange Ratio

             Upon  consummation of the Acquisition,  each  outstanding  share of
FirstRock  Stock will be converted into the right to receive and be exchangeable
for such number of shares  (rounded to the nearest ten thousandth of a share) of
FFC common  stock,  par value $1.00 per share ("FFC Stock") as shall be equal to
(i)  Twenty-Seven  Dollars and Ten cents ($27.10) divided by (ii) the average of
closing trade prices ("Average Price") of FFC Stock on The Nasdaq Stock Market's
National Market System during the last fifteen trading days on which  reportable
sales of FFC Stock took place immediately prior to, but not including, the third
business  day  prior to the  Closing,  except  that cash will be paid in lieu of
fractional  shares.  If the average of the last sales  prices for the 15 trading
days  immediately  preceding  the third  business  day prior to the Closing (the
"Closing  Market  Value") is greater than $20.00,  FirstRock  may  terminate the
transaction  unless the Board of Directors of FFC elects in its sole  discretion
to complete the  Acquisition  at a fixed  exchange  ratio of 1.355 shares of FFC
Stock for each share of  FirstRock  Stock.  If the Closing  Market Value is less
than $13.25,  FFC may terminate the transaction unless the Board of Directors of
FirstRock  elects in its sole  discretion to complete the Acquisition at a fixed
exchange ratio of 2.045 shares of FFC Stock for each share of FirstRock Stock.

             All outstanding options to purchase FirstRock Stock,  granted under
FirstRock's  stock  option  plans,  will become  options to purchase  FFC Stock,
subject to adjustment  as set forth in the FirstRock  stock option plans and the
relevant  provisions of the  Acquisition  Agreement.  See "The  Acquisition  The
Exchange Ratio."

Exchange of FirstRock Stock

             The exchange of shares of FFC Stock for shares of  FirstRock  Stock
will be made promptly upon surrender of FirstRock Stock certificates to a paying
agent after the  Closing.  All  FirstRock  stockholders  will be  provided  with
written  instructions and related materials needed to effectuate the exchange of
their shares promptly after the Closing.  No interest will be paid or accrued to
FirstRock's  stockholders  on amounts  received  by the  paying  agent from FFC.
SHARES OF FIRSTROCK STOCK SHOULD NOT BE SURRENDERED FOR PAYMENT PRIOR TO RECEIPT
OF WRITTEN  INSTRUCTIONS FROM THE PAYING AGENT. See "The Acquisition Delivery of
FFC Stock."

Regulatory Approvals; Conditions

             The  transactions  contemplated  by the  Acquisition  Agreement are
subject to the prior approval of the Office of Thrift  Supervision  ("OTS").  An
application  has been  filed with the OTS.  No other  regulatory  approvals  are
required  to  consummate  the  Acquisition.   See  "The  Acquisition  Regulatory
Approvals."

             The  obligations of FirstRock,  FFC and  Acquisition  Co. under the
Acquisition Agreement are subject to the satisfaction of certain conditions. The
material remaining conditions include the approval of the Acquisition  Agreement
by FirstRock's stockholders, the approval by FFC stockholders of the issuance of
FFC Stock if the  number of shares  issued  constitutes  20% or more of the then
outstanding  shares  of  FFC  Stock,  the  receipt  of  various  legal  opinions
customarily issued in transactions such as the Acquisition, the absence of court
orders  and  injunctions   prohibiting  the  consummation  of  the  transactions
contemplated  by the  Acquisition  Agreement,  the absence of certain pending or
threatened  litigation,  and the  absence  of any  material  adverse  changes in
FirstRock  and FFC. For a more  complete  description  of the  conditions to the
Acquisition, see "The Acquisition Conditions of the Acquisition."




<PAGE>






Conduct of Business Pending the Acquisition

             FirstRock  has  agreed  to  conduct  its  business  and  engage  in
transactions  prior to the Closing  only in the ordinary  course and  consistent
with past practice, and subject to certain operating restrictions. FirstRock has
agreed,  among other things, to maintain its current  organizational and capital
structure  and to  comply  with  certain  limitations  on  declaring  dividends,
granting  nonroutine  increases in  compensation,  and acquiring or disposing of
assets. See "The Acquisition Conduct of Business Pending the Acquisition."

Opinions of Financial Advisors

             By  a  written   opinion  dated  October  26,  1994,   The  Chicago
Corporation  ("TCC"),  FirstRock's  financial  advisor  selected by its Board of
Directors,  stated  that  the  proposed  consideration  to be  received  by  the
stockholders of FirstRock pursuant to the Acquisition  Agreement is fair to such
stockholders,  from a financial  point of view.  On  ____________,  19____,  TCC
reconfirmed its opinion.  For information  concerning the matters  considered in
the TCC  opinion,  see "The  Acquisition  Opinions of  Financial  Advisors"  and
Exhibit 1 to this Joint Proxy Statement/Prospectus, where the TCC opinion is set
forth in its entirety and  incorporated  herein by  reference.  Stockholders  of
FirstRock are urged to read the TCC opinion.

             FirstRock  has agreed to pay TCC fees of $625,475 for its financial
advisory services, including the rendering of its opinion described above, which
are payable upon the Closing if the  Acquisition is  consummated.  In connection
with the  Agreement,  FirstRock  has also agreed to indemnify  TCC for specified
matters  relating to its duties  thereunder.  See "The  Acquisition  Opinions of
Financial Advisors."

Vote Required; Stockholders Entitled to Vote

             Under   applicable   law,  and  in  accordance   with   FirstRock's
Certificate  of  Incorporation,   the  Acquisition   Agreement,   including  the
transactions contemplated thereby, must be approved by the holders of a majority
of the issued and outstanding  shares of FirstRock  Stock. The close of business
on December  ____,  1994 has been fixed by the Board of  Directors as the record
date (the "FirstRock  Record Date") for the  determination  of the  stockholders
entitled  to vote at the  FirstRock  Meeting.  At the close of  business on that
date, there were __________ issued and outstanding shares of FirstRock Stock and
____ holders of record of FirstRock Stock.

             As  of  the  FirstRock  Record  Date,   FirstRock's  directors  and
executive  officers,  including their affiliates,  beneficially owned ______% of
the outstanding shares entitled to vote at the FirstRock Meeting. None of FFC or
FFB's directors or executive  officers,  including their  affiliates,  owned any
FirstRock Stock as of the FirstRock Record Date.

             Under the rules governing The Nasdaq Stock Market's National Market
System,  the  approval  of FFC  stockholders  will be  required if the number of
shares of FFC Stock  issued to FirstRock  stockholders  pursuant to the Exchange
Ratio equals 20% or more of the  outstanding  shares of FFC Stock at the time of
issuance.  Though  the  exact  number of shares  issued in  connection  with the
Acquisition will be determined by the Exchange Ratio, the Agreement contemplates
that a maximum  of  approximately  5,500,000  shares of FFC Stock may be issued,
which would be more than 20% of the outstanding shares of FFC Stock. In light of
such  possibility,  the FFC Board of Directors  unanimously  recommends that FFC
stockholders  authorize  the issuance of up to 5,500,000  shares of FFC Stock in
connection with the Acquisition if such issuance  constitutes 20% or more of the
then outstanding  shares of FFC Stock.  Consummation of the Acquisition does not
require  approval of FFC  stockholders as to the issuance of stock if the number
of shares issued constitutes less than 20% of the then outstanding shares of FFC
Stock.  The close of business on December  ____,  1994 has been fixed by the FFC
Board  of  Directors  as the  record  date  (the  "FFC  Record  Date")  for  the
determination  of the stockholders  entitled to vote at the FFC Meeting.  At the
close of  business  on that date,  there were  ________  issued and  outstanding
shares of FFC Stock and _____ holders of record of FFC Stock.

             As of the FFC Record Date, FFC's directors and executive  officers,
including their affiliates,  beneficially  owned ____% of the outstanding shares
entitled to vote at the FFC Meeting.  None of FirstRock or FirstRock's directors
or executive officers, including their affiliates, owned any FFC Stock as of the
FFC Record Date.


<PAGE>





Recommendation of the Board of Directors of FirstRock

             THE BOARD OF DIRECTORS OF FIRSTROCK UNANIMOUSLY RECOMMENDS THAT THE
STOCKHOLDERS VOTE FOR APPROVAL OF THE ACQUISITION AGREEMENT AND THE ACQUISITION.
After an evaluation of business,  financial and market factors and  consultation
with  its  financial  and  legal  advisors,   FirstRock's   Board  of  Directors
unanimously approved the Acquisition Agreement and the Acquisition. The Board of
Directors of FirstRock believes that the terms of the Acquisition  Agreement and
the Acquisition are in the best interests of FirstRock's stockholders.  See "The
Acquisition Recommendation of FirstRock's Board of Directors."

Recommendation of the Board of Directors of FFC

             THE  BOARD OF  DIRECTORS  OF FFC  UNANIMOUSLY  RECOMMENDS  THAT FFC
STOCKHOLDERS  VOTE TO AUTHORIZE  THE  ISSUANCE OF UP TO 5,500,000  SHARES OF FFC
STOCK IN CONNECTION WITH THE ACQUISITION  PURSUANT TO THE EXCHANGE RATIO IF SUCH
ISSUANCE  CONSTITUTES 20% OR MORE OF THE THEN  OUTSTANDING  SHARES OF FFC STOCK.
Consummation of the Acquisition does not require approval of FFC stockholders as
to the  issuance of FFC Stock if the number of shares  issued  constitutes  less
than 20% of the then outstanding shares of FFC Stock.

Termination of the Acquisition Agreement

             The Acquisition  Agreement may be terminated by either FirstRock or
FFC under  certain  circumstances,  including  if the  Acquisition  has not been
consummated  by July 31, 1995, if FirstRock's  stockholders  fail to approve the
Acquisition  Agreement or if FFC's  stockholders fail to approve the issuance of
FFC Stock if the  number of shares  issued  constitutes  20% or more of the then
outstanding shares of FFC Stock. See "The Acquisition  Termination and Amendment
of the Acquisition Agreement."

Warrant Agreement

             In connection  with the  Acquisition  Agreement,  FirstRock and FFC
entered  into a warrant  agreement  dated as of October 26,  1994 (the  "Warrant
Agreement") pursuant to which FirstRock granted FFC a warrant (the "Warrant") to
purchase up to 475,246  newly  issued  shares of  FirstRock  Stock at a purchase
price of $22.50 per share.  The Warrant is exercisable  only upon the occurrence
of certain  specified  triggering  events  primarily  involving  new third party
agreements,  proposals  or  transactions  with  regard  to  the  acquisition  of
FirstRock,  as well as  violation of the  Acquisition  Agreement by FirstRock or
failure of FirstRock's  stockholders to approve the Acquisition  Agreement while
third party offers may be outstanding.  Under certain circumstances,  in lieu of
FirstRock  Stock, FFC is entitled to receive the cash value of the securities to
which the  Warrant  relates  but such cash value is limited to $3  million.  The
Warrant Agreement  provides FFC with registration  rights in connection with the
sale of shares of FirstRock Stock acquired pursuant to the Warrant.  The Warrant
is not currently  transferable.  However,  the Warrant would become transferable
upon the  occurrence of a triggering  event.  The Warrant is intended to make it
more  difficult for another party to acquire  FirstRock  thereby  increasing the
likelihood  that  the  Acquisition  will  occur.  See "The  Acquisition  Warrant
Agreement."

Certain Federal Income Tax Consequences

             The Acquisition is intended to constitute a tax-free transaction to
FirstRock's stockholders and consummation of the Acquisition is conditioned upon
FFC's and  FirstRock's  receipt of an opinion of counsel to the effect  that the
Acquisition  will be  treated  for  federal  income tax  purposes  as a tax-free
reorganization. Assuming the Acquisition qualifies as a tax-free reorganziation,
no gain or loss  will be  recognized  by  FirstRock  stockholders  who  exchange
FirstRock  Stock solely for FFC Stock  (except with respect to cash  received in
lieu of a fractional  share of FFC Stock).  FirstRock  stockholders  should read
carefully the  discussion  under "The  Acquisition--Certain  Federal  Income Tax
Consequences" and should consult with their own tax advisors.



<PAGE>




Accounting Treatment

             The  Acquisition  will be accounted for as a  pooling-of-interests.
See "The Acquisition Accounting Treatment."

Dissenters' Rights

             Under applicable  Delaware law, holders of FirstRock Stock will not
be  entitled  to  dissenters'   rights  of  appraisal  in  connection  with  the
Acquisition. See "The Acquisition Dissenters' Rights."

             Under  applicable  Wisconsin law,  holders of FFC Stock will not be
entitled to dissenters' rights of appraisal in connection with issuance of up to
5,500,000 shares of FFC Stock in connection with the Acquisition.

Liquidation Account

             In connection with its conversion from the mutual to the stock form
of ownership,  First Federal was required to establish a  "liquidation  account"
for  the  benefit  of  certain  savings  account  holders  at  the  time  of the
conversion. The liquidation account grants such savings account holders who have
continued to maintain  their  savings  accounts at First  Federal the right to a
priority  distribution  from the liquidation  account before any distribution is
made with  respect  to First  Federal  common  stock in the event of a  complete
liquidation  of First  Federal.  Neither  the  Acquisition  nor the Bank  Merger
constitutes a complete  liquidation and will not trigger a distribution from the
liquidation  account.  Upon consummation of the Acquisition and the Bank Merger,
the liquidation account will be maintained by FF Bank.




<PAGE>




Market Prices and Dividends on Common Stock

             FirstRock  Stock is quoted on The Nasdaq  Stock  Market's  National
Market System under the symbol "FROK." On December ____,  1994, the closing sale
price per share,  as  reported  on NASDAQ,  was  $_______.  See  "Market For and
Dividends Paid on FirstRock Stock."

             FFC Stock is quoted on The Nasdaq Stock  Market's  National  Market
System under the symbol "FFHC." On December  ____,  1994, the closing sale price
per share,  as reported on NASDAQ,  was $_______.  See "Market For and Dividends
Paid on FFC Stock."

             The  closing  per share  sales  prices of  FirstRock  Stock and FFC
Stock,  as of  specified  dates and as reported on NASDAQ,  are set forth in the
following table:

                                 Closing Sales Price

           Date             FFC Stock            FirstRock Stock
           ----             ---------            ---------------
October 25, 1994 (1)        $  15.00                $  22.50
December ____, 1994            _____                   _____
- --------------------
(1)  Last trading date prior to announcement of the Acquisition Agreement.


Comparative Per Share Data

      Following are certain  comparative  historical per share data of FirstRock
and FFC, pro forma per share data of FirstRock and FFC and  equivalent pro forma
per share data of  FirstRock.  The book value per share data is  presented as of
September 30, 1994,  December 31, 1993, December 31, 1992 and December 31, 1991.
The earnings and dividend per share data for the nine months ended September 30,
1994 and 1993 include the results of  operations  of  FirstRock  and FFC for the
nine months ended  September 30, 1994 and 1993,  respectively.  The earnings and
dividends  per share data for the year ended  December  31,  1993  includes  the
results of  operations  of  FirstRock  for the year ended June 30,  1994 and the
results of operations of FFC for the year ended  December 31, 1993. The earnings
and dividends  per share data for the year ended  December 31, 1992 includes the
results of  operations  of  FirstRock  for the year ended June 30,  1993 and the
results of operations of FFC for the year ended  December 31, 1992. The earnings
and dividends  per share data for the year ended  December 31, 1991 includes the
results of  operations  of  FirstRock  for the year ended June 30,  1992 and the
results of operations of FFC for the year ended December 31, 1991. The financial
data is based on the  historical  financial  statements and the notes thereto of
FirstRock and FFC and on pro forma  financial  information and the notes thereto
of FirstRock  and FFC and should be read in  conjunction  with the  consolidated
financial  statements  and the notes  thereto of FirstRock and FFC and Pro Forma
Condensed  Combined  Financial   Statements  and  the  notes  thereto  appearing
elsewhere in this Joint Proxy  Statement/Prospectus.  The pro forma  amounts are
not  necessarily  indicative  of results  which will be  obtained  on a combined
basis.

<PAGE>

Comparative Per Share Data


<TABLE>
<CAPTION>
                                                     FFC Common Stock            FirstRock Common Stock
                                                                   ProForma                           ProForma
                                                  Historical       Combined       Historical       Equivalent (A)

<S>                                                    <C>             <C>            <C>                  <C>   
Fully Diluted Earnings Per Share:
    For the Nine Months Ended:
         September 30, 1994                            $1.32           $1.24          $1.45                $2.24
         September 30, 1993                             1.32            1.22           1.25                 2.20
    For the Year Ended:
         December 31, 1993                              1.86            1.74           1.86                 3.14
         December 31, 1992                              1.19            1.16            N/A                 2.10
         December 31, 1991                              0.79            0.72            N/A                 1.30

Cash Dividends Per Share:
    For the Nine Months Ended:
         September 30, 1994                            $0.30           $0.30           $ --                $0.54
         September 30, 1993                             0.25            0.25             --                 0.45
    For the Year Ended:
         December 31, 1993                              0.35            0.35             --                 0.63
         December 31, 1992                              0.22            0.22             --                 0.40
         December 31, 1991                              0.16            0.16            N/A                 0.29

Book Value Per Share:
    At September 30, 1994                             $10.77          $10.69         $20.34               $19.32
    At December 31, 1993                                9.95           10.14          19.61                18.32
    At December 31, 1992                                8.34            8.65          17.35                15.63
    At December 31, 1991                                7.14            8.21            N/A                14.84

</TABLE>

<PAGE>







N/A - Not  applicable  since  FirstRock  was formed in October 1992 upon the 
conversion  of First Federal from mutual to stock form.

(A)     Equivalent pro forma per share amounts are calculated by multiplying the
        pro forma continuing  earnings per share, pro forma book value per share
        and the pro forma dividends per share, as appropriate,  by the estimated
        Exchange  Ratio.  The estimated  Exchange  Ratio of 1.807 was determined
        using an assumed  FFC Share Value of $15.00  (the  closing  price of FFC
        Stock on November 30, 1994) and consideration  equal to $27.10 per share
        of FirstRock Stock. See "The Acquisition - Exchange Ratio".




<PAGE>






Selected Financial Data

         The following  tables  present  summary  historical  financial data for
FirstRock  and FFC and summary pro forma  financial  data of  FirstRock  and FFC
combined as of the dates and for the periods  indicated.  This financial data is
based upon the consolidated financial statements of FirstRock and FFC and on pro
forma  financial  information  of  FirstRock  and  FFC  and  should  be  read in
conjunction with the consolidated  financial statements and the notes thereto of
FirstRock  and FFC and the  Unaudited  Pro Forma  Condensed  Combined  Financial
Information   and   notes   thereto   appearing    elsewhere   in   this   Proxy
Statement/Prospectus.  The condensed  combined  financial  information  has been
prepared  based on the  pooling-of-interests  method  of  accounting  and on the
assumption  that an aggregate  of 4,315,425  shares of FFC Stock would be issued
for FirstRock  Stock in the  Acquisition.  See  "Unaudited  Pro Forma  Condensed
Combined  Financial  Information."  Amounts at September  30, 1994 and 1993 with
respect to  FirstRock  and FFC are  unaudited.  The  following  tables set forth
historical consolidated financial data for FFC for the five years ended December
31, 1993 and the nine months ended September 30, 1994 and 1993 and for FirstRock
for the five years ended June 30, 1994 and for the nine months  ended  September
30, 1994 and 1993. Because  FirstRock's fiscal year ends on June 30 and FFC's on
December 31, the financial  data for  FirstRock  has been  presented to coincide
with  the  fiscal  reporting  period  of FFC.  The  pro  forma  amounts  are not
necessarily  indicative of results  which will be obtained on a combined  basis.
All  adjustments  necessary for a fair  presentation  of financial  position and
results of operations of interim periods have been included.



<PAGE>

                   SELECTED HISTORICAL FINANCIAL INFORMATION
                          FIRST FINANCIAL CORPORATION
                           
<TABLE>
<CAPTION>
                                                                      At Or For The Nine Months          At or For The
                                                                           Ended September 30,            Year Ended
                                                                                (Unaudited)               December 31,            
                                                                      ---------------------------------   -----------

                                                                         1994                 1993          1993        
                                                                      ----------              ----          ----         
                                                                      (dollars in thousands, except per share amounts)
<S>                                                                   <C>                  <C>           <C>           
Selected financial condition data:
     Total assets                                                     $5,051,199           $4,731,543    $4,774,633   
     Mortgage-related securities                                       1,500,482            1,316,429     1,326,253     
     Loans receivable, including 
      loans held for sale                                              3,133,628            2,836,675     2,922,504     
     Core deposit intangibles
      and goodwill                                                        28,059               33,004        31,392    
     Deposits                                                          4,101,449            4,089,930     4,050,520    
     Borrowings                                                          591,145              324,036       438,598      
     Stockholders' equity                                                265,930              221,078       234,685    
     Common shares outstanding                                        24,698,852           23,560,066    23,586,827     
     Book value per share                                             $    10.77           $     9.38    $     9.95  
     Tangible book value per share                                    $     9.63           $     7.98    $     8.62     
Selected operating information:
     Interest income                                                  $  262,809           $  254,594    $  340,123     
     Interest expense                                                    141,567              143,866       189,734      
                                                                      ----------           ----------    ----------     
     Net interest income                                                 121,242              110,728       150,389    
     Provision for losses on loans                                         4,878                7,824        10,219   
                                                                      ----------           ----------    ----------  
     Net interest income after provision
       for losses on loans                                               116,364              102,904       140,170      
     Unrealized loss on impairment of
       mortgage-related securities                                        (9,000)                  --            --      
     Non-interest income                                                  26,419               27,645        37,721    
     Non-interest expense                                                 80,637               79,801       105,804    
                                                                      ----------           ----------    ----------     
     Net income before income taxes
       and accounting change                                              53,146               50,748        72,087     
     Income taxes                                                         19,591               18,705        26,872     
                                                                      ----------           ----------    ----------    
     Net income before accounting change                                  33,555               32,043        45,215    
     Cumulative effect of a change in
       accounting principle                                                   --                   --            --     
                                                                      ----------           ----------    ----------     
     Net income                                                       $   33,555           $   32,043    $   45,215     
                                                                      ==========           ==========    ==========    

     Earnings per share:
       Primary:
         Income before change in accounting
           principle                                                  $     1.33           $     1.35    $     1.88   
         Cumulative effect of a change in
           accounting principle                                       $       --           $       --    $       --    
         Net income                                                   $     1.33           $     1.35    $     1.88    
       Fully diluted:
         Income before change in accounting
           principle                                                  $     1.32           $     1.32    $     1.86    
         Cumulative effect of a change in
           accounting principle                                       $       --           $       --    $       --    
         Net income                                                   $     1.32           $     1.32    $     1.86   
       Weighted average common equivalent shares:
         Primary                                                          25,323               23,724        24,112   
         Fully diluted                                                    25,380               24,243        24,369    

     Dividends per share                                              $     0.30           $     0.25    $     0.35   

Key ratios and other data:
     Return on average assets
      (before accounting change)                                            0.90%                0.94%         0.98%   
     Return on average equity
      (before accounting change)                                           17.40%               20.55%        21.23%   
     Average equity to average assets                                      5.23%                4.56%         4.62%    
     Dividend payout ratio                                                22.73%               18.94%        18.82%    
     Net interest margin                                                   3.40%                3.37%         3.41%     
     Non-accrued loans to total loans                                      0.28%                0.28%         0.28%     
     Non-performing assets to total assets                                 0.58%                0.32%         0.32%    
     Number of full service banking
       offices at end of year                                                124                  117           117     
     Regulatory capital ratios - FF Bank:
         Tangible capital                                                   5.54%               4.90%         5.21%     
         Core capital                                                       5.98%               5.51%         5.78%     
         Risk-based capital                                                13.18%              11.87%        12.56%     
<PAGE>
=============================
TABLE (CONTINUED)
                                  
                                                           At Or For The Year Ended December 31,                             
                                                  -----------------------------------------------------

                                                  1992            1991              1990           1989
                                                  ----            ----              ----           ----
                                      
<S> ......................................   <C>              <C>              <C>              <C>
Selected financial condition data:
     Total assets ........................   $ 3,908,286      $ 3,220,002      $ 3,142,293      $ 2,456,695
     Mortgage-related securities .........     1,301,589          893,733          569,085          162,056
     Loans receivable, including
      loans held for sale ................     2,210,717        1,991,503        2,169,180        1,980,208
     Core deposit intangibles
      and goodwill .......................        23,278           20,388           23,178            5,505
     Deposits ............................     3,206,112        2,935,645        2,883,214        2,098,234
     Borrowings ..........................       461,948           77,243           60,351          177,253
     Stockholders' equity ................       194,095          164,535          149,576          137,081
     Common shares outstanding ...........    23,266,414       23,038,404       22,978,604       22,915,604
     Book value per share ................   $      8.34      $      7.14      $      6.51      $      5.98
     Tangible book value per share .......   $      7.34      $      6.26      $      5.50      $      5.74
Selected operating information:
     Interest income .....................   $   296,871      $   300,081      $   292,141      $   235,890
     Interest expense ....................       181,896          203,749          204,748          162,059
                                             -----------      -----------      -----------      -----------
     Net interest income .................       114,975           96,332           87,393           73,831
     Provision for losses on loans .......        13,851           18,333           16,044           18,306
                                             -----------      -----------      -----------      -----------
     Net interest income after provision
       for losses on loans ...............       101,124           77,999           71,349           55,525
     Unrealized loss on impairment of
       mortgage-related securities .......          --               --               --               --
     Non-interest income .................        32,209           34,331           31,383           32,389
     Non-interest expense ................        88,711           81,395           76,840           64,868
                                             -----------      -----------      -----------      -----------
     Net income before income taxes
       and accounting change .............        44,622           30,935           25,892           23,046
     Income taxes ........................        16,190           12,409            9,870            8,670
                                             -----------      -----------      -----------      -----------
     Net income before accounting change .        28,432           18,526           16,022           14,376
     Cumulative effect of a change in
       accounting principle ..............         5,600             --               --               --
                                             -----------      -----------      -----------      -----------
     Net income ..........................   $    34,032      $    18,526      $    16,022      $    14,376
                                             ===========      ===========      ===========      ===========

     Earnings per share:
       Primary:
         Income before change in
           accounting principle ..........   $      1.21      $      0.80      $      0.70      $      0.63
         Cumulative effect of a change
           in accounting principle .......   $      0.24             --               --               --
         Net income ......................   $      1.45      $      0.80      $      0.70      $      0.63
       Fully diluted:
         Income before change in
           accounting principle ..........   $      1.19      $      0.79      $      0.70      $      0.63
         Cumulative effect of a change
           in accounting principle .......   $      0.24             --               --               --
         Net income ......................   $      1.43      $      0.79      $      0.70      $      0.63
       Weighted average common
         equivalent shares:
         Primary .........................        23,498           23,114           23,006           22,972
         Fully diluted ...................        23,822           23,395           23,006           22,972

     Dividends per share .................   $      0.22      $      0.16      $      0.16      $      0.15

Key ratios and other data:
     Return on average assets
      (before accounting change) .........          0.79%            0.58%            0.54%            0.60%
     Return on average equity
      (before accounting change) .........         15.79%           11.85%           11.21%           10.82%
     Average equity to average assets ....          4.99%            4.86%            4.78%            5.59%
     Dividend payout ratio ...............         18.49%           20.25%           22.86%           23.81%
     Net interest margin .................          3.35%            3.17%            3.11%            3.30%
     Non-accrued loans to total loans ....          0.71%            0.83%            0.76%            0.86%
     Non-performing assets to total assets          0.76%            1.30%            1.52%            1.95%
     Number of full service banking
       offices at end of year ............            94               86               86               67
     Regulatory capital ratios - FF Bank:
         Tangible capital ................          4.70%            4.44%            3.68%            4.37%
         Core capital ....................          5.20%            4.94%            4.27%            4.37%
         Risk-based capital ..............         11.68%           10.55%            8.36%            7.60%

</TABLE>


<PAGE>






                   SELECTED HISTORICAL FINANCIAL INFORMATION
                            FIRSTROCK BANCORP, INC.
<TABLE>
<CAPTION>

                                                                        At Or For The Nine Months
                                                                           Ended September 30,                   At Or For The 
                                                                                (Unaudited)                Fiscal Year Ended June30,
                                                                      -----------------------------------   -----------------------

                                                                         1994                 1993          1994           1993   
                                                                      ----------              ----          ----           ----   
                                                                             (dollars in thousands, except per share amounts)
<S>                                                                   <C>                  <C>           <C>            <C>      
Selected financial condition data:
     Total assets                                                     $  407,955           $  406,664    $  409,496     $  414,912 
     Mortgage-related securities                                          50,836               50,912        55,030         54,233 
     Loans receivable, including loans held for sale                     246,434              229,630       239,774        236,195 
     Deposits                                                            302,483              297,170       301,590        294,192 
     Borrowings                                                           38,574               19,719        32,166         21,019 
     Stockholders' equity                                                 48,576               47,676        48,215         46,419 
     Common shares outstanding                                         2,388,171            2,512,750     2,387,642      2,512,750 
     Book value per share                                             $    20.34           $    18.97    $    20.19     $    18.47 
     Tangible book value per share                                    $    20.34           $    18.97    $    20.19     $    18.47 
Selected operating information:
     Interest income                                                  $   19,075           $   20,010    $   25,728     $   27,236 
     Interest expense                                                      8,549                9,716        11,853         13,909 
                                                                      ----------           ----------    ----------     ---------- 
     Net interest income                                                  10,526               10,294        13,875         13,327 
     Provision for losses on loans                                           215                  263           322            381 
                                                                      ----------           ----------    ----------     ---------- 
     Net interest income after provisions for losses on loans             10,311               10,031        13,553         12,946 
     Non-interest income                                                   5,486                5,418         7,502          7,069 
     Non-interest expense                                                  9,881               10,019        13,352         13,186 
                                                                      ----------           ----------    ----------     ---------- 
     Net income before income taxes and accounting change                  5,916                5,430         7,703          6,829 
     Income taxes                                                          2,258                2,084         2,940          2,618 
                                                                      ----------           ----------    ----------     ---------- 
     Net income before accounting change                                   3,658                3,346         4,763          4,211 
     Cumulative effect of a change in accounting principle                    --                   --            --             --
                                                                      ----------           ----------    ----------     ----------
     Net income                                                       $    3,658           $    3,346    $    4,763     $    4,211
                                                                      ==========           ==========    ==========     ==========

     Earnings per share:
       Primary:
         Income before change in accounting principle                 $     1.45           $     1.25    $     1.86            N/A
         Cumulative effect of a change in accounting principle        $       --           $       --    $       --            N/A
         Net income                                                   $     1.45           $     1.25    $     1.86            N/A 
       Fully diluted:
         Income before change in accounting principle                 $     1.44           $     1.24    $     1.85            N/A 
         Cumulative effect of a change in accounting principle        $       --           $       --    $       --            N/A
         Net income                                                   $     1.44           $     1.24    $     1.85            N/A 
       Weighted average common equivalent shares:
         Primary                                                           2,527                2,680         2,556            N/A
         Fully diluted                                                     2,549                2,701         2,574            N/A 

     Dividends per share                                              $       --           $       --    $       --            N/A

Key ratios and other data:
     Return on average assets                                              1.23%                1.09%         1.17%          1.05% 
     Return on average equity                                             10.20%                9.55%        10.07%         10.31% 
     Average equity to average assets                                     12.11%               11.42%        11.66%         10.20% 
     Dividend payout ratio                                                    --                   --            --             -- 
     Net interest margin                                                   3.87%                3.68%         3.73%          3.65%
     Non-performing loans to total loans                                   0.54%                1.28%         0.68%          1.21% 
     Non-performing assets to total assets                                 0.75%                1.02%         0.78%          1.02%
     Number of full service banking offices at end of period                   6                    6             6              6 
     Regulatory capital ratios - First Federal:
         Tangible capital                                                  10.31%               9.65%        10.19%          9.15% 
         Core capital                                                      10.31%               9.65%        10.19%          9.15% 
         Risk-based capital                                                19.97%              20.05%        20.61%         19.17%
<PAGE>
======================================
TABLE (CONTINUED)

                                                           
                                                          
                                                            At or For The Fiscal Year Ended June30,
                                                          ------------------------------------------------

                                                                 1992           1991           1990
                                                                 ----           ----           ----
                                                           
<S>                                                             <C>            <C>          <C>
Selected financial condition data:
     Total assets                                             $  371,869     $  392,593     $  423,918
     Mortgage-related securities                                  52,521         59,605         63,209
     Loans receivable, including loans held for sale             194,113        231,755        257,222
     Deposits                                                    291,227        307,492        346,455
     Borrowings                                                   27,335         36,049         40,641
     Stockholders' equity                                         24,647         22,080         18,279
     Common shares outstanding                                       N/A            N/A            N/A
     Book value per share                                            N/A            N/A            N/A
     Tangible book value per share                                   N/A            N/A            N/A
Selected operating information:
     Interest income                                          $   30,753     $   35,809     $   38,569
     Interest expense                                             19,341         24,976         28,778
                                                              ----------     ----------     ----------
     Net interest income                                          11,412         10,833          9,791
     Provision for losses on loans                                 2,044            670            381
                                                              ----------     ----------     ----------
     Net interest income after provisions for losses on loans      9,368         10,163          9,410
     Non-interest income                                           6,289          7,443          5,147
     Non-interest expense                                         12,950         11,529         11,690
                                                              ----------     ----------     ----------
     Net income before income taxes and accounting change          2,707          6,077          2,867
     Income taxes                                                  1,140          2,276          1,199
                                                              ----------     ----------     ----------
     Net income before accounting change                           1,567          3,801          1,668
     Cumulative effect of a change in accounting principle         1,000             --             --
                                                              ----------     ----------     ----------
     Net income                                               $    2,567     $    3,801     $    1,668
                                                              ==========     ==========     ==========

     Earnings per share:
       Primary:
         Income before change in accounting principle               N/A            N/A            N/A
         Cumulative effect of a change in accounting principle      N/A            N/A            N/A
         Net income                                                 N/A            N/A            N/A
       Fully diluted:
         Income before change in accounting principle               N/A            N/A            N/A
         Cumulative effect of a change in accounting principle      N/A            N/A            N/A
         Net income                                                 N/A            N/A            N/A
       Weighted average common equivalent shares:
         Primary                                                    N/A            N/A            N/A
         Fully diluted                                              N/A            N/A            N/A

     Dividends per share                                            N/A            N/A            N/A

Key ratios and other data:
     Return on average assets                                      0.66%          0.95%          0.39%
     Return on average equity                                     10.91%         18.53%          9.65%
     Average equity to average assets                              6.06%          5.12%          4.02%
     Dividend payout ratio                                           N/A            N/A            N/A
     Net interest margin                                            3.24%          2.96%          2.48%
     Non-performing loans to total loans                            1.29%          1.06%          0.93%
     Non-performing assets to total assets                          2.30%          2.41%          2.48%
     Number of full service banking offices at end of period           6              6              7
     Regulatory capital ratios - First Federal:
         Tangible capital                                           6.64%          5.70%          4.33%
         Core capital                                               6.64%          6.20%          4.33%
         Risk-based capital                                        13.26%         11.10%          8.04%

</TABLE>

N/A - Not  applicable  since  FirstRock  was  formed in  October,  1992 upon the
conversion of First Federal from mutual to stock form.



<PAGE>






     SELECTED UNAUDITED PRO-FORMA CONDENSED COMBINED FINANCIAL INFORMATION
                          FIRST FINANCIAL CORPORATION
                            FIRSTROCK BANCORP, INC.
                          
<TABLE>
<CAPTION>
                                                                        At Or For The Nine Months              At Or For The
                                                                           Ended September 30,           Year Ended December 31,
                                                                      -----------------------------     -------------------------

                                                                         1994                 1993          1993           1992    
                                                                      ----------              ----          ----           ----    
                                                                                    (dollars in thousands, except per share amounts)
<S>                                                                   <C>                  <C>           <C>            <C>       
Selected financial condition data:
     Total assets                                                     $5,458,554           $5,138,207    $5,184,129     $4,323,198 
     Mortgage-related securities                                       1,551,318            1,367,341     1,381,283      1,355,822 
     Loans receivable, including loans held for sale                   3,380,062            3,066,305     3,162,278      2,446,912 
     Core deposit intangibles and goodwill                                28,059               33,004        31,392         23,278 
     Deposits                                                          4,403,932            4,387,100     4,352,110      3,500,304 
     Borrowings                                                          629,719              343,755       470,764        482,967 
     Stockholders' equity                                                310,033              268,754       282,900        240,514
     Common shares outstanding (A)                                    29,014,277           28,100,605    27,901,296     27,806,953 
     Book value per share                                             $    10.69           $     9.56    $    10.14     $     8.65 
     Tangible book value per share                                    $     9.72           $     8.39    $     9.01     $     7.81
Selected operating information (B)(D):
     Interest income                                                  $  281,884           $  274,604    $  365,851     $  324,107 
     Interest expense                                                    150,116              153,582       201,587        195,805 
                                                                      ----------           ----------    ----------     ---------- 
     Net interest income                                                 131,768              121,022       164,264        128,302
     Provision for losses on loans                                         5,093                8,087        10,541         14,232 
                                                                      ----------           ----------    ----------     ----------
     Net interest income after provisions for losses on loans            126,675              112,935       153,723        114,070 
     Unrealized loss on impairment of mortgage-related securities         (9,000)                  --            --             -- 
     Non-interest income                                                  31,905               33,063        45,223         39,278 
     Non-interest expense                                                 90,518               89,820       119,156        101,897 
                                                                      ----------           ----------    ----------     ---------- 
     Net income before income taxes                                       59,062               56,178        79,790         51,451
     Income taxes                                                         21,849               20,789        29,812         18,808 
                                                                      ----------           ----------    ----------     ---------- 
     Net income from continuing operations                            $   37,213           $   35,389    $   49,978     $   32,643 
                                                                      ==========           ==========    ==========     ========== 

     Earnings per share (C):
       Primary                                                        $     1.24           $     1.24    $     1.74     $     1.16 
       Fully diluted                                                  $     1.24           $     1.22    $     1.72     $     1.14 
     Weighted average common equivalent shares (A):
         Primary                                                          29,899               28,389        28,731         28,117
         Fully diluted                                                    29,986               29,124        29,020         28,511 

     Dividends per share                                              $     0.30           $     0.25    $     0.35     $     0.22 

Key ratios and other data:
     Return on average assets                                              0.93%                0.95%         1.00%          0.81% 
     Return on average equity                                             16.27%               18.53%        19.21%         14.77%
     Average equity to average assets                                      5.70%                5.12%         5.19%          5.51% 
     Dividend payout ratio                                                24.18%               20.44%        20.32%         19.22%
     Net interest margin                                                   3.45%                3.42%         3.43%          3.38% 
     Non-accrual loans to total loans                                      0.30%                0.33%         0.31%          0.73%
     Non-performing assets to total assets                                 0.59%                0.38%         0.35%          0.79% 
     Number of full service banking offices at end of period                 130                  123           123            100
<PAGE>
====================================
TABLE (CONTINUED)
                                                         
                                                               For    The    Year    Ended     December     31,
                                                              ---------------------------------------------------

                                                                   1991           1990           1989
                                                                      ----           ----           ----
                                                              (dollars in thousands, except per share amounts)
<S>                                                                 <C>            <C>            <C>           
Selected financial condition data:
     Total assets                                               $3,591,871     $3,534,586     $2,880,613
     Mortgage-related securities                                   946,254        628,690        225,265
     Loans receivable, including loans held for sale             2,185,616      2,400,935      2,237,430
     Core deposit intangibles and goodwill                          20,388         23,178          5,505
     Deposits                                                    3,226,872      3,190,706      2,444,689
     Borrowings                                                    104,578         96,400        217,894
     Stockholders' equity                                          189,182        171,656        155,360
     Common shares outstanding (A)                              23,038,404     22,978,604     22,915,604
     Book value per share                                       $     8.21     $     7.47     $     6.78
     Tangible book value per share                              $     7.33     $     6.46     $     6.54
Selected operating information (B)(D):
     Interest income                                            $  330,834     $  327,950     $  274,459
     Interest expense                                              223,090        229,724        190,837
                                                                ----------     ----------     ----------
     Net interest income                                           107,744         98,226         83,622
     Provision for losses on loans                                  20,377         16,714         18,687
                                                                ----------     ----------     ----------
     Net interest income after provisions for losses on loans       87,367         81,512         64,935
     Unrealized loss on impairment of mortgage-related securities       --             --             --
     Non-interest income                                            40,620         38,826         37,536
     Non-interest expense                                           94,345         88,369         76,558
                                                                ----------     ----------     ----------
     Net income before income taxes                                 33,642         31,969         25,913
     Income taxes                                                   13,549         12,146          9,869
                                                                ----------     ----------     ----------
     Net income from continuing operations                      $   20,093     $   19,823     $   16,044
                                                                ==========     ==========     ==========

     Earnings per share (C):
       Primary                                                  $     0.72     $     0.72     $     0.58
       Fully diluted                                            $     0.72     $     0.72     $     0.58
     Weighted average common equivalent shares (A):
         Primary                                                    27,733         27,625         27,591
         Fully diluted                                              28,046         27,657         27,623

     Dividends per share                                        $     0.16     $     0.16     $     0.15

Key ratios and other data:
     Return on average assets                                         0.56%          0.59%          0.57%
     Return on average equity                                        11.17%         12.13%         10.68%
     Average equity to average assets                                 4.99%          4.85%          5.32%
     Dividend payout ratio                                           22.33%         22.32%         25.83%
     Net interest margin                                              3.17%          3.09%          3.21%
     Non-accrual loans to total loans                                 0.87%          0.79%          0.87%
     Non-performing assets to total assets                            1.41%          1.62%          2.03%
     Number of full service banking offices at end of period            92             92             74
</TABLE>


<PAGE>


Notes To Selected Pro Forma Condensed Combined Financial Information (*)


              (A) Includes an adjustment  reflecting  the par value of FFC Stock
to be issued in conjunction with the  Acquisition,  at an assumed Exchange Ratio
based  upon an FFC Share  Value of  $15.00  (the  closing  price of FFC Stock on
November  30,  1994) and  consideration  equal to $27.10 per share of  FirstRock
Stock.

              (B) Acquisition charges and transaction costs are not reflected in
the Pro Forma Condensed  Combined  Statements of Income since these items do not
have a continuing impact on FFC.

              (C)  Pro  Forma  Combined   Earnings  Per  Share  data  have  been
determined based upon i) the combined historical net income of FFC and FirstRock
and ii) the combined historical weighted average common equivalent shares of FFC
and FirstRock,  as adjusted for those shares of FFC Stock estimated to be issued
in conjunction with the Acquisition.

              (D)  FFC  anticipates   that,   subsequent  to  the   Acquisition,
significant cost savings will be realized  through  consolidation of operations,
including  data  processing and certain  administrative  office  functions.  The
extent of the cost  savings  realized  and the timing of these  savings may vary
from  management  expectations  and may be  negatively  influenced  by  economic
conditions,  inflation and regulatory actions. No adjustments have been included
in the Pro Forma Condensed Combined  Financial  Information for anticipated cost
reductions.


(*) See "Notes to Pro Forma Combined  Financial  Information"  for more complete
information.



<PAGE>


                             CERTAIN CONSIDERATIONS

              Holders of FirstRock Stock should  consider,  among other matters,
the  following   factors  in  connection  with  a  decision  to  vote  upon  the
Acquisition,  consummation  of which will result in holders of  FirstRock  Stock
receiving the Purchase Price in shares of FFC Stock.

              Holders of FFC Stock should  consider,  among other  matters,  the
following  factors in connection with a decision to vote upon the issuance of up
to  5,500,000  shares of FFC Stock to FirstRock  stockholders  in the event such
issuance constitutes 20% or more of the then outstanding shares of FFC.

Issuance of FFC Stock

              The  consideration  payable to holders of FirstRock Stock consists
of shares of FFC Stock together with cash in lieu of fractional shares. See "The
Acquisition  The  Exchange  Ratio." The  description  of FFC Stock is  contained
below. See  "Description of FFC Stock and Comparison of Stockholder  Rights." As
of the FFC Record Date,  there were  ___________  shares of FFC Stock issued and
outstanding,  held by ______  holders of record.  Assuming an Exchange  Ratio of
1.807  (based on the closing  price of FFC Stock on November  30, 1994 of $15.00
and  consideration  of  $27.10  per  share of  FirstRock  Stock)  an  additional
4,315,425 shares of FFC Stock would be issued in connection with the Acquisition
to ____  holders  of  record  of  FirstRock  Stock.  Such  shares  issued  would
constitute  ____% of the issued and  outstanding  shares of FFC Stock  following
consummation of the Acquisition.

Legislative and Regulatory Developments

              General.  FFC is subject to regulation as a thrift holding company
and FF Bank,  as a federally  chartered  savings  bank,  is subject to extensive
regulation  by the OTS and the  FDIC.  The OTS and FDIC  have  adopted  numerous
regulations and undertaken other regulatory initiatives, and further regulations
and initiatives are anticipated. In December 1991, the Federal Deposit Insurance
Corporation  Improvements  Act of  1991  ("FDICIA")  was  enacted.  Among  other
significant  effects,  FDICIA  provides for  regulatory  seizure in the event of
certain  declines  in the  tangible  capital  levels  of  insured  institutions,
requires  risk-based deposit insurance premiums based on assessment of the risks
posed by an institution's assets, and imposes liability on holding companies for
regulatory  capital  deficiencies  of  insured  institution  subsidiaries  under
certain circumstances.  This legislation, or any future legislation,  could have
an adverse effect on FFC.

              Regulatory Capital. Regulatory capital requirements have increased
significantly in recent years and additional proposed increases are now pending.
Further increases are possible in future periods. Current OTS regulatory capital
requirements  for  federally  insured  thrift  institutions  include a  tangible
capital to tangible  assets ratio,  a core capital to adjusted  tangible  assets
ratio and a risk-based capital  measurement based upon assets weighted for their
inherent  risk.  As of  September  30,  1994,  FF Bank  exceeded  all  currently
applicable OTS regulatory capital requirements on a fully phased-in basis.

              The OTS has added an interest rate risk  calculation  such that an
institution  with a measured  interest rate risk exposure greater than specified
levels must deduct an interest  rate risk  component  when  calculating  the OTS
risk-based capital requirement.  At September 30, 1994, FF Bank was not required
to deduct any such interest rate risk component under the OTS  regulations.  The
OTS has  adopted  another  final  rule,  which was  effective  on March 4, 1994,
disallowing  any  new  core  deposit  intangibles,  acquired  after  the  rule's
effective date, from counting as regulatory  capital.  Core deposit  intangibles
acquired  prior to the effective  date have been  grandfathered  for purposes of
this rule.  The OTS also has  proposed to increase  the  minimum  required  core
capital  ratio from the  current  3.00% to a range of 4.00% to 5.00% for all but
the most healthy financial institutions.



<PAGE>



              In September 1990, FF Bank entered into an agreement with the FDIC
to meet certain  capital  requirements  in order to obtain FDIC  approval for FF
Bank's RTC  acquisitions.  These  requirements  were removed by the FDIC in July
1992  based  upon FF Bank's  intent to be a  "well-capitalized"  institution  by
January 1, 1993, within the meaning of the FDIC's deposit  insurance  assessment
regulations,  as calculated under applicable OTS capital measurements.  In order
to be considered  well  capitalized,  FF Bank must  maintain a total  risk-based
capital  ratio of 10% or more, a Tier 1 risk-based  capital  ratio of 6% or more
and a  leverage  ratio  of 5% or  more.  FF Bank  has  exceeded  each  of  these
requirements at all times since January 1, 1993.

              At September  30, 1994,  FF Bank had total  risk-based  capital of
13.18%,  Tier 1  risk-based  capital of 12.33%  and a  leverage  ratio of 5.98%,
thereby  constituting a  well-capitalized  financial  institution.  After giving
effect to the Bank Merger,  on a pro forma basis at September  30, 1994, FF Bank
would have had a total  risk-based  capital ratio of 13.75%, a Tier 1 risk-based
capital ratio of 12.95% and a leverage ratio of 6.33%. There can be no assurance
that FF Bank will meet future regulatory capital requirements.

Potentially Adverse Impact of Interest Rate Changes

              FFC's results of operations  depend to a large extent on the level
of net interest  income,  which is the difference  between  interest income from
interest-earning assets, such as loans and investments,  and interest expense on
interest-bearing  liabilities,  such as deposits and borrowings.  The difference
between  FFC's  interest-rate   sensitive  assets  and  interest-rate  sensitive
liabilities  for a specified  time-frame is referred to as "gap." FFC's positive
one-year gap at September 30, 1994 was $185,000 or 0.01% of total  assets.  In a
rising  interest-rate  environment,  a positive gap position  indicates that FFC
will   generally   experience   a   greater   increase   in  the  yield  of  its
interest-earning  assets than in the cost of its  interest-bearing  liabilities.
Conversely,  in  a  falling  interest-rate  environment,   the  yield  on  FFC's
interest-earning  assets will  generally  decrease to a greater  extent than the
cost of its interest-bearing  liabilities.  FFC seeks to maintain a balanced gap
position in order to limit its exposure to interest-rate risk. FFC's current gap
policy is to operate  within a range of 10% positive  gap to 10%  negative  gap.
Nonetheless, significant fluctuations in interest rates may adversely impact the
repricing  characteristics of FFC's assets and liabilities and,  therefore,  net
interest income.

              For further information regarding FFC's asset/liability management
and  related   matters,   see  the  description  of  FFC's  Business  and  FFC's
Management's  Discussion  and Analysis  incorporated  by reference  herein.  See
"Incorporation of Certain Documents by Reference."
Interests of Certain Persons in the Acquisition

              Interests of Certain Persons in the Aquisition  certain members of
FirstRock's  management  and the  FirstRock  Board may be deemed to have certain
interests  in the  Acquisition  that  are in  addition  to  their  interests  as
stockholders  generally.  Under  the  Acquisition  Agreement,  FFC has  funded a
severance and retention pool for FirstRock  employees,  which certain  executive
officers of FirstRock may participate with respect to the retention portion.  In
addition,  FirstRock and First Federal  maintain  employment  agreements  and/or
change in control  agreements  with the  executive  officers  which  provide for
certain  payments and benefits in the event such officers are  terminated in the
context  of a change  in  control  such as the  Acquisition.  In  addition,  the
Acquisition  will result in the  acceleration  of vesting of certain  option and
stock  awards  under  FirstRock's  employee  stock  award  plans.  Finally,  the
Acquisition  Agreement  provides that FFC will indemnify the FirstRock Board and
management  against  certain  liabilities  following the  Acquisition.  See "The
Acquisition -- Interests of Certain Persons in the Acquisition."
<PAGE>






                SOLICITATION, VOTING AND REVOCABILITY OF PROXIES

              Each  outstanding  share of FirstRock  Stock entitles its owner to
one vote on all matters as to which a vote is taken at the FirstRock Meeting. As
provided in FirstRock's Certificate of Incorporation, recordholders of FirstRock
Stock  who  beneficially  own in  excess  of 10% of the  outstanding  shares  of
FirstRock  Stock (the  "Limit")  are not  entitled to any vote in respect to the
shares held in excess of the Limit. A person or entity is deemed to beneficially
own shares owned by an affiliate of, as well as persons  acting in concert with,
such person or entity.  The Board of Directors of FirstRock  has fixed the close
of business on December ____, 1994 as the record date for the FirstRock  Meeting
(the  "FirstRock  Record  Date).  Only the holders of record of the  outstanding
shares of  FirstRock  Stock on the  FirstRock  Record  Date will be  entitled to
notice of and to vote at the Special Meeting and any  adjournments  thereof.  On
the FirstRock Record Date, __________ shares of FirstRock Stock were outstanding
and entitled to vote.

              If the enclosed form of proxy is properly executed and returned to
FirstRock in time to be voted at the FirstRock  Meeting,  the shares represented
thereby  will be  voted in  accordance  with the  instructions  marked  thereon.
Executed  but unmarked  proxies  will be voted FOR  approval of the  Acquisition
Agreement and the  Acquisition  and FOR such other business as may properly come
before the meeting or any  postponements  or  adjournments  thereof,  including,
without  limitation,  a motion to adjourn the FirstRock  Meeting if necessary to
permit the  further  solicitation  of  proxies.  Except for  procedural  matters
incident to the conduct of the FirstRock Meeting, FirstRock does not know of any
matters other than those described in the Notice of its Special Meeting that are
to come before the FirstRock Meeting.  If any other matters are properly brought
before the FirstRock  Meeting,  the persons named in the accompanying proxy will
vote the shares  represented  by the proxies on such matters as  determined by a
majority of FirstRock's Board of Directors. The presence, in person or by proxy,
of at least a majority of the total  number of  outstanding  shares of FirstRock
Stock  is  necessary  to  constitute  a quorum  at the  FirstRock  Meeting.  The
affirmative  vote of the holders of a majority of the shares of FirstRock  Stock
issued, outstanding and entitled to vote at the FirstRock Meeting is required to
approve the Acquisition  Agreement and the Acquisition.  All shares of FirstRock
Stock  entitled  to  vote  at the  FirstRock  Meeting  whether  voting  "No"  or
abstaining   from  voting  will  have  the  same  effect  as  a  negative  vote.
Accordingly,  an abstention from voting on the Acquisition  Agreement and broker
non-votes  will  have the same  effect  as  negative  votes.  This  Joint  Proxy
Statement/Prospectus  is first being mailed to FirstRock and FFC stockholders on
or about December ____, 1994.

              Each outstanding share of FFC Stock entitles its owner to one vote
on all matters at which vote is taken at the FFC Meeting.  The close of business
on  ____________,  1994 has been fixed by the Board of  Directors  of FFC as the
record  date  for  determination  of  stockholders  entitled  to vote at the FFC
Meeting (the "FFC Record Date").  The number of shares of FFC Stock  outstanding
on the FFC Record Date was __________.  The presence,  in person or by proxy, of
at least a majority of the shares  entitled to vote is necessary to constitute a
quorum at the FFC Meeting, and the affirmative vote of the holders of a majority
of the votes cast is necessary to approve the issuance of up to 5,500,000 shares
of FFC Stock if such issuance  constitutes  20% or more of the then  outstanding
shares of FFC  stock.  Thus,  abstentions  will  have no  effect  as to  matters
considered  at the FFC Meeting.  Broker  nonvotes will be treated as shares that
are present and entitled to vote for purposes of  determining  the presence of a
quorum at the FFC Meeting, but will not be counted as votes cast.

              The accompanying proxy sent to FFC stockholders is being solicited
on behalf of the Board of  Directors of FFC and the  accompanying  proxy sent to
FirstRock stockholders is being solicited on behalf of the Board of Directors of
FirstRock.  All proxies in the enclosed form of proxy that are properly executed
and returned to FFC or FirstRock,  as the case may be, prior to  commencement of
voting at the  applicable  Stockholders  Meeting will be voted at the applicable
meeting or any  adjournments  or  postponements  thereof in accordance  with the
instructions  thereon. All executed but unmarked FirstRock proxies will be voted
FOR approval and adoption of the  Acquisition  Agreement and FOR  adjournment of
the meeting if necessary to permit further solicitation of proxies.  Executed by
unmarked FFC proxies will be voted FOR the issuance of up to 5,500,000 shares of
FFC Stock and FOR of the FFC Meeting if necessary to permit further solicitation
of proxies.

              The presence of a stockholder at the Stockholders Meeting will not
automatically  revoke such  stockholder's  proxy.  A stockholder  may,  however,
revoke a proxy at any time prior to its exercise by delivering to FirstRock,  or
FFC as the  case may be, a duly  executed  proxy  bearing  a later  date,  or by
attending the Stockholders  Meeting and voting in person, or by filing a written
notice of  revocation  with the If you are a  stockholder  whose  shares are not
registered in your own name, you will need appropriate  documentation  from your
recordholder to vote personally at the Stockholders Meeting.

              The cost of soliciting proxies from FirstRock  stockholders or FFC
shareholders will be borne by FirstRock or FFC respectively.  In addition to the
solicitation  of  proxies  by mail,  FirstRock,  through  its  proxy  solicitor,
directors,  officers and regular employees,  may also solicit proxies personally
or by telephone or telegraph.  FirstRock will also request  persons,  firms, and
corporations  holding  shares in their  names or in the name of their  nominees,
which are  beneficially  owned by others,  to send proxy  material to and obtain
proxies from such  beneficial  owners and will  reimburse such holders for their
reasonable  expenses.  FirstRock  has retained  Morrow & Co.,  Inc. as its proxy
solicitor  to  assist  in  solicitation  of  proxies  at a fee of  $3,500,  plus
reimbursement of certain out-of-pocket expenses.

              On the FirstRock Record Date,  FirstRock's directors and executive
officers,  including  their  affiliates,  in the  aggregate  beneficially  owned
________ shares, or ______%,  of the issued and outstanding  shares of FirstRock
Stock entitled to vote at the FirstRock Meeting.  An unrelated corporate trustee
of the FirstRock ESOP owned 185,150  shares of FirstRock  Stock on the FirstRock
Record  Date  (constituting  approximately  7.75% of the  outstanding  shares of
FirstRock  Stock).  Pursuant  to the terms of the ESOP,  shares held by the ESOP
that are  allocated to the accounts of the ESOP  participants  shall be voted by
the ESOP trustee as directed by such participants.  Shares held by the ESOP that
are currently  unallocated  shall be voted by the ESOP trustee  proportionate to
the directions  given by ESOP  participants  with respect to allocated shares so
long  as  such  vote  is in  accordance  with  the  provisions  of the  Employee
Retirement Income Security Act of 1974 as amended ("ERISA") . None of FFC or its
directors or executive officers, including their affiliates, owned any FirstRock
Stock as of the FirstRock Record Date.

              As of the FFC Record Date, FFC's directors and executive officers,
including their affiliates,  beneficially  owned ____% of the outstanding shares
entitled to vote at the FFC Meeting. [None of FirstRock or FirstRock's directors
or executive officers, including their affiliates, owned any FFC Stock as of the
FFC Record Date.]

              IT IS  IMPORTANT  THAT  PROXIES BE RETURNED  PROMPTLY.  THEREFORE,
WHETHER  OR NOT YOU PLAN TO BE PRESENT  IN PERSON AT THE  STOCKHOLDERS  MEETING,
PLEASE SIGN,  DATE AND COMPLETE THE ENCLOSED PROXY AND RETURN IT IN THE ENCLOSED
ENVELOPE WHICH REQUIRES NO POSTAGE IF MAILED IN THE UNITED STATES.




<PAGE>




                                THE ACQUISITION

              The information under this Section is qualified in its entirety by
reference to the full text of the Acquisition  Agreement,  including each of the
exhibits  thereto,  the material  features of which are  described in this Joint
Proxy  Statement/Prospectus,  and  copies  of which  will be  provided  promptly
without  charge upon  written or oral request  addressed  to Donna K.  Beilfuss,
FirstRock  Bancorp,  Inc.,  612 North Main  Street,  Rockford,  Illinois  61103,
Telephone  (815)  987-3500 or Kenneth F.  Csinicsek,  Senior Vice  President  of
Investor  Relations,  First  Financial  Corporation,  1305 Main Street,  Stevens
Point, Wisconsin 54481, Telephone (715) 345-4602.

The Parties

              The  Acquisition  Agreement  was  entered  into by and among  FFC,
Acquisition Co. and FirstRock.

              FFC. FFC is a Wisconsin  corporation and the financial institution
holding  company for FF Bank.  At September  30,  1994,  FFC had total assets of
$5.05 billion,  deposits of $4.10 billion,  and  stockholders'  equity of $265.9
million.  See "Summary The  Parties."  Additional  information  regarding FFC is
incorporated  herein by reference.  See  "Incorporation  of Certain Documents by
Reference."

              Acquisition Co.  Acquisition Co. is a Delaware  corporation  which
was  formed  on  October  25,  1994  to  facilitate  the  Acquisition,  and is a
wholly-owned subsidiary of FFC.

              FirstRock.  FirstRock is a Delaware  corporation and the financial
institution holding company for First Federal. At September 30, 1994,  FirstRock
had total assets of $408.0 million, deposits of $302.5 million and stockholders'
equity of $48.6 million.  See "Summary -- The Parties."  Additional  information
regarding FirstRock is incorporated  herein by reference.  See "Incorporation of
Certain Documents by Reference."

Background of the Acquisition

              Originally  chartered in 1934, First Federal  converted to a stock
form of  organization  and formed  FirstRock as a holding  company in 1992.  The
period  subsequent to the conversion  has been one of continued and  substantial
change in the banking industry,  characterized by heightened regulatory scrutiny
and intensifying competition and consolidation.  Management of FirstRock and the
FirstRock  Board focused on these changes and sought to best position  FirstRock
and its stockholders.

              In  January  1994,   FirstRock   informally  engaged  The  Chicago
Corporation  ("TCC") as an investment  banking firm to render general  financial
advisory  services  as well as merger and  acquisition  services  to  FirstRock.
Although  FirstRock was not actively  soliciting  offers to sell FirstRock,  the
investment  advisor was  instructed  to present any  indications  of interest to
senior  management  in order for the  FirstRock  Board and senior  management to
evaluate all methods of enhancing shareholder value.

              Subsequently   senior  management  also  began  exploring  various
avenues of achieving its continuing goal of enhancing shareholder value. As part
of this process,  FirstRock's  senior management  contacted  Northwest  Illinois
Bancorp, Freeport, Illinois,  ("Northwest"), a bank holding company, in February
of 1994 to discuss the possibility of pursuing a possible  business  combination
with FirstRock. These discussions led the senior management of both entities and
their respective  financial  advisors to explore the possibility of a "merger of
equals" with the bank and savings bank remaining as separate  subsidiaries under
a common holding company. On March 15, 1994, the FirstRock Board met to consider
this  possible  transaction  with  TCC  making  a  financial  presentation  that
included,  among  other  things,  a  discussion  of the  financial  terms of the
proposed  transaction,  a description of the  historical  market prices for both
FirstRock common stock and



<PAGE>




Northwest  common stock,  a comparison of the proposed  transaction  to numerous
other recent transactions  involving  midwestern bank and thrift mergers,  and a
comparative   shareholder  rate  of  return.   The  FirstRock  Board  thereafter
authorized senior management to continue exploring the possible merger of equals
concept.  Subsequent to the March 15, 1994 Board meeting,  Northwest conducted a
preliminary  due diligence  examination  of FirstRock and FirstRock  conducted a
preliminary due diligence examination of Northwest.

              On  April  7,  1994,   FirstRock's   Board  met  to  consider  the
preliminary  proposal and authorized senior management to continue  negotiations
of a possible  merger with  Northwest.  In the interim,  FirstRock and Northwest
continued  to  conduct  arms-length  negotiations  with  respect  to the  merger
agreement.  On April 9, 1994, the FirstRock  Board  considered and approved,  by
unanimous vote, the merger, the merger agreement, the stock option agreement and
the related  transactions.  At the special meeting,  presentations  were made by
both TCC and FirstRock's legal counsel. Also at the special meeting,  members of
FirstRock's senior management,  together with its legal and financial  advisors,
reviewed with the FirstRock  Board,  among other things,  the  background of the
proposed transaction,  the potential benefits of the transaction,  including the
strategic  rationale for the  transaction,  a summary of their  preliminary  due
diligence findings,  financial and valuation analyses of the transaction and the
terms of the proposed agreements.  Additionally,  TCC delivered to the FirstRock
Board its oral opinion to the effect that, as of such date,  the exchange  ratio
was fair, from a financial point of view, to FirstRock stockholders.

              Following  the  execution of the merger  agreement,  FirstRock and
Northwest  determined  that based on changing  financial  conditions it would be
difficult to attain the financial goals necessary to make the merger  successful
and, as a result,  on May 14, 1994, the Boards of FirstRock and Northwest deemed
it advisable  and in the best  interests  of their  respective  stockholders  to
terminate the merger agreement.

              In June of 1994  the  FirstRock  Board  formally  engaged  TCC and
reaffirmed  its  intent to  remain  open to any  indications  of  interest  from
possible  acquirors.  From June of 1994 until October 1994,  FirstRock  received
several  additional  preliminary  indications  of interest from other  financial
institutions concerning the possibility of pursuing a merger with or acquisition
of FirstRock.  Other than with respect to those matters  discussed below,  these
indications  of interest were  informal in nature and no formal offers  resulted
therefrom.  All  indications of interest were analyzed by FirstRock's  financial
advisor and were  presented by the senior  management  of FirstRock to the Board
for review and  analysis.  Each of these  indications  of  interest  were either
rejected by FirstRock for a variety of reasons, including the proposed structure
of the transaction and the pre-existing economic and market conditions,  or were
withdrawn  by the  proposed  acquiror  prior to full  formal  consideration  for
approval by the FirstRock Board.

              One such  indication  of interest  came from FFC in October  1994.
After a review of financial information and several discussions, FFC presented a
preliminary  indication  of interest to FirstRock on October 6, 1994. On October
13, 1994, a special  meeting of the FirstRock Board was held to consider the FFC
preliminary  indication of interest.  At this meeting, TCC presented the general
terms and  conditions  of the  indication  of interest and the  FirstRock  Board
authorized   senior   management  to  pursue  further   discussions   with  FFC.
Subsequently,   representatives   of  FirstRock's  senior  management  met  with
representatives  of  FFC  concerning  FFC's  interest  in  pursuing  a  possible
acquisition  of FirstRock.  On October 17, 1994,  FirstRock's  Board  convened a
special  meeting to consider  further FFC's  indication  of interest.  The Board
authorized  senior  management to continue  negotiations with FFC and to clarify
the proposed terms of the indication of interest.



<PAGE>



              Arms-length  negotiations between FirstRock and FFC continued over
the next several days and the  FirstRock  Board met again on October 21, 1994 to
review  and  consider  the terms of FFC's  indication  of  interest.  TCC made a
presentation  regarding the proposal,  including a review of the specific  terms
and conditions of the indication of interest. The presentation addressed each of
the following:  the terms and conditions of the proposed Acquisition,  including
its  tax-free  nature,  the  proposed  Exchange  Ratio and  possible  adjustment
provisions, the financial implications of the proposed Acquisition as related to
FirstRock's  earnings  per  share,  book  value  and  dividend  distribution,  a
description  of the historical  market prices for both  FirstRock  Stock and FFC
Stock, a comparison of the financial and market performance of FirstRock to that
of a comparable  group of savings  institutions  as well as a comparison  of the
financial and market performance of FFC to that of a comparable group of savings
institutions,  a  comparison  of the  FFC  proposal  to  numerous  other  recent
transactions involving midwestern thrift mergers, and a comparative  shareholder
rate of  return.  The  FirstRock  Board  indicated  that the FFC  indication  of
interest  was in the  best  interests  of  FirstRock  and its  shareholders  and
therefore the Board authorized senior  management to pursue further  discussions
with FFC.

              During  this  period,   both  parties   conducted   due  diligence
examinations  as well as continued to negotiate the terms and  conditions of the
proposed  Acquisition.  On October 25, 1994, the FirstRock  Board held a special
meeting,  with  representatives  of TCC and  legal  counsel  in  attendance,  to
consider the FFC offer.  The  FirstRock  Board was  presented  with the proposed
Acquisition  Agreement  and Warrant  Agreement  setting  forth the terms and the
financial  and legal  implications  of the  proposal and the  provisions  of the
Acquisition  Agreement  and the Warrant  Agreement.  At such time,  TCC issued a
written opinion as to the fairness of the consideration,  from a financial point
of view, to be paid to holders of FirstRock Stock. Following further discussion,
the  FirstRock  Board  unanimously  approved the  Acquisition  Agreement and the
Warrant Agreement and authorized their execution.  Subsequently, the Acquisition
Agreement and the Warrant Agreement were executed.

Reasons for the Acquisition

              The FirstRock Board,  with the assistance of outside financial and
legal advisors, has evaluated the financial, legal and market conditions bearing
on the  decision to recommend  the  Acquisition.  The terms of the  Acquisition,
including  the  price,  are  a  result  of  arm's-length   negotiations  between
representatives  of FirstRock  and FFC. In reaching its  determination  that the
Agreements  are fair to, and in the best  interest of,  FirstRock and holders of
FirstRock Stock, the FirstRock Board considered a number of factors, both from a
short and long term perspective, including, without limitation, the following:

              (i)  the  FirstRock   Board's   familiarity  with  and  review  of
              FirstRock's business,  financial condition, results of operations,
              management,   prospects,   including,  but  not  limited  to,  its
              potential growth, development, productivity and profitability, and
              the business risks associated therewith;

              (ii) the current and  prospective  environment in which  FirstRock
              operates,  including national and local economic  conditions,  the
              competitive environment for financial institutions generally,  the
              increased  regulatory burden on financial  institutions  generally
              and the  trend  toward  consolidation  in the  financial  services
              industry, particularly in FirstRock's market area;

              (iii)  information  concerning  the  business,  operations,  asset
              quality and prospects of FFC,  including  recent  acquisitions and
              the recent performance of FFC Stock;

              (iv) the oral and written  presentations  and  written  opinion of
              FirstRock's  financial  advisor,  TCC, that the  consideration was
              fair to the holders of FirstRock  Stock from a financial  point of
              view;



<PAGE>




              (v) FirstRock  Board's  belief that the terms of the proposed form
              of Acquisition Agreement with FFC were attractive in that it would
              allow  FirstRock  shareholders to receive stock in the Acquisition
              thus permitting shareholders to defer any tax liability associated
              with the  increase  in the value of their stock as a result of the
              Acquisition and to become shareholders in FFC, an institution with
              strong  operations,  management,  earnings  performance  and stock
              liquidity;

              (vi) the  expectation  that FFC will  continue to provide  quality
              service to the community and customers served by FirstRock and the
              expectation   that  FFC  would  be  likely  to  maintain  most  of
              FirstRock's  Rockford  branch  offices  given  FFC  has no  branch
              locations in Rockford;

              (vii) the compatibility of the respective  business and management
              philosophies of FirstRock and FFC,  particularly given that FFC is
              a thrift holding company;

              (viii) the addition of products and  services,  as well as greater
              convenience through additional  locations,  which will be afforded
              FirstRock customers as a result of the Acquisition; and

              (ix) the  alternative  strategic  courses  available to FirstRock,
              including remaining  independent or exploring other indications of
              interest from other potential acquirors.

              The  importance  of these factors  relative to one another  cannot
precisely be  determined  or stated  herein.  The  FirstRock  Board  unanimously
approved the  Acquisition  Agreement and  unanimously  recommends that FirstRock
stockholders vote for approval of the Acquisition Agreement.

Purpose and Effects of the Acquisition

              The purpose of the  transactions  contemplated  by the Acquisition
Agreement is to enable FFC to acquire the assets and business of First  Federal,
which FFC intends thereafter to merge with FF Bank and operate as branches of FF
Bank. As a result of the Acquisition, FFC will expand its branch system into the
Rockford,  Illinois  metropolitan market area. By acquiring First Federal branch
offices,  FFC estimates  that,  based on September 30, 1994 data, it will assume
approximately $302.5 million of deposits held in over 75,000 accounts.

              First Federal currently operates six full service banking offices,
five in  Winnebago  County  and one in  Ogle  County,  and  also  operates  loan
origination offices in Rockford, suburban Chicago and suburban Des Moines, Iowa.
At  September  30, 1994,  FirstRock  reported  total  assets of $408.0  million,
deposits of $302.5 million and stockholders'  equity of $48.6 million.  Proforma
net income for the combined company for the nine months ended September 30, 1994
and the years  ended  December  31,  1993,  1992 and 1991  would have been $37.2
million, $50.0 million, $32.6 million, and $20.1 million, respectively, compared
to FFC's  reported  net  income  during  such  periods of $33.6  million,  $45.2
million, $28.4 million and $18.5 million, respectively. See "Pro Forma Condensed
Combined Financial Statements."

              Following  the  Acquisition  (based on September  30, 1994 deposit
levels),  FF Bank will  operate  130 full  service  banking  offices  throughout
Wisconsin  and  Illinois  with  $4.40  billion in  deposits.  As a result of the
Acquisition,  FF Bank will expand its geographical  coverage into Rockford,  the
second  largest city in Illinois by  population.  FF Bank intends to utilize its
market  presence  in  Rockford  to support  and  enhance FF Bank's  deposit  and
residential  lending  activities.  FF Bank believes that the current capacity of
First Federal offices will facilitate  deposit growth on a cost efficient basis.
FF Bank also intends to utilize First Federal's offices to originate loans.



              Consistent  with FFC's efforts to diversify  income sources beyond
net  interest  income,  FFC  intends to expand the  financial  services  offered
through the acquired First Federal banking  offices,  including a wider array of
credit cards, annuity products, insurance and discount brokerage services.

              FFC also expects to achieve significant  reductions in the current
operating  expenses of First Federal upon the  consolidation  of First Federal's
operations  into FF Bank. FFC intends to discontinue  First  Federal's  in-house
data processing system and to achieve  significant  reductions in administrative
and support  personnel,  including senior  management and directors.  Most "back
office"  functions  such as  marketing,  accounting,  loan  processing,  deposit
administration   and  other  support  services  will  be  transferred  to  FFC's
headquarters in Stevens Point, Wisconsin.

              First Federal's loan portfolio consists primarily of single-family
residential  loans secured by properties  located in Illinois.  Total classified
assets of First Federal at September 30, 1994 were $5.3 million, or 1.31% of its
total assets. At that date, non-performing assets totaled $3.1 million, or 0.75%
of total  assets,  and were  comprised  of $1.3 million of loans 90 days or more
past due and $1.8 million of real estate  owned.  Of total loans 90 days or more
delinquent at September 30, 1994,  First  Federal  established  an allowance for
loan losses of $2.7 million.  FFC expects that the Acquisition  will have little
effect on FFC's asset  quality  ratios since  non-performing  asset ratios of FF
Bank and First Federal are similar. See "FirstRock Bancorp,  Inc.  Delinquencies
and Classified Assets."

Structure

              The Acquisition  will be effected by the merger of Acquisition Co.
with and into FirstRock (the "Merger").  Upon the Merger,  all of the issued and
outstanding  shares of FirstRock  Stock will convert into the right to receive a
prorata  number of shares of FFC Stock plus cash in lieu of  fractional  shares.
See "--Exchange Ratio." Immediately  following the Merger, FFC intends to effect
the merger of First  Federal  with and into FF Bank (the "Bank  Merger").  It is
anticipated  that  following the Bank Merger,  the surviving  corporation of the
Merger of Acquisition  Co. and FirstRock  will be dissolved and liquidated  into
FFC.

              Notwithstanding any provision of the Acquisition  Agreement to the
contrary,  FFC may elect to modify the structure of the  transactions  described
above so long as (i) there are no material  adverse  federal or state income tax
consequences  to  FirstRock  and its  stockholders  or to holders  of  FirstRock
options as a result of such  modification;  (ii) the consideration to be paid to
holders of  FirstRock  Stock  under the  Acquisition  Agreement  is not  thereby
reduced in amount because of such modification; and (iii) such modification will
not be  likely  to  delay  materially  or  jeopardize  receipt  of any  required
regulatory approvals.

Exchange Ratio

              Upon  the  Acquisition,  each  issued  and  outstanding  share  of
FirstRock Stock will convert into the right to receive and be  exchangeable  for
such number of shares  (rounded to the nearest ten thousandth of a share) of FFC
Stock  as shall be equal to (i)  Twenty-Seven  Dollars  and Ten  Cents  ($27.10)
divided by (ii) the average of closing  trade  prices  ("Average  Price") of FFC
Stock on The  Nasdaq  Stock  Market's  National  Market  System  during the last
fifteen  trading  days  on  which  reportable  sales  of FFC  Stock  took  place
immediately  prior to, but not  including,  the third  business day prior to the
Closing,  except  that cash will be paid in lieu of  fractional  shares.  If the
Average  Price  of  FFC  Stock  exceeds  $20.00,  FirstRock  may  terminate  the
transaction  unless the Board of Directors of FFC elects in its sole  discretion
to complete the  Acquisition  at a fixed  Exchange  Ratio of 1.355 shares of FFC
Stock for each FirstRock  Share.  If the Average Price is less than $13.25,  FFC
may terminate the transaction  unless the Board of Directors of FirstRock elects
in its sole  discretion to complete the Acquisition at a fixed Exchange Ratio of
2.045 shares of FFC Stock for each share of FirstRock  Stock.  See " Termination
and Amendment of the Acquisition Agreement."

              All options to purchase  FirstRock Stock granted under FirstRock's
stock  option  plans which are  outstanding  at the Closing  shall be  converted
automatically  into options to purchase  FFC Stock.  The number of shares of FFC
Stock  subject to each new option  shall be the product of the  FirstRock  Stock
subject  to the  original  option and the  Exchange  Ratio  rounded  down to the
nearest  share;  and the  exercise  price per  share of FFC Stock  under the new
option  shall equal the exercise  price per share of  FirstRock  Stock under the
original option divided by the Exchange Ratio rounded up to the nearest cent.

Delivery of FFC Stock



<PAGE>


              The  conversion  of FirstRock  Stock into the right to receive FFC
Stock will occur automatically upon the Acquisition. Pursuant to the Acquisition
Agreement, on or after the Closing, FFC will cause Norwest Bank Minnesota,  N.A.
to be duly appointed as  independent  exchange agent (the "Agent") to effect the
exchange with respect to each holder of shares of FirstRock Stock who surrenders
the certificate or certificates  representing such shares to the Agent, together
with a duly executed letter of transmittal.

              The Agent will mail a letter of  transmittal  as soon as practical
after the Closing to each holder of record of FirstRock Stock  immediately prior
to the Closing.  FFC will cause to be deposited  with the Agent a certificate or
certificates  representing  the aggregate  amount of the FFC Stock to be paid to
FirstRock  stockholders  together  with  cash  in  immediately  available  funds
representing  cash in lieu of fractional  shares.  No  fractional  shares of FFC
Stock will be issued. FFC shall not be obligated,  however,  to deliver or cause
to be delivered the Purchase Price to which any holder of FirstRock  Stock would
otherwise  be  entitled  as a  result  of  the  Acquisition  until  such  holder
surrenders the certificate or certificates  representing the shares of FirstRock
Stock for exchange, or, in default thereof, an appropriate affidavit of loss and
indemnity  agreement  and/or a bond as may be  required  in each case by FFC. No
interest will be paid or accrued to FirstRock's stockholders on amounts received
by the Agent from FFC.

              The  Acquisition  Agreement  provides  that after the  Closing and
until  FirstRock  Stock  certificates  are exchanged,  no dividend  payable with
respect to FFC Stock  will be paid to the  holders  of  certificates  previously
representing FirstRock Stock. Upon exchange of such certificates, however, there
will be paid the amount (without  interest and less the amount of taxes, if any,
which may have been imposed or paid  thereon) of all  dividends,  if any,  which
shall have been  declared  and paid after the Closing with respect to the shares
of FFC  Stock  issuable  under  the  Acquisition  Agreement  in  respect  to the
FirstRock Stock represented by such surrendered certificates.

              If any exchange  for shares of FirstRock  Stock is to be made in a
name other than that in which the  certificate  for such shares  surrendered  in
exchange  is  registered,  it shall be a  condition  of such  exchange  that the
certificate so surrendered  shall be properly endorsed or otherwise be in proper
form for transfer and that the person  requesting such exchange shall either (i)
pay to the Agent any transfer or other taxes  required by reason of the exchange
to a person other than the registered  holder of the certificate  surrendered or
(ii) establish to the  satisfaction  of the Agent that such tax has been paid or
is not  payable.  After the close of business on the  business  day  immediately
preceding  the Closing Date,  there shall be no transfers on the stock  transfer
books of  FirstRock  of the shares of FirstRock  Stock  outstanding  immediately
prior to the Closing  Date and any such shares  presented to the Agent after the
Closing Date shall be canceled and exchanged for the prorata number of shares of
FFC Stock.

              Any certificate made available to the Agent that remains unclaimed
by FirstRock's  stockholders  ____ days after the Closing Date shall be returned
to FFC,  upon demand,  and any  stockholder  of FirstRock  who has not exchanged
shares of FirstRock Stock in accordance with the Acquisition  Agreement prior to
that time shall thereafter look to FFC for the exchange of such shares,  subject
to applicable  escheat laws.  Notwithstanding  the  foregoing,  FFC shall not be
liable to any  stockholder of FirstRock for any amount paid to a public official
pursuant to applicable abandoned property laws.

              STOCK  CERTIFICATES  FOR SHARES OF  FIRSTROCK  STOCK SHOULD NOT BE
RETURNED TO FIRSTROCK  WITH THE  ENCLOSED  PROXY AND SHOULD ONLY BE FORWARDED TO
THE AGENT AFTER RECEIPT OF THE LETTER OF TRANSMITTAL.



<PAGE>


Shares for the Acquisition

              Based on the closing  price of FFC Stock of $15.00 at November 30,
1994, the aggregate consideration to be paid to holders of FirstRock Stock would
be approximately 4,314,629 shares of FFC Stock. See "--Exchange Ratio."

Regulatory Approvals

              The  transactions  contemplated by the  Acquisition  Agreement are
subject to the prior approval of the OTS. An application has been filed with the
OTS.  No other  regulatory  approvals  are  required  to effect the  Acquisition
pursuant to the Acquisition Agreement. See " Conditions to the Acquisition."

Conditions to the Acquisition

              The respective  obligations  of the parties under the  Acquisition
Agreement to consummate the Acquisition  are subject to the  satisfaction of the
following conditions:  (i) the Acquisition Agreement shall have been approved by
the requisite vote of FirstRock shareholders; (ii) required regulatory and other
consents  and  approvals  for the  Acquisition  and Bank Merger  shall have been
received and shall not contain any materially  adverse or burdensome  conditions
and shall not have been withdrawn or stayed; (iii) FFC shall have received a tax
opinion  from Hogan & Hartson,  L.L.P.  that the  transaction  will qualify as a
tax-free reorganization under the Internal Revenue Code of 1986, as amended (the
"Code"); (iv) the Registration Statement shall remain effective and shall not be
subject  to a stop  order or any  threatened  stop  order;  (v) FFC  shall  have
obtained any material Blue Sky approvals required for the issuance of FFC Stock;
(vi)  consummation of the  transaction  shall not violate any judicial decree or
governmental  order;  (vii) each of the  parties  shall have  received  from its
outside  accountants  a  letter  to the  effect  that  nothing  has  come to the
accountant's  attention which would prevent the transaction from being accounted
for  as  a  pooling-of-interests;   (viii)  the  schedules  to  the  Acquisition
Agreement, and each of the parties' due diligence investigation of the other, do
not reveal a breach of warranty or representation  which,  after notice, has not
been  sufficiently  responded  to by the  breaching  party;  and  (ix)  FFC  and
FirstRock shall have used best efforts to cause to exist no contractual or other
obligation  to  provide  for or pay to any  director,  officer or  employee  any
"excess parachute payments" within the meaning of Section 280G of the Code.

              The  obligations of FFC and  Acquisition Co. under the Acquisition
Agreement to consummate the Acquisition are subject further to the  satisfaction
of the  following  conditions:  (i) if the number of shares of FFC Stock  issued
pursuant to the Exchange Ratio equals 20% or more of the then outstanding shares
of FFC Stock,  such  issuance  is  approved  by the FFC  stockholders;  (ii) the
representations  and  warranties  of  FirstRock  contained  in  the  Acquisition
Agreement shall be true, correct and complete in all material respects when made
on the date of the  Acquisition  Agreement  and when made at Closing;  (iii) all
financial  statements  and schedules  furnished by FirstRock are accurate in all
material respects; (iv) FirstRock's defined net worth at Closing is no less than
that  reported at September 30, 1994;  (v) all documents  delivered by FirstRock
are  reasonably  satisfactory  to FFC; (vi) as of the Closing,  there shall have
been no material  adverse  change in  FirstRock;  (vii) FFC shall have  received
specified  accounting  and legal  opinions and  officer's  certificates;  (viii)
except as previously disclosed,  no materially adverse litigation shall exist or
be  threatened;  (ix)  specified  agreements  shall  have been  entered  into by
FirstRock's  affiliates;  (x) the Bank Merger Agreement shall have been approved
by First Federal and all the conditions  thereof shall have been fulfilled;  and
(xi)  no  obligation  shall  exist  for the  payment  of any  "excess  parachute
payments" as defined in Section 280G of the Code.

              The obligations of FirstRock  under the  Acquisition  Agreement to
consummate  the  Acquisition  are  subject  further to the  satisfaction  of the
following conditions: (i) the representations and warranties of FFC contained in
the Acquisition  Agreement  shall be true,  correct and complete in all material
respects  when made on the date of the  Acquisition  Agreement  and when made at
Closing; (ii) all financial statements furnished by FFC shall be accurate in all
material  respects;  (iii) as of the Closing,  there shall have been no material
adverse  change in FFC;  (iv)  FirstRock  shall  have  received  specific  legal
opinions and  certificates  from officers of FFC; (v) all consents and approvals
required by the Acquisition  Agreement or otherwise  necessary to consummate the
Acquisition  shall have been  obtained and shall be reasonably  satisfactory  to
FirstRock;  and (vi) no litigation shall exist or be threatened which would have
or is likely to have a materially  adverse effect on FFC or which relates to the
validity or propriety of the Acquisition.

Conduct of Business Pending the Acquisition


<PAGE>



              The  Acquisition  Agreement  provides that  generally,  during the
period  from the date of the  Acquisition  Agreement  through  Closing,  each of
FirstRock  and its  subsidiaries  will (i) conduct its business in the usual and
ordinary  course and maintain  books and records in  accordance  with  generally
accepted accounting principles;  (ii) conduct its business consistent with sound
banking practices; (iii) maintain adequate loan loss allowances;  (iv) remain in
good standing with all regulatory  authorities and preserve all existing banking
locations;  (v) use best efforts to retain the services of present employees and
officers so that the goodwill  and business  relationships  with  customers  and
others are not materially  adversely affected;  (vi) maintain adequate insurance
coverage;  and (vii) consult with FFC prior to acquiring real property except in
the ordinary course of business.

              In  addition,  FirstRock  has  agreed  that  generally,  except as
otherwise  approved by FFC, each of FirstRock and its subsidiaries  will not (i)
amend its  certificate  of  incorporation,  charter  or bylaws;  (ii)  except in
connection with the exercise of options or the Warrant, issue or sell any shares
of its capital stock or rights  exchangeable  or  convertible  into such capital
stock,  increase or reduce the number of shares of capital stock,  or repurchase
any of its  capital  stock;  (iii) pay or declare any  dividends;  (iv) adopt or
modify any employee  benefit plan,  compensation  plan or  employment  agreement
except  as  specified  in  the  Acquisition  Agreement;  (v)  mortgage,  pledge,
transfer,  or lease any of its assets,  incur any  obligations,  liabilities  or
indebtedness, transfer any rights, or otherwise enter into any transaction other
than  in  the  ordinary  course  of  business;  (vi)  enter  into  any  material
transaction,  contract or  agreement,  except as  specified  in the  Acquisition
Agreement,  in excess of $25,000;  (vii)  except as provided in the  Acquisition
Agreement,  take any action  which  constitutes  a breach or default  under such
Agreement  or  which is  likely  to delay or  jeopardize  receipt  of  approvals
required  thereby,  which would  preclude the  transaction  from  qualifying for
pooling-of-interests  accounting treatment or which would cause any of the other
conditions  set forth in such  Agreement  to fail;  (viii) make or commit to any
commercial business,  commercial real estate or construction loan over $150,000;
(ix) purchase any bulk loan servicing portfolio;  or (x) make any payment to any
officer or employee which is not deductible  under Sections  162(a)(1) or 404 of
the Code.

              The  Acquisition  Agreement  also provides  generally that neither
FirstRock nor any of its  subsidiaries  shall  authorize or permit any of its or
their directors,  officers,  advisors,  or other representatives to, directly or
indirectly,  solicit or encourage or enter into any  discussions or negotiations
with any third party  concerning  any offer or possible  proposal  regarding the
sale of FirstRock Stock or a merger,  consolidation,  sale of substantial assets
or other similar  transaction  involving  FirstRock or First  Federal.  However,
nothing in the  Acquisition  Agreement  shall  prohibit the  FirstRock  Board of
Directors  from  taking,  or  permitting  any  officers,  employees or agents of
FirstRock to take any action legally required for the discharge of the fiduciary
duties of the Board of Directors of FirstRock.

Interests of Certain Persons in the Acquisition

              FirstRock and First Federal provide various employee benefit plans
and other  arrangements for directors,  officers and other employees.  FirstRock
and First Federal also have entered into certain  contractual  arrangements with
their executive  officers that provide certain of their executive  officers with
benefits of which  FirstRock  shareholders  should be aware in  considering  the
recommendation of the Board of Directors with respect to the Acquisition. Due to
the existence of these  arrangements,  certain  members of FirstRock's  Board of
Directors and management of FirstRock and/or First Federal might have a personal
interest in the  Acquisition  that might not be  identical  to the  interests of
non-affiliated  stockholders.  The description of these  arrangements  set forth
under this caption is  qualified in its entirety by reference to the  agreements
and plans described under this caption,  the full text of which are incorporated
by reference in the  Registration  Statement or copies of which will be provided
promptly  without  charge upon  written or oral  request  addressed  to Donna K.
Beilfuss,  FirstRock Bancorp,  Inc., 612 North Main Street,  Rockford,  Illinois
61103,  telephone (815) 987-3500.  See  "Incorporation  of Certain  Documents by
Reference."

              Contractual Arrangements. First Federal and FirstRock have entered
into  employment  agreements  with  President  and CEO  David A.  Ingrassia  and
Chairman Daniel J. Nicholas.  These employment agreements,  effective as of June
28, 1993, have three-year  terms and were renewed for an additional year on June
28,  1994.  If the  Acquisition  is not  consummated  by June  28,  1995,  it is
anticipated  that the  employment  agreements  will be renewed for an additional
year.  The  employment  agreements  provide  for  base  salary  for  each of the
respective  executives and in addition to base salary,  the  agreements  provide
for, among other things,  disability pay,  participation  in stock benefit plans
and other fringe benefits applicable to executive  personnel.  If termination of
employment follows a change in control of First Federal or FirstRock, as defined
in the employment  agreement,  each of Mssrs.  Ingrassia and Nicholas, or in the
event of his death, his beneficiary, would be entitled to a payment equal to the
greater  of (i) the  payments  due under the  remaining  term of the  employment
agreement or (ii) three times his average annual compensation  including bonuses
and  contributions  to employee benefit plans on his behalf over the three years
preceding his termination of employment. Also, First Federal and FirstRock would
also continue each  executive's  life,  health and  disability  coverage for the
remaining  unexpired term of the employment  agreements to the extent allowed by
the plans or policies  maintained  by FirstRock  from time to time.  Payments to
each executive under First Federal's employment agreements will be guaranteed by
FirstRock in the event that payments or benefits are not paid by First  Federal.
It is estimated  that the  employment  agreements  would provide for payments to
Mssrs.   Ingrassia  and  Nicholas  of   approximately   $959,000  and  $589,000,
respectively,   in  the  event  of  termination  of  employment   following  the
Acquisition during the term of the employment agreement. FFC does not anticipate
continuing  the  employment  of Mssrs.  Ingrassia  and  Nicholas  following  the
Acquisition.

              First   Federal   and    FirstRock    have   also   entered   into
Change-In-Control Agreements ("CICA") with executive officers Donna K. Beilfuss,
William H. Leefers, Robert M. Singer, and Creston B. Harris effective as of June
28, 1993.  Each CICA  provides  for a two-year  term and each was renewed for an
additional  year on June 28, 1994. If the Acquisition is not consummated by June
28, 1995,  it is  anticipated  that each CICA will be renewed for an  additional
year. Each CICA provides that at any time following a change in control of First
Federal or  FirstRock,  if First Federal or FirstRock  terminates  the officer's
employment for any reason other than cause, or if the officer terminates his/her
employment   following  the  officer's  demotion,   loss  of  title,  office  or
significant authority, a reduction in the officer's compensation,  or relocation
of the officer's principal place of employment,  the officer, or in the event of
his/her death, the officer's beneficiary, would be entitled to receive a payment
equal to two times the officer's current annual  compensation  including bonuses
and contributions to employee benefit plans on his/her behalf. First Federal and
FirstRock would also continue the officer's life, health and disability coverage
for the remaining  unexpired term of the CICA to the extent allowed by the plans
or policies  maintained by FirstRock from to time. Payments to the officer under
First  Federal's CICAs are guaranteed by FirstRock in the event that payments or
benefits  are not  paid  by  First  Federal.  In the  event  of  termination  of
employment  following  the  Acquisition,  it is  estimated  that the CICAs would
provide for payments to Ms.  Beilfuss and Mssrs.  Leefers,  Singer and Harris of
approximately $322,000, $303,000, $237,000 and $215,000, respectively.

              Employee Bonuses. Under the Acquisition  Agreement,  FirstRock has
agreed not to pay, nor to permit any of its  subsidiaries to pay, any bonuses to
any  officer or employee  except a prorated  bonus  pursuant to First  Federal's
existing  Incentive  Compensation  Plans for the period between July 1, 1994 and
the  month-end  prior  to the  Closing.  As of the  date  of  this  Joint  Proxy
Statement/Prospectus,  the bonuses payable to the executive  officers under such
Plans cannot be  calculated,  but are not expected to exceed,  in the aggregate,
the sum of $200,000.

              Severance and Retention Pool. Under the Acquisition Agreement, FFC
will make available as of the Closing an aggregate of $1.2 million which will be
used for (i) payment of  severance  benefits to eligible  employees  (other than
those  who  are  covered  by  employment  agreements)  whose  employment  is not
continued  after  the data  processing  system  conversion  date  following  the
Closing;  and (ii)  payment of retention  bonuses to certain  employees of First
Federal. The Acquisition Agreement further provides that FirstRock shall develop
a severance  and  retention  pool program to  administer  the $1.2 million pool,
which program shall be  reasonably  satisfactory  to FFC. As of the date of this
Joint Proxy  Statement/Prospectus,  the payments to the executive  officers from
such  pool  cannot  be  calculated,  but  are not  expected  to  exceed,  in the
aggregate, the sum of $9,000.

              Retirement Plan. First Federal maintains a noncontributory defined
benefit plan  ("Retirement  Plan") under the Financial  Institutions  Retirement
Fund, a multiple employer pension fund, for the benefit of eligible employees of
First  Federal.  Employees of First  Federal who have attained the age of 21 and
have  completed  one year of  service  (in which  1,000  hours are  worked)  are
eligible to participate in the Retirement Plan.

              Under the  Acquisition  Agreement,  FFC, except as provided in the
Acquisition  Agreement  or as  permitted  by the Code or the  provisions  of the
Employee Retirement Income Security Act of 1974, as amended ("ERISA"), shall not
amend the Retirement Plan to reduce or eliminate any accrued  benefits,  whether
or not vested, any early retirement  benefits or retirement-type  subsidies,  or
any optional benefits,  to the extent such benefits existed under the Retirement
Plan prior to Closing. It is FFC's intention to combine the Retirement Plan into
an existing FFC defined benefit plan under the Financial Institutions Retirement
Fund. Notwithstanding such combination of Plans, under the Acquisition Agreement
FFC shall  deem the  single  sum  payment  optional  form of  benefit  and early
retirement  benefit  known as "Rule of 80" as protected  benefits and shall make
such benefits available to participants in the First Federal Retirement Plan for
90 days after Closing.

              The  estimated  annual  standard  form of  benefit  that  would be
payable  under  the  Retirement  Plan  at age 65,  based  upon  current  accrued
benefits, to executive officers Nicholas,  Ingrassia,  Beilfuss, Leefers, Singer
and Harris would be $115,000,  $99,000,  $13,000,  $15,000, $38,000, and $23,000
respectively.  The benefit  amount for Mr.  Ingrassia  also  includes the amount
payable under the Benefit Equalization Plan.

              Benefit Equalization Plan. First Federal maintains a non-qualified
Benefit Equalization Plan ("BEP") to provide benefits to certain employees which
would  have  been  payable  under  the  regulations  governing  First  Federal's
Retirement Plan but for the limitations placed on the amount of benefits payable
to such  employees by certain  sections of the Code.  Pursuant to the BEP, which
currently  only covers Mr.  Ingrassia,  participants  are generally  entitled to
receive, upon retirement,  death, or other termination of employment,  an amount
equal to the annual  benefit that would have been  otherwise  payable  under the
First Federal's Retirement Plan.

              First Federal ESOP. In 1992,  First Federal  established the First
Federal Employee Stock Ownership Plan and Trust ("ESOP") for employees age 21 or
older who have at least  1,000  hours of  employment.  At the time of the ESOP's
inception,  the ESOP borrowed $1.6 million from  FirstRock and used the funds to
purchase  185,150 shares of FirstRock Stock issued pursuant to the conversion of
First  Federal  from a federally  chartered  mutual  savings bank to a federally
chartered stock savings bank in 1992 (the "Conversion"). Collateral for the loan
is the common stock  purchased by the ESOP.  The loan is being repaid from First
Federal's contributions to the ESOP over a period of seven years.

              Under the ESOP, First Federal makes a matching  contribution in an
amount  determined  by the Board each year based on  employee  salary  reduction
contributions to the First Federal 401(k) Savings Plan. First Federal also makes
additional contributions to the ESOP. The contributions made by First Federal to
the ESOP are used to repay the ESOP loan.  Shares purchased by the ESOP with the
proceeds of the ESOP loan are held in a suspense account and are released to the
ESOP  participants  as the loan is repaid.  Shares  released  from the  suspense
account  attributable to First Federal's matching  contributions with respect to
the 401(k)  Savings  Plan will be  allocated  in an amount equal to the matching
contributions  made to participant  accounts.  Shares released from the suspense
account attributable to contributions by First Federal necessary for the ESOP to
make the balance of its annual principal and interest payments and discretionary
contributions to the ESOP are allocated among ESOP participants  proportionately
on the basis of compensation  for the year the  contribution  is made.  Benefits
generally become 100% vested after five years of credited service,  and prior to
the completion of five years of credited  service,  a participant who terminates
employment  for reasons other than death,  retirement  (or early  retirement) or
disability  will not  receive any benefit  under the ESOP.  Forfeitures  will be
reallocated  among  remaining  participating  employees,  on the  same  basis as
contributions. Benefits may be payable upon death, retirement, early retirement,
disability or separation from service.

              As of June 30,  1994 and 1993,  the  executive  officers  of First
Federal had unvested shares  (aggregated  with prior  allocations and rounded to
the nearest share) allocated under the ESOP as follows:

                                                   As of June 30,
       Name                                         1994    1993
- ------------------                                 -----   -----

Daniel J. Nicholas                                 1,716     736
David A. Ingrassia                                 1,975     791
Donna K. Beilfuss                                  1,293     547
William H. Leefers                                 1,418     573
Robert M. Singer                                     986     420
Creston B. Harris                                    803     292
                              
         In accordance  with the Acquisition  Agreement,  at Closing all account
balances  under the ESOP  shall be fully  vested and  nonforfeitable  within the
meaning  of  Section  411 of the  Code.  Upon  the  Closing,  FF  Bank  will  be
substituted for First Federal as the ESOP plan sponsor.  It is anticipated  that
the ESOP will  continue  in  existence  following  the  Closing and that it will
invest primarily in FFC Stock.

         RRP.  First Federal has  established  the First  Federal  Savings Bank,
F.S.B.  Recognition Plan and Trust ("RRP") as a method of providing employees in
key management  positions  with a proprietary  interest in FirstRock in a manner
designed to encourage  such key  employees to remain with First  Federal  and/or
FirstRock.  First  Federal  contributed  funds to the RRP  which  enabled  it to
acquire 105,800 shares of Common Stock following the Conversion.

         The  Compensation  Committee of the Board of Directors of First Federal
administers  the RRP.  Under the RRP,  awards  ("Awards")  can be granted to key
employees  in the  form of  shares  of  FirstRock  Stock  held by the  RRP.  Key
employees of First Federal become  vested,  over a period of time, in the shares
of FirstRock Stock covered by the Award at a rate of 20% per year commencing one
year following grant of the Award.  Awards will be 100% vested upon  termination
of employment due to death,  disability or retirement,  or following a change in
the control of First Federal or FirstRock. Under the RRP, 26,450, 26,450, 6,612,
6,612,  6,612 and 6,612 shares covered by the RRP have been awarded to executive
officers   Nicholas,   Ingrassia,   Beilfuss,   Leefers,   Singer  and   Harris,
respectively,  a total of an  additional  24,814  shares have been  allocated to
other  officers  and  employees  of First  Federal Bank and 1,638 shares will be
surrendered to or FFC. When shares become vested and are actually distributed in
accordance  with the RRP, the  participants  also receive  amounts  equal to any
accrued  dividends  (if any)  with  respect  thereto.  In each of 1994 and 1993,
5,290,  5,290,  1,322,  1,322,  1,322  and  1,322  shares  under  such plan were
distributed to executive officers Nicholas, Ingrassia, Beilfuss, Leefers, Singer
and Harris, respectively.  Prior to vesting, recipients of Awards may direct the
voting of all  shares  allocated  to them.  Earned  shares  are  distributed  to
recipients  as soon as  practical  following  the day on which they are  earned.
Under the Acquisition Agreement all Awards shall be fully vested at Closing.

         Stock Option Plans.  The FirstRock  Bancorp,  Inc. 1992 Incentive Stock
Option  Plan (the  "Incentive  Plan") was created to advance  the  interests  of
FirstRock and its stockholders by providing key employees of FirstRock and First
Federal with an incentive to perform in a superior  manner as well as to attract
people of experience  and ability.  The Incentive  Plan is  administered  by the
Compensation Committee of FirstRock's Board of Directors. Officers and employees
of First  Federal and  FirstRock  are  eligible to receive,  at no cost to them,
options and/or limited  rights under the Incentive  Plan.  Directors who are not
employees of First Federal or of FirstRock  are not eligible to receive  options
or limited rights under the Incentive Plan.

         At the time of the Conversion,  FirstRock  reserved  198,375 shares for
issuance  pursuant to the  Incentive  Plan.  Of the shares  reserved,  FirstRock
granted options and limited rights to purchase an aggregate of 193,085 shares of
FirstRock  Stock to its officers and  employees at the initial  public  offering
price of $8.75 per share. Of these, options for 52,900,  52,900, 13,225, 13,225,
13,225 and 13,225 shares were granted to executive officers Nicholas, Ingrassia,
Beilfuss, Leefers, Singer and Harris,  respectively.  As of December ____, 1994,
the options  granted to Mssrs.  Nicholas and Ingrassia were fully vested.  As of
December ____,  1994,  ________ options remain  outstanding  under the Incentive
Plan.  These  options  become  exercisable  on a cumulative  basis in five equal
annual installments, except that in the event of a change in control all options
and limited rights are  immediately  exercisable.  Each option granted under the
Incentive  Plan expires upon the earlier of 10 years  following  the date of the
option  or a  limited  time  following  the date the  optionee  ceases  to be an
employee of First Federal or FirstRock,  as described in the Incentive  Plan. In
the event the grant of an option expires without  exercise,  such options become
eligible to be  regranted.  The limited  rights,  which may be  exercised  by an
optionee in the event of a change of control and which upon exercise entitle the
optionee to a cash payment equal to the appreciation in the underlying FirstRock
Stock over the exercise price, have been waived by all Incentive Plan optionees.
As of the  FirstRock  Record Date Mssrs.  Ingrassia  and Nicholas had  exercised
options  under the  Incentive  Plan with respect to _______ and ______ shares of
FirstRock Stock, respectively.

         Under the  FirstRock  Bancorp,  Inc. 1992 Stock Option Plan for Outside
Directors (the "Directors' Plan"), each member of FirstRock's Board of Directors
who is a  nonemployee  of  First  Federal  or  FirstRock  was  granted  a single
non-qualified  stock  option to  purchase  shares  of  FirstRock  Stock.  In the
aggregate,  members  of the Board of  Directors  have been  granted  options  to
purchase  66,125 shares of the  FirstRock  Stock.  Of these,  options for 13,225
shares were granted to each of Burdette E. Anderson,  Michael A. Gaffney, Walter
P. Lohse,  Roger E.  Lundstrom  and C. Gordon Smith,  with an exercise  price of
$8.75 per share.  Each option granted under the Directors' Plan expires upon the
earlier of 10 years  following the date of the option or one year  following the
date the optionee ceases to be a director.



<PAGE>


         Under the Acquisition  Agreement,  all outstanding  options to purchase
FirstRock  Stock  granted under  FirstRock's  stock option plans at Closing will
become fully vested (if not already  vested) and shall be converted into options
to  purchase  FFC Stock.  The number of shares of FFC Stock  subject to each new
option  shall be the  product of the  FirstRock  Stock  subject to the  original
option  and the  Exchange  Ratio  rounded  down to the  nearest  share;  and the
exercise  price per share of FFC Stock  under  the new  option  shall  equal the
exercise price per share of FirstRock Stock under the original option divided by
the Exchange Ratio rounded up to the nearest cent.

                                                                 

         Notwithstanding  the various obligations of FirstRock and First Federal
in  connection  with the  employment,  change-in-control  or other  arrangements
described  above,  each of FirstRock,  First Federal and the executive  officers
have agreed that all severance and termination payments, benefits,  acceleration
of benefit vesting and any other  compensation to be paid in connection with the
transactions  contemplated  by the  Acquisition  Agreement  shall not exceed the
level of payments and benefits which would constitute excess parachute  payments
under Section 280G of the Code,  giving effect to any  obligations of FFC or any
of its subsidiaries.

Opinion of Financial Advisor

                  The  Chicago  Corporation  ("TCC")  has  acted as  FirstRock's
financial advisor in connection with the Acquisition. Prior to the execution and
delivery of the  Acquisition  Agreement,  on October 26,  1994,  TCC  rendered a
written  opinion to  FirstRock's  Board of Directors  that the purchase price in
connection  with the  Acquisition  is fair to  FirstRock's  stockholders  from a
financial   point  of  view.   Such  opinion  was   reconfirmed  in  writing  on
____________,  19____.  FirstRock's  Board of Directors did not provide TCC with
instructions  or  limitations  for the purpose of preparing  such  opinion.  The
following  summary of TCC's opinion is qualified in its entirety by reference to
the full text of the opinion,  setting  forth the  assumptions  made and matters
considered  and certain  limitations  on the review  undertaken  by TCC. The TCC
opinion, which is attached to this Joint Proxy  Statement/Prospectus  at Exhibit
1, is incorporated herein by reference.

                  In  rendering  its  opinion,  TCC has relied on the  accuracy,
completeness and fairness of presentation of all financial and other information
supplied or otherwise  made  available  to it by FirstRock  and FFC, and has not
independently  verified such information or undertaken an independent evaluation
or appraisal  of the assets or  liabilities  of  FirstRock  or FFC.  FirstRock's
stockholders are urged to read the TCC fairness opinion in its entirety.

                  TCC is not an expert in the  evaluation of allowances for loan
losses  and has not  made  an  independent  evaluation  of the  adequacy  of the
allowance for loan losses of FirstRock or FFC nor has it reviewed any individual
credit files. With respect to the financial forecasts furnished by FirstRock and
FFC,  which  include  the  estimates  of cost  savings and  operating  synergies
projected  by FFC to  result  from the  Acquisition  and  projections  regarding
under-performing  and  non-performing  assets,  net  charge-offs and adequacy of
reserves,  TCC has assumed that they have been  reasonably  prepared and reflect
the best  currently  available  estimates  and  judgment of  FirstRock  or FFC's
management as to the expected future financial performance of FirstRock,  FFC or
the combined entity, as the case may be.

                  In arriving at its opinion, TCC has, among other things:

                  (1)      reviewed  FirstRock's Annual Reports to Stockholders,
                           FirstRock's  Annual Reports on Forms 10-K and related
                           financial  information  for each of the fiscal  years
                           ended June 30, 1994,  1993 and 1992, and  FirstRock's
                           Quarterly  Report on Form 10-Q and related  unaudited
                           financial  information  for the  three  months  ended
                           September 30, 1994;

                  (2)      reviewed FFC's Annual Reports to Stockholders,  FFC's
                           Annual  Reports on Forms 10-K and  related  financial
                           information  for each of the three fiscal years ended
                           December 31, 1993, 1992, and 1991 and FFC's Quarterly
                           Report on Form 10-Q and related  unaudited  financial
                           information  for the nine months ended  September 30,
                           1994;

                  (3)      reviewed   certain  information,  including financial
                           forecasts,  relating    to the   business,  earnings,
                           cash flow, assets and prospects of FirstRock and FFC,
                           furnished to TCC by FirstRock and FFC, respectively;


<PAGE>



                  (4)      conducted   discussions   with   members   of  senior
                           management  of  FirstRock  and FFC  concerning  their
                           respective businesses and prospects;

                  (5)      reviewed  the  historical  market  prices and trading
                           activity  for the shares of  FirstRock  Stock and the
                           shares of FFC Stock  and  compared  them with that of
                           certain publicly traded companies which TCC deemed to
                           be relevant;

                  (6)      compared the results of  operations  of FirstRock and
                           FFC with that of certain  companies  which TCC deemed
                           to be relevant;

                  (7)      compared   the  proposed   financial   terms  of  the
                           transaction contemplated by the Acquisition Agreement
                           with the financial terms of certain other mergers and
                           acquisitions which TCC deemed to be relevant;

                  (8)      reviewed the Acquisition Agreement;

                  (9)      reviewed the Warrant Agreement; and

                  (10)     reviewed  such other  financial  studies and analyses
                           and  performed  such other  investigations  and taken
                           into  account  such  other  matters as TCC has deemed
                           necessary.

                  In   connection   with  the  update  of  its   opinion  as  of
____________,  19____,  TCC  reviewed  the  unaudited  financial  statements  of
FirstRock and FFC as of September 30, 1994,  conducted  discussions  with senior
management  of FirstRock  and FFC, and reviewed  such other  information  as TCC
deemed necessary.

                  In  connection  with  rendering  its opinion dated October 26,
1994,  and updated  ____________,  19____,  TCC performed a variety of financial
analyses, including those summarized below. The summary set forth below does not
purport to be a complete  description  of the analyses  performed by TCC in this
regard. The preparation of a fairness opinion involves various determinations as
to the most  appropriate  and  relevant  methods of  financial  analyses and the
application of these methods to the  particular  circumstances  and,  therefore,
such  an  opinion  is  not  readily   susceptible  to  a  summary   description.
Accordingly, notwithstanding the separate factors summarized below, TCC believes
that its analyses must be considered as a whole and that  selecting  portions of
its  analyses  and of the factors  considered  by it,  without  considering  all
analyses and factors,  or attempting to ascribe  relative weights to some or all
such  analyses and factors,  could create an incomplete  view of the  evaluation
process underlying TCC's opinion.

                  In performing its analyses, TCC made numerous assumptions with
respect to industry  performance,  business  and economic  conditions  and other
matters,  many of which are beyond  FirstRock's and FFC's control.  The analyses
performed  by TCC are not  necessarily  indicative  of  actual  values of future
results,  which may be  significantly  more or less  favorable than suggested by
such  analyses.  Additionally,  analyses  relating  to the  values of assets and
liabilities  do not purport to be  appraisals  or to reflect the prices at which
such  assets and  liabilities  actually  may be sold or  transferred  to another
party.

                  Net Present Value  Analysis.  TCC prepared a net present value
analysis which  indicated  theoretical  values for FirstRock  based on return on
average  assets  ranging  between 1.00% and 1.50% and asset growth rates ranging
between  2.00% and  10.00%.  The results of this  analysis  indicated a range of
theoretical  values for  FirstRock  between  $11.26 per share  (1.00%  return on
average  assets;  2.00% asset growth rate) and $21.93 per share (1.50% return on
average  assets;  10.00% asset growth rate).  With a return on average assets of
1.20%, which approximated FirstRock's recent historical performance, theoretical
values  ranged from $13.51  (2.00%  asset  growth  rate) to $17.54  (10.0% asset
growth rate). At an asset growth rate of 4.00%, which  approximated  FirstRock's
recent  historical  performance,  theoretical  values  ranged from $12.04 (1.00%
return on  average  assets) to $18.06  (1.50%  return on  average  assets).  The
nominal  value of the offer from FFC based on the five-day  closing  average for
FFC Stock on ____________, 19____ of $ was $27.10.

                  Contribution  Analysis.  TCC prepared a contribution  analysis
showing  the  percentage  of  assets,  deposits,  common  equity,  and  1993 and
estimated  1994 and 1995  calendar year net income  contributed  to the combined
company  on a  pro  forma  basis  by  FirstRock  and  FFC,  and  compared  these
percentages  to the pro  forma  ownership  of FFC.  This  analysis  showed  that
FirstRock,  as of  September  30,  1994,  would  contribute  7.47% of pro  forma
consolidated total assets, 6.87% of deposits,  15.45% of common equity, 9.53% of
1993 net income,  8.84% of estimated 1994 net income and 8.85% of estimated 1995
net  income.  Based  on the FFC  offer,  stockholders  of  FirstRock  would  own
approximately 16.09% of the pro forma outstanding FFC Stock.

              Comparable  Transaction Analysis. TCC reviewed selected comparable
merger and acquisition  transactions.  The following  merger  transactions  were
reviewed based on publicly available data:



<PAGE>


              Buyer                                      Seller
  Mid American Inc.                           Security First Corporation
  National City Corporation                   Central Indiana Bancorp
  Mercantile Bancorp                          UNSL Financial Corporation
  KeyCorp                                     Stock Home SB, FSB
  Standard Federal Bank                       Mackinac Fncl Corporation
  First Banks, Inc.                           Heartland Savings
  First Security, SB                          Security Savings Bank
  Standard Federal Bank                       Central Holding Company
  First of America                            LGF Bancorp
  First Bancorp Ohio                          Great Northern Financial
  Roosevelt Financial                         Home Federal Bancorp of Missouri
  First Banks, Inc.                           First Federal Savings Bank/Proviso
  Fourth Fin'l Corporation                    Great Southern Bancorp
  Fifth Third Bancorp                         TriState Bancorp
  Huntington Bancshares                       First Bancorp Indiana
  Standard Federal Bank                       InterFirst Bankcorp
  Metropolitan Financial                      Eureka Savings Bank, FSB
  PNC Bank Corporation                        Gateway Fed Corporation
  Iowa Nat'l Bankshares                       MidAmerica Financial

           Transactions   were  selected  on  the  basis  of   comparability  of
transaction  value and the perceived  comparability of the markets served by the
acquired  institutions to those of FirstRock.  For the comparable  transactions,
the multiple of price to trailing 12 months  earnings  ranged from 7.41 to 20.47
with an average of 12.96. At September 30, 1994, the FFC proposed purchase price
represented a multiple of trailing 12 months earnings of 14.04.

              For the comparable transactions,  the percentage of purchase price
to book value ranged from 114.01% to 224.80% with an average of 169.26%. The FFC
offer to FirstRock  represented a percentage to September 30, 1994 book value of
133.24%.

                  Financial Implications to FirstRock Stockholders. TCC prepared
an  analysis  of the  financial  implications  of the FFC  offer to a  FirstRock
stockholder.  This analysis  indicated  that on a pro forma  equivalent  basis a
stockholder  of FirstRock  would  achieve an increase in earnings per share,  an
increase in per share  dividends  and  ultimately  an increase in book value per
share as a result of the consummation of the Acquisition.

                  Comparative  Stockholder Returns. TCC presented an analysis of
comparative  theoretical  stockholder  returns for several scenarios,  including
FirstRock remaining independent, FirstRock being acquired in 1997, and FirstRock
being  acquired  in 1994 by FFC.  This  analysis,  which was based on  projected
dividend  streams and  projected  1997 common stock  valuations  (using  current
price-to-earnings  multiples),  indicated total stockholder returns of 3.57% for
FirstRock  remaining  independent,  6.20% for an  acquisition in 1997 and 20.80%
based on the acceptance of FFC's offer in 1994 and a sale of stock in the market
in 1997,  and  48.21%  based  on the  acceptance  of  FFC's  offer in 1994 and a
hypothetical  sale of the pro  forma  company  in  1997.  TCC also  prepared  an
analysis of the  possible  pricing of an  acquisition  transaction  with certain
other  thrift and bank holding  companies  using  estimated  1995 net income for
FirstRock and stock prices of selected  companies assuming no earnings per share
dilution for the buyer, a 30% reduction in non-interest expense due to operating
efficiencies  and a 100% stock  transaction  without  share  repurchases  by the
acquiror.  The holding companies reviewed included:  First Midwest Bancorp,  St.
Francis Capital  Corporation,  AMCORE  Financial,  Inc.,  Firstbank of Illinois,
Inc., Marshall & Ilsley Corporation, Old Kent Financial Corporation,  First Bank
System,  Inc., Norwest Corporation,  First Federal Capital,  NBD Bancorp,  Inc.,
Banc  One  Corporation,   Firstar   Corporation,   TCF  Financial   Corporation,
BankAmerica  Corporation,  First of America Bank Corporation and First Financial
Corporation.



<PAGE>


                  Given the  assumptions,  the  analysis  indicated  that  these
companies could pay a high of $40.03 per share and a low of $19.90 per share for
all of the shares of FirstRock.

                  Comparable  Company  Analysis.  TCC compared the market price,
market-to-book  value and  price-to-earnings  multiples  of FFC  Stock  with the
individual market multiples and averages of selected comparable  companies which
it  deemed  to be  reasonably  similar  to FFC  in  size,  financial  character,
operating  character,   historical  performance  and/or  geographic  market,  as
follows:  Standard Federal Bank,  FirstFed  Michigan  Corporation,  Metropolitan
Financial  Corporation,   Roosevelt  Financial  Group,  Charter  One  Financial,
Commercial  Federal  Corporation,  First  Financial  Corporation,  TCF Financial
Corporation,  St. Paul Bancorp,  Inc.,  Great Lakes  Bancorp,  FSB, and Security
Capital Corporation.

This  analysis  indicated  that  FFC  Stock  sold at a price of 1.42  times  the
September  30, 1994 book value and the  comparables  sold at an average price of
1.26 times book  value.  FFC Stock sold at a multiple  of price to  trailing  12
months  earnings of 8.2,  while the comparable  group average  price-to-earnings
multiple was 9.8.

           TCC's opinion does not constitute a  recommendation  to any FirstRock
shareholder  as to  how  such  shareholder  should  vote  with  respect  to  the
Acquisition.

           TCC  participated  in the negotiation of the terms of the Acquisition
and the Acquisition Agreement on behalf of FirstRock and, in order to render its
opinion, evaluated the fairness to FirstRock's stockholders of the consideration
to be paid by FFC under the Acquisition Agreement.

          Fees and  Indemnification.  The fees due to TCC  under  the  agreement
between TCC and FirstRock ("TCC Agreement") are payable to FirstRock as follows:
$25,000 at the date of execution of TCC Agreement,  a cash fee equal to 0.90% of
the  consideration  up to $25.00 per share and 1.0% of the  consideration of any
amount in excess of $25.00 per share (less the $25,000) payable at the closing.

          In addition to such fees,  FirstRock  has agreed to reimburse  TCC for
all  reasonable  out-of-pocket  expenses and will pay to TCC a fee of $1,500 per
day for preparation and court appearances should TCC be called upon in any legal
proceeding  to deliver  expert  testimony  with regard to the fairness  opinion.
FirstRock  has also agreed to indemnify  TCC, its officers,  directors,  agents,
employees and certain controlling  persons from and against any losses,  claims,
damages and liabilities in connection with or arising out of the transactions or
services  referred  to in TCC  Agreement.  This  indemnification  is  subject to
certain  conditions  and procedures  set forth in an  indemnification  agreement
between FirstRock and TCC.

           In the ordinary  course of  business,  TCC has  performed  investment
banking  services for FFC, and TCC has engaged in  transactions  with FFC. Also,
TCC and other of its clients may from time to time  perform  services and engage
in transactions with FFC in the future.  In addition,  in the ordinary course of
its securities business, TCC actively trades the securities of FFC and FirstRock
for its own account and the accounts of  customers  and,  accordingly,  may from
time to time hold a long or short position in such securities.

Certain Provisions of the Acquisition Agreement

             Under  the  Acquisition  Agreement,   FirstRock  has  made  certain
representations  and warranties to FFC,  including (i) the due  organization and
good standing of FirstRock and its subsidiaries; (ii) the execution and delivery
of the  Acquisition  Agreement;  (iii)  capitalization;  (iv)  the  accuracy  of
financial  statements;   (v)  the  absence  of  undisclosed  liabilities;   (vi)
availability  of consents;  (vii) no undisclosed  legal  proceedings;  (vii) tax
matters;  (ix) corporate  properties;  (x) employee benefit plans; (xi) broker's
fees;  (xii)  material  agreements;  (xiii) the provision of corporate  records;
(xiv) no  violation  of orders  injunctions  or  decrees;  (xv)  identity  of 5%
shareholders;  (xvi)  regulatory  filings;  (xvii)  loans;  (xviii)  conduct  of
business   in   the   ordinary   course;   (xix)   compliance   with   fiduciary
responsibilities;  (xx) compliance with  environmental  laws;  (xxi) accuracy of
information;  (xxii)  compliance  with  rules on insider  interests;  (xxiii) no
sensitive  transactions;  (xxiv) no dissenter's  rights;  (xxv) CRA  compliance;
(xxvi)  availability of regulatory  approvals;  (xxvii)  qualified thrift lender
compliance;  (xxviii)  the ESOP;  (xxix)  advice of changes;  (xxx)  liquidation
account; (xxxi) insurance; and (xxxii) options and RRP shares.

             Under   the   Acquisition   Agreement,   FFC   has   made   certain
representations  and warranties to FirstRock  including (i) the due organization
and good standing of FFC and its  subsidiaries;  (ii) the execution and delivery
of the  Acquisition  Agreement;  (iii)  capitalization;  (iv)  the  accuracy  of
financial  statements;  (v) the  absence  of  undisclosed  liabilities;  (vi) no
violation of agreements or law; (vii) no material litigation; (viii) adequacy of
regulatory  filings;  (ix)  compliance with ERISA;  (x) advice of changes;  (xi)
adequacy and registration of FFC Stock to be issued for the  Acquisition;  (xii)
no violation of orders,  injunctions or decrees;  (xiii) environmental  matters;
(xiv) CRA compliance;  (xv) availability of regulatory  approvals;  and (xvi) no
sensitive transactions.

Termination and Amendment of the Acquisition Agreement

             The Acquisition Agreement may be terminated as follows:

                     (i)   by agreement between FFC and FirstRock  authorized by
                           a majority of the entire Board of Directors of each;
 
                     (ii)  by FFC or  FirstRock  if  adversely  affected  by the
                           nonfulfillment of any of the mutual conditions of the
                           Acquisition  Agreement  unless such  condition  shall
                           become impossible of fulfillment;

                     (iii) by FFC or FirstRock if any  condition of the opposite
                           party contained in the  Acquisition  Agreement is not
                           fulfilled   unless  such   condition   shall   become
                           impossible of fulfillment;

                     (iv)  by FFC or FirstRock  in the event of material  breach
                           by  the   opposite   party  of  any   representation,
                           warranty,  covenant  or  agreement  contained  in the
                           Acquisition Agreement which has not been cured within
                           30 days after written  notice of such breach has been
                           given;

                     (v)   by FFC or FirstRock in the event the  transaction  is
                           not closed on or before July 31, 1995.

                     (vi)  by FFC if the Average Price of FFC stock is less than
                           $13.25 unless  FirstRock  elects an Exchange Ratio of
                           2.045 shares of FFC Stock for each share of FirstRock
                           Stock; or

                     (vii) by  FirstRock  if the  Average  Price of FFC Stock is
                           more than $20.00 unless FFC elects an Exchange  Ratio
                           of  1.355  shares  of FFC  Stock  for  each  share of
                           FirstRock Stock.

         The Acquisition  Agreement also provides that the parties may (i) amend
the  Acquisition  Agreement,  (ii) extend the time for the performance of any of
the  obligations  or other  acts of the other  party  thereto,  (iii)  waive any
inaccuracies in the representations  and warranties  contained therein or in any
document  delivered  pursuant thereto,  or (iv) waive compliance with any of the
agreements,  covenants  and closing  conditions  of the  Acquisition  Agreement,
provided  that after the approval of the  Acquisition  Agreement by  FirstRock's
shareholders,  no  such  extension,  waiver,  amendment  or  modification  shall
adversely  affect  the  amount of  consideration  to be  received  by  FirstRock
shareholders.




<PAGE>


Fees and Expenses

         Each party will  generally  bear its own costs and expenses,  including
attorneys,'  accountants,'  financial  advisors'  and  other  professional  fees
incurred in connection  with the  transactions  contemplated  by the Acquisition
Agreement. Each of FirstRock and FFC will be responsible for its own expenses in
connection  with  obtaining  the  approval of its  stockholders,  including  the
expenses  in  connection  with the  printing  and  mailing of this  Joint  Proxy
Statement/Prospectus.  FFC will be responsible  for expenses in connection  with
(i) obtaining the  regulatory  approvals  required for the  Acquisition  and any
other  transactions  contemplated  by the  Acquisition  Agreement;  and (ii) the
registration,  quotation,  and "Blue Sky"  registration  and approval of the FFC
Stock.  FFC and FirstRock  estimate that their respective total expenses related
to the Acquisition  will be  approximately  $100,000 and $750,000  respectively,
including the costs relating to legal,  accounting and investment  advisor fees,
and other costs and fees  related to this Joint Proxy  Statement/Prospectus  and
the Acquisition generally.

Certain Federal Income Tax Consequences

         The   following  is  a  discussion  of  certain   federal   income  tax
consequences under the Internal Revenue Code of 1986, as amended (the "Code") to
FFC,  FirstRock and FirstRock  stockholders who receive FFC Stock as a result of
the Acquisition or who receive cash in lieu of a fractional  share of FFC Stock.
The discussion does not deal with all aspects of federal  taxation that might be
applicable  to  particular  FirstRock  stockholders,  such as the tax  treatment
applicable  to  dealers  in  securities,  the tax  consequences  for  holders of
FirstRock Stock acquired upon the exercise of stock options or warrants,  or the
effects of state, local or foreign taxation.

         The  Acquisition  is intended to constitute a tax-free  transaction  to
FirstRock's shareholders and consummation of the Acquisition is conditioned upon
prior  receipt of FFC and  FirstRock of an opinion of counsel to the effect that
the  transaction  contemplated  by the  Acquisition  Agreement will constitute a
tax-free  reorganization  for federal  income tax purposes.  It is expected that
such an opinion of counsel  will be  received  prior to Closing.  However,  such
opinion is subject to the  limitations  discussed below and the opinion will not
be binding on the IRS. Neither FFC nor FirstRock has requested a ruling from the
IRS with respect to the federal income tax consequences of the Acquisition.

         Consequences to FFC and FirstRock.  It is intended that the Acquisition
will  constitute  a tax-free  exchange  under  Section  368 of the Code.  If the
Acquisition  does so  qualify,  no gain or  loss  will be  recognized  by FFC or
FirstRock upon consummation of the Acquisition.

         Consequences to FirstRock stockholders. If the Acquisition qualifies as
a tax-free exchange under Section 368 of the Code, generally (i) no gain or loss
will be recognized by a FirstRock  stockholder  upon the receipt of FFC Stock in
exchange for  FirstRock  Stock  (except as discussed  below with respect to cash
received in lieu of a fractional  share of FFC Stock);  (ii) the  aggregate  tax
basis of FFC Stock received by a FirstRock  stockholder  will be the same as the
aggregate  tax basis of the FirstRock  Stock  surrendered  in exchange  therefor
(reduced by any amount  allocable to a  fractional  share of FFC Stock for which
cash is  received);  and (iii) the  holding  period of FFC Stock  received  by a
FirstRock  stockholder  will include the holding  period of the FirstRock  Stock
surrendered  in exchange  therefor,  provided the  FirstRock  Stock is held as a
capital asset as of the Closing.

         A FirstRock stockholder who receives cash in lieu of a fractional share
of FFC Stock will be treated as if the fractional  share were distributed in the
Acquisition  and then redeemed by FFC.  Accordingly,  the FirstRock  stockholder
will recognize  gain or loss equal to the difference  between the amount of cash
received and the  stockholder's  basis in the fractional  share (which will be a
pro rata  portion of the  stockholder's  basis in the FFC Stock  received in the
Acquisition).  Such gain or loss will be capital  gain or loss if the  FirstRock
Stock held by the stockholder is held as a capital asset at the Closing.




<PAGE>


         Limitations on Opinion and Discussion.  The opinion of counsel referred
to above and the above  discussion  of  federal  income  tax law are  subject to
certain  assumptions  and  qualifications  and are based on the  accuracy of the
representations  of  the  parties  in  the  Acquisition  Agreement  and  related
documents,   including  representations  of  officers,   directors  and  certain
affiliates  of the parties.  Of  particular  importance  to the opinion that the
Acquisition will be treated as a tax-free reorganization, as described above, is
the  assumption  that the  Acquisition  will satisfy the  continuity  of interst
requirement.

         In  order  for  the  continuity  of  interest  requirement  to be  met,
FirstRock  stockholders  must not,  pursuant to a plan or intent  existing at or
prior to the  Acquisition,  dispose  of an amount of FFC Stock  received  in the
Acquisition (including under certain circumstances, pre-acquisition dispositions
of FirstRock  Stock) so that they do not retain a meaningful  continuing  equity
ownership in FFC. Generally, as long as the FirstRock stockholders do not have a
plan or intention to dispose of FFC Stock to be received in the Acquisition that
would result in their  retention,  in the  aggregage,  of a continuing  interest
through stock ownership in FFC that is equa in vlaue, as of the Closing, to less
than 50% of the value of all of the formerly  outstanding  stock of FirstRock as
of the same date (the "50%  Test"),  this  requirement  will be  satisfied.  The
respective  officers and directors of FirstRock,  FFC and certain  affiliates of
FirstRock  have  represented  that they have no knowledge of a plan or intention
that would result in the 50% Test not being satisfied.

         A successful  IRS challenge to the tax-free  status of the  Acquisition
would result in a FirstRock stockholder  recognizing a gain or loss with respect
to each share of  FirstRock  Stock  surrendered.  In addition,  FirstRock  would
recognize  a gain and the tax on such gain  would  become the  liability  of FFC
following the Acquisition.

         The  foregoing  is a summary  of the  anticipated  federal  income  tax
consequences of the Acquisition and is for general information only. It does not
include  consequences  of  foreign,  state,  local or other tax laws or  special
consequences to particular  stockholders  having specia  lsituations.  FirstRock
stockholders are urged to consult with their own tax advisors regarding specific
tax consequences to them of the  Acquisition,  including the  applicability  and
effect of federal,  state,  local and foreign tax laws, and the subsequent sales
of FFC Stock.

Regulatory Approvals

         The Acquisition is subject to the approval of the OTS. FFC, Acquisition
Co. and FirstRock  filed an application  with the OTS on November 17, 1994. Such
application  is pending  before the OTSThe  Acquisition  may not be  consummated
until 15 days after the OTS approval is  obtained.  There can be no assurance of
the timing of such  approval,  if given,  or the  conditions on which it will be
given.  Such  conditions  may not be acceptable  to FFC or FirstRock.  When such
approval is received,  material  changes to the  Acquisition  Agreement or other
material  changes  may be  imposed  which  could  require  a  resolicitation  of
FirstRock's  shareholders  for approval of the  Acquisition.  Such conditions or
changes, however, are not anticipated.

Accounting Treatment

         The Bank Merger is intended  to qualify as a  pooling-of-interests  for
accounting  and financial  reporting  purposes.  Under the  pooling-of-interests
method of  accounting,  the recorded  assets and  liabilities of FF Bank and its
subsidiaries,  and those of First Federal and its subsidiaries,  will be carried
forward to the Resulting Bank at their recorded  amounts.  Revenues and expenses
of the  Resulting  Bank will include  revenues and expenses of FF Bank and First
Federal for the fiscal years in which the Bank Merger  occurs,  and prior fiscal
years will be combined and restated.

Restrictions on Resales by Affiliates



<PAGE>


         Although  the FFC Stock to be issued to FirstRock  stockholders  in the
Acquisition  have been registered under the Securities Act, any transfer of such
shares by any person who is an  "affiliate"  (as such term is defined  under the
Securities  Act) of  FirstRock at the time the  Acquisition  was approved by the
Board of Directors  of FirstRock or who becomes an affiliate of FFC will,  under
existing law, require either (a) the further  registration  under the Securities
Act of the FFC Stock to be  transferred,  (b)  compliance  with Rule 145 (in the
case of  affiliates of FirstRock) or Rule 144 (in the case of affiliates of FFC)
promulgated  under  the  Securities  Act  or (c)  the  availability  of  another
exemption from registration  under the Securities Act. Persons who may be deemed
to be affiliates of FirstRock or FFC generally  include  individuals or entities
that, directly or indirectly through one or more  intermediaries,  control,  are
controlled  by, or are under  common  control  with  FirstRock  or FFC,  and may
include  certain  directors  and  officers of such party,  as well as  principal
stockholders of such party.  Stop transfer  instructions will be given by FFC to
its  transfer  agent with  respect to the FFC Stock  owned or to be  received by
persons subject to the  restrictions  described  above, and the certificates for
such stock may be appropriately legended. This Joint Proxy  Statement/Prospectus
may not be used by any such  affiliate for the resale of any FFC Stock  received
pursuant to the Acquisition.

         In addition,  pursuant to the  Acquisition  Agreement,  and in order to
ensure that the Acquisition will be accounted for under the pooling-of-interests
method  under  generally  accepted  accounting  principles,  each  affiliate  of
FirstRock has submitted a letter to FFC agreeing not to sell,  pledge,  transfer
or  otherwise  dispose  of the  shares  of FFC Stock  owned  during  the  period
commencing 30 business  days prior to the Closing and  continuing to the date on
which at least 30 days of post-Acquisition  combined operations of FirstRock and
FFC have been  published  either by issuance of a quarterly  earnings  report on
Form 10-Q or other public issuance (such as a press release) which includes such
information.  FFC's transfer  agent has been given an appropriate  stop transfer
order with respect to shares of FFC Stock owned by affiliates of FirstRock.

Dissenters' Rights

           Pursuant  to  262(b)  of  the  Delaware   General   Corporation  Law,
stockholders of Delaware corporations do not have the right to object and obtain
payment of the fair value of their shares in business  combination  transactions
if, on the record date fixed to determine the  stockholders  entitled to receive
notice of and vote at the meeting at which the corporate  action is to be taken,
such shares are  registered on a United States  securities  exchange  registered
under the  Securities  Exchange Act of 1934 or traded on The Nasdaq Stock Market
or a similar  market.  FirstRock  Stock was traded on The Nasdaq Stock  Market's
National  Market System on the Record Date and the FFC Stock to be issued in the
Acquisition will be listed on The Nasdaq Stock Market's  National Market System,
and  therefore  appraisal  rights  will not be  available  with  respect  to the
Acquisition.

         Under  applicable  Wisconsin  law,  holders  of FFC  Stock  will not be
entitled to dissenters' rights of appraisal in connection with issuance of up to
5,500,000 shares of FFC Stock in connection with the Acquisition.

Warrant Agreement

         In consideration of FFC's entering into the Acquisition Agreement,  FFC
and FirstRock entered in the Warrant  Agreement  immediately after the execution
of the  Acquisition  Agreement.  Pursuant  to the Warrant  Agreement,  FirstRock
granted FFC the Warrant which  entitles FFC to purchase up to 475,246 fully paid
and  nonassessable  shares of FirstRock  Stock,  or  approximately  19.9% of the
shares of FirstRock Stock then outstanding,  under the  circumstances  described
below  at a price  of  $22.50  per  share,  subject  to  adjustment  in  certain
circumstances. The Warrant Agreement is intended to increase the likelihood that
the  Acquisition  will be  consummated  in  accordance  with  the  terms  of the
Acquisition  Agreement,  and is likely to  discourage  persons from  proposing a
competing offer to acquire FirstRock, even if such offer involves a higher price
per share for the FirstRock  Stock than the per share  consideration  to be paid
pursuant to the  Acquisition  Agreement.  The  existence  of the  Warrant  would
significantly  increase the cost to a potential acquiror of acquiring  FirstRock
compared  to its cost had  FirstRock  not entered  into the  Warrant  Agreement.
FirstRock  believes that the exercise of the Warrant  would likely  prohibit any
acquiror from accounting for an acquisition of, or merger with,  FirstRock using
the pooling-of-interests  accounting method for a period of up to two yearswhich
could also discourage or preclude an acquisition by certain acquirors.

         The  following  brief  summary of  certain  provisions  of the  Warrant
Agreement is  qualified  in its entirety by reference to the Warrant  Agreement,
which  was  filed as an  exhibit  to FFC's  report  on Form 8-K for the event on
October 26, 1994 with the  Commission and is  incorporated  herein by reference.
See "Incorporation of Certain Documents by Reference."



<PAGE>


         Subject to applicable law and regulatory restrictions, FFC may exercise
the  Warrant,  in whole or in part,  if,  but only if, a  "Purchase  Event"  (as
defined below) occurs prior to the occurrence of an "Exercise Termination Event"
(as  defined  below).  "Purchase  Event"  means,  in  substance,  either (i) the
acquisition  by any third party of  beneficial  ownership  of 25% or more of the
outstanding  FirstRock Stock or (ii) the entry by FirstRock (without FFC's prior
written consent) into a letter of intent or definitive  agreement to engage in a
purchase or other acquisition (including by way of merger, consolidation,  share
exchange or  otherwise)  of  beneficial  ownership  of 25% or more of the voting
power of FirstRock.

         For purposes of the Warrant Agreement,  "Acquisition Transaction" means
(x) a merger,  consolidation or other business combination,  involving FirstRock
or  First  Federal,  (y) a  purchase,  lease  or  other  acquisition  of  all or
substantially all of the assets of FirstRockor First Federal,  or (z) a purchase
or other acquisition (including by way of merger, consolidation,  share exchange
or  otherwise)  of  beneficial  ownership  of 20% or more of the voting power of
FirstRock. The Warrant Agreement defines an "Exercise Termination Event" to mean
the earliest to occur of the following:  (i) the time immediately  preceding the
effective time of the Acquisition,  (ii) 18 months after the first occurrence of
a Purchase  Event,  (iii) 18 months  after the  termination  of the  Acquisition
Agreement  following the occurrence of a Preliminary  Purchase Event,  (iv) upon
the  termination  of the  Acquisition  Agreement,  prior to the  occurrence of a
Purchase Event or Preliminary Purchase Event, by (A) mutual agreement of FFC and
FirstRock,  (B) FFC following a material  adverse change in FirstRock  under the
Acquisition   Agreement),   or  (C)  FirstRock  if  any  of  its  conditions  to
consummating the transaction have not been satisfied,  including the requirement
that  there  shall  have  been no  material  adverse  change  in FFC  under  the
Acquisition  Agreement,  (v) six months after the termination of the Acquisition
Agreement in accordance  with the terms  thereof,  prior to the  occurrence of a
Purchase  Event  or a  Preliminary  Purchase  Event,  except  for a  termination
described in clause (vi) above or a termination by FFC due to a material  breach
of any of FirstRock's  representations,  warrants, covenants or agreements under
the  Acquisition  Agreement,  (vi)  18  months  after  the  termination  of  the
Acquisition Agreement, by FFC due to an unintentional default by FirstRock under
the  Acquisition  Agreement,  or (vii) 24 months  after the  termination  of the
Acquisition  Agreement  by FFC as a result of a willful or  intentional  Default
under the Acquisition Agreement by FirstRock.

         "Preliminary  Purchase  Event",  as defined in the  Warrant  Agreement,
includes the Purchase  Events  described  above as well as certain  other events
involving  FirstRock or its shareholders  that are inconsistent with FirstRock's
intent to consummate the transactions  contemplated by the Acquisition Agreement
or actions by third parties evidencing an intent or desire to acquire control of
FirstRock.  Such  events  include  (i) an  acquisition  by any  third  party  of
beneficial ownership of 20% or more of the outstanding FirstRock Stock or voting
stock of First  Federal;  (ii) a default  by  FirstRock  under  the  Acquisition
Agreement;   (iii)  a  failure  by  FirstRock's   shareholders  to  approve  the
Acquisition  Agreement;  or (iv) a  withdrawal  or  modification  in any  manner
adverse to FFC by FirstRock's Board of Directors of its approval  recommendation
as to the Acquisition Agreement.

         The Warrant may not be assigned by FFC to any other person other than a
subsidiary of FFC without the express written consent of FirstRock,  except that
FFC may assign its rights under the Warrant  Agreement in whole or in part after
the  occurrence of a Preliminary  Purchase  Event.  FirstRock also has agreed to
prepare and file and keep current a  registration  statement with respect to the
shares to be issued upon  exercise of the Warrant under  applicable  federal and
state  securities  laws and shall  use best  efforts  to cause the  registration
statement  to become  effective  and  remain  effective  for 180 days.  Upon the
occurrence of a Purchase Event prior to an Exercise  Termination  Event,  at the
request of FFC,  FirstRock will be obligated to repurchase the Warrant,  and any
shares of FirstRock  Stock  theretofore  purchased  pursuant to the Warrant,  at
prices  determined  as set forth in Warrant  Agreement not to exceed $3 million,
except to the extent 8prohibited by applicable law, regulation or administrative
policy.



<PAGE>


         In the event that prior to an  Exercise  Termination  Event,  FirstRock
enters into a letter of intent or a definitive  agreement (i) to  consolidate or
merge with any third party,  and  FirstRock is not the  continuing  or surviving
corporation in such  consolidation or merger,  (ii) to permit any third party to
merge into FirstRock and FirstRock is the  continuing or surviving  corporation,
but, in connection with such merger,  the then  outstanding  shares of FirstRock
Stock are changed into or exchanged  for stock or other  securities of any third
party or cash or any other property or the then outstanding  shares of FirstRock
Stock will after such merger  represent less than 50% of the outstanding  shares
and share  equivalents  of the  merged  company,  or (iii) to sell or  otherwise
transfer all or substantially all of its assets to any third party, then, and in
each such case,  the letter of intent or  definitive  agreement  governing  such
transaction  shall make proper  provision  so that the Warrant  shall,  upon the
consummation of such transaction, be converted into, or exchanged for, a warrant
(the "Substitute Warrant"),  at the election of FFC, of either (x) the acquiring
corporation  or (y) any person that  controls  the  acquiring  corporation.  The
Substitute  Warrant shall be exercisable for shares of the issuer's common stock
in such  number  and at such  exercise  price  as is set  forth  in the  Warrant
Agreement and will otherwise have the same terms as the Warrant, except that the
number of shares subject to the  Substitute  Warrant may not exceed 19.9% of the
issuer's outstanding shares of common stock.

Recommendations of FirstRock's and FFC's Board of Directors

         FirstRock's Board of Directors has unanimously approved the Acquisition
Agreement,  including the transactions  contemplated thereby, and has determined
that the terms of the  Acquisition  of  FirstRock  by FFC are fair to and in the
best interests of FirstRock's  shareholders.  The Board  unanimously  recommends
that FirstRock's shareholders vote to approve the Acquisition.

         FirstRock has been advised that each of its directors and officers, and
the senior  officers  of First  Federal  Bank,  intend to vote  their  shares of
FirstRock Stock in favor of the Acquisition.

         FFC's Board of  Directors  has  unanimously  approved  the  Acquisition
Agreement and issuance of FFC Stock to FirstRock  stockholders  and  unanimously
recommends  that  FFC  stockholders  vote to  authorize  the  issuance  of up to
5,500,000  shares of FFC Stock in connection  with the  Acquisition in the event
such  issuance  constitutes  20% or more of the then  outstanding  shares of FFC
Stock.


               PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

               Under the terms of the Acquisition Agreement,  Acquisition Co., a
wholly owned  subsidiary of FFC, is to be merged into FirstRock,  and all issued
and outstanding FirstRock Stock is to be converted into the right to receive FFC
Stock.  It is probable that FirstRock will then be liquidated into FFC. See "The
Acquisition".

               The following Pro Forma Condensed Combined Statement of Financial
Condition  as  of  September  30,  1994  combines  the  historical  consolidated
statements of financial condition of FFC and FirstRock as if the Acquisition had
occurred on September  30, 1994,  after giving  effect to pro forma  adjustments
described in the accompanying notes.

               The following Pro Forma Condensed  Combined  Statements of Income
are presented as if the  Acquisition  had been  consummated  at the beginning of
each period presented.  FFC's fiscal year end s December 31 and FirstRock's ends
June 30. In the Pro Forma Combined Statement of Income,  FirstRock's  results of
operations are presented  consistent  with the fiscal year of FFC. The Pro Forma
Condensed Combined  Statements of Income for the nine months ended September 30,
1994 and 1993 present the combined  results of  operations  of FFC and FirstRock
for the periods indicated. The Pro Forma Condensed Combined Statements of Income
for the years ended  December  31,  1993,  1992 and 1991  present  the  combined
results of operations of FFC for the fiscal years ended December 31, 1993,  1992
and 1991 with the results of  operations of FirstRock for the fiscal years ended
June 30, 1994, 1993 and 1992, respectively.




<PAGE>





               The Pro Forma Condensed  Combined  Financial  Information and the
related  notes reflect the  application  of the  pooling-of-interests  method of
accounting.  Under this method of accounting, the recorded assets,  liabilities,
income and  expenses  of FFC and  FirstRock  and  reporting  policies of FFC and
FirstRock are combined and recorded at their historical  cost-based amounts. The
significant  accounting  and reporting  policies of FFC and FirstRock  differ in
minor  respects and no effect has been given to such  variances in the Pro Forma
Condensed Combined Financial  Information,  except as noted in the related notes
thereto.  Certain  historical  information of FirstRock has been reclassified to
conform to FFC's financial statement presentation.

               The Pro Forma Condensed Combined Financial  Information  included
within is not necessarily  indicative of the consolidated  financial position or
results of future  operations of the combined  entity or the actual results that
would have been  achieved  had the  Acquisition  been  consummated  prior to the
periods indicated. The Pro Forma Condensed Combined Financial Information should
be read in  conjunction  with the  separate  historical  consolidated  financial
statements and related notes of FFC and FirstRock.



<PAGE>

FIRST FINANCIAL CORPORATION
FIRSTROCK BANCORP, INC.
PRO-FORMA UNAUDITED CONDENSED COMBINED
STATEMENT OF FINANCIAL CONDITION
At September 30, 1994
<TABLE>
<CAPTION>


                                                                                          Pro-Forma
                                                   FFC           FirstRock         Adjustments         Combined
                                                                     (In thousands)

<S>                                             <C>              <C>               <C>                <C>
ASSETS
Cash and cash equivalents                       $   94,351       $ 16,989          $    --            $  111,340
Securities available for sale:
    Investment securities                            6,625         67,635               --                74,260
    Mortgage-related securities                    174,648         39,150               --               213,798
Securities held to maturity:
    Investment securities                          130,577             --               --               130,577
    Mortgage-related securities                  1,325,834         11,686               --             1,337,520
Loans receivable:
    Held for sale                                    6,839          9,670               --                16,509
    Held for investment                          3,126,789        236,764               --             3,363,553
Foreclosed properties and repos-
    assessed assets                                  4,727          1,784             (600)(A)             5,911
Real estate held for investment
    or sale                                          6,628          3,804               --                10,432
Office properties and equipment                     48,989          5,139               --                54,128
Intangible assets, less accumu-
    lated amortization                              28,059             --               --                28,059
Other assets                                        97,133         15,334               --               112,467
                                                ----------       --------          -------            ----------         
                                                $5,051,199       $407,955          $  (600)           $5,458,554
                                                ==========       ========          =======            ==========


LIABILITIES AND STOCKHOLDERS' EQUITY
Deposits                                        $4,101,449       $302,483               --            $4,403,932
Borrowings                                         591,145         38,574               --               629,719
Advance payments by borrowers
    for taxes and insurance                         59,149            717               --                59,866
Other liabilities                                   33,526         17,605            3,875 (A)            55,006
                                                ----------       --------          -------            ----------
                                                 4,785,269        359,379            3,875             5,148,523
                                                ----------       --------          -------            ----------

Stockholders' equity:
    Serial preferred stock                              --             --               --                    --
    Common stock                                    24,699             26            4,289 (B)            29,014
    Additional paid-in capital                      31,902         21,830           (4,289)(B)            49,443
    Retained earnings, substan-
      tially restricted                            213,755         34,858           (4,475)(A)           244,138
    Net unrealized holding loss
      on securities available
      for sale                                      (4,426)        (2,316)              --                (6,742)
    Treasury stock                                      --         (4,109)              --                (4,109)
    Common stock purchased by:
      Employee stock ownership
       plan                                             --         (1,157)              --                (1,157)
      Management recognition and
       retention plans                                  --           (556)              --                  (556)

      Total stockholders' equity                   265,930         48,576           (4,475)              310,031
                                                 ----------      ---------        ----------           ----------

                                                $5,051,199       $407,955          $  (600)           $5,458,554
                                                ==========       ========         ==========           ==========
</TABLE>
<PAGE>
FIRST FINANCIAL CORPORATION
FIRSTROCK BANCORP, INC.
UNAUDITED PRO-FORMA CONDENSED COMBINED STATEMENTS OF INCOME
For The Nine Months Ended September 30, 1994
<TABLE>
<CAPTION>

                                                                                              Pro-Forma (C)
                                                         FFC            FirstRock        Adjustments        Combined
                                                          (In thousands, except per share amounts)

<S>                                                  <C>                <C>                <C>              <C>      
Interest income:
   Mortgage loans                                    $121,050           $10,988            $   --           $132,038
   Other loans                                         71,118             2,495                --             73,613
   Mortgage-related securities                         62,372             2,671                --             65,043
   Investments                                          8,269             2,921                --             11,190
                                                     --------           -------            ------           --------
       Total interest income                          262,809            19,075                --            281,884
                                                     --------           -------            ------           --------

Interest expense:
   Deposits                                           123,241             6,887                --            130,128
   Borrowings                                          18,326             1,662                --             19,988
                                                     --------           -------            ------           --------
       Total interest expense                         141,567             8,549                --            150,116
                                                     --------           -------            ------           --------

Net interest income                                   121,242            10,526                --            131,768
Provision for losses on loans                           4,878               215                --              5,093
                                                     --------           -------            ------           --------
                                                      116,364            10,311                --            126,675

Non-interest income:
   Loan fees and servicing income                      10,268             2,555                --             12,823
   Deposit account service fees                         5,803             1,912                --              7,715
   Insurance commissions                                5,128               334                --              5,462
   Gain on sale of mortgage loans                       1,666               453                --              2,119
   Gain (loss) on sale of available-
     for-sale securities                                1,375              (304)               --              1,071
   Unrealized loss on impairment of
     mortgage-related securities                       (9,000)               --                --             (9,000)
   Other                                                2,179               536                --              2,715
                                                     --------           -------            ------           --------
       Total non-interest income                       17,419             5,486                --             22,905
                                                     --------           -------            ------           --------

   Operating income                                   133,783            15,797                --            149,580

Non-interest expense:
   Compensation and benefits                           34,139             5,070                --             39,209
   Federal deposit insurance
     premiums                                           7,177               556                --              7,733
   Occupancy                                            6,179             1,551                --              7,730
   Amortization of intangible assets                    4,032                --                --              4,032
   Other                                               29,110             2,704                --             31,814
                                                     --------           -------            ------           --------
       Total non-interest expense                      80,637             9,881                --             90,518
                                                     --------           -------            ------           --------

Income before income taxes                             53,146             5,916                --             59,062
Income taxes                                           19,591             2,258                --             21,849
                                                     --------           -------            ------           --------
Net income (E)                                       $ 33,555           $ 3,658            $   --           $ 37,213
                                                     ========           =======            ======           ========

Earnings per share (D):

   Primary                                           $   1.33           $  1.45                             $   1.24
                                                     ========           =======                             ========

   Fully diluted                                     $   1.32           $  1.44                             $   1.24
                                                     ========           =======                             ========

Weighted average common equivalent shares (D):

   Primary                                             25,323             2,527             2,039             29,899
                                                     ========           =======            ======           ========

   Fully diluted                                       25,380             2,549             2,057             29,986
                                                     ========           =======            ======           ========
</TABLE>




<PAGE>


FIRST FINANCIAL CORPORATION
FIRSTROCK BANCORP, INC.
UNAUDITED PRO-FORMA CONDENSED COMBINED STATEMENTS OF INCOME
For The Nine Months Ended September 30, 1993

<TABLE>
<CAPTION>
                                                                                              Pro-Forma (C)
                                                         FFC            FirstRock        Adjustments        Combined
                                                          (In thousands, except per share amounts)

<S>                                                  <C>                <C>                <C>              <C>       
Interest income:
   Mortgage loans                                    $119,927           $11,778            $   --           $131,705
   Other loans                                         59,568             2,507                --             62,075
   Mortgage-related securities                         66,694             2,946                --             69,640
   Investments                                          8,405             2,779                --             11,184
                                                     --------           -------            ------           --------
       Total interest income                          254,594            20,010                --            274,604
                                                     --------           -------            ------           --------

Interest expense:
   Deposits                                           128,329             7,607                --            135,936
   Borrowings                                          15,537             2,109                --             17,646
                                                     --------           -------            ------           --------
       Total interest expense                         143,866             9,716                --            153,582
                                                     --------           -------            ------           --------

Net interest income                                   110,728            10,294                --            121,022
Provision for losses on loans                           7,824               263                --              8,087
                                                     --------           -------            ------           --------
                                                      102,904            10,031                --            112,935

Non-interest income:
   Loan fees and servicing income                      10,684             2,443                --             13,127
   Deposit account service fees                         5,595             1,781                --              7,376
   Insurance commissions                                4,822               432                --              5,254
   Gain on sale of mortgage loans                       5,120                (9)               --              5,111
   Gain (loss) on sale of available-
     for-sale securities                                   --               128                --                128
   Other                                                1,424               643                --              2,067
                                                     --------           -------            ------           --------
       Total non-interest income                       27,645             5,418                --             33,063
                                                     --------           -------            ------           --------

   Operating income                                   130,549            15,449                --            145,998

Non-interest expense:
   Compensation and benefits                           33,359             4,817                --             38,176
   Federal deposit insurance
     premiums                                           5,080               427                --              5,507
   Occupancy                                            5,680             1,554                --              7,234
   Amortization of intangible assets                    4,815                --                --              4,815
   Other                                               30,867             3,221                --             34,088
                                                     --------           -------            ------           --------
       Total non-interest expense                      79,801            10,019                --             89,820
                                                     --------           -------            ------           --------

Income before income taxes                             50,748             5,430                --             56,178
Income taxes                                           18,705             2,084                --             20,789
                                                     --------           -------            ------           --------
Net income (E)                                       $ 32,043           $ 3,346            $   --           $ 35,389
                                                     ========           =======            ======           ========

Earnings per share (D):

   Primary                                           $   1.35           $  1.25                             $   1.24
                                                     ========           =======                             ========

   Fully diluted                                     $   1.32           $  1.24                             $   1.22
                                                     ========           =======                             ========

Weighted average common equivalent shares (D):

   Primary                                             23,724             2,680             2,162             28,566
                                                     ========           =======            ======           ========

   Fully diluted                                       24,243             2,701             2,180             29,124
                                                     ========           =======            ======           ========

</TABLE>



<PAGE>


FIRST FINANCIAL CORPORATION
FIRSTROCK BANCORP, INC.
UNAUDITED PRO-FORMA CONDENSED COMBINED STATEMENTS OF INCOME
For The Year Ended December 31, 1993
<TABLE>
<CAPTION>
                                                                                              Pro-Forma (C)
                                                         FFC            FirstRock        Adjustments        Combined
                                                          (In thousands, except per share amounts)

<S>                                                  <C>                <C>                <C>              <C>       
Interest income:
   Mortgage loans                                    $160,372           $14,851            $   --           $175,223
   Other loans                                         81,272             3,251                --             84,523
   Mortgage-related securities                         86,052             3,700                --             89,752
   Investments                                         12,427             3,926                --             16,353
                                                     --------           -------            ------           --------
       Total interest income                          340,123            25,728                --            365,851
                                                     --------           -------            ------           --------

Interest expense:
   Deposits                                           169,741             9,483                --            179,224
   Borrowings                                          19,993             2,370                --             22,363
                                                     --------           -------            ------           --------
       Total interest expense                         189,734            11,853                --            201,587
                                                     --------           -------            ------           --------

Net interest income                                   150,389            13,875                --            164,264
Provision for losses on loans                          10,219               322                --             10,541
                                                     --------           -------            ------           --------
                                                      140,170            13,553                --            153,723

Non-interest income:
   Loan fees and servicing income                      14,112             3,011                --             17,123
   Deposit account service fees                         7,567             2,580                --             10,147
   Insurance commissions                                6,276               566                --              6,842
   Gain (loss) on sale of mortgage
     loans                                              7,997               961                --              8,958
   Gain (loss) on sale of available-
     for-sale securities                                 (422)             (392)               --               (814)
   Other                                                2,191               776                --              2,967
                                                     --------           -------            ------           --------
       Total non-interest income                       37,721             7,502                --             45,223
                                                     --------           -------            ------           --------

   Operating income                                   177,891            21,055                --            198,946

Non-interest expense:
   Compensation and benefits                           43,765             6,434                --             50,199
   Federal deposit insurance
     premiums                                           7,341               747                --              8,088
   Occupancy                                            7,534             2,093                --              9,627
   Amortization of intangible assets                    6,427                --                --              6,427
   Other                                               40,737             4,078                --             44,815
                                                     --------           -------            ------           --------
       Total non-interest expense                     105,804            13,352                --            119,156
                                                     --------           -------            ------           --------

Income before income taxes                             72,087             7,703                --             79,790
Income taxes                                           26,872             2,940                --             29,812
                                                     --------           -------            ------           --------
Net income (E)                                       $ 45,215           $ 4,763            $   --           $ 49,978
                                                     ========           =======            ======           ========

Earnings per share (D):

   Primary                                           $   1.88           $  1.86                             $   1.74
                                                     ========           =======                             ========

   Fully diluted                                     $   1.86           $  1.85                             $   1.72
                                                     ========           =======                             ========

Weighted average common equivalent shares (D):

   Primary                                             24,112             2,556             2,063             28,731
                                                     ========           =======            ======           ========

   Fully diluted                                       24,369             2,574             2,077             29,020
                                                     ========           =======            ======           ========
</TABLE>
<PAGE>
FIRST FINANCIAL CORPORATION
FIRSTROCK BANCORP, INC.
UNAUDITED PRO-FORMA CONDENSED COMBINED STATEMENTS OF INCOME
For The Year Ended December 31, 1992

<TABLE>
<CAPTION>
                                                                                             Pro-Forma (C)
                                                         FFC            FirstRock        Adjustments        Combined
                                                          (In thousands, except per share amounts)

<S>                                                  <C>                <C>                <C>              <C> 
Interest income:
   Mortgage loans                                    $131,206           $16,368            $   --           $147,574
   Other loans                                         73,148             3,439                --             76,587
   Mortgage-related securities                         83,040             4,101                --             87,141
   Investments                                          9,477             3,328                --             12,805
                                                     --------           -------            ------           --------
       Total interest income                          296,871            27,236                --            324,107
                                                     --------           -------            ------           --------

Interest expense:
   Deposits                                           174,042            10,849                --            184,891
   Borrowings                                           7,854             3,060                --             10,914
                                                     --------           -------            ------           --------
       Total interest expense                         181,896            13,909                --            195,805
                                                     --------           -------            ------           --------

Net interest income                                   114,975            13,327                --            128,302
Provision for losses on loans                          13,851               381                --             14,232
                                                     --------           -------            ------           --------
                                                      101,124            12,946                --            114,070

Non-interest income:
   Loan fees and servicing income                      12,961             3,425                --             16,386
   Deposit account service fees                         5,933             2,158                --              8,091
   Insurance commissions                                5,666               569                --              6,235
   Gain (loss) on sale of mortgage
     loans                                              4,859               (89)               --              4,770
   Gain (loss) on sale of available-
     for-sale securities                                   41               161                --                202
   Other                                                2,749               845                --              3,594
                                                     --------           -------            ------           --------
       Total non-interest income                       32,209             7,069                --             39,278
                                                     --------           -------            ------           --------

   Operating income                                   133,333            20,015                --            153,348

Non-interest expense:
   Compensation and benefits                           37,177             6,546                --             43,723
   Federal deposit insurance
     premiums                                           6,968               588                --              7,556
   Occupancy                                            5,973             2,022                --              7,995
   Amortization of intangible assets                    3,713                --                --              3,713
   Other                                               34,880             4,030                --             38,910
                                                     --------           -------            ------           --------
       Total non-interest expense                      88,711            13,186                --            101,897
                                                     --------           -------            ------           --------

Income before income taxes and
   cumulative effect of a change
   in accounting principle                             44,622             6,829                --             51,451
Income taxes                                           16,190             2,618                --             18,808
                                                     --------           -------            ------           --------
Net income from continuing
   operations                                        $ 28,432           $ 4,211            $   --           $ 32,643
                                                     ========           =======            ======           ========

Earnings per share (D):

   Primary                                           $   1.21           $  1.65                             $   1.16
                                                     ========           =======                             ========

   Fully diluted                                     $   1.19           $  1.64                             $   1.14
                                                     ========           =======                             ========

Weighted average common equivalent shares (D):

   Primary                                             23,498             2,556             2,063             28,117
                                                     ========           =======            ======           ========

   Fully diluted                                       23,860             2,574             2,077             28,511
                                                     ========           =======            ======           ========

</TABLE>


<PAGE>


FIRST FINANCIAL CORPORATION
FIRSTROCK BANCORP, INC.
UNAUDITED PRO-FORMA CONDENSED COMBINED STATEMENTS OF INCOME
For The Year Ended December 31, 1991

<TABLE>
<CAPTION>

                                                                                              Pro-Forma (C)
                                                         FFC            FirstRock        Adjustments        Combined
                                                          (In thousands, except per share amounts)

<S>                                                  <C>                <C>                <C>              <C>        
Interest income:
   Mortgage loans                                    $143,574           $19,826            $   --           $163,400
   Other loans                                         75,204             3,718                --             78,922
   Mortgage-related securities                         67,650             4,472                --             72,122
   Investments                                         13,653             2,737                --             16,390
                                                     --------           -------            ------           --------
       Total interest income                          300,081            30,753                --            330,834
                                                     --------           -------            ------           --------

Interest expense:
   Deposits                                           199,768            15,540                --            215,308
   Borrowings                                           3,981             3,801                --              7,782
                                                     --------           -------            ------           --------
       Total interest expense                         203,749            19,341                --            223,090
                                                     --------           -------            ------           --------

Net interest income                                    96,332            11,412                --            107,744
Provision for losses on loans                          18,333             2,044                --             20,377
                                                     --------           -------            ------           --------
                                                       77,999             9,368                --             87,367

Non-interest income:
   Loan fees and servicing income                      15,143             3,282                --             18,425
   Deposit account service fees                         5,053             1,916                --              6,969
   Insurance commissions                                5,681               667                --              6,348
   Gain (loss) on sale of mortgage
     loans                                              3,241               (34)               --              3,207
   Gain (loss) on sale of available-
     for-sale securities                                2,319                56                --              2,375
   Other                                                2,894               402                --              3,296
                                                     --------           -------            ------           --------
       Total non-interest income                       34,331             6,289                --             40,620
                                                     --------           -------            ------           --------

   Operating income                                   112,330            15,657                --            127,987

Non-interest expense:
   Compensation and benefits                           34,047             6,391                --             40,438
   Federal deposit insurance
     premiums                                           6,276               687                --              6,963
   Occupancy                                            6,558             1,931                --              8,489
   Amortization of intangible assets                    2,790                --                --              2,790
   Other                                               31,724             3,941                --             35,665
                                                     --------           -------            ------           --------
       Total non-interest expense                      81,395            12,950                --             94,345
                                                     --------           -------            ------           --------

Income before income taxes                             30,935             2,707                --             33,642
Income taxes                                           12,409             1,140                --             13,549
                                                     --------           -------            ------           --------
Net income                                           $ 18,526           $ 1,567            $   --           $ 20,093
                                                     ========           =======            ======           ========

Earnings per share (D):

   Primary                                           $   0.80           $  0.61                             $   0.72
                                                     ========           =======                             ========

   Fully diluted                                     $   0.79           $  0.61                             $   0.72
                                                     ========           =======                             ========

Weighted average common equivalent shares (D):

   Primary                                             23,114             2,556             2,063             27,733
                                                     ========           =======            ======           ========

   Fully diluted                                       23,395             2,574             2,077             28,046
                                                     ========           =======            ======           ========


</TABLE>


<PAGE>
Notes to Pro Forma Condensed Combined Financial Information

             (A) It is expected that FirstRock, at FFC's request, will establish
prior to December 31, 1994, an  additional  allowance  for  foreclosure  loss of
$600,000 in order to conform  FirstRock's  accounting for foreclosure  losses to
that of FFC's.  In connection with the accounting for  foreclosure  losses,  FFC
intends to liquidate  FirstRock's larger foreclosure  properties on a rapid sale
basis as opposed to the longer holding period anticipated by FirstRock. Prior to
or at the Closing, FFC or FirstRock, as appropriate, will establish accruals for
anticipated  Acquisition  charges  and  transaction  costs  to  be  incurred  on
conjunction with i) the Acquisition itself or ii) relative to the reorganization
of FirstRock's operations following the Acquisition. The aggregate amount of the
foreclosure loss allowance and the additional  accruals  currently are estimated
to total $4.5 million on an after-tax basis,  including the $600,000  additional
allowance for foreclosure loss and a pre-tax $6.2 million charge for Acquisition
charges and transaction  costs.  The Acquisition  charges and transaction  costs
include  i)   transaction-related   costs,  including  investment  banker  fees,
attorneys  fees  and  accounting  fees,  ii)  anticipated  payouts  relating  to
employment/change-in-control  agreements upon  termination of certain  officers,
iii) retention bonuses and severance payments to be made to FirstRock employees,
iv)  writedowns  of assets  not  needed  by FFC in the  conduct  of  FirstRock's
business following the Acquisition,  and v) other writeoffs/accruals relating to
those  contracts and business  practices of FirstRock not having future value to
FFC. The  additional  reserve and  accruals  are not  reflected in the Pro Forma
Condensed  Combined  Statements  of  Income  since  these  items  do not  have a
continuing impact upon FFC.

             (B)  Represents an adjustment  to common stock  reflecting  the par
value of FFC  Stock to be  issued  in  conjunction  with the  Acquisition  and a
related  adjustment to  additional  paid-in  capital.  FFC Stock to be issued in
connection  with the  Acquisition  was determined by multiplying the outstanding
FirstRock Stock by 1.807, an assumed  exchange ratio determined using an assumed
FFC Share Value of $15.00 (the closing price of FFC Common Stock on November 30,
1994) and a purchase  price of $27.10  per share of  FirstRock  Stock.  See "The
Acquisition - Exchange  Ratio" for more details  relative to the methodology for
determining the exchange ratio and the amount of FFC Stock to be issued.

             (C)  FFC   anticipates   that,   subsequent  to  the   Acquisition,
significant cost savings will be realized  through  consolidation of operations,
including  data  processing and certain  administrative  office  functions.  The
extent of the cost  savings  realized  and the timing of these  savings may vary
from  management  expectations  and may be  negatively  influenced  by  economic
conditions,  inflation  and  regulatory  actions  (such as an  increase  in FDIC
insurance  costs).  No adjustments have been included in the Pro Forma Condensed
Combined Statements of Income for anticipated cost reductions.

             (D) Pro Forma Combined Earnings Per Share data have been determined
based upon i) the combined  historical  net income of FFC and  FirstRock and ii)
the combined  historical  weighted average common  equivalent  shares of FFC and
FirstRock.  For purposes of this determination,  FirstRock's historical weighted
average common shares  outstanding were multiplied by 1.807, an assumed exchange
ratio  determined  using an assumed FFC Share Value of $15.00 (the closing price
of FFC Common  Stock on November  30,  1994) and a purchase  price of $27.10 per
share of FirstRock  Stock.  See "The  Acquisition  -Exchange  Ratio" for further
details  relative to the methodology for determining the value and amount of FFC
Stock to be issued.

             For presentation  purposes,  since First Federal's  conversion from
mutual to stock form and the related  formation of FirstRock did not occur until
October 1992,  Pro Forma  Combined  Earnings Per Share data presented in the Pro
Forma Condensed  Combined  Statements of Income for the years ended December 31,
1992 and 1991 were  determined  assuming that the  historical  weighted  average
common  equivalent  shares of  FirstRock  for  those  years  were  substantially
identical to the weighted  average common shares of FirstRock Stock as set forth
in the Pro Forma  Condensed  Combined  Statement  of Income  for the year  ended
December 31, 1993.

             (E) FFC's fiscal year ends  December 31 and  FirstRock's  ends June
30. The Pro Forma  Condensed  Combined  Statement  of Income for the nine months
ended September 30, 1994 includes  FirstRock's  operations for that period.  The
following  table sets forth  FirstRock's  net interest income and net income for
the six month  period  ended June 30,  1994 that have been  included  in the Pro
Forma  Condensed  Combined  Statements  of Income for both the nine months ended
September 30, 1994 and the year ended December 31, 1993 (in thousands):


                         Fiscal Year           Six Months             Six Months
                           Ended                Ended                   Ended
                          June 30,           December 31,              June 30,
                           1994                  1993                    1994

Net interest income       $13,875               $6,914                 $6,961
                          =======               =======                ======

Net income                $ 4,763               $2,342                 $2,421
                          =======               =======                ======
<PAGE>

                            FIRSTROCK BANCORP, INC.


General

             FirstRock completed its initial offering of common stock on October
2, 1992,  with the  simultaneous  conversion of First  Federal  Savings and Loan
Association  of  Rockford,   a  federally  chartered  mutual  savings  and  loan
association,  to First Federal, a federally chartered stock savings bank and the
formation of FirstRock. FirstRock utilized approximately 50% of the net proceeds
to  acquire  all of the  issued  and  outstanding  stock of First  Federal.  The
remaining 50% was retained by FirstRock and is currently  being used for general
corporate  purposes.  FirstRock was incorporated  under Delaware law on June 26,
1992.  FirstRock  is a  savings  and loan  holding  company  and is  subject  to
regulation by the OTS, FDIC and the Commission.  FirstRock is  headquartered  in
Rockford,  Illinois  and  its  principal  business  currently  consists  of  the
operations  of its  wholly-owned  subsidiary,  First  Federal.  FirstRock had no
operations  prior to October 2, 1992 and  accordingly  the results of operations
prior to this date reflect only those of First Federal and its subsidiaries.

             First  Federal was  established  in 1934 as a  federally  chartered
savings and loan  association  and in 1992  converted  to a federally  chartered
savings  bank.  First Federal is a member of the Federal Home Loan Bank ("FHLB")
System and its deposits are insured to the maximum allowable amount by the FDIC.

             First  Federal's  principal  business has been and  continues to be
attracting retail deposits from the general public and investing those deposits,
together   with  other   available   funds,   in  mortgage   loans   secured  by
one-to-four-family  residential  real  estate,  and to a  lesser  extent,  loans
secured by multi-family  residential  and commercial real estate.  First Federal
also  originates  a variety of consumer  loans,  and invests in  mortgage-backed
securities  and other  short-term  investments,  including  U.S.  Government and
federal  agency  securities  and  other  marketable  securities.  First  Federal
originates and purchases loans for investment and for sale,  generally retaining
the servicing rights from all loans sold.  First Federal's  revenues are derived
principally from interest on its mortgage loans, consumer loans, mortgage-backed
and  investment   securities,   loan  fees  and  servicing  income,   and  other
non-interest  income.  First Federal's primary sources of funds are deposits and
principal and interest payments on loans and  mortgage-backed  securities,  FHLB
advances and reverse repurchase agreements.

             First Federal is a community-oriented  savings institution offering
a  variety  of  financial  products  and  services  to  meet  the  needs  of the
communities it serves. First Federal's deposit gathering area is concentrated in
the  neighborhoods  surrounding  its six full  service  offices,  located in the
northern  Illinois  cities of Rockford,  Machesney  Park,  and  Rochelle.  First
Federal's  residential  mortgage lending base primarily covers the same area and
extends,  to a lesser  extent,  to the Chicago,  Illinois  and Des Moines,  Iowa
metropolitan  areas,  where First  Federal  operates  two of its three  mortgage
origination  offices.  Its  multi-family and commercial real estate lending area
extends beyond these areas to southern Wisconsin. First Federal's home office is
located  in  Rockford,   Illinois,  where  approximately  90%  of  its  deposits
originate.   Management  believes  that  all  of  its  offices  are  located  in
communities that can generally be characterized as including stable, residential
neighborhoods of predominantly one-to-four-family residences. Additionally, from
the early 1980's,  the Chicago  metropolitan  market has grown westward  towards
Rockford  and First  Federal's  market area.  Adding to the westward  growth are
significant   developments  including  corporate  offices  for  both  Sears  and
Ameritech.

Lending Activities

             Loan and Mortgage-Backed  Securities Portfolio Compositions.  First
Federal's loan portfolio consists primarily of conventional first mortgage loans
secured by one-to-four-family  residences and, to a lesser extent,  multi-family
residences. At September 30, 1994, First Federal's total mortgage loans held for
investment were $205.6 million,  of which $147.4 million were one-to-four family
residential  mortgage  loans,  or 60.0% of First  Federal's total loans held for
investment.  At the same date, multi-family  residential mortgage loans totalled
$22.0 million or 9.0% of total loans held for investment. The remainder of First
Federal's mortgage loans held for investment,  at September 30, 1994,  consisted
of $19.0  million of commercial  real estate loans,  or 7.7% of total loans held
for investment and $17.2 million of  construction  loans, or 7.0% of total loans
held for investment.

             At June 30, 1994, these  portfolios  included loans with adjustable
interest rates as follows:  47.3% of one-to-four family mortgage loans, 51.2% of
multi-family residential mortgage loans, 16.6% of commercial mortgage loans, and
100% of construction loans.
             Consumer  loans held for  investment  by First  Federal  were $39.8
million or 16.2% of total loans held for  investment at September 30, 1994,  and
consisted principally of home equity and secured installment loans.

             First  Federal  also  invests  in  mortgage-backed  securities.  At
September 30, 1994, total  mortgage-backed  securities aggregated $50.8 million,
or 12.5% of total assets. As of September 30, 1994,  mortgage-backed  securities
were  insured  or  guaranteed  by  either  the  Government   National   Mortgage
Association ("GNMA"),  the Federal National Mortgage Association ("FNMA") or the
Federal  Home  Loan  Mortgage   Corporation   ("FHLMC"),   or  in  the  case  of
collateralized mortgage obligations ("CMOs") and real estate mortgage investment
conduits ("REMICs"), backed by the collateral of such agencies.

             The following  table sets forth the  composition of First Federal's
loans held for investment portfolio and mortgage-backed  securities portfolio in
dollar  amounts  and in  percentage  of the  respective  portfolio  at the dates
indicated.

<TABLE>
<CAPTION>


                                           At September  30,                                                         At   June 30,
                                                                  ------------------------------------------------------------------
                                                  1994                     1994                    1993                  1992      
                                        ------------------------- ---------------------   ----------------------  ------------------

                                                      Percent                Percent                 Percent                Percent 
                                        Amount        Of Total    Amount     Of Total     Amount     Of Total     Amount   Of Total 
                                        ------        --------    ------     --------     ------     --------     ------     -------
                                                                                                  (Dollars in thousands)
<S>                                      <C>          <C>         <C>        <C>          <C>        <C>          <C>        <C>
Mortgage loans:
  One-to-four family                     $147,361      60.04%     $136,488    58.85%      $103,539   52.43%       $106,764   52.16% 
  Multi-family                             21,984       8.96        23,430    10.10         26,706   13.52          27,385   13.37 
  Commercial                               18,984       7.74        19,453     8.39         20,334   10.30          21,057   10.29 
  Construction                             17,246       7.03        15,466     6.67         13,507    6.84          17,679    8.64  
                                        ---------     ------     ---------   ------     ----------  ------       ---------  ------  
Total mortgage loans
 held for investment                      205,575       83.77      194,837    84.01        164,086   83.09         172,885   84.46  

Consumer loans                             39,841       16.23       37,080    15.99         33,385   16.91          31,808   15.54  
                                        ---------      ------    ---------   ------     ----------  ------       ---------  ------  

Total loans held for investment           245,416      100.00%     231,917   100.00%       197,471  100.00%        204,693  100.00%
                                                        ======               ======                 ======                  ======  

Less:
  Loans in process                          6,446                    7,022                   6,085                   7,294          
  Unearned discounts,
   premiums and deferred
   loan fees, net                            (532)                    (523)                  (228)                     851 
Allowance for loan losses                   2,738                    2,766                  2,543                    2,435
                                        ---------                ---------              ---------                ---------  
Loans held for investment, net           $236,764                 $222,652               $189,071                 $194,113     
                                         ========                 ========               ========                 ========

Mortgage-backed securities:
  CMOs and REMICs                        $ 12,833      24.75%     $ 14,065    25.91%     $  6,781    12.65%       $  5,241   10.01%
  FHLMC                                    13,890      26.79        14,594    26.89        12,263    22.87           9,870   18.85
  FNMA                                      8,304      16.01         8,249    15.20        11,055    20.62           3,794    7.25
  GNMA                                      5,146       9.92         4,581     8.44         2,140     3.99           2,902    5.54
  FHLMC securing CMO (1)                   11,686      22.53        12,786    23.56        21,374    39.87          30,544   58.35
                                         --------     ------      --------   ------        ------   ------        --------  ------
Total mortgage-backed securities           51,859     100.00%       54,275   100.00%       53,613   100.00%         52,351  100.00%
                                                      ======                 ======                 ======                  ======
Mark-to-market adjustment                  (1,720)                      --                     --                       -- 
Net premiums and (discounts)                 697                       755                    620                      170
                                        --------                  ---------                -------                --------

Net mortgage-backed securities           $ 50,836                  $ 55,030               $ 54,233                $ 52,521
                                         ========                  ========               ========                ========
<PAGE>
=====================================
TABLE (CONTINUED)

                                                   At   June 30,
                                            1991                    1990
                                    --------------------    --------------------

                                              Percent                   Percent
                                     Amount   Of Total       Amount     Of Total
                                     ------   --------       ------     --------
                                       
Mortgage loans:
  One-to-four family               $ 136,679    57.11%      $ 163,482    61.27%
  Multi-family                        28,584    11.94          29,885    11.20
  Commercial                          27,991    11.70          27,873    10.44
  Construction                        11,619     4.86          13,102     4.91
                                   ---------   ------       ---------   ------
Total mortgage loans
 held for investment                 204,873    85.61         234,342    87.82

Consumer loans                        34,447    14.39          32,487    12.18
                                   ---------   ------       ---------   ------

Total loans held for investment      239,320   100.00%        266,829   100.00%
                                                            =========   ======

Less:
  Loans in process                     4,881                    5,704
  Unearned discounts,
   premiums and deferred
   loan fees, net                      2,072                    3,631
Allowance for loan losses                612                      272
                                                            ---------   
Loans held for investment, net     $ 231,755                 $257,222
                                                            =========   

Mortgage-backed securities:
  CMOs and REMICs                  $   4,009     6.73%      $   1,835     2.90%
  FHLMC                                7,381    12.39           7,409    11.72
  FNMA                                 3,284     5.51           3,713     5.87
  GNMA                                 5,189     8.71           5,772     9.13
  FHLMC securing CMO (1)              39,722    66.66          44,505    70.38
                                   ---------   ------       ---------   ------
Total mortgage-backed securities      59,585   100.00%         63,234   100.00%
                                                            =========   ======
Mark-to-market adjustment               --                         --
Net premiums and (discounts)              20                      (25)
                                   ---------                ---------  

Net mortgage-backed securities     $  59,605                 $ 63,209
                                                            =========   

</TABLE>

(1) These  securities  are  pledged to secure  certain  collateralized  mortgage
obligations issued in 1985.



<PAGE>

            The following table shows the maturity of First Federal's loans held
for investment and  mortgage-backed  securities  portfolio at June 30, 1994. The
table does not include prepayments or scheduled principal amortization. Payments
and scheduled  amortization  on mortgage  loans  totaled $ 74.8  million,  $77.5
million and $78.7 million for the years ended June 30, 1994, 1993 and 1992.

<TABLE>
<CAPTION>
                                                              At June 30, 1994
                          --------------------------------------------------------------------------------------
                                                                                                     Totals
                                                                                              -----------------------
                          One-to-                                                             Total         Mortgage-
                           Four-      Multi-                                                  Loans           Backed
                          Family      Family     Commercial     Construction    Consumer    Receivable      Securities      Total

<S>                     <C>          <C>           <C>          <C>             <C>         <C>             <C>           <C>
Amounts due:                                                      (In thousands)
  Within one year       $     189    $    828      $  1,929        $15,466      $ 3,547     $  21,959       $    112      $ 22,071
After one year:
  One to five years        23,880      14,568        14,476             --       32,009        84,933          9,168        94,101
  Five to ten years        41,166       1,184           603             --        1,300        44,253          3,444        47,697
  Over ten years           71,253       6,850         2,445             --          224        80,772         41,551       122,323
                         --------     -------       -------       --------      -------     ---------        -------      --------
Total due after one
 year                     136,299      22,602        17,524             --       33,533       209,958         54,163       264,121
                         --------     -------       -------       --------      -------     ---------        -------      --------

Total amounts due         136,488      23,430        19,453         15,466       37,080       231,917         54,275       286,192

Less:
  Loans in process             37          --            --          6,985           --         7,022             --         7,022
  Unearned discounts,
   premiums and
   deferred loan fees,
   net                       (531)         --            --             --            8          (523)          (755)       (1,278)
Allowance for loan
 losses                       996          --         1,171            203          396         2,766             --         2,766
                         --------     -------       -------       --------      -------     ---------       --------      --------

Loans held for invest-
 ment and mortgage-
 backed securities       $135,986     $23,430       $18,282        $ 8,278      $36,676      $222,652        $55,030      $277,682
                         ========     =======       =======        =======      =======      ========        =======      ========
</TABLE>

              The following table sets forth at June 30, 1994, the dollar amount
of all loans held for  investment  contractually  due after June 30,  1995,  and
whether such loans have fixed interest rates or adjustable interest rates.

                                             Due After June 30, 1995
                                       Fixed         Adjustable       Total
                                                   (In thousands)

Mortgage loans:
  One-to-four family                  $ 71,740         $64,559      $136,299
  Multi-family                          10,607          11,995        22,602
  Commercial real estate                14,285           3,239        17,524
Consumer loans                          25,980           7,553        33,533
                                      --------        --------     ---------

Total loans held for investment      $ 122,612         $87,346      $209,958
                                      ========         =======      ========

<PAGE>


             Origination,  Purchase,  Sale and Servicing of Residential Mortgage
Loans.  First  Federal  originates  and  purchases   fixed-rate  mortgage  loans
primarily  for sale in the  secondary  market  through  securitization  by FNMA,
FHLMC,  and GNMA, and retains a substantial  majority of the servicing rights on
all such loans  sold.  First  Federal's  origination  activities  are  conducted
primarily  through its home office and four  mortgage  origination  offices.  At
September  30,  1994,  First  Federal's  loans held for sale were $9.7  million,
consisting of 129 loans. In addition,  First Federal has entered into agreements
with mortgage loan originators ("Correspondents") to purchase one-to-four family
loans that are originated and  underwritten  in conformity  with First Federal's
standards and agency guidelines. First Federal has maintained relationships with
ten to fifteen  Correspondents at any one time, who are generally located in the
Chicago  metropolitan  area. First Federal's policies require all Correspondents
to be approved by the Board.  Loans purchased from  Correspondents  are normally
processed and closed by the Correspondents and separately  underwritten by First
Federal. First Federal's policies provide that all originations and purchases of
one-to-four family  residential  mortgage loans conform to the applicable agency
or investor guidelines.

             First Federal  generally  sells all long term  fixed-rate  mortgage
loans  originated  or  purchased  on  a  non-recourse   basis  and  retains  all
adjustable-rate,  five  year  balloon,  and ten year  fully-amortizing  mortgage
loans.  First Federal  typically  retains the servicing rights on all originated
and purchased loans, and in addition,  has purchased servicing rights related to
mortgage loans originated by other institutions.  The gross servicing fee income
is generally  1/4% to 1/2% of the total balance of the loans  serviced.  For the
year ended June 30,  1994,  sales of loans were  $307.1  million,  a decrease of
17.7% from the previous  year,  which was due  primarily to the  decreased  loan
volume  from  refinancing  activity  in the fourth  quarter of fiscal  1994.  At
September  30,  1994,  loans with an  outstanding  balance of $965  million were
serviced for others by First Federal,  including  $198.9  million in loans,  the
servicing  rights of which  were  purchased,  and $181.6  million in loans,  the
servicing   rights  of  which   were   retained   from  loans   purchased   from
Correspondents,  and $77.1  million  which  were  subserviced  for  others.  For
servicing  rights  retained  from  originated  and purchased  loans sold,  First
Federal  recognizes  the  present  value of the  income  attributable  to excess
servicing  rights upon sale.  First Federal  amortizes the net excess  servicing
asset or "imputed  gains" over the period of estimated  servicing  income.  Such
amortization  is  increased  by  provisions  charged  to  operations  to reflect
accelerated prepayment experience,  which affects estimated future net servicing
revenue.  At September 30, 1994,  First Federal's net excess servicing asset was
$1.4 million.

             First Federal engages in certain  hedging  activities to facilitate
the  sale of its  originated  and  purchased  mortgage  loans in an  attempt  to
minimize  interest rate risk from the time the loan applications are made to the
time until the loans are  securitized or packaged and sold. A variety of hedging
instruments are utilized by First Federal,  including but not limited to forward
cash sales to FNMA, FHLMC, and other approved investors, forward mortgage-backed
security   sales  to  primary   security   dealers,   sales  or   purchases   of
over-the-counter  put and call options  related to  mortgage-backed  securities,
purchases or sales of exchange traded options on interest rate futures contracts
related to mortgage-backed  securities,  and purchases or sales of interest rate
futures contracts related to mortgage-backed securities.

             Generally,  First  Federal  will  enter into  contracts  to deliver
agency  mortgage-backed  securities to primary security dealers at a future date
for a specified  price while First Federal  simultaneously  processes and closes
loans,  thereby protecting the price of currently  processed loans from interest
rate  fluctuations  that may occur from application to sale. As loans are closed
and funded, they are pooled to create  mortgage-backed  securities which will be
delivered to fulfill the contracts with the primary dealers.  In order to assure
its ability to deliver the mortgage loans or mortgage-backed  securities,  First
Federal may enter into agreements to buy or sell loans or securities  and/or buy
and sell options to take delivery or to deliver loans or securities to cover any
shortfall or excess of loans.  First Federal limits its risk of  non-delivery or
non-payment on loan sale and purchase  transactions by dealing only with primary
security dealers,  FNMA,  FHLMC,  other approved  investors,  and Board approved
Correspondents.  For the year ended June 30,  1994  First  Federal  had gains of
$961,000  attributable  to the sale of loans which  includes  hedging  gains and
losses.

<PAGE>

             One-to-Four  Family  Lending.  First Federal  primarily  originates
first mortgage loans secured by one-to-four  family  residences,  including town
house and condominium units. Typically, such residences are single or two-family
homes that serve as the  primary  residence  of the owner.  To a lesser  extent,
First Federal also originates  loans secured by non-owner  occupied  one-to-four
family residential real estate. Loan applications are customarily  obtained from
existing  or past  customers,  members  of local  communities,  First  Federal's
mortgage   origination   offices,   local  real  estate  agent   referrals   and
builder/developer  referrals  within First Federal's  market area. First Federal
offers  fixed-rate  and  adjustable-rate   ("ARM")  loans  which  are  generally
amortized  over 15 or 30 years,  with  terms of up to 30 years.  Interest  rates
charged on fixed-rate loans are priced based on market conditions. First Federal
earns  origination  fees and  fees  for  related  origination  expenses  such as
appraisals  and  other  closing  costs  on all  one-to-four  family  residential
mortgage loans.  Generally,  all residential  mortgage loans originated by First
Federal or purchased from Correspondents are underwritten in conformity with the
FHLMC, FNMA, GNMA, FHA or VA guidelines.  First Federal sells  substantially all
long term  fixed rate  one-to-four  family  residential  first  mortgage  loans,
retaining the  servicing  rights to such loans,  and generally  retains all ARM,
five-year balloon and ten year fully-amortizing loans.

             First Federal offers ARM loans on which interest rates are adjusted
based on a spread  above an agreed upon index,  such as a U.S.  Treasury  Index.
Interest rates and origination fees on ARM loans are priced to be competitive in
the local market.  First Federal's ARM loan interest rates are generally subject
to an annual  limitation on interest rate increases or decreases with a lifetime
cap on the  increase in the  interest  rate of 6%.  These  limits,  based on the
initial rate, help to reduce the interest rate  sensitivity of such loans during
periods of changing interest rates.  However,  during periods of rising interest
rates,  the  increase  in  the  borrower's  monthly  payment  may  increase  the
likelihood  of  delinquencies.  First  Federal's  ARM loans do not  provide  for
negative amortization.

             First Federal  currently  offers two balloon mortgage loan programs
which contain a  conditional  right to  refinance:  a 5/25 and a 7/23 loan.  The
initial interest rate is for either a five or seven year period,  and at the end
of this period, if certain  conditions are met, the loan may be extended for the
remaining 25 or 23 years at a rate equal to the FNMA  published  net yield for a
thirty year fixed rate  mortgage,  rounded to the nearest eighth  percent,  plus
one-half percent.

             First  Federal  generally  makes first  mortgage  loans  secured by
one-to-four family,  owner-occupied residential real estate in amounts up to 80%
of the lower of the purchase price or appraised value.  First Federal,  however,
will  originate  first  mortgage  loans secured by single family  owner-occupied
properties in amounts up to 95% of the lower of the purchase  price or appraised
value and single-family  owner-occupied FHA insured and VA guaranteed loans with
loan to value ratios of up to the agency limits.  First Federal also  originates
first  mortgage  loans  secured by  one-to-four  family  residential  investment
properties  in amounts up to 70% of the appraised  value of the property.  It is
First Federal's  policy to require  private  mortgage  insurance  ("PMI") on any
conventional  loan with a loan to value  ratio or loan to  purchase  price ratio
greater than 80%. In addition,  First Federal generally requires certain housing
expense  to income  ratios and  monthly  debt  payment to income  ratios for all
borrowers  which vary  depending on the loan to value ratio.  Substantially  all
mortgage loans originated by First Federal include due-on-transfer clauses which
provide First Federal with the  contractual  right to deem the loan  immediately
due and payable,  in most  instances,  in the event that the borrower  transfers
ownership of the property without First Federal's consent. It is First Federal's
policy to enforce  due-on-transfer  provisions.  At September  30, 1994,  $147.4
million or 60.0% of First Federal's total loans held for investment consisted of
one-to-four family first mortgage loans.

             Multi-Family,  Commercial  Real  Estate and  Construction  Lending.
First Federal  originates  fixed and adjustable  rate  multi-family  loans (five
units or more),  commercial  real estate  loans and  construction  loans.  First
Federal to a lesser  extent  purchases  or  participates  in such  loans.  First
Federal's lending area for originated and purchased multi-family, commercial and
construction  lending is generally  the same as its primary  market area for its
one-to-four  family  residential  mortgage loans,  namely, the greater Rockford,
Chicago and Des Moines  areas,  but also  extends to southern  Wisconsin.  First
Federal's policy limits the amount of a new loan to $1,000,000,  with exceptions
when conditions  warrant,  subject to Board  approval.  The loans generally have
terms  up  to 5  years  with  amortization  of up to  30  years.  First  Federal
customarily  charges  origination  fees  of 1% of  the  loan  amount  for  newly
originated  loans and lesser  fees for  renewals  or  modifications  of existing
loans. First Federal's  policies generally require personal  guarantees from the
borrowers  with  joint  and  several  liability.  First  Federal's  underwriting
decisions  relating to these loans are  primarily  based upon the net  operating
income generated by the property in relation to the debt service ("debt coverage
ratio"), the borrower's  cash-at-risk position,  financial resources and income,
the  borrower's   experience  in  owning  or  managing  similar  property,   the
marketability of the property and First Federal's lending  relationship with the
borrower. At September 30, 1994, $58.2 million or 23.7% of First Federal's loans
held for  investment  consisted  of  multi-family,  commercial  real  estate and
construction loans.

             First  Federal's   multi-family  loans  are  typically  secured  by
residential  properties  containing  6, 8 or 12  dwelling  units  located in its
primary market area.  First Federal makes such loans in amounts up to 80% of the
appraised value of the property.  First Federal generally requires debt coverage
ratios of 1.15 on properties that are 10 years old or less and 1.20 on all other
properties.  Multi-family  loans are offered with fixed or  adjustable  interest
rates.  Fixed rate loans generally bear interest of 225 to 300 basis points over
the equivalent term U.S. Treasury issue and adjustable rate loans generally bear
initial rates of 250 basis points over the equivalent  term U.S.  Treasury issue
and  adjust  periodically  to 300 basis  points  over the  equivalent  term U.S.
Treasury  issue.  First Federal offers  commercial  real estate loans  typically
secured by office buildings, retail shopping centers, light industrial/warehouse
facilities,   medical  facilities  and  ecumenical   buildings.   First  Federal
customarily  makes such loans in amounts up to 80% of the appraised value of the
property and  requires  debt  coverage  ratios of at least 1.15.  First  Federal
offers fixed and adjustable  rate  commercial  real estate loans pursuant to the
same interest terms applicable to multi-family loans. In addition to originating
commercial  real  estate  loans,  First  Federal  to a lesser  extent  purchases
commercial real estate loans or  participates in such loans  originated by other
institutions. At September 30, 1994, First Federal's commercial real estate loan
portfolio  totalled $19.0 million,  or 7.7% of First  Federal's total loans held
for investment.

             First  Federal's   construction   loans  principally   finance  the
construction  of  owner-occupied,  one-to-four  family  residential  properties.
Preference  is given to  contractors  with whom First  Federal has had long-term
successful relationships.  Substantially all of these loans are made to builders
and to borrowers who have obtained  permanent loan commitments.  These loans are
generally made in amounts which do not exceed 90% of the appraised  value of the
property.  All  other  construction  loans  are  made  in  amounts  up to 80% of
appraised  value of the  property  and  First  Federal's  policies  require  the
borrowers to have a minimum of 10% of the "hard  dollar" cost of the property at
risk. First Federal's policies also require personal guarantees by the borrowers
with joint and several  liability on all  construction  loans.  First  Federal's
construction  loans  generally  have  terms of 6 months  which  bear  adjustable
interest  rates of 1% to 2% over the prime rate.  Loan proceeds are disbursed in
increments as construction  progresses and as property  inspections  warrant. At
September 30, 1994,  $17.2 million or 7.0% of First  Federal's  total loans held
for investment consisted of construction loans.

             Consumer  Lending.  First Federal also offers a variety of consumer
loans which  primarily  consist of home  equity  loans,  but which also  include
installment  loans  secured by  automobiles,  boats and  recreational  vehicles,
student  loans and other  secured and unsecured  consumer  loans.  First Federal
currently  offers its  customers,  on an agency  basis,  credit  cards funded by
another  institution.  First  Federal's  home equity loans  consist of fixed and
adjustable   rate   mortgage   loans  secured  by  mortgages  on  single  family
owner-occupied  residential  properties  located in its primary market area. The
second  mortgage  loan  products are  currently  offered in two formats,  5 year
interest-only   adjustable-rate  home  equity  revolving  lines  of  credit  and
fixed-rate  fixed-term  loans with terms of 5 years or less.  At  September  30,
1994,  $39.8  million  or 16.2% of First  Federal's  loans  held for  investment
consisted of consumer loans.

             Loan Approval  Procedures and Authority.  Designated  officers have
authority to approve loans up to specified  dollar amounts.  One-to-four  family
first  mortgage  loans  conforming  to agency  standards  and  fitting  existing
commitments  in  the  secondary  market  may be  approved  by  the  Senior  Vice
President-Real  Estate  Lending  Division,  Vice  President-Secondary  Marketing
Department   and  designated   underwriters   up  to  the  agency  maximum  loan
limitations.  Non-conforming  one-to-four  family  first  mortgage  loans may be
approved by the Senior Vice President-Real Estate Lending Division in amounts up
to  $300,000,  provided  a  secondary  market  commitment  exists.  Secured  and
unsecured  consumer  loans may be approved by the Vice  President-Consumer  Loan
Department  and  designated  underwriters  in amounts up to $50,000 and $10,000,
respectively.  First Federal's  policies  provide that all other loans are to be
approved by the Board or certain committees which include Board members. In this
regard,  First Federal's  policies  provide that all multi-family and commercial
real estate loans, all construction loans over $150,000,  all unsecured consumer
loans over $10,000 and secured  consumer loans over $75,000 require  approval of
at least one Board member.  All  multi-family  and commercial  real estate loans
over $500,000 and one-to-four  family  construction  loans over $500,000 require
approval by a majority of the Board.

<PAGE>

             For all  loans  originated  by First  Federal,  upon  receipt  of a
completed  loan  application  from a  prospective  borrower,  a credit report is
ordered.  For all mortgage  loans and certain  other  loans,  income and certain
other information is verified and additional financial  information is obtained,
if necessary. All borrowers of one-to-four family residential mortgage loans are
qualified  pursuant to applicable agency  guidelines.  First Federal's  policies
require  appraisals on all real estate intended to secure a proposed loan, which
are performed by  independent  or staff  appraisers  designated  and approved by
First  Federal.  Further,  for all  loan  transactions  of $1  million  or more,
non-residential  transactions  of  $250,000  or  more  and  complex  residential
transactions of $250,000 or more, First Federal requires appraisals conducted by
state  certified  appraisers.   The  Board  annually  approves  the  independent
appraisers used by First Federal and reviews First Federal's  appraisal  policy.
It is First Federal's  policy to obtain title insurance on all real estate first
mortgage  loans.  Borrowers must also obtain hazard  insurance prior to closing.
Borrowers  generally are required to advance  funds on a monthly basis  together
with each payment of principal  and interest to a mortgage  escrow  account from
which First Federal makes  disbursements for items such as real estate taxes and
hazard insurance premiums.

             Mortgage-Backed   Securities.   First   Federal   also  invests  in
mortgage-backed  securities. At September 30, 1994,  mortgage-backed  securities
totalled  $50.8  million or 12.5% of total  assets,  including  $11.7 million of
FHLMC securities which are pledged. See "Sources of Funds--Borrowings." Included
in the  total  mortgage-backed  securities  are  CMOs  and  REMICs  which  had a
historical cost of $12.8 million. First Federal's policies require that the CMOs
and REMICs  purchased be rated in one of the two highest rating  categories by a
nationally  recognized  rating agency.  At September 30, 1994,  First  Federal's
mortgage-backed securities portfolio was directly insured or guaranteed by GNMA,
FNMA or  FHLMC,  or in the  case  of CMO and  REMIC  securities,  backed  by the
collateral  of such  agencies.  At such  date,  the  mortgage-backed  securities
portfolio had a weighted average interest rate of 7.02%.

<PAGE>

             The following table sets forth First  Federal's loan  originations,
loan and mortgage-backed  securities purchases,  sales, principal repayments and
other activity for the periods indicated.

<TABLE>
<CAPTION>
                                      Quarter
                                       Ended
                                    September 30,                              Year Ended June 30,
                                         1994             1994          1993           1992           1991         1990
                                    -------------        ------        ------         ------         ------       -----
                                                                           (In thousands)

Mortgage loans (gross):
<S>                                    <C>               <C>           <C>            <C>            <C>          <C>
At beginning of period                 $194,837          $164,086      $172,885       $204,873       $234,342    $265,639
  Mortgage loans originated:
     One-to-four family                  22,853           266,795       298,583        199,183         94,180     114,804
     Multi-family                           541             6,546         9,113          8,946          2,486       4,870
     Commercial real estate                 335             7,476         8,736         11,933          4,275       9,298
     Construction loans                   5,442            27,017        23,224         20,958         14,933      20,006
                                       --------          --------      --------       --------       --------    --------
  Total mortgage loans originated        29,171           307,834       339,656        241,020        115,874     148,978
                                       --------          --------      --------       --------       --------    --------

  Mortgage loans purchased:
     One-to-four family                  20,426            75,063       122,434         76,586         38,869      46,935
                                       --------          --------      --------       --------       --------    --------
  Total mortgage loans purchased         20,426            75,063       122,434         76,586         38,869      46,935
                                       --------          --------      --------       --------       --------    --------

  Total mortgage loans originated
    and purchased                        49,597           382,897       462,090        317,606        154,743     195,913
                                       --------          --------      --------       --------       --------    --------

  Transfer of mortgage loans to
    real estate owned                      (137)             (187)         (696)          (636)          (666)     (1,692)
  Principal repayments                  (11,946)          (74,844)      (77,514)       (78,697)       (52,953)    (67,607)
  Sales of mortgage loans               (34,228)         (307,117)     (373,143)      (263,153)      (133,505)   (160,466)
  Net decrease (increase) in
    loans held for sale                   7,452            30,002       (19,536)        (7,108)         2,912       2,555
                                       --------          --------      --------       --------       --------    --------
At end of period                       $205,575          $194,837      $164,086       $172,885       $204,873    $234,342
                                       ========          ========      ========       ========       ========    ========

Consumer loans (gross):

At beginning of period                 $ 37,080          $ 33,385      $ 31,808       $ 34,447       $ 32,487    $ 25,329
  Consumer loans originated               8,127            23,910        20,729         16,895         16,718      17,015
  Principal repayments                   (5,366)          (20,215)      (19,152)       (19,534)       (14,758)     (9,857)
                                       --------          --------      --------       --------       --------    -------- 
At end of period                       $ 39,841          $ 37,080      $ 33,385       $ 31,808       $ 34,447    $ 32,487
                                       ========          ========      ========       ========       ========    ========

Mortgage-backed securities (net):

At beginning of period                 $ 55,030          $ 54,233      $ 52,521       $ 59,605       $ 63,209    $ 91,376
  Mortgage-backed securities
    purchased                             1,182            24,543        25,215          9,956          3,443       1,354
  Mortgage-backed securities trans-
    ferred to held for sale                  --                --        (5,743)            --             --          --
  Mortgage-backed securities sold          (710)               --            --         (3,953)            --     (21,627)
  Mark-to-market adjustment              (1,720)               --            --             --             --          --
  Principal repayments                   (2,946)          (23,746)      (17,760)       (13,087)        (7,047)     (7,894)
                                      ---------          --------      --------       --------       --------    -------- 
At end of period                       $ 50,836          $ 55,030      $ 54,233       $ 52,521       $ 59,605    $ 63,209
                                       ========          ========      ========       ========       ========    ========
</TABLE>

<PAGE>


Delinquencies and Classified Assets

             Delinquent Loans. The Board of Directors  performs a monthly review
of  delinquent  loans.  The  procedures  taken by First  Federal with respect to
delinquencies   vary  depending  on  the  nature  of  the  loan  and  period  of
delinquency. First Federal's policies generally provide that delinquent mortgage
loans be reviewed and that a written late charge  notice be mailed no later than
the 16th day of delinquency.  The policies also require  telephone  contacts for
loans more than 16 days late to ascertain  the reasons for the  delinquency  and
the prospects of repayment.  Face-to-face  interviews and collection notices are
generally  required for FHA and VA loans more than 30 days  delinquent  and on a
case by case basis for other mortgage loans.  After 60 days,  First Federal will
either  set a date by which  the loan  must be  brought  current,  enter  into a
written  forbearance  agreement,  foreclose  on any  collateral  or  take  other
appropriate action. First Federal's policies regarding delinquent consumer loans
are similar except that  telephone  contacts and  correspondence  will generally
occur  after a  consumer  loan is more  than  15 days  delinquent.  It is  First
Federal's  policy to continue  to accrue  interest on all loans 90 days past due
and discontinue the accrual of interest on a case-by-case  basis.  First Federal
will cease the  accrual of  interest  on loans and  establish  a reserve  upon a
determination  that the loan may result in a loss.  Property  acquired  by First
Federal as a result of a  foreclosure  on a mortgage  loan is classified as real
estate  owned and is  recorded at the lower of the unpaid  principal  balance or
fair value at the date of acquisition and  subsequently  carried at the lower of
cost or net realizable value.

             Classified Assets.  Federal  regulations require the classification
of loans and other assets such as debt and equity securities,  considered by the
OTS to be of lesser  quality,  as  "substandard,"  "doubtful" or "loss"  assets.
First Federal's  classification  policies provide that assets will be classified
according to OTS  regulations.  An asset is  considered  "substandard"  if it is
inadequately  protected  by the  current  net worth and paying  capacity  of the
obligor or of the collateral pledged,  if any.  Substandard assets include those
characterized  by the distinct  possibility  that the insured  institution  will
sustain some loss if the  deficiencies are not corrected.  Assets  classified as
"doubtful" have all of the weaknesses inherent in those classified  substandard,
with the added  characteristic  that the weaknesses  present make  collection or
liquidation in full, on the basis of currently existing facts,  conditions,  and
values,  highly  questionable  and improbable.  Assets  classified as "loss" are
those considered  uncollectible  and of such little value that their continuance
as assets without the establishment of a specific loss reserve is not warranted.

             First Federal's  policies provide that the Classification of Assets
Committee and Board of Directors  review a report of all classified  assets on a
monthly basis and that such classified asset reports be provided to the OTS on a
quarterly  basis.  When  First  Federal  determines  that  an  asset  should  be
classified,  it generally does not establish a specific allowance for such asset
unless it  determines  that such asset may result in a loss.  First Federal may,
however,  increase its general valuation  allowance in an amount deemed prudent.
General  valuation   allowances   represent  loss  allowances  which  have  been
established to recognize the inherent risk associated  with lending  activities,
but which,  unlike  specific  allowances,  have not been allocated to particular
problem assets.  First  Federal's  policy  provides for the  establishment  of a
specific  allowance equal to 100% of the amount of an asset classified as "loss"
or to charge-off such amount.  A savings  institution's  determination as to the
classification  of its  assets  and the amount of its  valuation  allowances  is
subject  to review by the OTS which can order the  establishment  of  additional
general or specific loss allowances.  First Federal reviews the problem loans in
its  portfolio  on a  monthly  basis to  determine  whether  any  loans  require
classification  in  accordance  with  applicable  regulations,  and believes its
classification policies are consistent with OTS policies.


<PAGE>

                  Delinquent   Loans.   At  June  30,   1994,   1993  and  1992,
delinquencies in First Federal's held for investment portfolio were as follows:

<TABLE>
<CAPTION>

                                            At June 30, 1994                                  At June 30, 1993                   
                             ----------------------------------------------- --------------------------------------------------- 

                                  60 - 89 Days        90 Days Or More              60 - 89 Days         90 Days Or More          
                             --------------------   ------------------                                --------------------       
                             Number    Principal    Number     Principal     Number     Principal     Number      Principal    
                               Of       Balance       Of        Balance        Of        Balance        Of         Balance        
                              Loans     Of Loans     Loans      Of Loans      Loans      Of Loans      Loans       Of Loans     
                             ------    ---------    ------     ---------     ------     ---------     ------      ---------      
                             (Dollars in thousands)

<S>                              <C>        <C>          <C>      <C>            <C>        <C>          <C>        <C>
One-to-four family                8         $189         26       $  899         14         $385         43          $1,616       
Multi-family                     --           --          3          505         --           --          2             235       
Commercial                        1          199         --           --         --           --          2             348       
Construction                     --           --         --           --         --           --         --              --       
Consumer loans                    3           15         19           75         10           24         18              43        
                                 --        -----         --      -------         --        -----         --          ------        
  Total loans                    12         $403         48       $1,479         24         $409         65          $2,242        
                                 ==         ====         ==       ======         ==         ====         ==          ======        
Delinquent loans to
  total loans held
  for investment                           0.18%                   0.66%                   0.22%                      1.19%        
                                           ====                    ====                    ====                       ====          

=====================================
TABLE (CONTINUED)
                                         At   June   30,   1992
                            -------------------------------------------

                                   60 - 89 Days             90 Days Or More
                             ---------------------      ------------------
                              Number      Principal      Number      Principal
                                Of         Balance         Of         Balance
                              Loans       Of Loans       Loans       Of Loans
                             ------      ---------      ------      ---------
                           
One-to-four family             14           $324           44         $1,484
Multi-family                   --             --           --             --
Commercial                     --             --            2             61
Construction                   --             --            3            823
Consumer loans                 13             26           10             43
                               --          -----           --        -------
  Total loans                  27           $350           59         $2,411
                               ==           ====           ==         ======
Delinquent loans to
  total loans held
  for investment                            0.18%                       1.24%
                                            ====                        ==== 
</TABLE>


               Non-performing Assets. The following table sets forth information
regarding  loans  which are 90 days or more  delinquent,  non-accrual  loans and
other real estate owned.  First Federal continues  accruing interest on loans 90
days past due.  Upon  determination  that the loan will result in a loss,  First
Federal discontinues the accrual of interest and/or establishes a reserve in the
amount of the anticipated  loss. For the fiscal year ended June 30, 1994,  First
Federal  recognized  interest income of $103,076 on loans more than 90 days past
due as of such date. First Federal recorded income of $27,700 on all non-accrual
loans  at June  30,  1994 for the  fiscal  year  ended  June  30,  1994.  If all
non-accrual loans, at June 30, 1994 had been currently  performing in accordance
with their original terms,  First Federal would have recognized  interest income
from such loans of $37,985 for the fiscal year ended June 30,  1994.  There were
no other  non-performing  assets  except as  included in the table below for the
dates indicated.

<TABLE>
<CAPTION>
                                                     At
                                                September 30,                                           At June 30,
                                                     1994         1994           1993         1992         1991             1990
                                               -------------     ------         ------       ------        -----           -----

<S>                                                <C>           <C>           <C>           <C>           <C>   
Mortgage loans delinquent 90 days or more          $  1,013      $  1,037      $  1,132      $    176      $    971      $  1,115
Nonaccrual delinquent mortgage loans                    225           395         1,110         2,294         1,320         1,170
Consumer loans delinquent 90 days or more                52            75            43            43           164           117
                                                   --------      --------      --------      --------      --------      --------
  Total non-performing loans                          1,290         1,507         2,285         2,513         2,455         2,402
Total real estate owned, net of related
  allowance for losses (1)                            1,784         1,697         1,935         6,026         7,012         8,131
                                                   --------      --------      --------      --------      --------      --------
Total non-performing assets                        $  3,074      $  3,204      $  4,220      $  8,539      $  9,467      $ 10,533
                                                   ========      ========      ========      ========      ========      ========

Non-performing loans to loans held for
  investment                                           0.54%         0.68%         1.21%         1.29%         1.06%         0.93%
Total non-performing assets to total assets            0.75%         0.78%         1.02%         2.30%         2.41%         2.48%

(1) Decrease in 1993 due to the transfer of one property with a carrying value of $3.9 million to real estate held for sale.
</TABLE>

<PAGE>

             All assets classified by First Federal as substandard,  doubtful or
loss are included in non-performing  loans delinquent 90 days or more or in real
estate owned. As of September 30, 1994, First Federal had $3,080,301, $5,739 and
$2,193,594 of assets classified as substandard, doubtful and loss.

             Classified  assets  include a 57,870  square foot  shopping  center
located in Fort Worth,  Texas, owned by First Federal as a result of foreclosure
upon  the  property  in  1986.   First  Federal   originally   purchased  a  90%
participation  in a loan  secured by this  property in 1983.  As a result of the
lead lending  institution's  failure in 1985,  the FDIC  assumed  control of the
remaining 10% which First  Federal  purchased in 1991. As of September 30, 1994,
the property had a net carrying  value of $1.6  million,  which is classified as
substandard. A specific valuation allowance of $2.2 million had been established
for the  property  for the amount that is  classified  as a loss.  An April 1991
appraisal estimates the market value of the property to be $2.3 million.

             Allowance  for  Loan  Losses.  The  allowance  for loan  losses  is
established through a provision for loan losses based on management's evaluation
of the risk  inherent  in its  loan  portfolio  and the  general  economy.  Such
evaluation,  which  includes a review of all loans on which full  collectability
may not be reasonably  assured,  considers among other matters the estimated net
realizable value of the underlying  collateral,  national and regional  economic
conditions,  trends in the real  estate  markets  in its  primary  market  area,
historical  loan loss  experience and other factors that warrant  recognition in
providing for an adequate loan loss  allowance.  In recent years, in response to
the general  decline in the economic  conditions of its primary  market area and
national  economy in general,  management has, from time to time,  increased its
provision  to  account  for its  evaluation  of the  potential  effects  of such
declines.  The  increase  in the  allowance  for the year  ended  June 30,  1994
reflects  management's  evaluation of the risks inherent in its loan  portfolio.
Management  will  continue to monitor and modify  allowances  for loan losses as
conditions dictate.  Although management maintains allowances at levels which it
considers  adequate to provide for potential losses,  there can be no assurances
that such losses will not exceed the estimated amounts or that higher provisions
will not be necessary in the future.

<PAGE>


             The  following  table  sets forth the  changes  in First  Federal's
allowance for loan losses and related ratios at the dates indicated.

<TABLE>
<CAPTION>
                                          Quarter
                                           Ended
                                        September 30,                       Year Ended June 30,
                                                           --------------------------------------------------
                                           1994             1994       1993       1992       1991       1990
                                          ------           ------     ------     ------     ------     ------
                                                                    (Dollars in thousands)

<S>                                        <C>             <C>        <C>        <C>        <C>          <C>
Balance at beginning of period             $2,766          $2,543     $2,435     $  612       $272       $512
Charge-offs, net (1)                          (97)            (99)      (273)      (221)      (176)      (161)
Provision charged to income                    69             322        381      2,044        670        381
Transfer to/from losses on REO                 --              --         --         --       (154)      (460)
                                           ------          ------     ------     ------     ------       ---- 

Balance at end of period                   $2,738          $2,766     $2,543     $2,435       $612       $272
                                           ======          ======     ======     ======       ====       ====

Ratio of net charge-offs during
  the period to average loans
  outstanding during the period (2)         (0.04)%         (0.04)%    (0.12)%    (0.09)%    (0.07)%    (0.06)%
Ratio of allowance for loan losses
  to loans receivable at end of
  period                                     1.11%           1.24%      1.34%      1.25%      0.26%      0.11%
Ratio of allowance for loan losses
  to total non-performing assets
  at end of period                          89.07%          86.33%     60.26%     28.52%      6.46%      2.58%
Ratio of allowance for loan losses
  to non-performing loans at end
  of period                                212.25%         183.54%    111.29%     96.90%     24.93%     11.32%

(1)  Recoveries are insignificant for all periods reported.
(2)  Average loans include loans held for sale.
</TABLE>


             The following table sets forth First  Federal's  allowance for loan
losses  to the  total  amount  of  loans  held  for  investment  in  each of the
categories listed at the dates indicated.

<TABLE>
<CAPTION>
                                              At                                         At June 30,
                                                                 -------------------------------------------------------
                                           September 30, 1994          1994                 1993               1992
                                            Amount       %       Amount     %        Amount      %      Amount       %
                                                                        (Dollars in thousands)

<S>                                       <C>         <C>       <C>      <C>        <C>       <C>       <C>      <C>
Mortgage loans:
  Residential                              $  981       69.00%   $  996    68.95%    $  902     65.95%   $  814    65.53%
  Commercial                                1,141        7.74     1,171     8.39      1,114     10.30     1,001    10.29
  Construction                                212        7.03       203     6.67        170      6.84       307     8.64
Consumer loans                                404       16.23       396    15.99        357     16.91       313    15.54
                                          -------     -------   -------  -------    -------   -------   -------  -------

Total allowance for loan losses            $2,738      100.00%   $2,766   100.00%    $2,543    100.00%   $2,435   100.00%
                                           ======      ======    ======   ======     ======    ======    ======   ====== 
</TABLE>

<PAGE>

Investment Activities.

               Federally  chartered  savings  institutions have the authority to
invest in various  types of liquid  assets,  including  United  States  treasury
obligations,  securities of various federal  agencies,  certain  certificates of
deposit of insured banks and thrifts,  certain bankers' acceptances,  repurchase
agreements  and  federal  funds.  Subject  to  various  restrictions,  federally
chartered savings institutions may also invest their assets in commercial paper,
investment grade corporate debt securities and mutual funds whose assets conform
to the investments that a federally  chartered savings  institution is otherwise
authorized to make directly.  Additionally,  First Federal must maintain minimum
levels of  investments  that  qualify as liquid  assets  under OTS  regulations.
Historically,  First Federal has maintained  liquid assets above the minimum OTS
requirements  and at a level  believed to be  adequate to meet its normal  daily
activities.

             The investment policy of First Federal, established by the Board of
Directors and implemented by the Asset/Liability Committee,  attempts to provide
and  maintain  liquidity,  generate a favorable  return on  investments  without
incurring  undue interest rate and credit risk, and complement  First  Federal's
lending activities. FirstRock invests in securities similar to First Federal. On
September 30, 1994, FirstRock had investment  securities in the aggregate amount
of $69.4 million based on historical cost, with a market value of $67.6 million.
The investment securities are classified as available for sale and accounted for
at fair value. At September 30, 1994, FirstRock's investment securities included
mutual fund investments with a market value of $45.4 million.

<PAGE>

     The following table sets forth certain information regarding the historical
cost,  carrying  value  and  market  value of  FirstRock's  investment  security
portfolio at the dates indicated.

<TABLE>
<CAPTION>
                                                        At September 30,                         At June 30,
                                                                          ---------------------------------------------------------
                                                              1994              1994                 1993                1992
                                                                          -----------------  -------------------  -----------------
                                    
                                                     Historical   Market  Carrying   Market  Carrying     Market  Carrying   Market
                                                        Cost       Value   Value     Value     Value      Value     Value    Value
                                                     ----------   ------  --------   ------   --------    ------  --------   -----

<S>                                                    <C>       <C>       <C>       <C>       <C>       <C>       <C>       <C>
Interest-earning deposits:
  FHLB daily investment                                $   768   $   768   $ 4,582   $ 4,582   $17,282   $17,282   $34,613   $34,613
  Other daily investments                                  217       217       214       214     5,000     5,000     3,000     3,000
                                                       -------   -------   -------   -------   -------   -------   -------   -------
     Total interest-earning deposits                   $   985   $   985   $ 4,796   $ 4,796   $22,282   $22,282   $37,613   $37,613
                                                       =======   =======   =======   =======   =======   =======   =======   =======

Investment securities:
  Held for sale, Real Estate Investment
    Trust                                              $ 2,371   $ 2,457   $ 2,371   $ 2,886    $  --     $  --     $  --     $  --
  Mutual funds                                          47,041    45,440    44,821    44,821    35,602    35,624     9,075     9,079
  U.S. Government securities and agency
    obligations                                         17,035    16,766    17,169    16,906    21,429    21,682    10,148    10,188
  FHLB-Chicago stock                                     2,226     2,226     2,226     2,226     2,431     2,431     2,494     2,494
  Other investments                                        750       746       750       750     1,764     1,789     4,976     4,952
                                                       -------   -------   -------   -------   -------   -------   -------   -------
     Total investment securities                       $69,423   $67,635   $67,337   $67,589   $61,226   $61,526   $26,693   $26,713
                                                       =======   =======   =======   =======   =======   =======   =======   =======

</TABLE>

              The table  below  sets forth  certain  information  regarding  the
weighted average life,  historical cost, market value and weighted average yield
of FirstRock's investment securities at September 30, 1994.

<TABLE>
<CAPTION>  
                                                                             Average
                                                                            Remaining                      Approximate     Weighted
                                                                             Years To       Historical        Market        Average
                                                                             Maturity         Cost            Value          Yield
                                                                                                           (Dollars in thousands)
<S>                                                                          <C>             <C>             <C>             <C> 
Held for sale, Real Estate Investment
  Trust (1)                                                                     --           $ 2,371         $ 2,457         8.50%
Mutual funds (1)                                                                --            47,041          45,440         5.04%
U.S. Government securities and agency obligation (2)                           3.204          17,035          16,766         5.05%
FHLB-Chicago stock (1)                                                          --             2,226           2,226         5.50%
Other investments                                                              0.833             750             746         5.65%
                                                                             -------         -------         -------         ----

  Total investment securities                                                  3.069         $69,423         $67,635         5.18%
                                                                             =======         =======         =======         ====

(1)  Included  for  total  purposes  only,  such  securities  do not have  fixed
maturities.  (2) All of the securities in this category mature or reprice within
42 months.

<PAGE>

Sources of Funds

              General.  Deposits, loan and mortgage-backed  security repayments,
retained earnings,  FHLB-Chicago  advances and reverse repurchase agreements are
the primary sources of First  Federal's funds for use in lending,  investing and
for other general purposes.

              Deposits.  First  Federal  offers a variety  of  deposit  accounts
having a range of interest rates and terms.  First Federal's deposits consist of
passbook savings, NOW, SuperNow, money market and certificate accounts. The flow
of deposits is influenced significantly by general economic conditions,  changes
in  money  market  rates,  prevailing  interest  rates  and  competition.  First
Federal's  deposits  are  obtained  primarily  from the  areas in which its home
office is located.  First  Federal  relies  primarily  on  customer  service and
long-standing relationships with customers to attract and retain these deposits.
Certificate  accounts in excess of $100,000 are not actively  solicited by First
Federal  nor does  First  Federal  use  brokers to obtain  deposits.  Management
constantly  monitors First Federal's  deposit  accounts and, based on historical
experience,  management believes it will retain a large portion of such accounts
upon maturity.

              The following  table  presents,  by various rate  categories,  the
amount and maturities of certificate accounts outstanding at June 30, 1994.


</TABLE>
<TABLE>
<CAPTION>
                                                 Three           Six Months                      Two to        Over
                               Less Than       Months to             To             One to        Three        Three
                             Three Months      Six Months         One Year         Two Years      Years        Years        Total

                                                                      (In thousands)
<S>                            <C>             <C>                <C>              <C>           <C>          <C>          <C> 
Certificate accounts:
  3.99% or less                 $16,268          $12,029           $ 8,295          $ 1,283       $    47      $    --     $ 37,922
  4.00% to 4.99%                  7,297           15,712             4,032           24,783         2,462        1,431       55,717
  5.00% to 5.99%                  9,783            7,715             5,524           11,082         6,271        2,540       42,915
  6.00% to 7.99%                    844              886             2,340              839         1,275       10,116       16,300
  8.00% to 9.05%                    407              147               159              495           292          748        2,248
                               --------        ---------          --------         --------      --------     --------     --------
Total                           $34,599          $36,489           $20,350          $38,482       $10,347      $14,835     $155,102
                                =======          =======           =======          =======       =======      =======     ========
</TABLE>

             The  following  table  represents  the  deposit  activity  of First
Federal for the periods indicated.

<TABLE>
<CAPTION>
                                                                   Years Ended June 30,
                                                          1994             1993            1992
                                                                      (In thousands)
             <S>                                      <C>             <C>               <C>   

             Deposits                                  $1,035,937      $1,021,766        $946,369
             Withdrawals                                1,034,528       1,026,058         973,621
                                                       ----------      ----------        --------
                 Net withdrawals                            1,409         (4.292)         (27,252)
             Interest credited on deposits                  5,989           7,257          10,987
                                                       ----------      ----------        --------
             Increase (decrease) in deposits          $     7,398     $     2,965       $ (16,265)
                                                      ===========     ===========       ==========
</TABLE>

             Time deposits at September 30, 1994 over $100,000 were as follows:

             Maturity Period                                           Amount
                                                                  (In thousands)

             Three months or less                                     $10,452
             Over three through six months                              3,750
             Over six through twelve months                             1,101
             Over twelve months                                         5,442
                                                                        -----
             Total                                                    $20,745
                                                                      =======
<PAGE>



               Deposits.  The  following  table sets forth the  distribution  of
First Federal's deposit accounts at the dates indicated and the weighted average
nominal interest rates on each category of deposits presented.

<TABLE>
<CAPTION>



                                             Quarter Ended                                 Year Ended June 30,  
                                                                        -----------------------------------------------------------
                                            September 30, 1994                         1994                                 1993
                                       -----------------------------    ----------------------------------  -----------------------
                                                             Weighted               Weighted                             Weighted  
                                                  Percent    Average                Percent    Average                   Percent
                                       Average    Of Total   Nominal    Average     Of Total   Nominal      Average      Of Total   
                                       Balance    Deposits     Rate     Balance     Deposits     Rate       Balance      Deposits   
                                       -------    --------   --------   -------     --------   -------      -------      --------   
                                                                                            (Dollars in thousands)
<S>                                   <C>          <C>        <C>        <C>        <C>         <C>         <C>           <C>    
Passbook accounts                     $ 47,023     15.71%     1.74%      $ 47,891   15.99%      1.85%       $ 44,830      15.31% 
NOW and SuperNOW
  accounts                              34,727     11.60      1.09         35,043   11.70       1.16          34,562      11.80    
Non-interest bearing Now
  accounts                              19,602      6.55        --         18,672    6.22         --          16,160       5.52   
                                      --------    ------     -----       --------  ------      -----        --------     ------

Total Passbook and NOW
  accounts                             101,352     33.86                  101,606   33.91                     95,552      32.63    
                                      --------    ------                 -------- -------                   --------     ------    

Money market accounts                   43,312     14.47      2.13         45,860   15.31       2.17          47,821      16.33    
                                      --------    ------                 -------- -------                   --------     ------

Certificate accounts:
  Thirty-one day                         1,064      0.36      2.63          1,091    0.36       2.75             921       0.31    
  Ninety-one day                         1,280      0.43      2.81          1,813    0.61       2.92           3,544       1.21    
  Five to six month                      8,842      2.95      2.99         13,613    4.54       3.17          20,599       7.04   
  Eight to ten month                     7,816      2.61      3.38         10,335    3.45       3.40          22,286       7.61    
  One year                               9,632      3.22      3.20         14,485    4.83       3.62          21,987       7.51    
  Eighteen month                         3,165      1.06      4.17          3,991    1.33       3.78           4,996       1.71    
  Twenty-four to twenty-six
    month                               30,757     10.28      4.47         22,792    7.61       4.63          11,158       3.81    
  Thirty month                          45,278     15.13      4.96         39,066   13.04       4.99          27,769       9.48   
  Three to three and one-half
    year                                16,681      5.57      5.40         18,188    6.07       5.84          13,810       4.72 
  Five to seven year                    19,997      6.68      6.46         19,587    6.55       6.89          14,857       5.07   
  Jumbos                                10,129      3.38      4.46          7,167    2.39       3.29           7,515       2.57   
                                     ---------    ------                ---------  ------                   --------     ------

Total certificates                     154,641     51.67                  152,128   50.78                    149,442      51.04   
                                      --------    ------                 --------  ------                   --------     ------   

Total deposits                        $299,305    100.00%                $299,594  100.00%                  $292,815     100.00% 
                                      ========      ======               ========   ======                  ========     ======     

====================================
TABLE (CONTINUED)

                                   Year Ended      At  Year  Ended June 30,
                                    June 30,
                                      1993                     1992
                                   ----------   --------------------------------
                                                                       Weighted
                                     Average                 Percent    Average
                                     Nominal     Average     Of Total   Nominal
                                       Rate      Balance     Deposits     Rate
                                     -------     -------     --------   ------
                                              (Dollars in thousands)
Passbook accounts                      2.52%     $ 39,775        13.29%   4.18%
NOW and SuperNOW
  accounts                             1.83        32,543        10.88    3.68
Non-interest bearing Now
  accounts                               --        13,551         4.53      --
                                                 --------       ------          

Total Passbook and NOW
  accounts                                         85,869        28.70
                                                 --------       ------

Money market accounts                   2.82       49,728        16.62    4.30
                                                 --------       ------          

Certificate accounts:
  Thirty-one day                         3.04         800       0.27      4.38
  Ninety-one day                         3.64       3,351       1.12      4.86
  Five to six month                      3.90      25,555       8.54      5.48
  Eight to ten month                     4.29      40,053      13.39      5.96
  One year                               4.53      26,790       8.95      6.21
  Eighteen month                         4.38       5,736       1.92      6.22
  Twenty-four to twenty-six
    month                                5.87      11,106       3.71      7.13
  Thirty month                           5.62      14,531       4.85      7.61
  Three to three and one-half
    year                                 6.91      13,327       4.45      7.64
  Five to seven year                     7.59      12,518       4.18      8.12
  Jumbos                                 4.13       9,861       3.30      6.17
                                                ---------     ------          

Total certificates                                163,628      54.68
                                                 --------     ------

Total deposits                                   $299,225     100.00%
                                                 ========     ====== 




</TABLE>

<PAGE>


           Borrowings.  Although  deposits are First Federal's primary source of
funds, borrowings are utilized as an alternative or less costly source of funds.
First  Federal  obtains  advances  from the  FHLB-Chicago.  These  advances  are
collateralized  by the capital stock of the  FHLB-Chicago  held by First Federal
and certain of First Federal's  mortgage loans.  Such advances are made pursuant
to several  different credit  programs,  each of which has its own interest rate
and range of maturities.  The maximum amount that the FHLB-Chicago  will advance
to member institutions, including First Federal, for purposes other than meeting
withdrawals, fluctuates from time to time in accordance with the policies of the
OTS and the  FHLB-Chicago.  The  maximum  amount of  FHLB-Chicago  advances to a
member institution  generally is reduced by borrowings from any other source. At
September  30,  1994,  First  Federal's  FHLB-Chicago  advances  totalled  $19.9
million,  of which $407,000 relate to First Federal's  involvement in affordable
housing  programs.  In addition,  First Federal  borrows  money through  reverse
repurchase agreements, which were $10.4 million at September 30, 1994.

           The following table sets forth certain information regarding borrowed
funds for the dates indicated:

<TABLE>
<CAPTION>
                                                  At Or For
                                              The Quarter Ended                   At Or For The Year Ended
                                                                                ---------------------------
                                              September 30, 1994               1994          1993          1992
                                              ------------------              ------        ------        -----
                                                                    (Dollars in thousands)
<S>                                             <C>                         <C>             <C>             <C>   
Short-term borrowings:
   Average balance outstanding                  $  14,007                   $    789        $  150          $150
   Maximum amount outstanding at
     any month-end during the period               31,057                     19,857           150           150
   Balance outstanding at end
     of period                                     28,154                     19,857           150           150
   Weighted average interest rate
     during the period                               4.50%                      3.83%         3.67%         3.67%
   Weighted average interest rate at
     the end of the period                           4.97%                      4.69%         3.67%         3.67%
</TABLE>


            In June 1985,  First  Federal,  in exchange  for  approximately  $77
million in cash (net  after  transactional  costs),  pledged  approximately  $88
million  of  FHLMC   mortgage-backed   securities  as  collateral   for  certain
collateralized  mortgage  obligations  ("CMOs") issued by Solomon Capital Access
Corporation (the"Issuer").  The proceeds of this transaction were primarily used
by First  Federal to purchase  mortgage  loans and  mortgage-backed  securities.
These CMOs are also secured by GNMA and FNMA mortgage-backed  securities pledged
by other institutions. In connection with this transaction, First Federal formed
a wholly-owned  special purpose  finance  subsidiary,  FFS Funding Corp.,  Inc.,
which established and pledged to the CMO trustee a $776,000 reserve account. The
other pledgors similarly  established  special finance  subsidiaries and pledged
reserve  accounts.  The  CMOs  are  repaid  from  distributions  on the  pledged
securities.  First  Federal  has no right to retain  any  distributions  from or
income  generated by the pledged  securities  until repayment of the CMOs. After
repayment  of the  CMOs,  First  Federal  will  have the  right to any  residual
interest in the pledged  securities which, if any, is expected to be de minimus.
In the event the monthly  distributions from the pledged securities cannot cover
the  payments  due to CMO  holders,  the  shortfall  is paid  from  the  amounts
remaining  in the pledged  reserve  accounts.  As of  September  30,  1994,  the
principal amount of the FHLMC securities pledged was $11.7 million.  The average
cost of the CMOs for the year ended June 30, 1994 was 14.34%.

Subsidiary Activities

           First  Service  Corporation,   a  wholly-owned  subsidiary  of  First
Federal,  is engaged in the sale of insurance products and securities  brokerage
services  primarily  to First  Federal's  customers  and  members  of the  local
community.  At June 30, 1994,  First Service  Corporation  had $149,000 in total
assets and for the year ended June 30, 1994 had net income of $129,000.

<PAGE>

           Megarock  Corporation is a  wholly-owned  subsidiary of First Federal
formed in 1987 for the purpose of entering into a joint venture partnership. The
joint venture was formed to complete development of an apartment project located
in Dallas,  Texas. The joint venture  purchased the apartment project from First
Federal  and  other  lenders  participating  in a $9.7  million  loan  which was
foreclosed  upon in  1985.  Megarock  Corporation  had a 28.5%  interest  in the
completed  208 unit project.  In December  1993,  the company's  interest in the
property was exchanged for shares in a  publicly-traded  real estate  investment
trust,  which as of September  30, 1994,  had a book value of $2.4 million and a
market  value of $2.5  million.  The  shares are  subject to a one year  holding
period which will be satisfied in December 1994.

             FFS Funding Corp., Inc. is a wholly-owned  inactive limited purpose
finance  subsidiary  formed in 1985 to  facilitate  the  issuance  of CMOs.  See
"Sources of Funds--Borrowings."

           First Federal has two additional wholly-owned  subsidiaries which are
inactive, Megavest Corporation and Megavest Financial Services, Inc.

Competition

           First Federal faces  significant  competition both in the origination
of loans and  attraction  of deposits  from  thrifts,  savings  banks,  mortgage
banking companies,  insurance  companies and commercial banks, many of which may
have greater financial and marketing resources.  Its most direct competition for
deposits has  historically  come from other thrifts,  savings banks,  commercial
banks,  and credit  unions.  Based on total assets at September 30, 1994,  First
Federal was the largest thrift institution headquartered in Rockford,  Illinois.
First Federal's  market share of deposit accounts in Winnebago County was 45% of
all deposits held by savings  institutions located in the county and 9.0% of all
deposits  held by all banks and  thrifts  located in the county.  First  Federal
estimates  that  of  all  loan   originations  in  the  greater  Rockford  area,
approximately  10% of such  originations  are with First Federal.  First Federal
faces additional competition for deposits from short-term money market funds and
other  corporate  and  government  securities  funds.  First  Federal also faces
increased competition from other financial  institutions such as brokerage firms
and insurance companies for deposits.  Competition may also increase as a result
of the  lifting  of  restrictions  on the  interstate  operations  of  financial
institutions and potential regulatory changes in the marketing of mutual funds.

<PAGE>

Properties

           First Federal  conducts its business through six full service offices
and three mortgage origination offices.  FirstRock believes that First Federal's
current facilities are adequate to meet the present and immediately  foreseeable
needs of First Federal and FirstRock.


<PAGE>

<TABLE>
<CAPTION>
                                                                                                        Net Book Value Of
                                                                        Original                      Property Or Leasehold
                                                       Leased            Leased           Date              Improvements
                                                         Or                Or            Of Lease                 At
Location                        Description            Owned            Acquired        Expiration             09/30/94
                                                                                                           (In thousands)
<S>                             <C>                    <C>              <C>              <C>                 <C>    
Five Points Branch              Retail Branch          Owned            06/29/74                             $   586
4400 Center Terrace
Rockford, IL 61108

Rockton Avenue Branch           Retail Branch          Owned            06/23/86                             $   862
3333 North Rockton Ave.
Rockford, IL 61103

Downtown Building               Main Office            Building         07/01/57         6/30/2057           $ 1,206
612 North Main St.                                     Owned/
Rockford, IL 61103                                     Land Leased

Edgebrook Branch                Retail Branch          Building         04/01/76         3/31/2016           $   200
1601 North Alpine Rd.                                  Owned/
Rockford, IL 61107                                     Land Leased

Machesney Park Branch           Retail Branch          Building         06/01/81         1/31/2012           $   171
622 Machesney Rd.               with ATM Kiosk         Owned/
Machesney Park, IL 61115                               Land Leased

Rochelle Branch                 Retail Branch          Leased           03/01/92         2/28/2002           $    20
Highway 38
Eagle Shopping Center
Rochelle, IL 61068

Des Moines Mortgage
  Office                        Mortgage Office        Leased           10/01/92         09/30/95            $     2
7733 Douglas Avenue
Urbandale, IA 50322

Roselle Mortgage Office         Mortgage Office        Leased           01/14/91         Monthly             $    --
400 West Lake Street
Roselle, IL  60172

Rockford Mortgage Office        Mortgage Office        Leased           06/01/92         5/31/2002           $    26
5100 East State Street
Rockford, IL 61107

Other Properties Owned or Leased                                        Various                              $   349
                                                                                                               -----

Total Net Book Value                                                                                         $ 3,422
</TABLE>

<PAGE>


Legal Proceedings

           In October  1992,  legal  proceedings  were  instituted by the United
States Attorney before the United States District Court of the Northern District
of Illinois, Western Division, alleging that, in connection with First Federal's
Conversion,  certain  persons (none of whom were  affiliated  with  FirstRock or
First Federal) engaged in the unlawful sale of subscription  rights.  The United
States Marshall seized 277,774 shares of FirstRock's Stock subscribed for in the
conversion by such persons. On November 2, 1994, the United States Marshall sold
235,454 shares of FirstRock Stock as part of a court-approved partial settlement
of the above-referenced  legal proceeding.  The remaining 42,320 shares remained
subject to the legal proceeding. On October 11, 1994, the one remaining claimant
in  the  above-referenced  legal  proceeding  filed  a  shareholders  derivative
complaint naming  FirstRock and the United States of America as defendants.  The
complaint  sought no monetary  damages  from  FirstRock,  but sought to have the
shares at issue sold by the United States Marshall  directly to FirstRock at the
initial public  offering price.  Subsequently,  the remaining suits were settled
and the 42,320  shares at issue were sold by the United  States  Marshall  to an
unrelated third party, as a part of the settlement of these legal proceedings.

           FirstRock and First Federal are also involved in certain  lawsuits in
the course of their general lending  business and other  operations.  Management
believes there are sound  defenses  against the claims  asserted  therein and is
vigorously  defending  these  actions.  Management,  after review with its legal
counsel, is of the opinion that the ultimate  disposition of its litigation will
not  have  a  material  effect  on  FirstRock's  or  First  Federal's  financial
condition.

Personnel

           At September 30, 1994, First Federal had 172 full-time  employees and
82  part-time  employees.  The  employees  are not  represented  by a collective
bargaining unit, and First Federal considers its relationship with its employees
to be good.


         Management's Discussion and Analysis of FirstRock's Financial
                      Condition and Results of Operations

General

           FirstRock has conducted no business other than that directly  related
to First Federal.  FirstRock's  results of operations are primarily dependent on
First Federal's net interest  income,  which is the difference  between interest
income on  interest-earning  assets and  interest  expense  on  interest-bearing
liabilities.  Interest income is a function of the weighted  average balances of
interest-earning  assets  outstanding during the period and the weighted average
yields  earned on such  assets.  Interest  expense is a function of the weighted
average amount of yields earned on such assets.  Interest  expense is a function
of the  weighted  average  amount of  interest-bearing  liabilities  outstanding
during the period and weighted  average  rates paid on such  liabilities.  First
Federal also generates  non-interest  income, such as income from loan servicing
and other fees and commissions on sales of insurance. First Federal's net income
is further affected by the level of its non-interest expenses,  such as employee
salaries and  benefits,  occupancy and equipment  costs,  and federal  insurance
premiums.

Financial Condition



<PAGE>


           At September 30, 1994, total assets of FirstRock were $408 million, a
decrease of $1.5 million from June 30, 1994. On July 1, 1994,  FirstRock adopted
the provisions of the Financial  Accounting  Standards  Board Statement No. 115,
"Accounting for Certain Debt and Equity Securities" ("Statement No. 115"). Under
Statement No. 115,  FirstRock  elected to classify all  investments as available
for sale, except those  mortgage-backed  securities  securing the collateralized
mortgage  obligation bonds,  which are held to maturity.  At September 30, 1994,
$45.4  million,  $22.1  million and $39.2  million of mutual  funds,  investment
securities and mortgage-backed securities,  respectively, are available for sale
and  reported  at fair  value,  with net  unrealized  losses  after  tax of $2.3
million, which is reported as a separate of stockholders' equity. Mortgage loans
held for sale  decreased  $7.5  million  from June 30,  1994 to $9.7  million at
September 30, 1994  primarily due to lower loan volume.  Loans held for sale are
carried at the lower of cost or market value. Net mortgage loan originations and
purchases  in the held for sale  portfolio  totalled  $14.9  million  and  $11.9
million,  respectively  for the quarter ended September 30, 1994.  Proceeds from
the sale of loans  held  for sale  were  $34.1  million  in this  period.  Loans
receivable  increased  $14.1  million to $236.8  million at September  30, 1994,
primarily as a result of increased  volume in adjustable  rate mortgage loan and
consumer loan originations.

           Deposits were $302.5 million at September 30, 1994 compared to $301.6
million at June 30,  1994.  Other  borrowings  increased  $8.7  million to $28.6
million at September 30, 1994.  Custodial  balances on loans serviced for others
decreased  $9.5 million from June 30, 1994 to $10.4 million as a result of lower
loan  prepayments  on  loans  serviced  for  others.  The  stockholders'  equity
increased  $361,000 from June 30, 1994 primarily  attributable to the net income
for the three months ended September 30, 1994 of $1.2 million,  which was offset
in part by a decrease in the net  unrealized  losses on investments of $985,000.
The adoption of Statement No. 115 accounted for $454,000 of this decrease.

Liquidity and Capital Resources

           First Federal's primary sources of funds are deposits,  principal and
interest payments on loans and mortgage-backed  securities,  sales of loans held
for sale, custodial balances held for investors on serviced loans, advances from
the  FHLB-Chicago,  and  other  short  term  borrowings.  While  maturities  and
scheduled  amortization of loans and mortgage-backed  securities are predictable
sources of funds,  deposit  flows,  loan sales,  and  mortgage  prepayments  are
greatly  influenced  by  general  interest  rates,   economic  conditions,   and
competition.  Pursuant to OTS regulations, First Federal is required to maintain
a minimum ratio of liquid assets ("liquidity  ratio").  This requirement,  which
may be varied at the direction of the OTS depending upon economic conditions and
deposit  flows,  is based upon a percentage  of the average daily balance of net
deposits and  short-term  borrowings.  The current  required  ratio is 5.0%,  as
compared to First  Federal's  liquidity  ratio at  September  30, 1994 which was
6.64%.

           First  Federal's  most liquid  assets are cash and cash  equivalents,
which include investments in highly liquid,  short-term investments.  The levels
of these assets are dependent on First Federal's operating,  financing,  lending
and investing  activities  during any given period.  At September 30, 1994, cash
and cash equivalents  totalled $17 million, as compared to $22.8 million at June
30, 1994.  First  Federal's  cash flows are comprised of three  classifications:
cash flows from operating activities,  cash flows from investing activities, and
cash  flows  from  financing  activities.   Cash  flows  provided  by  operating
activities for the three months ended September 30, 1994 consisted  primarily of
the sale of $34.1  million  of loans  held for  sale,  which  was  offset by the
utilization of funds for the  origination  and purchase of $26.8 million of such
loans.  The volume of originations  and purchases  decreased  during the quarter
ended  September 30, 1994 due to the higher  interest rate  environment  and the
corresponding  decrease in loan demand.  Net cash used by investing  activities,
consisting  primarily  of  loan  originations  net  of  principal  payments  and
principal payments on mortgage-backed  securities, was $13 million for the three
months ended  September 30, 1994.  Net cash provided by financing  activities of
$6.5 million for the three months ended  September 30, 1994 consisted  primarily
of  proceeds  from other  borrowings  and  payments on  collateralized  mortgage
obligation bonds.

           At September 30, 1994, First Federal had outstanding loan commitments
of $34.8 million.  First Federal  anticipates that it will have sufficient funds
available  to meet  its  current  loan  origination  and  purchase  commitments.
Certificates  of deposit  which are scheduled to mature in one year or less from
September  30,  1994  totalled  $100.6  million.   Management  believes  that  a
significant portion of such deposits will remain with First Federal.


<PAGE>


Regulatory Capital

           First  Federal  currently  meets  all  regulatory  requirements  by a
significant margin.  Current federal regulations require savings institutions to
maintain a minimum  regulatory  tangible  capital  ratio  equal to 1.5% of total
assets,  a minimum 3% leverage (core capital) ratio, and a minimum 8% risk-based
capital ratio.  At September 30, 1994,  First Federal was in compliance with the
capital requirements, summarized as follows:

<TABLE>
<CAPTION>
                                    Regulatory
                                      Capital
                                    Requirement            Actual Capital         Excess Capital
                                   %       Amount         %         Amount       %           Amount
<S>                               <C>        <C>        <C>          <C>        <C>          <C>
Tangible                          1.50 %     $6,06      $10.31%      $41,618     8.81%       $35,562

Core                              3.00       12,111      10.31        41,618     7.31         29,507

Risk-Based                        8.00       16,746      19.97        41,807    11.97         25,061
</TABLE>


           In  addition,  on August  23,  1993,  the OTS issued a final rule for
calculating an interest rate risk component that would be incorporated  into the
OTS regulatory  capital rule.  Under the final rule,  only savings  institutions
with "above  normal"  interest rate risk exposure  would be required to maintain
additional  capital.  That dollar  amount of capital  would be in addition to an
institution's existing risk-based capital requirement. This rule is not expected
to have a material  impact on the amount of  regulatory  capital  required to be
held by First Federal.

Asset/Liability Management

           FirstRock manages its assets and liabilities to control the impact of
changing interest rates on its net interest margin and limit interest rate risk.
One of the methods used in managing  assets and  liabilities  is  examining  the
extent  to  which  they are  "interest  rate  sensitive"  and by  monitoring  an
institution's  interest rate sensitivity "gap." An asset or liability is said to
be interest  rate  sensitive  within a specific time period if it will mature or
reprice within that time period. The interest rate sensitivity gap is defined as
the  difference  between  the  amount of  interest-earning  assets  maturing  or
repricing  within a specific  time  period  and the  amount of  interest-bearing
liabilities  maturing or repricing  within that 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 the amount of interest
rate sensitive assets. Accordingly, during a period of rising interest rates, an
institution with a positive gap position would be in a better position to invest
in higher  yielding  assets which,  consequently  may result in the yield on its
assets  increasing  at a pace more closely  matching the increase in the cost of
its interest-bearing  liabilities than if it had a negative gap. During a period
of falling  interest  rates,  an institution  with a positive gap position would
tend to have its assets  repricing at a faster rate than one with a negative gap
which, consequently may tend to restrain the growth of its net interest margin.

           FirstRock's  investment  strategies have focused on short term assets
and  have  resulted  in a  positive  gap  position.  At  June  30,  1994,  total
interest-earning  assets  maturing or repricing  within one year exceeded  total
interest-bearing  liabilities  maturing or  repricing  in the same time by $26.1
million, representing a positive one year cumulative gap ratio of 6.39%. This is
a decrease from the positive one year  cumulative gap at June 30, 1993 of 13.1%.
Management  generally  attempts to limit its one year gap position from negative
10% to positive 10%.

<PAGE>

           The following table sets forth the amounts of interest-earning assets
and  interest-bearing  liabilities  outstanding  at  June  30,  1994  which  are
anticipated by FirstRock,  based upon certain assumptions,  to reprice or mature
in each of the future periods shown. The data reflects estimated  prepayment and
withdrawal rates on assets and liabilities based on First Federal's  assumptions
and  historical   performance.   Management   believes  these   assumptions  are
reasonable,  although  actual  prepayments  of assets and  liabilities  may vary
substantially.

<TABLE>
<CAPTION>
                                                      More           More          More           More
                                                      Than           Than          Than           Than
                                                     1 Year        3 Years       5 Years        10 Years        More
                                           1 Year      To             To            To             To           Than
                                          Or Less    3 Years       5 Years       10 Years       20 Years      20 Years       Total
                                         ---------   --------      --------      ----------     ---------     --------       -----
                                                                          (Dollars in thousands)
<S>                                      <C>           <C>           <C>          <C>             <C>       <C>
Interest-earning assets:

  Mortgage loans (1)                     $117,207      $39,146       $29,686        $17,311       $1,216       $  988       $205,554
  Consumer loans (1)                       23,085       11,822         2,013             66           --           --         36,986
  Mortgage-backed securities               15,634       19,436        18,460          1,500           --           --         55,030
  Interest-bearing deposits                 4,796           --            --             --           --           --          4,796
  Investment securities                    44,357       18,201         2,997             --        1,782           --         67,337
                                         --------     --------      --------      ---------     --------    ---------       --------
Total interest-earning assets             205,079       88,605        53,156         18,877        2,998          988        369,703
Deferred expenses                              35           70            48             70           42            8            273
                                         --------     --------      --------      ---------     --------    ---------      ---------

Total net interest-earning assets         205,114       88,675        53,204         18,947        3,040          996        369,976
                                         --------     --------      --------       --------     --------     --------       ========

Interest-bearing liabilities:
  Passbook accounts                         8,179       12,422         8,098         10,278        7,110        2,020         48,107
  NOW accounts                             20,285       18,568         4,969          6,669        3,661          672         54,824
  Money market accounts                    34,411        4,792         2,281          1,749          316            8         43,557
  Certificate accounts                     92,041       48,226        14,711            124           --           --        155,102
  Borrowed funds                           24,050        3,040         2,273          1,856          947           --         32,166
                                         --------     --------      --------      ---------     --------   ----------       --------
Total interest-bearing liabilities        178,966       87,048        32,332         20,676       12,034        2,700        333,756
                                         --------     --------      --------       --------      -------     --------       ========

Interest sensitivity gap per period      $ 26,148     $  1,627      $ 20,872       $ (1,729)     $(8,994)     $(1,704)
                                         ========     ========      ========       ========      =======      ======= 

Cumulative interest sensitivity gap      $ 26,148     $ 27,775      $ 48,647       $ 46,918      $ 37,924     $ 36,220
                                         ========     ========      ========       ========      ========     ========

Cumulative interest sensitivity gap
  as a percentage of total assets           6.39%        6.78%        11.88%         11.46%         9.26%        8.85%
Cumulative net interest-earning
  assets as a percentage of interest-
  bearing liabilities                     114.61%      110.44%       116.31%        114.71%       111.46%      110.85%       110.85%


(1)  For purposes of the gap analysis, mortgage and consumer loans are not reduced for the allowances for loan losses.
</TABLE>

<PAGE>

Results of Operations
Three Months Ended September 30, 1994 and 1993

           General. Net income for the three months ended September 30, 1994 was
$1.2  million,  an increase of $84,000,  or 7.3% from  September  30, 1993.  The
increase in net income is primarily  attributable to an increase in net interest
income.

           Net Interest Income. FirstRock's net interest income before provision
for loan losses was $3.6 million for the quarter  ended  September  30, 1994, an
increase of $185,000 from quarter ended  September 30, 1994. The increase in net
interest  income is primarily due to  FirstRock's  interest-bearing  liabilities
repricing  downward,  resulting  in a decrease in interest  expense of $259,000.
This  decrease  was  partially  offset by a decrease  in  interest  income  from
interest-earning assets of $74,000 for the quarter ended September 30, 1994. The
annualized yield on interest-earning assets increased from 6.96% for the quarter
ended  September 30, 1993 to 7.18% for the quarter ended September 30, 1994. The
annualized  cost on  interest-bearing  liabilities  decreased from 4.00% for the
quarter ended  September  30, 1993 to 3.65% for the quarter ended  September 30,
1994. As a result,  FirstRock's net interest  margin  increased to 3.93% for the
quarter ended September 30, 1994 from 3.57% for the previous year's quarter.

           Provision  For Loan Losses.  FirstRock  recorded a provision for loan
losses of $69,000 for the three months ended  September  30, 1994, a decrease of
$19,000 from the provision in the previous  year's  quarter.  The provisions are
based on  management's  analysis of the risks  inherent in its loan portfolio in
consideration of the local and national economy.

           Non-Interest  Income.  Non-interest income decreased $179,000 for the
quarter  ended  September  30, 1994  compared to the  previous  year's  quarter,
primarily as a result of activities  in mortgage  banking  operations.  Sales of
loans in the  secondary  market  resulted  in a loss of  $83,000,  a decrease of
$172,000 from the previous year's  quarter.  This decrease was offset in part by
an increase in loan fees and  servicing  income of $154,000 for the three months
ended  September  30, 1994,  due  primarily to increased  servicing  income.  In
addition,  insurance  and  security  commissions  and  income  from real  estate
decreased $93,000 and $74,000, respectively from the previous year's quarter.

           Non-Interest Expense. Non-interest expense decreased $113,000 for the
three months  ended  September  30, 1994  primarily as a result of a decrease in
other  expense  of  $259,000,  which  was  partially  offset by an  increase  in
compensation and benefits of $175,000.

           Income Taxes.  For the three months ended September 30, 1994,  income
tax expense increased by $54,000 to $768,000 due to an increase in income before
taxes of $138,000.


Results of Operations
Year Ended June 30, 1994 and 1993

           General.  FirstRock  completed its first full year of operations as a
publicly  held company in 1994.  Net income for the year ended June 30, 1994 was
$4.8  million,  compared to $4.2  million for the year ended June 30,  1993,  an
increase of 13.1%.

           Interest Income. Total interest income was $25.7 million for the year
ended June 30, 1994  compared to $27.2 million for the year ended June 30, 1993.
For  the  year  ended  June  30,   1994,   although   the  average   balance  of
interest-earning   assets   increased   $7  million,   the   average   yield  on
interest-earning  assets  decreased  to 6.92% from 7.46% for the year ended June
30, 1993. This decrease is primarily due to the lower interest rate  environment
which existed for most of the year. The primary  component of interest income is
interest on mortgage  loans,  which decreased $1.5 million from $16.4 million to
$14.9 million at June 30, 1993 and 1994, respectively.

           Interest  Expense.  Total interest expense decreased by $2.1 million,
also due to the lower interest rate environment.  The decrease was primarily due
to the  decrease in interest  expense on deposit  accounts of $1.3  million from
$10.8  million  for the year ended June 30,  1993 to $9.5  million  for the year
ended June 30, 1994. The average cost of interest-bearing  liabilities decreased
from 4.38% to 3.75% at June 30, 1993 and 1994, respectively.

<PAGE>

           Net Interest Income. FirstRock's net interest income before provision
for loan losses was $13.9  million for the year ended June 30, 1994, an increase
of $548,000 or 4.1% from $13.3  million for the year ended June 30,  1993.  This
increase  resulted  primarily  from the lower  interest rate  environment  which
existed  for  most of the  year  and  FirstRock's  interest-bearing  liabilities
pricing downward faster than  interest-earning  assets.  The net interest margin
increased  to 3.73% for the year  ended  June 30,  1994 from  3.65% for the year
ended June 30, 1993.

           Provision  for Loan Losses.  FirstRock  recorded a provision for loan
losses of $322,000  for the year ended June 30,  1994,  compared to $381,000 for
the year ended June 30, 1993.  The decrease in the 1994  provision  reflects the
decrease in the level of  non-performing  loans in such period and  management's
analysis of the risks inherent in its loan portfolio.

           Non-Interest Income. Non-interest income increased $433,000 from $7.1
million for the year ended June 30, 1993 to $7.5 million for the year ended June
30, 1994.  The increase is primarily  attributable  to the  increases in service
charges  on  deposit  accounts  of  $422,000  and  gain on sale of loans of $1.1
million, which is offset in part by a decrease in loan fees and servicing income
of $414,000 and a loss on the trading portfolio of $355,000.

           Non-Interest  Expense.  Non-interest  expense increased $166,000 from
$13.2  million  for the year ended June 30,  1993 to $13.4  million for the year
ended June 30, 1994.

           Income  Taxes.  For the year ended June 30, 1994,  income tax expense
was $2.9 million, an effective rate of 38.2%,  compared to income tax expense of
$2.6 million, an effective tax rate of 38.3%, in 1993.


Results of Operations
Year Ended June 30, 1993 and 1992


           General.  FirstRock  completed  its  first  year of  operations  as a
publicly  held company in 1993.  Net income for the year ended June 30, 1993 was
$4.2  million,  compared to $2.6  million for the year ended June 30,  1992,  an
increase of $1.6 million or 64.09%.

           Interest Income. Total interest income was $27.2 million for the year
ended June 30, 1993, compared to $30.8 million for the year ended June 30, 1992.
For  the  year  ended  June  30,   1993,   although   the  average   balance  of
interest-earning   assets   increased  $12.6  million,   the  average  yield  on
interest-earning  assets  decreased  to 7.46% from 8.73% for the year ended June
30, 1992. This decrease is primarily due to the lower interest rate environment.
The primary  component of interest income is interest on mortgage  loans,  which
decreased  $3.4 million from $19.8 million to $16.4 million at June 30, 1992 and
1993, respectively.

           Interest  Expense.  Total interest expense decreased by $5.4 million,
also due to the lower interest rate environment.  The decrease was primarily due
to the  decrease in interest  expense on deposit  accounts of $4.7  million from
$15.5  million  for the year ended June 30,  1992 to $10.8  million for the year
ended June 30, 1993. The average cost of interest-bearing  liabilities decreased
from 5.82% to 4.38% at June 30, 1992 and 1993, respectively.

           Net Interest Income. FirstRock's net interest income before provision
for loan losses was $13.3  million for the year ended June 30, 1993, an increase
of $1.9  million or 16.78% from $11.4  million for the year ended June 30, 1992.
This increase  resulted  primarily from the lower interest rate  environment and
FirstRock's   interest-bearing   liabilities   pricing   downward   faster  than
interest-earning assets. The net interest margin increased to 3.65% for the year
ended June 30, 1993 from 3.24% for the year ended June 30, 1992.

           Provision  for Loan Losses.  FirstRock  recorded a provision for loan
losses of $381,000 for the year ended June 30, 1993,  compared to $2 million for
the year ended June 30, 1992. The provision in 1992 reflects managements' intent
to increase general loan loss allowances in light of the level of non-performing
loans. The decrease in the 1993 provision  reflects the decrease in the level of
non-performing  loans in such  period  and  management's  analysis  of the risks
inherent in its loan portfolio.

<PAGE>

           Non-Interest Income. Non-interest income increased $780,000 from $6.3
million for the year ended June 30, 1992 to $7.1 million for the year ended June
30, 1993. The increase is primarily  attributable  to the increases in loan fees
and  servicing  income of  $143,000,  service  charges  on deposit  accounts  of
$242,000  and  gains  on sale of  mortgage-backed  securities  held  for sale of
$161,000.

           Non-Interest  Expense.  Non-interest  expense increased $236,000 from
$12.9  million to $13.2  million  for the years  ended  June 30,  1992 and 1993,
respectively.  The  provisions  for losses on real estate owned  decreased  $1.3
million  for the year ended June 30,  1993  compared to the same period in 1992.
The 1992 provision is attributable  to  management's  adjustment of the carrying
value of two properties by $500,000 each, based upon management's  assessment of
the  downturn  in the  economy  and its  potential  effect on the  values of the
properties. The decrease was partially offset by an increase in other expense of
$952,000 related to losses on servicing certain mortgage-backed  security pools.
This  increase  is  caused  by the high  level of loan  prepayments  in the loan
servicing portfolio during periods of low interest rates.

           Income  Taxes.  For the year ended June 30, 1993,  income tax expense
was $2.6 million, an effective rate of 38.3%,  compared to income tax expense of
$1.1 million,  an effective tax rate of 42.1%,  in 1992.  The primary reason for
the decrease in the  effective  tax rate was the larger  provision for losses on
loans and real estate owned in 1992 which did not generate an income tax benefit
due to the accounting standards used by FirstRock during that period.

           Cumulative  Effect of Change in  Accounting  for Income Tax.  For the
year ended June 30, 1992,  Statement No. 109 ("Accounting for Income Taxes") was
adopted.  The  cumulative  effect was to reduce income tax expense by $1 million
for the year ended June 30, 1992.

Average Balance Sheet

           The  following  table  sets forth  certain  information  relating  to
FirstRock's  average  balance sheet and reflects the average yield on assets and
the average cost of liabilities for the periods indicated. Such yields and costs
are derived by dividing income or expense by the average daily balance of assets
or  liabilities,  respectively,  for the periods shown.  The average  balance of
loans  receivable  includes loans on which FirstRock has  discontinued  accruing
interest.  The yields and costs include fees which are considered adjustments to
yields.

<PAGE>

<TABLE>
<CAPTION>
Average Balance Sheet

                                   Quarter Ended                                  Year Ended June 30,
                                                              -------------------------------------------------------
                                 September 30, 1994                     1994                             1993
                             ------------------------------   ------------------------------    --------------------- 
                                                  Average                          Average                          
                              Average              Yield/    Average                 Yield/     Average                 
                              Balance   Interest    Cost     Balance    Interest     Cost       Balance      Interest     
                              -------   --------  --------  --------    --------   ---------    --------     --------  
                                                     (Dollars in thousands)
<S>                            <C>        <C>      <C>      <C>         <C>          <C>       <C>            <C>                
Assets
Interest-earning assets:
  Mortgage loans               $202,987   $3,866   7.62%    $190,945    $14,851      7.78%     $199,061       $16,368     
  Other loans                    38,144      891   9.34%      34,195      3,251      9.51%       32,563         3,439     
  Mortgage-backed securities     53,188      853   6.41%      56,969      3,700      6.49%       55,193         4,101      
  Interest-earning deposits         810       13   6.42%      20,968        685      3.27%       29,255           950      
  Investments in mutual funds    45,512      587   5.16%      39,167      1,757      4.49%       23,483         1,096      
  Investment securities          22,466      306   5.45%      29,842      1,484      4.97%       25,484         1,282     
                                -------   -------  ----    ---------   --------      ----     ---------      --------     
Total interest-earning assets   363,107    6,516   7.18%     372,086     25,728      6.92%      365,039       $27,236   
                                          -------  ----                 -------      ----                                 
Non-interest earning assets      32,340                       33,340                             35,350  
  Total assets                 $395,447                     $405,426                           $400,389    
                               ========                     ========                           ========                 
Liabilities and stockholders'
  equity
Interest-bearing liabilities:
  Passbook accounts           $  47,023      205   1.74%    $ 47,891        884      1.85%     $ 44,830         1,130     
  Certificate accounts          154,641    1,825   4.72%     152,128      7,195      4.73%      149,442         7,739     
  NOW accounts                   54,329       95   0.70%      53,715        407      0.76%       50,722           631      
  Money market accounts          43,312      231   2.13%      45,860        997      2.17%       47,821         1,349      
  Borrowed funds                 24,301      595   9.79%      16,687      2,370     14.20%       24,671         3,060    
                                -------    -----   ----     --------   --------     -----      --------      --------    
Total interest-bearing
  liabilities                   323,606    2,951   3.65%     316,281     11,853      3.75%      317,486        13,909    
                                           -----   ----                --------     -----      
  Other liabilities              23,440                       41,863                             42,062                  
                                -------                     --------                          ---------
  Total liabilities             347,046                      358,144                            359,548               
Stockholders' equity             48,401                       47,282                             40,841               
                                -------                     --------                          ---------               
Total liabilities and
  stockholders' equity         $395,447                     $405,426                           $400,389               
                               ========                     ========                           ========          
Net interest income/interest
  rate
  spread (1)                              $3,565   3.53%                $13,875      3.17%                    $13,327      
                                          ======   ====                 =======     =====                     =======      
Net interest-earnings
  assets/net
  interest margin (2)          $ 39,501            3.93%    $ 55,805                 3.73%     $ 47,553                  
                               ========            ====     ========                =====      ========                 
Ratio of interest-earning
  assets to interest-bearing
  liabilities                      1.12                         1.18                               1.15        

</TABLE>

<PAGE>
<TABLE>
<CAPTION>
Average Balance Sheet (cont.)
                                            Year Ended June 30,
                               --------------------------------------------
                                 1993                   1992
                               -------    ---------------------------------
                                Average                            Average 
                                Yield/     Average                  Yield/ 
                                 Cost      Balance      Interest     Cost
                               -------    ---------     --------   -------- 
                                             (Dollars in thousands)
<S>                               <C>       <C>            <C>        <C>      
Assets
Interest-earning assets:
  Mortgage loans                   8.22%    $210,112       $19,826     9.44%
  Other loans                     10.56%      31,582         3,718    11.77%
  Mortgage-backed securities       7.43%      54,404         4,472     8.22%
  Interest-earning deposits        3.25%      44,863         2,033     4.53%
  Investments in mutual funds      4.67%       2,149           112     5.21%
  Investment securities            5.03%       9,333           592     6.34%
                                   ----     --------       -------     ----     
Total interest-earning assets      7.46%     352,443        30,753     8.73%
                                   ----                    -------     ----
Non-interest earning assets                   35,350                   
                                            --------                   
  Total assets                              $388,133
                                            ======== 
Liabilities and stockholders'
  equity
Interest-bearing liabilities:
  Passbook accounts                2.52%      39,775         1,663     4.18%
  Certificate accounts             5.18%     163,628        10,545     6.44%
  NOW accounts                     1.24%      46,094         1,196     2.59%
  Money market accounts            2.82%      49,728         2,136     4.30%
  Borrowed funds                  12.40%      33,131         3,801    11.47%
                                  -----     --------      --------    -----  
Total interest-bearing
  liabilities                      4.38%     332,356        19,341     5.82%
                                  -----                   --------    ----- 
  Other liabilities                           32,254
                                            --------
  Total liabilities                          364,610
Stockholders' equity                          23,523
                                            --------         
Total liabilities and
  stockholders' equity                      $388,133
                                            ========     
Net interest income/interest
  rate
  spread (1)                       3.08%                   $11,412     2.91%
                                  =====                   ========    =====  
Net interest-earnings
  assets/net
  interest margin (2)              3.65%    $ 20,087                   3.24%
                                  =====     ========                  =====  
Ratio of interest-earning
  assets to interest-bearing
  liabilities                                  1.06


(1)  Interest rate spread represents the difference between the average yield on interest-earning assets and the average
     cost of interest-bearing liabilities.

(2)  Net Interest margin represents net income by average interest-earning assets.
</TABLE>

<PAGE>


Rate/Volume Analysis

           Net  interest can also be analyzed in terms of the impact of changing
rates and changing  volumes.  The following  table  presents the extent to which
changes in interest rates and changes in the volume of  interest-earning  assets
and  interest-bearing  liabilities have affected FirstRock's interest income and
interest  expense  during the fiscal years ended June 30,  1994,  1993 and 1992.
Information is provided in each category with respect to i) changes attributable
to changes in volume  (change in volume  multiplied by prior rate),  ii) changes
attributable to changes in rate (changes in rate multiplied by prior volume) and
iii) the net change.  The changes  attributable to the combined impact of volume
and rate have been  allocated  proportionately  to the changes due to volume and
the changes due to rate.

<TABLE>
<CAPTION>
                                          Fiscal 1994 vs. 1993                    Fiscal 1993 vs. 1992
                                       Increase/(Decrease) Due To              Increase/(Decrease) Due To
                                       --------------------------              --------------------------
                                      Volume      Rate       Total           Volume        Rate        Total
                                      ------      ----       -----           ------        ----        -----
                                                                (In thousands)
<S>                                 <C>       <C>         <C>             <C>           <C>        <C>
Interest-earning assets:
  Mortgage loans                     $ (652)   $ (865)    $(1,517)         $(1,004)     $(2,454)    $(3,458)
  Consumer loans                        167      (355)       (188)             113         (392)       (279)
  Mortgage-backed securities            129      (530)       (401)              64         (435)       (371)
  Interest-earning deposits            (271)        6        (265)            (597)        (486)     (1,083)
  Investment in mutual funds            705       (44)        661              997          (13)        984
  Investment securities                 217       (15)        202              835         (145)        690
                                    -------   -------     -------         --------      -------    --------
Total                                   295    (1,803)     (1,508)             408       (3,925)     (3,517)
                                    -------    ------     -------         --------      -------     ------- 

Interest-bearing liabilities:
  Deposits                              246    (1,612)     (1,366)            (326)      (4,365)     (4,691)
  Borrowed funds                     (1,089)      399        (690)          (1,031)         290        (741)
                                     ------    ------     -------          -------      -------    -------- 
Total                                  (843)   (1,213)     (2,056)          (1,357)      (4,075)     (5,432)
                                    -------    ------     -------          -------      -------     ------- 

Net change in interest income        $1,138    $ (590)    $   548          $ 1,765      $   150     $ 1,915
                                     ======    ======     =======          =======      =======     =======
</TABLE>

Impact of New Accounting Standards

           The Financial  Accounting Standards Board (FASB) issued Statement No.
114,  ("Accounting  by  Creditors  for  Impairment  of a Loan")  in May 1993 and
subsequently  issued  Statement No. 118 ("Accounting by Creditors for Impairment
of a Loan - Income Recognition and Disclosures") in October 1994. Statement Nos.
114 and 118 are effective for fiscal years  beginning  after  December 15, 1994.
Early adoption  ofeither  Statement is allowed.  Statement No. 114 requires that
impaired  loans be measured at the present  value of expected  future cash flows
discounted at the loan's effective interest rate, or, as a practical  expedient,
at the loan's observable market price or the fair value of the collateral if the
loan is collateral  dependent.  Statement No. 118 amends certain  accounting and
disclosure  requirements  set forth in Statement  No. 114.  Management  does not
believe  that the  adoption of  Statement  Nos. 114 and 118 will have a material
impact on FirstRock's financial condition or results of operations.

           In May 1993,  the FASB issued  Statement  No. 115,  ("Accounting  for
Certain  Investments in Debt and Equity  Securities").  This Statement addresses
the accounting for equity securities that have readily  determinable fair values
and  for  all  investments  in  debt  securities.  Those  investments  are to be
classified in three  categories  and accounted for as follows:  Debt  securities
that the entity has the  positive  intent and  ability to hold to  maturity  are
classified as "held-to-maturity" and reported at amortized cost. Debt and equity
securities that are bought and held  principally for the purpose of selling them
in the near term are  classified  as "trading  securities"  and reported at fair
value,  with unrealized  gains and losses included in earnings.  Debt and equity
securities not classified as either  "held-to-maturity"  or "trading securities"
are classified as  "available-for-sale  securities"  and reported at fair value,
with  unrealized  gains and losses  excluded  from  earnings  and  reported as a
separate component of stockholders'  equity. On July 1, 1994 FirstRock and First
Federal  adopted the  provisions of Statement  No. 115,  which had the effect of
decreasing  stockholders' equity by $454,000, net of tax. Both companies elected
to classify all  investments as available for sale except those  mortgage-backed
securities  securing the  collateralized  mortgage  obligation bonds,  which are
held-to-maturity.


<PAGE>

           The FASB also issued Statement No. 119 ("Disclosure  about Derivative
Financial Instruments and Fair Value of Financial  Instruments") in October 1994
relating to disclosures relative to derivative financial instruments. Management
believes that Statement No. 119 will have limited applicability to FirstRock.


                      FIRSTROCK STOCK OWNED BY MANAGEMENT

           The following table sets forth, as of October 31, 1994, the shares of
FirstRock  Stock  beneficially  owned  by  each  FirstRock  director  and by all
FirstRock directors and executive officers as a group.

<TABLE>
<CAPTION>
Name of                                          Shares of                Ownership As
Beneficial                                       FirstRock Stock          a Percent of
Owner                                            Beneficially Owned(1)    Class(2)

<S>                                              <C>                       <C>        
Burdette E. Anderson                              20,082 (3)               0.84%
Michael A. Gaffney                                30,043 (3)               1.25%
David A. Ingrassia                               110,560 (4)(5)(6)(7)      4.53%
Walter P. Lohse                                   39,701 (3)               1.65%
Roger E. Lundstrom                                18,939 (3)               0.79%
Daniel J. Nicholas                               104,855 (4)(5)(6)(7)      4.30%
C. Gordon Smith                                   32,482 (3)               1.35%

All Directors and
Executive Officers as
a group (11 persons)                             455,123 (8)              17.63%
- ------------------
<FN>

           (1) Each person effectively  exercises sole (or shares with spouse or
other  immediate  family  member)  voting  or  dispositive  power  as to  shares
reported.

           (2) The  calculation  of the  beneficial  ownership  for each  person
presented  assumes that shares subject to options which are  exercisable by such
person within 60 days were  outstanding as of October 31, 1994. The total number
of shares of FirstRock Stock outstanding on October 31, 1994 was 2,388,171.

           (3)  Includes  13,225  shares  subject to options  granted  under the
Directors Plan which are currently exercisable.

           (4) Includes  26,450 shares  awarded to each of Messrs.  Nicholas and
Ingrassia  under the RRP and as to which  voting may be directed by them.  Under
the RRP, the awarded shares vest at a rate of 20% per year commencing October 2,
1993.

           (5)  Includes  52,900  shares  subject to options  granted  under the
Incentive Plan which are currently exercisable.

           (6) Includes 7,498 and 14,152 shares held in rabbi trusts pursuant to
Deferred   Compensation   Agreements   with  Messrs.   Ingrassia  and  Nicholas,
respectively.

           (7)  Includes  979  shares  and 1,185  shares  allocated  to  Messrs.
Nicholas and Ingrassia, respectively, pursuant to the ESOP as of June 30, 1994.

           (8)  Includes  79,348  shares   (including  52,900  shares  allocated
pursuant  to the ESOP) and  193,085  shares  subject to options  exercisable  by
executive  officers and directors on October 2, 1994,  including those set forth
in  footnotes 3 and 5. Does not  include  31,740  shares  subject to options not
exercisable within 60 days of October 31, 1994.
</TABLE>

             Information  regarding  ownership of FFC Stock by management of FFc
is  incorporated by reference from FFC's Annual Report on Form 10-K for the year
ended  december 31, 1994,  and FFC's proxy  statement for its annual  meeting of
stockholders held on April 20, 1994. See  "Incorporation of Certain Documents by
Reference."

<PAGE>

PRINCIPAL HOLDERS OF VOTING SECURITIES

             The  following  table sets forth  information  as to those  persons
believed  by  management  to be  beneficial  owners  of  more  than  5%  of  the
outstanding  shares of FirstRock  Stock on the October 31, 1994, as disclosed in
certain  reports  regarding such  ownership  filed with the Company and with the
Commission,  in  accordance  with Section  13(d) or 13(g) of the Exchange Act by
such persons and groups.  Other than those persons listed below,  the Company is
not aware of any person or group,  as such term is defined in the Exchange  Act,
that own more than 5% of FirstRock Stock.

                                   Number of Shares and
Name and Address                   Nature of                  Percent of
of Beneficial Owner                Beneficial Ownership       Class (1)

First Federal Savings Bank,             185,150                7.75%
F.S.B. Employee Stock
Ownership Plan and Trust
 (2)

Jeffrey S. Halis                        155,000 (3)            6.49%
500 Park Avenue
Fifth Floor
New York, New York 10022

Financial Institution Partners,         210,454 (4)            8.81%
Partners, L.P.,
Hovde Capital, Inc.
Eric D. Hovde
Steven D. Hovde
Braddock J. LaGrua
1826 Jefferson Place, N.W.
Washington, D.C.  20036

Wellington Management Company           224,180 (5)            9.39%
75 State Street
Boston, Massachusetts  02109


           (1) The total  number of shares of  FirstRock  Stock  outstanding  on
October 31, 1994 was 2,388,171 shares.

           (2) Ranier Trust has been appointed as the corporate  trustee for the
ESOP ("ESOP Trustee").  As of October 31, 1994, 46,287 shares of FirstRock Stock
in the ESOP have been  allocated  to  participating  employees.  Under the ESOP,
unallocated  shares  held in the  suspense  account  will be  voted  by the ESOP
Trustee in a manner  calculated  to most  accurately  reflect  the  instructions
received from participating  employees  regarding the allocated stock so long as
such vote is in accordance with the provisions of ERISA.

           (3) Based on  information  in a Schedule  13D,  Jeffrey S. Halis is a
general partner of Halo/GTO Capital Partners, L.P. ("Halo/GTO"), which is a sole
general  partner  of Tyndall  Partners,  L.P.  ("Tyndall")  and  Madison  Avenue
Partners,  L.P.  ("Madison").  Tyndall and  Madison  are  engaged in  investment
activities,  and owned 133,300 (5.58%) and 21,700 (.91%) shares of the Company's
stock  respectively,  over which Mr. Halis  possesses sole voting and investment
control.

           (4) Based on  information  in a Schedule 13D,  Financial  Institution
Partners L.P. is the owner of 210,454 shares of the Company. Hovde Capital, Inc.
is the General Partner of Financial Institution Partners L.P. and Eric D. Hovde,
Steven D. Hovde and  Braddock J. LaGrua are  beneficial  owners,  directors  and
executive officers of Hovde Capital, Inc. According to the Schedule 13D, Eric D.
Hovde  and  Steven  D.  Hovde are each 25%  beneficial  owners of the  corporate
general partner of Woodside  Development  Limited Partnership which beneficially
owns 22,500 shares of FirstRock  Stock. In addition,  Steven D. Hovde owns 1,000
shares of FirstRock Stock with his spouse; 580 shares are held in his Individual
Retirement  Account  ("IRA");  and 450 shares are held in his spouses' IRA as to
which he disclaims beneficial ownership.

           (5) Based on  information  in a Schedule 13G,  Wellington  Management
Company  ("WMC") is an  investment  advisor to numerous  clients one of which is
First Financial Fund, a mutual fund owning approximately  154,000 (6.45%) shares
of  FirstRock  Stock.  WMC does not vote or give  advice  with  respect  to such
shares.

<PAGE>

             Information  regarding  the  principal  holders  of  FFc  Stock  is
incorporated  by reference  from FFC's  Annual  Report on Form 10-K for the year
ended  December 31, 1994,  and FFC's proxy  statement for its annual  meeting of
stockholders held on April 20, 1994. See  "Incorporation of Certain Documents by
Reference."

             To the  knowledge of the Board of  Directors  of FirstRock  and the
Board of Directors  of FFC, no  arrangement  exists  other than the  Acquisition
Agreement,  including any pledge by any person of the securities of the company,
the operation of which may at a subsequent date result in a change in control of
the Company.



                   TRANSACTIONS WITH CERTAIN RELATED PERSONS

             Federal law and regulation  require that all loans or extensions of
credit to executive  officers and directors  must be made on  substantially  the
same terms, including interest rates and collateral,  as those prevailing at the
time for  comparable  transactions  with the general public and must not involve
more than the normal risk of repayment or present  other  unfavorable  features.
First Federal's policy regarding loans to directors and executive officers is in
accordance with such requirements.  Pursuant to such policy,  loans to directors
or  executive  officers  must  be  approved  in  advance  by a  majority  of the
disinterested  members of the Board of Directors.  First  Federal's  policy also
provides  that all loans made by First  Federal to its  directors  and executive
officers shall be made in the ordinary course of business,  on substantially the
same terms, including interest rates and collateral,  as those prevailing at the
time for comparable  transactions  with other persons and shall not involve more
than the normal risk of collectibility or present other unfavorable features.


                   MARKET FOR AND DIVIDENDS PAID ON FFC STOCK

           The following  table sets forth the range of high and low sale prices
of FFC Common Stock as reported on The Nasdaq  Stock  Market's  National  Market
System, as well as cash dividends paid during the periods indicated:

<TABLE>
<CAPTION>
                                                                          Market Price                     Dividends
                                                                      High              Low                  Paid

<S>                                                                 <C>               <C>                  <C>   
Quarter Ended:
    March 31, 1991...............................................   $ 4.063           $ 2.688              $  .040

    June 30, 1991................................................     4.500             3.688                 .040
    September 30, 1991...........................................     5.063             3.625                 .040
    December 31, 1991............................................     5.813             4.625                 .040

    March 31, 1992...............................................     7.500             5.625                 .050
    June 30, 1992................................................     8.500             6.375                 .050
    September 30, 1992...........................................     9.313             7.250                 .060
    December 31, 1992............................................    11.750             7.500                 .060

    March 31, 1993...............................................    16.000            11.250                 .075
    June 30, 1993................................................    15.750            12.250                 .075
    September 30, 1993...........................................    18.000            13.500                 .100
    December 31, 1993............................................    19.750            14.250                 .100

    March 31, 1994...............................................    17.000            14.250                 .100
    June 30, 1994................................................    17.250            14.250                 .100
    September 30, 1994...........................................    17.250            14.500                 .100
</TABLE>


           On October 25,  1994,  the last full  trading day prior to the public
announcement of the  Acquisition,  the closing price of FFC Stock as reported on
NASDAQ was $15.00 per share.

           On  December  , 1994,  the most  recent  practical  date prior to the
printing of this Joint  Proxy  Statement/Prospectus,  the  closing  price of FFC
Stock as reported on NASDAQ was $ . per share.

           It is FFC's longstanding  policy to pay dividends to its shareholders
in an amount equal to 20% of net income for the trailing four quarters.

<PAGE>

                MARKET FOR AND DIVIDENDS PAID ON FIRSTROCK STOCK

           FirstRock  Stock is  quoted on The  Nasdaq  Stock  Market's  National
Market System under the symbol  "FROK." The following  table sets forth the high
and low sales prices during each period as reported by NASDAQ. On December ____,
1994,  the most recent  practical date prior to the printing of this Joint Proxy
Statement/Prospectus  the  closing  price of  FirstRock  Stock,  as  reported by
NASDAQ, was $______.

                                  Market Price                        Dividends
                                     High             Low               Paid
         Quarter Ended:
            December 31. 1992       13 1/8           9 1/4                0
            March 31, 1993          15 5/8           11 3/4               0
            June 30, 1993           17 1/4           14                   0

            September 30, 1993      17               14 1/2               0
            December 31, 1993       18 1/4           15 1/4               0
            March 31, 1994          19 1/4           15 1/4               0
            June 30, 1994           20 1/4           16 15/16             0
            September 30, 1994

         As of the close of business on December ____, 1994, there were ________
recordholders of FirstRock Stock.


         DESCRIPTION OF FFC STOCK AND COMPARISON OF STOCKHOLDER RIGHTS

         Set forth below is a description of the FFC Stock, as well as a summary
of the material differences between the rights of holders of FirstRock Stock and
their prospective  rights as holders of FFC Stock. If the Acquisition  Agreement
is approved and adopted and the Acquisition consummated, and in the event 20% or
more of the outstanding FFC Stock is to be issued,  such issuance is approved by
the FFC stockholders,  the holders of FirstRock Stock will become holders of FFC
Stock.  Therefore,  the  articles of  incorporation  and bylaws of FFC,  and the
applicable  provisions of the Wisconsin Business Corporation Law ("WBCL"),  will
govern the rights of current stockholders of FirstRock. The following comparison
is based on the  current  terms of the  governing  documents  of the  respective
companies and on the current  provisions of applicable state law. Although it is
not practical to note all of the differences  between applicable law and between
the  applicable  governing  documents,  the  discussion is intended to highlight
certain significant differences between the rights of holders of FirstRock Stock
and FFC Stock.

Authorized Capital Stock

         The  authorized  capital stock of FFC consists of 75,000,000  shares of
common  stock,  $1.00  par  value  per  share,  and  3,000,000  shares of serial
preferred stock, $1.00 par value per share. As of September 30, 1994, there were
24,764,852  shares of FFC common  stock  outstanding  and no shares of preferred
stock  outstanding.  Based on the $15.00 per share closing price of FFC Stock on
November  30,  1994 and the  $27.10  per  share  consideration,  FFC will  issue
approximately  4,315,425  shares  of FFC  common  stock  and no shares of serial
preferred stock in the Acquisition.  Based on these assumptions, upon completion
of the Acquisition,  approximately 29,080,277 shares of FFC common stock will be
outstanding.  The board of directors  of FFC is  authorized  to issue  preferred
stock  in  series  and  to  fix  and  state  the  voting  powers,  designations,
preferences and relative participating,  optional or other special rights of the
shares of each such series and the qualifications,  limitations and restrictions
thereof.  Preferred  stock may rank prior to the FFC common stock as to dividend
rights,  liquidation  preferences,  or both, any may have full or limited voting
rights; accordingly,  the issuance of preferred stock could adversely affect the
rights of common  stockholders.  The  holders of the  preferred  stock  would be
entitled to vote as a separate  class or series under  Wisconsin law in a number
of  circumstances,  including  any  amendment  which would create or enlarge any
class or series  ranking  prior  thereto  in rights and  preferences  (including
substituting the surviving entity in a merger consolidation for FFC).


         The  authorized  capital of  FirstRock  consists of 3,500,000 of common
stock,  $0.01 par value per share and 1,000,000 shares of preferred stock, $0.01
par value per share.  As of September 30, 1994,  there were 2,388,171  shares of
common stock outstanding and no shares of preferred stock outstanding.


FFC Stock

         Each share of FFC Stock has the same  relative  rights and is identical
in  all  respects  to  each  other  share  of  FFC  Stock.   The  FFC  Stock  is
nonwithdrawable  capital,  is not an insurable type and is not federally insured
by the FDIC.  Holders  of FFC Stock are  entitled  to one vote per share on each
matter properly submitted to shareholders for their vote, including the election
of directors. Holders of FFC Stock do not have the right to cumulate their votes
for the election of directors,  and they have no preemptive or conversion rights
with respect to any shares that may be issued. Holders of FFC Stock are entitled
to receive  dividends  when and as declared by the FFC Board of Directors out of
funds legally available for distribution.

         The FFC Stock is not subject to additional  calls or assessments by FFC
and  all  shares  of  FFC  Stock  currently   outstanding  are  fully  paid  and
nonassessable,  subject to the  limitation  contained in the Wisconsin  Business
Corporation Law which makes  stockholders of Wisconsin  corporations,  including
FFC,  personally liable up to an amount equal to the "par value" of their shares
for debts owing to employees of the corporation for services performed,  but not
in excess of six months service for any employee.  For purposes of assessability
of stock,  "par value" has been construed by a Wisconsin trial court to mean the
consideration  paid for the stock.  This decision was upheld by a split decision
of the Wisconsin Supreme Court with one justice abstaining.

         In the unlikely  event of any  liquidation  or  dissolution of FFC, the
holders of FFC Stock would be entitled to receive,  after  payment or  provision
for payment of all debts and  liabilities  of FFC, if any, and after  payment of
the  liquidation  preferences of all outstanding  shares of preferred  stock, if
any, all remaining assets of FFC available for distribution, in cash or in kind.

           The  transfer  agent  and  registrar  for FFC Stock is  Norwest  Bank
Minnesota,  N.A.,  161 North Concord  Exchange,  P. O. Box 738,  South St. Paul,
Minnesota 55075-0738.

Articles of Incorporation and Bylaw Provisions

         Directors.  FFC's articles of incorporation provide that FFC's board of
directors shall consist of a variable number of directors between 12 and 24. The
exact number is  currently  fixed at 13. FFC's  articles of  incorporation  also
provide  that a director  may only be removed  for cause and then only after the
affirmative  vote of two-thirds  of the total shares  eligible to vote at a duly
constituted meeting of the stockholders  called expressly for that purpose.  The
articles of  incorporation  also provide that at least 20 days'  written  notice
must be provided to any director or directors  whose removal is to be considered
at a stockholders' meeting called for such purpose.

         FirstRock's  articles of incorporation  provide the number of directors
constituting  the board of directors  shall be as determined by the board,  with
the  exact  number  currently  fixed at seven  and that a  director  may only be
removed  for  cause  by an  affirmative  vote of 80% of the  total  shares  then
outstanding.

         Amendment  of Articles of  Incorporation;  Amendment  of Bylaws.  FFC's
articles of incorporation  may be amended with the approval of two-thirds of the
directors  then in office and the holders of 66 2/3% of the shares of FFC Stock.
FFC's  Bylaws may be amended upon the approval of  two-thirds  of the  directors
then in office or holders of 66 23% of the FFC Stock.  Pursuant to FFC's Bylaws,
the board of directors of FFC may change or repeal any bylaw  adopted by the FFC
stockholders within three years of the date of its adoption.

<PAGE>

         Under   Delaware   law,  an  amendment  to   FirstRock's   articles  of
incorporation  requires the approval of the board of directors of FirstRock  and
the  approval  of the holders of a majority of  FirstRock  Stock.  Additionally,
FirstRock's  articles of incorporation  requires that an amendment of certain of
its provisions, including the beneficial ownership limitation and the fair price
provisions,  be approved by the holders of 80% of FirstRock  Stock.  Pursuant to
FirstRock's Bylaws, the Bylaws may be amended by the FirstRock Board or upon the
approval of the holders of 80% of the voting  power of FirstRock  capital  stock
then outstanding.

         Special  Stockholders'  Meeting.  FirstRock's  Bylaws  provide  that  a
special  meeting of FirstRock  stockholders  may only be called by a majority of
the full board of directors.  FFC's articles of incorporation allow the chairman
of the board,  the  president,  or a majority of the directors then in office to
call a special meeting of stockholders and require that a meeting be called upon
the written  request of the holders of 33 1/3% of the shares of outstanding  FFC
Stock.

         Beneficial Ownership  Limitation.  The articles of incorporation of FFC
contain a provision  prohibiting any person from directly or indirectly offering
to acquire or acquiring  the  beneficial  ownership of 10% or more of the issued
and outstanding voting stock of FFC as long as FFC is registered with the OTS as
a thrift holding company. The term "person" means an individual,  a group acting
in concert, a corporation, a partnership, an association, a joint stock company,
a trust or any  unincorporated  organization or similar company.  This provision
will  not  apply  to  acquisitions  approved  by the OTS and by the  holders  of
two-thirds  of FFC's  outstanding  voting  stock.  In the event  voting stock is
acquired in violation of this provision, the excess shares shall not be entitled
to vote on any  matter or to take  other  stockholder  action or be  counted  in
determining  the total number of  outstanding  shares for purposes of any matter
involving  stockholder  action, and the board of directors may cause such excess
shares to be transferred  to an independent  trustee for sale on the open market
or otherwise.

         The  FirstRock  Certificate  contains a provision  limiting  the voting
rights of any person who beneficially owns more than 10% of the then-outstanding
shares  of  FirstRock  Stock  (the  "Limit").  A person  who  beneficially  owns
FirstRock  Stock in excess of the Limit shall not be  entitled,  or permitted to
any vote in  respect of the  shares  held in excess of the Limit.  The number of
votes which may be cast by any record owner of FirstRock  Stock in excess of the
Limit shall be a number equal to the total number of votes which a single record
owner of all  FirstRock  Stock owned by such  person  would be entitled to cast,
multiplied by a fraction, the numerator of which is the number of shares of such
class or series  beneficially  owned by such  person and owned of record by such
record  owner  and the  denominator  of which is the  total  number of shares of
FirstRock Stock beneficially owned by such person owning shares in excess of the
Limit. The FirstRock  Certificate  authorizes the Board of Directors (i) to make
all  determinations  necessary  to  implement  and  apply the  Limit,  including
determining  whether  persons or  entities  are acting in  concert,  and (ii) to
determine that a person who is reasonably  believed to beneficially own stock in
excess of the Limit,  be required to supply  information  to FirstRock to enable
the Board of Directors to implement and apply the Limit.

         Criteria for Evaluating  Certain Offers.  The board of directors of FFC
when  evaluating  any offer of another  person to (i) make a tender or  exchange
offer for any equity security of FFC, (ii) merge or consolidate FFC with another
institution or (iii) purchase or otherwise  acquire all or substantially  all of
the properties and assets of FFC,  shall, in connection with the exercise of its
judgment  in  determining  what  is  in  the  best  interests  of  FFC  and  its
stockholders,  give due consideration to all relevant factors, including without
limitation  the  social and  economic  effects  of  acceptance  of such offer on
depositors,  borrowers,  and employees of any thrift  subsidiaries of FFC and on
the  communities  in which  such  subsidiaries  operate or are  located  and the
ability  of such  subsidiaries  to  fulfill  the  objectives  of  thrifts  under
applicable state and federal statutes and regulations. This provision may hinder
or preclude an attempt to acquire a large block of FFC Stock by certain  persons
and, by having these  standards in the articles of  incorporation,  the board of
directors  may be in a stronger  position  to oppose such a  transaction  if the
board  concludes  that on  balance  the  transaction  would  not be in the  best
interests  of  FFC  and  its  stockholders,   even  if  the  price  offered  was
significantly greater than the market price of the FFC Stock at such time.

<PAGE>


         FirstRock's articles of incorporation contains similar provisions which
authorize,  but do not require,  the FirstRock  Board to consider the social and
economic  effects on its present and future employees and customers of accepting
an offer for FirstRock,  FirstRock Stock or substantially all of its assets when
evaluating  whether  acceptance  of such an offer is in the  best  interests  of
FirstRock and its stockholders.

         Fair Price  Provision.  Under state law  applicable to FFC, FFC will be
able  to  merge  or  consolidate   with  other   corporations  or  sell  all  or
substantially  all of its assets,  with the approval of a majority of the shares
entitled to vote on the proposal. FFC's articles of incorporation, however, also
contain a "fair price" provision.  In general, the fair price provision requires
the  approval  by at least  two-thirds  of the voting  power of the  outstanding
capital  stock of FFC  entitled to vote  generally  in the election of directors
(the "Voting Stock"), voting as a single class, excluding Voting Stock held by a
holder of more than 10% of the Voting Stock  ("Interested  Stockholders") or any
affiliate  thereof,  as a  condition  for mergers  and  certain  other  business
2combinations of FFC ("Business  Combinations") with any Interested  Stockholder
unless the  transaction is either approved by at least a majority of the members
of the board of directors who are unaffiliated  with the Interested  Stockholder
(the   "Continuing   Directors")   or  certain   minimum  price  and  procedural
requirements are met.

         The  term  "Interested  Stockholder"  is  defined  in  the  fair  price
provision to mean any person (other than FFC or any  subsidiary) who is: (a) the
beneficial owner,  directly or indirectly,  of more than 10% of the voting power
of the outstanding  Voting Stock; (b) an affiliate of FFC, and which at any time
within the  two-year  period  immediately  prior to the date in question was the
beneficial owner, directly or indirectly,  of 10% or more of the voting power of
the then  outstanding  Voting  Stock;  or (c) an  assignee  of or has  otherwise
succeeded  to any  shares of Voting  Stock  which  were at any time  within  the
two-year period immediately prior to the date in question  beneficially owned by
any Interested Stockholder, if such assignment or succession shall have occurred
in the course of transactions not involving a public offering within the meaning
of the Securities Act.

         The term "Business  Combination" is defined to include:  (a) any merger
or consolidation of FFC or any subsidiary with any Interested Stockholder or any
other corporation (whether or not itself an Interested Stockholder) which is, or
after such  merger of  consolidation  would be, an  affiliate  of an  Interested
Stockholder;  or (b) any sale, lease, exchange,  mortgage,  pledge,  transfer or
other  disposition (in one transaction or a series of  transactions)  to or with
any Interested Stockholder or any affiliate of any Interested Stockholder of any
assets of FFC or any  subsidiary  having an  aggregate  fair market  value of $1
million or more;  or (c) the issuance or transfer by FFC or any  subsidiary  (in
one  transaction  or a series of  transactions)  of any securities of FFC or any
subsidiary to any  Interested  Stockholder  or any  affiliate of any  Interested
Stockholder in exchange for cash, securities or other property (or a combination
thereof) having an aggregate fair market value of $1 million or more; or (d) the
adoption of any plan or  proposal  for the  liquidation  or  dissolution  of FFC
proposed by or on behalf of an  Interested  Stockholder  or any affiliate of any
Interested Stockholder; or (e) any reclassification of securities (including any
reverse stock split) or  recapitalization of FFC, or any merger or consolidation
of FFC with any of its  subsidiaries  or any other  transaction  (whether or not
with or into or otherwise  involving an  Interested  Stockholder)  which has the
effect,  directly or indirectly,  of increasing the  proportionate  share of the
outstanding  shares of any class of equity or  convertible  securities of FFC or
any  subsidiary  which  is  directly  or  indirectly  owned  by  any  Interested
Stockholder or any affiliate of any Interested Stockholder.

         It should be noted that,  while the fair price provision is designed to
help assure fair treatment of all stockholders  vis-a-vis other  stockholders in
the event of a takeover,  it is not the purpose of the  provision to assure that
stockholders  will  receive a premium  price  for  their  shares in a  takeover.
Accordingly,  this  provision  will not preclude  FFC's board of directors  from
opposing any future  takeover  proposal  which it believes not to be in the best
interests of FFC and its  stockholders,  whether or not such proposal  satisfies
the  minimum  price  criteria  and  procedural  requirements  of the fair  price
provision.

           FirstRock's articles of incorporation have similar provisions, except
that  (i) an 80 % vote of all  outstanding  shares  is  required  to  approve  a
business  combination  involving  FirstRock  unless a majority of  disinterested
directors  approve  such  business  combination  and certain  minimum  price and
procedural  requirements  are met,  (ii) any sale,  lease,  exchange,  mortgage,
pledge,  transfer or other  disposition of FirstRock assets will not trigger the
supermajority  shareholder  approval requirement unless such assets comprise 25%
or more of  FirstRock's  total  assets and (iii) the  issuance  or  transfer  by
FirstRock to an  interested  stockholder  of FirstRock or any  affiliate of such
interested   stockholder   (both  as  defined   in   FirstRock's   articles   of
incorporation) of any securities of FirstRock will not trigger the supermajority
shareholder  approval  requirement unless such securities have an aggregate fair
market  value  of  25%  or  more  of  FirstRock's  total  stockholders'  equity.

Applicable Law

         Wisconsin  Business  Corporation Law. Under Section  180.1152(2) of the
WBCL,  the voting power of shares of an "issuing  public  corporation,"  such as
FFC,  which are held by any person in excess of 20% of the  voting  power in the
election of  directors  shall be limited (in voting on any matter) to 10% of the
full voting  power of such excess  shares,  unless full voting  rights have been
restored at a special meeting of the shareholders called for that purpose.  This
statute is a "scaled voting  rights/control  share  acquisition"  statute and is
designed to protect  corporations against uninvited takeover bids by reducing to
one-tenth  of their normal  voting power all shares in excess of twenty  percent
owned  by  an  acquiring   person.   Shares  held  or  acquired   under  certain
circumstances  are  excluded  from  the  application  of  section   180.1150(2),
including  (among others) shares acquired  directly from FFC and shares acquired
in certain mergers or share exchanges to which FFC is a party.

         Sections  180.1130 to 180.1134 of the WBCL  provide  generally  that in
addition to the vote otherwise  required by law or the articles of incorporation
of an "issuing public  corporation," such as FFC, certain business  combinations
not meeting  certain  fair price  standards  specified  in the  statute  must be
approved by the affirmative vote of at least (i) 80% of the votes entitled to be
cast by the outstanding voting shares of the corporation, and (ii) two-thirds of
the votes  entitled to be cast by the holders of voting shares other than voting
shares  beneficially  owned by a  "significant  shareholder"  or an affiliate or
associate  thereof  who  is a  party  to the  transaction.  The  term  "business
combination" is defined to include,  subject to certain exceptions,  a merger or
share exchange of the issuing  public  corporation  (or any subsidiary  thereof)
with, or the sale or other  disposition of substantially all of the property and
assets of the issuing  public  corporation  to, any  significant  shareholder or
affiliate  thereof.  "Significant  shareholder"  is defined  generally to mean a
person that is the  beneficial  owner of 10% or more of the voting  power of the
outstanding  voting shares of the issuing public  corporation.  The statute also
restricts  the  repurchase  of  shares  and the sale of  corporate  assets by an
issuing public corporation in response to a takeover offer.

         Sections  180.1140 to 180.1144 of the WBCL prohibit  certain  "business
combinations" between a "residential  domestic  corporation," such as FFC, and a
person  beneficially  owning 10% or more of the voting power of the  outstanding
voting stock of such  corporation  (an  "interested  shareholder")  within three
years  after the date such  person  became a 10%  beneficial  owner,  unless the
business  combination or the  acquisition of such stock has been approved before
the stock acquisition date by the corporation's  board of directors.  After such
three-year period, a business combination with the interested shareholder may be
consummated  only with the  approval  of the holders of a majority of the voting
stock not beneficially  owned by the interested  shareholder at a meeting called
for  that   purpose,   unless  the  business   combination   satisfies   certain
adequacy-of-price  standards intended to provide a fair price for shares held by
disinterested shareholders.

         The  WBCL  gives   Wisconsin   corporations   the  authority  to  adopt
shareholder rights or options plans which adjust upon a reorganization,  merger,
share exchange, sale of assets or other occurrence.  Such rights or option plans
may include conditions that prevent the holder of a specified  percentage of the
outstanding shares of the corporation,  including subsequent  transferees of the
holder,  from  exercising  such rights or  options.  Generally  these  so-called
"poison pill" rights or option plans give a corporation's shareholders increased
shares or value in the corporation or the acquiring corporation and thereby make
an  acquisition  more expensive for a hostile  acquiror.  FFC has issued no such
rights or options.

<PAGE>

         Delaware  Business  Corporation  Law. Under Section 203 of the Delaware
General  Corporation  Law ("DGCL"),  a Delaware  corporation may not engage in a
business combination with an interested  stockholder for a period of three years
after the date such person became an interested stockholder, unless (i) prior to
such date the board of directors approved either the business combination or the
transaction   which   resulted  in  the   stockholder   becoming  an  interested
stockholder,  (ii) upon  consummation of the transaction  which resulted in such
person becoming an interested  stockholder,  the interested stockholder owned at
least  85% of the  corporation's  voting  stock  outstanding  at  the  time  the
transaction   commenced   (excluding  for   determining  the  number  of  shares
outstanding  shares owned by (a) persons who are  directors and officers and (b)
employee stock plans, in certain  instances),  or (iii) on or subsequent to such
date  the  business  combination  is  approved  by the  board of  directors  and
authorized by the  affirmative  vote of at least  two-thirds of the  outstanding
voting stock which is not owned by the  interested  stockholder.  Section 203 of
the DGCL defines the term "business  combination" to encompass a wide variety of
transactions with or caused by an interested stockholder in which the interested
stockholder  receives or could  receive a benefit on other than a pro rata basis
with other stockholders, including certain mergers, consolidations, asset sales,
transfers  and  other  transactions   resulting  in  financial  benefit  to  the
interested  stockholder.  "Interested  stockholder"  means a person who owns (or
within three years prior, did own) 15% or more of the corporation's  outstanding
stock, and the affiliates and associates of such person. Section 203 of the DGCL
does not apply to the Acquisition.

         Federal Law. Both FFC and FirstRock are subject to federal law. Federal
law provides that, subject to certain  exemptions,  no person acting directly or
indirectly  or through or in concert with one or more other  persons may acquire
"control"  of an insured  institution,  without  giving at least 60 days'  prior
written notice providing specified  information to the OTS. "Control" is defined
for this purpose as the power, directly or indirectly,  to direct the management
or policies of an insured institution or to vote 25 percent or more of any class
of voting  securities  of an insured  institution.  Control is presumed to exist
where the acquiring party has voting control of at least 10 percent of any class
of the  institution's  voting securities which is registered under Section 12 of
the Exchange Act and is actively traded.  The term "actively  traded" is defined
in the  regulation  to mean  securities  that are either  listed on a securities
exchange  or  quoted  on The  Nasdaq  Stock  Market.  The OTS may  prohibit  the
acquisition  of control if it finds among other things that (i) the  acquisition
would  result  in a  monopoly  or  substantially  lessen  competition;  (ii) the
financial  condition of the  acquiring  person might  jeopardize  the  financial
stability of the institution or (iii) the competence, experience or integrity of
any acquiring person or any of the proposed management  personnel indicates that
it would not be in the  interest of the  depositors  or the public to permit the
acquisition of control by such person.

<PAGE>

                 ADJOURNMENT OF STOCKHOLDERS MEETINGS TO PERMIT
                        FURTHER SOLICITATION OF PROXIES

         In the  event  that  there  are not  sufficient  votes to  approve  the
proposal to be considered at the applicable  Stockholders Meeting, such proposal
could not be approved unless the Stockholders Meeting were adjourned in order to
permit further solicitation of proxies. In order to allow proxies that have been
received by the FFC or FirstRock at the time of its  Stockholders  Meeting to be
voted  for  such  adjournment,  if  necessary,  each  of FFC and  FirstRock  has
submitted  the  question  of  adjournment   under  such   circumstances  to  its
shareholders as a separate matter for their consideration.  The affirmative vote
of the  holders  of at least a majority  of the  shares of FFC Stock  present in
person or by proxy is  required  to approve the FFC  adjournment  proposal.  The
affirmative  vote  of the  holders  of at  least a  majority  of the  shares  of
FirstRock  Stock  present in person or by proxy and entitled to vote is required
to approve the FirstRock  adjournment  proposal.  Each of FFC's and  FirstRock's
Board of Directors  recommends that  shareholders vote their proxies in favor of
such adjournment so that their proxies may be used for such purpose in the event
it should become necessary.  Properly executed proxies will be voted in favor of
any such adjournment unless otherwise  indicated thereon.  If it is necessary to
adjourn a Stockholders  Meeting,  shareholders  will be given notice of the time
and place of the adjourned meeting.

                             STOCKHOLDER PROPOSALS

         In the event the Acquisition is not consummated before FirstRock's 1995
annual  meeting of  stockholders,  any proposal  intended to be presented by any
stockholder  for action at the 1995 annual meeting of  stockholders of FirstRock
must be received by the  Secretary  of  FirstRock,  612 Main  Street,  Rockford,
Illinois  60113,  not later  than 120 days  before the  anniversary  date of the
release of proxy materials for FirstRock's  1994 Annual Meeting in order for the
proposal  to be  considered  for  inclusion  in the  proxy  statement  and proxy
relating to the 1995 annual meeting.

         Any  stockholder of FFC who intends to present a proposal for action at
the 1996 annual meeting of  stockholders  must forward a copy of the proposal or
proposals to FFC's corporate offices. Any such proposal or proposals intended to
be  presented at the 1996 annual  meeting and included in FFC's proxy  statement
and form of proxy  relating to that  meeting must be received by FFC by November
____, 1995. The deadline for inclusion of a stockholder  proposal in FFC's proxy
statement and form of proxy for the 1995 FFC annual meeting has already passed.

         The  bylaws  of FFC  provide  that  any  director  nominations  and new
business  submitted by  stockholders  must be filed with the secretary of FFC at
least 30  business  days  prior to the date of the  meeting.  If  notice  of the
meeting is given less than 45 days before the meeting,  such submissions must be
filed not later than 15 days after notice of the meeting is given.

                     RELATIONSHIP WITH INDEPENDENT AUDITORS

         KPMG Peat Marwick is currently serving as the independent  auditors for
FirstRock.  It is expected  that a  representative  of KPMG Peat Marwick will be
present at the FirstRock  Meeting to respond to  appropriate  questions and such
representative  will have an  opportunity  to make a  statement  if he or she so
desires.

<PAGE>

                                    EXPERTS

         The  consolidated  financial  statements  of FFC for each of the  three
years in the period ended December 31, 1993,  incorporated  by reference in this
Joint  Proxy  Statement/Prospectus  and the  Registration  Statement,  have been
audited by Ernst & Young  L.L.P.,  independent  auditors,  as set forth in their
report thereon as incorporated  herein, and are incorporated herein by reference
in reliance upon such report given upon the authority of said firm as experts in
accounting and auditing.  The consolidated financial statements of FirstRock for
each of the three  years in the period  ended June 30,  1994,  included  in this
Joint  Proxy  Statement/Prospectus  and the  Registration  Statement  have  been
audited by KPMG Peat Marwick, independent auditors, as set forth in their report
thereon as  incorporated  herein,  and are included herein in reliance upon such
report  given  upon the  authority  of said  firm as  experts  in  auditing  and
accounting.

                                                                        
         IT IS IMPORTANT THAT PROXIES BE RETURNED PROMPTLY.  THEREFORE,  WHETHER
OR NOT YOU PLAN TO BE  PRESENT  IN PERSON AT THE  STOCKHOLDERS  MEETING,  PLEASE
SIGN,  DATE AND  COMPLETE  THE  ENCLOSED  PROXY AND  RETURN  IT IN THE  ENCLOSED
ENVELOPE WHICH REQUIRES NO POSTAGE IF MAILED IN THE UNITED STATES.

                                                       
<PAGE>

INDEPENDENT AUDITORS' REPORT


To The Board of Directors and Stockholders
FirstRock Bancorp, Inc.

            We  have  audited  the  accompanying   consolidated   statements  of
financial  condition of FirstRock  Bancorp,  Inc. and  subsidiary as of June 30,
1994 and 1993, and the related consolidated  statements of earnings,  changes in
stockholders'  equity,  and cash  flows for each of the years in the  three-year
period ended June 30, 1994.  These  consolidated  financial  statements  are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these consolidated financial statements based on our audits.

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

            In our opinion,  the consolidated  financial  statements referred to
above  present  fairly,  in all material  respects,  the  financial  position of
FirstRock  Bancorp,  Inc.  and  subsidiary  at June 30,  1994 and 1993,  and the
results  of their  operations  and their cash flows for each of the years in the
three-year  period ended June 30, 1994, in conformity  with  generally  accepted
accounting principles.


/s/  KPMG Peat Marwick


Chicago, Illinois
July 29, 1994

<PAGE>

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
June 30, 1994 and 1993

<TABLE>
<CAPTION>
                                                                      1994            1993
                                                                    --------         ------
Assets                                                                  (In thousands)

<S>                                                                <C>           <C>    
Cash on hand and in banks                                          $   18,022    $    9,989
Interest-earning deposits                                               4,796        22,282
Investments in mutual funds (note 2)                                   44,821        35,602
Investments held for sale (note 2)                                      2,371          --
Investments (approximate market value of
  $19,882 in 1994, and $25,902 in 1993)(note 2)                        20,145        25,624
Mortgage loans held for sale                                           17,122        47,124
Mortgage-backed securities held for sale                                 --           3,606
Mortgage-backed securities (approximate market value
  of $53,626 in 1994 and $55,769 in 1993) (note 3)                     55,030        54,233
Loans receivable, net of allowance for loan losses
   of $2,766 in 1994 and $2,543 in 1993) (note 4)                     222,652       189,071
Accrued interest on loans and investments (note 5)                      2,868         2,926
Real estate held for sale                                               3,819         6,177
Real estate owned, net of allowance for losses
  of $2,175 in 1994 and $2,175 in 1993 (note 4)                         1,697         1,935
Premises and equipment (note 6)                                         5,201         5,152
Other assets                                                           10,952        11,191
                                                                   ----------    ----------

                                                                   $  409,496    $  414,912

Liabilities and Stockholders' Equity

Liabilities:
  Deposit accounts (note 7)                                        $  301,590    $  294,192
  Collateralized mortgage obligation bonds (note 8)                    12,309        20,869
  Other borrowings (note 9)                                            19,857           150
  Advance payments by borrowers for taxes and insurance                 1,450         1,443
  Custodial balances on loans serviced for others                      19,909        44,033
  Accrued interest and other liabilities                                6,166         7,806
                                                                   ----------    ----------
Total Liabilities                                                  $  361,281    $  368,493
                                                                   ----------    ----------

Stockholders' equity (notes 11, 12 & 15):
  Preferred stock, $.01 par value, authorized 1,000,000 shares;
    none outstanding                                                     --            --
  Common stock, $.01 par value, authorized 3,500,000 shares;
    issued 2,645,000 shares; outstanding 2,387,642 and 2,512,750
    shares at June 30, 1994 and 1993, respectively                         26            26
  Additional paid-in capital                                           21,834        21,769
  Retained earnings, substantially restricted                          33,621        28,858
  Treasury stock, 257,358 and 132,250 shares at cost
    at June 30, 1994 and 1993, respectively                            (4,118)       (2,001)
  Common stock purchased by:
     Employee stock ownership plan                                     (1,215)       (1,446)
     Management recognition and retention plans                          (602)         (787)
  Unrealized loss on mutual funds                                      (1,331)         --
                                                                   ----------    ----------

Total stockholders' equity                                             48,215        46,419
                                                                   ----------    ----------
                                                                   $  409,496    $  414,912
</TABLE>
See accompanying notes to the consolidated financial statements.

<PAGE>

CONSOLIDATED STATEMENTS OF EARNINGS
<TABLE>
<CAPTION>
For the Years Ended June 30,                                             1994         1993         1992
- --------------------------------                                      ---------    ---------    ---------
Interest income:                                                                (In thousands)
<S>                                                                  <C>          <C>          <C>  
   First mortgage loans                                              $  14,851    $  16,368    $  19,826
   Consumer loans                                                        3,251        3,439        3,718
   Mortgage-backed securities                                            3,700        4,101        4,472
   Interest-earning deposits                                               685          950        2,033
   Investment in mutual funds                                            1,757        1,096          112
   Investments                                                           1,484        1,282          592
                                                                     ---------    ---------    ---------
Total interest income                                                   25,728       27,236       30,753
                                                                     ---------    ---------    ---------

Interest expense:
   Deposits                                                              9,483       10,849       15,540
   Collateralized mortgage obligations and
     other borrowings                                                    2,370        3,060        3,801
                                                                     ---------    ---------    ---------
Total interest expense                                                  11,853       13,909       19,341
                                                                     ---------    ---------    ---------

Net interest income before provision for loan losses                    13,875       13,327       11,412
   Provision for loan losses (note 4)                                      322          381        2,044
                                                                     ---------    ---------    ---------
Net interest income after provision for loan losses                     13,553       12,946        9,368
                                                                     ---------    ---------    ---------

Non-interest income:
   Loan fees and servicing income                                        3,011        3,425        3,282
   Insurance/security commissions                                          566          569          667
   Income from real estate and joint ventures                              428          601          103
   Service charges on deposit accounts                                   2,580        2,158        1,916
   Gain (loss) on sale of loans                                            961          (89)         (34)
   Gain (loss) on trading account                                         (355)        --            124
   Loss on sale of investments and mortgage-backed securities               (4)        --            (68)
   Gain (loss) on sale of mortgage-backed securities held for sale         (33)         161         --
   Gain on sale of real estate held for sale                               165         --           --
   Other income                                                            183          244          299
                                                                     ---------    ---------    ---------
Total non-interest income                                                7,502        7,069        6,289
                                                                     ---------    ---------    ---------

Non-interest expense:
   Compensation and benefits (note 11)                                   6,434        6,546        6,391
   Office occupancy and equipment expenses                               2,093        2,022        1,931
   Federal deposit insurance premiums                                      747          588          687
   Gain on operation and sale of real estate, net                          (17)          12         (415)
   Provision for losses on real estate owned (note 4)                     --           --          1,290
   Other expense                                                         4,095        4,018        3,066
                                                                     ---------    ---------    ---------
Total non-interest expense                                              13,352       13,186       12,950
                                                                     ---------    ---------    ---------

Income before taxes                                                      7,703        6,829        2,707
   Provision for federal and state income taxes                          2,940        2,618        1,140
                                                                     ---------    ---------    ---------
Income before cumulative effect of change
   in accounting principle                                               4,763        4,211        1,567
Cumulative effect of change in accounting
   for income taxes (note 10)                                             --           --          1,000
                                                                     ---------    ---------    ---------
Net income                                                           $   4,763    $   4,211    $   2,567
                                                                     =========    =========    =========

Primary earnings per share                                           $    1.86         N/A          N/A
                                                                     =========    =========    =========
</TABLE>


N/A--The  information  is not  applicable as the stock  conversion was completed
October  2,  1992.  See  accompanying   notes  to  the  consolidated   financial
statements.

<PAGE>

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY

                    Years ended June 30, 1994, 1993 and 1992
<TABLE>
<CAPTION>
                                                                            Common        Common     Unrealized
                                         Additional                          Stock         Stock      Loss on
                                Common     Paid-in    Retained   Treasury  Purchased     Purchased    Mutual
                                 Stock     Capital    Earnings     Stock    By ESOP       By RRPs      Funds     Total
                                                                 (In thousands)
<S>                              <C>      <C>        <C>         <C>        <C>           <C>          <C>      <C>
Balance June 30, 1991            $--      $    --    $22,080     $    --    $    --       $--          $--      $22,080
Net income                        --           --      2,567          --         --        --           --        2,567
                                 ---      -------    -------     -------    -------       ---          ---      -------

Balance June 30, 1992             --           --     24,647          --         --        --           --       24,647
Net proceeds of common
  stock issued in stock
  conversion                      26       21,769         --          --         --        --           --       21,795
Common stock purchased
  for employee stock
  ownership plan (ESOP)           --           --         --          --     (1,620)       --           --       (1,620)
Common stock purchased
  for recognition and
  retention plans (RRPs)          --           --         --          --         --      (926)          --         (926)
Net income                        --           --      4,211          --         --        --           --        4,211
Purchase of treasury stock
  (132,250 shares)                --           --         --      (2,001)        --        --           --       (2,001)
Payment on ESOP loan              --           --         --          --        174        --           --          174
Amortization of RRP's             --           --         --          --         --       139           --          139
                                 ---      -------    -------     -------    -------     -----          ---      -------

Balance June 30, 1993             26       21,769     28,858      (2,001)    (1,446)     (787)          --       46,419

Net income                        --           --      4,763          --         --        --           --        4,763
Purchase of treasury stock
  (125,637 shares)                --           --         --      (2,125)        --        --           --       (2,125)
Payment on ESOP loan              --           --         --          --        231        --           --          231
Amortization of RRP's             --           --         --          --         --       185           --          185
Tax benefit related to
  vested RRP stock                --           68         --          --         --        --           --           68
Exercise of stock options
  (529 shares)                    --           (3)        --           8         --        --           --            5
Adjustment of mutual
 funds to market                  --           --         --          --         --        --       (1,331)      (1,331)
                                ----   ---------- ----------   ---------  ---------   -------      -------     -------- 

Balance June 30, 1994            $26      $21,834    $33,621     $(4,118)   $(1,215)    $(602)     $(1,331)     $48,215
                                 ===      =======    =======     =======    =======     =====      =======      =======
</TABLE>
See accompanying notes to the consolidated financial statements.

<PAGE>

CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
For the Years Ended June 30,                                                   1994            1993            1992
- ----------------------------                                                 --------        --------         ------
                                                                                          (In thousands)
<S>                                                                          <C>            <C>            <C>    
Cash flows from operating activities:
   Net income                                                                $  4,763       $  4,211       $  2,567
   Adjustments to reconcile net income to net cash provided
     by operating activities:
   Amortization (accretion) of premiums (discounts) on
     loans and securities, net                                                  3,493          2,503         (1,052)
   Provision for loss on loans and real estate owned                              322            381          3,334
   Depreciation of premises and equipment                                         785            773            740
   Depreciation of real estate held for sale                                      125             --             --
   Amortization of intangibles and premium on
     collateralized mortgage obligation bonds                                     856            781            821
   (Gain) loss on sale of loans                                                  (961)            89             34
   (Gain) loss on sale of investments and mortgage-backed
     securities                                                                     4             --             68
   Loss on mortgage-backed securities held for sale                                33           (161)            --
   Gain on sale of real estate owned                                              (42)           (51)           (72)
   Loss on trading portfolio                                                      355             --           (124)
   Purchase of trading account investments net of proceeds                       (359)            --             --
   Tax benefit related to vested RRP stock                                         68             --             --
   FHLB stock dividends                                                            --            (68)          (156)
   Loan originations for held for sale, net of origination
     fees and principal payments received                                    (225,643)      (280,311)      (196,601)
   Purchases of loans for resale                                              (51,810)      (118,707)       (73,680)
   Proceeds from sale of loans held for sale                                  308,078        373,143        263,139
   Proceeds from sale of mortgage-backed securities and
     investments held for sale                                                  3,573          5,905             --
   Increase (decrease) in cash due to:
      Deferred income taxes                                                       319           (177)        (1,468)
      Accrued interest                                                             58           (454)         1,430
      Other assets                                                                 34         (2,262)        (1,170)
      Accrued interest and other liabilities                                   (1,959)         2,254         (3,640)
      Custodial balances                                                      (24,124)        22,441          6,920
                                                                             --------       --------       --------
   Total adjustments                                                           13,205          6,079         (1,477)
                                                                             --------       --------       -------- 
Net cash provided by operating activities                                      17,968         10,290          1,090
                                                                             --------       --------       --------

Cash flows from investing activities:
   Loan originations, net of loan origination fees and
     principal payments received                                              (37,854)         4,434         36,170
   Principal payments on mortgage-backed securities                            24,534         17,545         13,216
   Proceeds from maturities of investments                                     19,673          6,659          4,802
   Proceeds from sales of investments
     and mortgage-backed securities                                                --            600          4,012
   Redemption of FHLB stock                                                       205            131            350
   Purchases of investments and mortgage-backed securities                    (49,671)       (67,184)       (34,160)
   Proceeds from sales of real estate owned, net                                  329            904            325
   Purchase of premises and equipment, net                                       (834)          (984)          (658)
                                                                            ---------      ---------      --------- 
Net cash provided (used) by investing activities                              (43,618)       (37,895)        24,057
                                                                             --------       --------       --------
</TABLE>
See accompanying notes to consolidated financial statements.

<PAGE>

CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)
<TABLE>
<CAPTION>

For the Years Ended June 30,                                                   1994            1993          1992
- ----------------------------                                                 --------        --------      ------
                                                                                          (In thousands)
<S>                                                                          <C>            <C>            <C> 
Cash flows from financing activities:
   Net proceeds from issuance of stock                                            $--        $19,249            $--
   Decrease in employee stock ownership and
      recognition plans                                                           416            313             --
   Purchase of treasury stock                                                  (2,125)        (2,001)            --
   Proceeds from exercised options                                                  5             --             --
   Net increase (decrease) in deposit accounts                                  7,398          2,965        (16,265)
   Proceeds from other borrowings                                              19,707             --             50
   Payments on collateralized mortgage obligation bonds                        (9,211)        (6,910)        (9,300)
   Net increase (decrease) in advance payments by
     borrowers for taxes and insurance                                              7            104           (124)
                                                                             --------       --------       -------- 
Net cash provided (used) by financing activities                               16,197         13,720        (25,639)
                                                                             --------       --------       -------- 
Net decrease in cash and cash equivalents                                      (9,453)       (13,885)          (492)
Cash and cash equivalents at beginning of year                                 32,271         46,156         46,648
                                                                             --------       --------       --------
Cash and cash equivalents at end of year                                     $ 22,818       $ 32,271        $46,156
                                                                             ========       ========        =======

Supplemental  disclosures of cash flow  information:  Payments during the period
   for:
     Interest                                                                 $11,914        $12,918        $20,246
     Income taxes                                                               3,016          2,856          1,954
   Noncash investing activity:
     Transfer loans to real estate owned                                          187            696            558
     Transfer loans held for sale to mortgage-backed securities                 1,085             --             --
     Transfer mortgage-backed securities to held for sale portfolio                --          9,349             --
     Exchange of real estate held for sale for shares
       of a Real Estate Investment Trust                                        2,243             --             --
     Transfer real estate owned to real estate held for sale                       --          3,934             --
</TABLE>

See accompanying notes to consolidated financial statements.

<PAGE>

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(1)  Summary of Significant Accounting Policies

            The following comprise the significant accounting policies which the
Company follows in preparing and presenting its financial statements:

(a)  Principles of Consolidation

            The  accompanying  consolidated  financial  statements  include  the
accounts of FirstRock  Bancorp,  Inc.  (Company) and its wholly owned subsidiary
First Federal Savings Bank,  F.S.B.  (Bank),  formerly First Federal Savings and
Loan Association of Rockford,  and its wholly owned subsidiaries,  First Service
Corporation of Rockford, Megavest Corporation, FFS Funding Corp., Inc., Megavest
Financial Services, Inc., and Megarock Corporation. All significant intercompany
transactions and balances have been  eliminated.  See footnote 15 for additional
discussion of the conversion from a mutual to stock form of ownership.

(b)  Investments

            Investment securities,  other than marketable equity securities, are
carried at amortized  cost,  adjusted for premiums and  discounts  because it is
management's  opinion  that they have the  intent  and  ability  to hold them to
maturity.  Marketable equity securities,  which include mutual fund investments,
are  carried at the lower of cost or market  with  temporary  declines in market
value, if any, reflected as a reduction in stockholders' equity.

            Securities  to be held for  indefinite  periods  of time,  including
securities  that  management  intends  to use  as  part  of its  asset/liability
strategy,  or that may be sold in response to changes in interest rates, changes
in prepayment  risk,  the need to increase  regulatory  capital or other similar
factors,  are  classified  as held for sale and are  carried at lower of cost or
market value. Amortization of premiums and accretion of discounts are recognized
in interest  income over the estimated life of the respective  securities  using
the level yield method.

(c)  Mortgage-Backed Securities

            Mortgage-backed  securities  represent  participating  interests  in
pools of long-term  first mortgage loans  originated and serviced by the issuers
of the  securities.  These  securities are carried at current  unpaid  principal
balances, adjusted for premiums and discounts because it is management's opinion
that they have the intent and ability to hold them to maturity. Securities to be
held for  indefinite  periods  of time,  including  securities  that  management
intends to use as part of its asset/liability  strategy,  or that may be sold in
response to changes in interest rates,  changes in prepayment  risk, the need to
increase regulatory capital or other similar factors, are classified as held for
sale and are  carried  at the lower of cost or  market  value.  Amortization  of
premiums and accretion of discounts are  recognized in interest  income over the
estimated life of the respective securities using the level yield method.

(d)  Change in Accounting for Investments and Mortgage-Backed Securities

           On July 1, 1994,  the Bank adopted the  provisions  of the  Financial
Accounting   Standards  Board   Statement  No.  115,   "Accounting  for  Certain
Investments  in Debt and Equity  Securities."  The adoption of Statement No. 115
had the effect of decreasing  stockholders' equity by $454,000,  net of tax. The
Bank has elected to classify all  investments as available for sale except those
mortgage-backed  securities  securing  the  collateralized  mortgage  obligation
bonds,  see footnotes 3 and 8. Statement No. 115  establishes the accounting and
reporting  for  investments  in equity  and debt  securities  that have  readily
determinable fair values.  Under Statement No. 115, investments which the entity
has the  positive  intent and  ability to hold to  maturity  are  classified  as
"held-to-maturity" and measured at amortized cost. Investments purchased for the
purpose of being sold are  classified  as "trading  securities"  and measured at
fair  value  with any  changes in fair value  included  in  earnings.  All other
investments  that are not  classified  as  "held-to-maturity"  or "trading"  are
classified as "available for sale." Investments  available for sale are measured
at fair value with any changes in fair value  reflected as a separate  component
of stockholders' equity, net of tax.

(e) Mortgage Loans Held for Sale

            Management  designates   substantially  all  fixed-rate  residential
mortgage  loans  originated or purchased from  correspondents  as held for sale.
Mortgage loans held for sale are valued at the lower of aggregate cost or market
value.  The market value  calculation  includes the gain or loss from hedging in
the futures and options  market to assist in reducing its overall  interest rate
risk from the time of loan  commitment  to sale in the  secondary  mortgage loan
market. Gains and losses on closed hedge transactions are deferred and amortized
over the term to maturity of the related  hedged loan pool as an  adjustment  of
interest  income  or  expense  using  the  straight-line  method,  which  is not
materially different from the interest method. At June 30, 1994, 1993, and 1992,
the  deferred  gain (loss) on futures and  options  was  approximately  $87,000,
($200,000), and ($187,000), respectively.

(f)  Loans Receivable

            Loans  receivable  are  stated at  unpaid  principal  balances  less
unearned  discounts,  loans in process,  net deferred loan origination fees, and
allowance for loan losses.

            Loan origination fees and certain direct loan origination  costs are
deferred,  and the net fees or costs are recognized using the level-yield method
over the  contractual  life of the loans.  Any  unamortized net fees or costs on
loans sold or repaid  prior to maturity  are credited to income in the year such
loans are sold or repaid.

            Valuation allowances for estimated losses on specific loans and real
estate owned and in redemption are charged to earnings when any  significant and
permanent  decline  reduces the market value of the underlying  security to less
than the net book value of the asset.  Management's  periodic  evaluation of the
adequacy  of the  general  allowance  is  based on the  Bank's  past  loan  loss
experience,  known and inherent risks in the portfolio,  adverse situations that
may affect the borrower's  ability to repay,  estimated  value of any underlying
collateral,  and current  and  prospective  economic  conditions.  In  addition,
various regulatory  agencies,  as an integral part of their examination process,
periodically review the Bank's allowance.  Such agencies may require the Bank to
recognize  additions to the allowance based on their judgments about information
available  to  them  at  the  time  of  their  examination.  In the  opinion  of
management,  the  allowance,  when  taken  as a whole,  is  adequate  to  absorb
reasonable foreseeable losses.

            Interest  on  loans   contractually   delinquent,   that  is  deemed
potentially  uncollectible,  is  excluded  from  earnings  and is  credited to a
reserve for uncollected  interest,  which is reflected as a reduction to accrued
interest receivable on the consolidated  statements of financial condition.  The
accrual of  interest  is resumed if the  delinquent  loan is returned to current
status.
           Gains or  losses  resulting  from  sales  of  loans or  participating
interests  in loans are recorded at the time of sale and are  determined  by the
difference  between the net sales  proceeds and the carrying  value of the loans
sold.  When servicing is retained,  an additional gain or loss is recognized and
an excess  servicing  fee  receivable or payable is recorded at the time of sale
based upon the net  present  value of  expected  amounts to be  received or paid
resulting from the difference  between the  contractual  interest rates received
from the borrowers and the rate paid to the buyer. Excluded from the net present
value  portion of the gain or loss is an amount equal to the present  value of a
normal  servicing fee. At June 30, 1994 and 1993, the resulting excess servicing
fee receivable was approximately $1,397,000 and $1,079,000, respectively, and is
included in other assets on the consolidated  statements of financial condition.
Servicing fee income,  net of  amortization  of excess and  purchased  servicing
fees, was  $1,681,000,  $1,718,000,  and $1,994,000 for the years ended June 30,
1994,  1993,  and 1992,  respectively.  Mortgage loans serviced for others as of
June 30, 1994, 1993 and 1992, were approximately $966,999,000,  $812,261,000 and
$838,328,000, respectively.

            Servicing  rights  purchased,   which  are  recorded  at  cost,  are
amortized  using the interest  method over the period of estimated net servicing
income.  Such  amortization is increased by provisions  charged to operations to
reflect accelerated  prepayment  experience,  which affects estimated future net
servicing  revenue.  At June 30, 1994, and 1993, the purchased  servicing rights
were approximately $4,154,000, and $2,959,000, respectively, and are included in
other assets on the consolidated statements of financial condition.

(g)  Real Estate Held for Sale

           Real  estate  held for sale is  carried  at the  lower of cost or net
realizable  value. The cost is adjusted for earnings or losses and distributions
received.

(h)  Real Estate Owned

            Real  estate  owned   represents   real  estate   acquired   through
foreclosure and is initially  recorded at the lower of the principal  balance of
the former mortgage loan plus costs of obtaining  title and possession,  or fair
value, including estimated cost of disposition. Subsequent valuation adjustments
are made if net  realizable  value of the  property  falls  below  the  carrying
amount.  Expenses relating to holding such real estate,  net of rental and other
income, are charged against income as incurred.

(i)  Premises and Equipment

            Office   properties   and   equipment  are  recorded  at  cost  less
depreciation,  which is accumulated on a straight-line  basis over the estimated
useful lives of the related assets.  Leasehold improvements are recorded at cost
less accumulated amortization computed on a straight-line basis over the term of
the lease or the life of the asset, whichever is shorter.

(j)  Taxes on Income

            The Company,  the Bank,  and its  subsidiaries  file a  consolidated
Federal  income tax return.  Income  taxes are  allocated  by the Company to its
subsidiaries  based  on the use of  their  income  or  loss in the  consolidated
return. See further discussion at note 10.

(k)  Earnings Per Share

            Earnings per share were  determined  by dividing net income for each
period  by the  weighted  average  number  of  common  stock  and  common  stock
equivalents outstanding.  Stock options are regarded as common stock equivalents
and are  therefore  considered  in both primary and fully  diluted  earnings per
share  calculations.  Annual earnings per share are not presented for the period
ended  June 30,  1993,  because  the Bank did not  complete  its mutual to stock
conversion and issue stock until October 2, 1992.

(l)  Cash and Cash Equivalents

            For purposes of the consolidated  statements of cash flows, cash and
cash  equivalents  include  cash  on  hand  and in  banks  and  interest-earning
deposits.

(m)  Fair Value Disclosures

            Fair value  disclosures  are required  under  Statement of Financial
Accounting  Standards  No. 107  "Disclosures  about the Fair Value of  Financial
Instruments".  Such fair value  estimates  are made at a specific  point in time
based on  relevant  market  information  and  information  about  the  financial
instrument.  These  estimates do not reflect any premium or discount  that could
result from  offering for sale at one time the  Company's  entire  holdings of a
particular financial  instrument.  Because no market exists for a portion of the
Company's  financial  instruments,  fair value  estimates are based on judgments
regarding future expected loss experience,  current  economic  conditions,  risk
characteristics  of various  financial  instruments,  and other  factors.  These
estimates  are  subjective  in nature and involve  uncertainties  and matters of
significant judgment and therefore cannot be determined with precision.  Changes
in assumptions could significantly affect the estimates.

            Fair value estimates are based on existing  on-and-off-balance sheet
financial  instruments  without  attempting to estimate the value of anticipated
future business and the value of assets and liabilities  that are not considered
financial  instruments.  The tax ramifications related to the realization of the
unrealized  gains  and  losses  can  have a  significant  effect  on fair  value
estimates and have not been considered in any of the estimates.

            Fair value  disclosures have been included for investments (note 2),
mortgage-backed  securities  (note 3), loans receivable (note 4), deposits (note
7),  collateralized  mortgage  obligation bonds (note 8), other borrowings (note
9), and concentrations of credit risk and financial instruments with off-balance
sheet risk (note 14).

(n)  Reclassifications

            Certain  reclassifications  of prior year  amounts have been made to
conform with current year presentations.

(2)  Investments

            Investments  held for sale,  mutual funds and investment  securities
are summarized as follows at June 30, 1994 and 1993:

<TABLE>
<CAPTION>
                                             1994                                               1993
                         ----------------------------------------------    ---------------------------------------------
                                        Gross       Gross        Approx.                  Gross       Gross       Approx.
                         Amortized    Unrealized  Unrealized     Market    Amortized    Unrealized  Unrealized    Market
                            Cost         Gains       Losses       Value       Cost         Gains       Losses      Value
                                                                             (In thousands)
<S>                       <C>           <C>          <C>      <C>           <C>           <C>           <C>     <C>
Held for sale, Real
  Estate Investment
  Trust                   $ 2,371       $515         $ --     $  2,886      $    --       $ --          $--     $    --
Mutual funds               44,821         --           --       44,821       35,602         31            9      35,624
U.S. Government
  securities and
  agency
  obligations              17,169         11          274       16,906       21,429        268           15      21,682
Stock in Federal
  Home Loan Bank
  of Chicago                2,226         --           --        2,226        2,431         --           --       2,431
Other investments             750         --           --          750        1,764         25           --       1,789
                          -------       ----         ----      -------      -------       ----          ---     -------
                          $67,337       $526         $274      $67,589      $61,226       $324          $24     $61,526
                          =======       ====         ====      =======      =======       ====          ===     =======
</TABLE>
<PAGE>


            The Company did not sell any  investment  securities  prior to their
scheduled  maturity  dates during the years ended June 30, 1994,  1993 and 1992.
Shares of stock for certain mutual fund investments were redeemed resulting in a
loss of approximately $4,000 for the year ended June 30, 1994. Proceeds from the
sale of securities, held in a trading portfolio, were $4,679,000 and $73,324,000
for the years ended June 30, 1994 and 1992,  respectively.  Gross gains (losses)
of ($355,000)  and $124,000  were  realized  from sales of securities  held in a
trading portfolio for the years ended June 30, 1994 and 1992, respectively.  The
market  value of all  investment  securities  is based on quoted  market  prices
obtained from securities brokers or financial newspapers.  Investment securities
with a carrying  value of $6,036,000  will mature  within 12 months,  $9,096,000
will mature after 12 months and within five years,  $1,005,000 will mature after
five years and within ten years, and $1,782,000 will mature after ten years. The
stock in the FHLB of Chicago and the mutual funds are equity  securities and, as
such, have no stated maturities.


(3)  Mortgage-Backed Securities

            Mortgage-backed  securities are summarized as follows as of June 30,
1994 and 1993:



<PAGE>

<TABLE>
<CAPTION>
                                               1994                                             1993
                         ----------------------------------------------    --------------------------------------------- 
                                       Gross       Gross        Approx.                    Gross       Gross       Approx.
                         Amortized    Unrealized  Unrealized     Market    Amortized    Unrealized   Unrealized    Market
                            Cost         Gains       Losses       Value       Cost         Gains       Losses      Value
                                                                        (In thousands)
<S>                         <C>          <C>        <C>          <C>         <C>          <C>            <C>      <C>
Mortgage-backed securities:
  CMOs and
    REMICs                  $14,147      $ --       $  693       $13,454     $ 6,763      $   97         $2       $ 6,858
  FHLMC                      14,999        17          479        14,537      12,487         176         --        12,663
  FNMA                        8,555        --          323         8,232      11,453         100         --        11,553
  GNMA                        4,543         5          152         4,396       2,156          83         --         2,239
  FHLMC securing
     CMO bonds               12,786       221           --        13,007      21,374       1,082         --        22,456
                            -------      ----     --------       -------     -------      ------        ---       -------
                            $55,030      $243       $1,647       $53,626     $54,233      $1,538         $2       $55,769
                            =======      ====       ======       =======     =======      ======         ==       =======
</TABLE>

             Proceeds from the sale of mortgage-backed securities (held for sale
in 1994 and 1993) were $3,606,000, $5,900,000 and $3,900,000 for the years ended
June 30, 1994, 1993 and 1992,  respectively.  Gross gains (losses) of ($33,000),
$161,000 and ($68,000) were realized on the sales of mortgage-backed  securities
for the years ended June 30, 1994, 1993 and 1992, respectively. The market value
of all mortgage-backed securities is based on quoted market prices obtained from
securities brokers or financial newspapers.

             Mortgage-backed  securities  with  an  approximate  book  value  of
$5,024,000 and $6,002,000  were pledged to secure certain  deposits in excess of
deposit insurance limits at June 30, 1994 and 1993, respectively.

<PAGE>


(4)  Loans Receivable

            Loans  receivable  are summarized as follows as of June 30, 1994 and
1993:
<TABLE>
<CAPTION>
                                                                                          1994             1993
                                                                                        --------         ------
                                                                                               (In thousands)
<S>                                                                                       <C>            <C>   
Mortgage Loans:
  One-to-four-family                                                                      $136,488       $103,539
  Multi-family                                                                              23,430         26,706
  Commercial                                                                                19,453         20,334
  Construction                                                                              15,466         13,507
                                                                                          --------       --------
Total mortgage loans                                                                       194,837        164,086
Consumer loans                                                                              37,080         33,385
                                                                                          --------       --------
Total loans receivable                                                                     231,917        197,471
  Less:
    Loans in process                                                                         7,022          6,085
    Unearned discounts, premiums and deferred loan fees, net                                  (523)          (228)
    Allowance for loan losses                                                                2,766          2,543
                                                                                          --------      ---------
Loans receivable, net                                                                     $222,652       $189,071
                                                                                          ========       ========
</TABLE>

            Activity in the  allowances  for losses on loans  receivable  and on
real estate owned is summarized as follows as of June 30, 1994,1993 and 1992.

<TABLE>
<CAPTION>
                                                                     1994               1993              1992
                                                                   --------           --------          ------
Allowance for losses on loans:                                                       (In thousands)

<S>                                                                  <C>                 <C>              <C>   
    Balance at beginning of period                                    $2,543             $2,435           $  612
    Provision charged to income                                          322                381            2,044
    Charge-offs                                                          (99)              (273)            (221)
                                                                     -------            -------          ------- 
Balance at end of period                                              $2,766             $2,543           $2,435
                                                                      ======             ======           ======

Allowance for losses on real estate owned:
    Balance at beginning of period                                    $2,175             $2,825           $1,551
    Provision charged to income                                           --                 --            1,290
    Charge-offs                                                           --               (650)             (16)
                                                                    --------            -------          ------- 
Balance at end of period                                              $2,175             $2,175           $2,825
                                                                      ======             ======           ======
</TABLE>

            Fair  values are  estimated  for  portfolios  of loans with  similar
financial  characteristics.  Loans  are  segregated  by type  such as  fixed  or
adjustable one-to-four-family residential, multi-family, commercial real estate,
construction,  and consumer loans.  Each loan category is further segmented into
fixed and adjustable  rate interest  terms and by performing and  non-performing
categories.

            The fair value of  performing  loans is  calculated  by  discounting
scheduled  cash flows  through the estimated  maturity  using  estimated  market
discount  rates that reflect the credit and interest  rate risk  inherent in the
loan. The estimated maturity is based on the weighted average of the contractual
obligation  remaining for each loan  classification.  For  non-performing  loans
estimated  cash flows are  discounted  using a rate  commensurate  with the risk
associated  with the estimated cash flows.  Assumptions  regarding  credit risk,
cash flows, and discount rates are judgmentally determined.

            The fair  value of  adjustable  and  fixed  rate  one-to-four-family
mortgage loans at June 30, 1994 was $64,919,000 and  $69,195,000,  respectively.
The fair value of multi-family,  commercial and  construction  loans at June 30,
1994 was  $52,855,000.  The fair value of  consumer  loans at June 30,  1994 was
$37,239,000.


<PAGE>



(5)  Accrued Interest Receivable on Loans and Investments

            Accrued interest  receivable on loans and investments are summarized
as follows as of June 30, 1994 and 1993:

<TABLE>
<CAPTION>
                                                                                            1994           1993
                                                                                          --------       ------
                                                                                                (In thousands)
<S>                                                                                        <C>            <C>
Mortgage loans                                                                              $1,334         $1,208
Mortgage-backed securities                                                                     790          1,073
Investment securities                                                                          501            513
Consumer loans                                                                                 243            132
                                                                                           -------        -------
                                                                                            $2,868         $2,926
</TABLE>

(6)  Premises and Equipment

            Premises and  equipment,  at cost,  are  summarized as follows as of
June 30, 1994 and 1993:

<TABLE>
<CAPTION>
                                                                                            1994           1993
                                                                                          --------       ------
                                                                                                (In thousands)
<S>                                                                                         <C>           <C>
Land                                                                                           $957          $954
Buildings                                                                                     5,450         5,319
Leasehold improvements                                                                          153           146
Furniture and equipment                                                                       5,963         5,584
                                                                                            -------       -------
                                                                                             12,523        12,003

Less allowance for depreciation and amortization                                              7,322         6,851
                                                                                            -------       -------
                                                                                             $5,201        $5,152
</TABLE>

            Depreciation  expense for the year ended June 30,  1994,  1993,  and
1992 was $785,000, $773,000, and $740,000, respectively.

<PAGE>


(7)  Deposits

            Deposit  balances by interest  rate are  summarized as follows as of
June 30, 1994 and 1993:

<TABLE>
<CAPTION>
                                                         1994                                     1993
                                        ----------------------------------------- -----------------------
                                                         Percent      Weighted                  Percent           Weighted
                                                           of         Average                     of              Average
                                                         Total        Nominal                    Total            Nominal
                                        Amount          Deposits        Rate      Amount        Deposits            Rate
                                                                      (Dollars in thousands)
<S>                                     <C>              <C>            <C>      <C>               <C>               <C>
Passbook accounts                       $ 48,107          15.95%        1.74%    $ 46,442          15.79%            2.10%
NOW and Super NOW accounts                36,613          12.14         1.07        33,852         11.51             1.32
Non-interest-bearing NOW accounts         18,211           6.04           --        15,926          5.41               --
                                        --------         ------         ----      --------        ------             ----
                                         102,931          34.13         1.19        96,220         32.71             1.48
                                        --------         ------         ----      --------        ------             ----

Money market accounts                     43,557          14.44         2.14        47,118         16.02             2.60

Certificate accounts:
    Thirty-one day                         1,128           0.37         2.70           927          0.32             2.75
    Ninety-one day                         1,554           0.52         2.88         2,392          0.81             3.00
    Six month                             10,119           3.36         2.96        16,542          5.62             3.46
    Eight to ten month                     8,193           2.72         3.30        13,219          4.49             3.66
    One year                              10,554           3.50         3.19        18,648          6.34             3.95
    Eighteen Month                         3,281           1.09         3.64         4,688          1.59             4.23
    Twenty-four to twenty-six
      month                               30,433          10.09         4.40        11,588          3.94             5.25
    Thirty month                          42,598          14.12         4.86        40,411         13.74             4.55
    Thirty-five to forty-two
      month                               17,060           5.66         5.40        16,100          5.47             6.39
    Five to seven year                    19,508           6.47         6.43        17,870          6.07             7.28
    Jumbos                                10,674           3.53         4.29         8,469          2.88             3.44
                                        --------         ------         ----      --------        ------             ----
                                         155,102          51.43         4.60       150,854         51.27             4.74
                                        --------         ------         ----      --------        ------             ----
Total deposits                          $301,590          100.00%        3.09%    $294,192         100.00%            3.33%
                                        ========          ======         ====     ========         ======             ==== 
</TABLE>


             Interest  expense by deposit type is as follows for the years ended
June 30, 1994, 1993, and 1992:

<TABLE>
<CAPTION>
                                                                             1994              1993              1992
                                                                           --------          --------          ------
                                                                                         (In thousands)
<S>                                                                       <C>              <C>                 <C>
Passbook accounts                                                          $  884           $ 1,130            $ 1,663
NOW accounts                                                                  407               631              1,196
Money market accounts                                                         997             1,349              2,136
Certificate accounts                                                        7,195             7,739             10,545
                                                                           ------           -------            -------
                                                                           $9,483           $10,849            $15,540
                                                                           ======           =======            =======
</TABLE>

            Under  Financial  Accounting  Statement  No. 107,  the fair value of
deposit  accounts with no stated maturity,  such as passbook,  NOW, money market
and checking  accounts,  is equal to the amount payable on demand as of June 30,
1994. The fair value of certificate accounts is based on the discounted value of
contractual cash flows. The discount rate is estimated using the rates currently
offered for deposits of similar remaining  maturities.  The fair value estimates
on the following  page do not include the benefit that results from the low-cost
funding  provided by the deposit  liabilities  compared to the cost of borrowing
funds in the market.

<PAGE>

            The following  table presents the fair value of deposits at June 30,
1994:

                                                              Estimated
                                                              Fair Value
                                                            (In thousands)
Passbook accounts                                              $  48,107
NOW accounts                                                      54,824
Money market accounts                                             43,557
Certificate accounts                                             160,461
                                                                --------
                                                                $306,949

(8)  Collateralized Mortgage Obligation Bonds (CMO)

             A  summary  of CMO  bonds  payable  as of June  30,  1994  and 1993
follows:
<TABLE>
<CAPTION>
                                                                                          1994          1993
                                                                                          ------        -----
                                                                                              (In thousands)
<S>                                                                                       <C>             <C>
Series 1985-1 bonds, weighted average interest rate of 7.9%, net
 of premium of $725 and $1,015 at June 30, 1994 and 1993                                    $7,382        $11,619
Series 1985-2 bonds, weighted average interest rate of 9.15%, net
 of premium of $899 and $1,260 at June 30, 1994 and 1993                                     4,927          9,250
                                                                                          --------       --------
Total                                                                                      $12,309        $20,869
                                                                                           =======        =======
</TABLE>

           The effective  rate of the CMO bonds for the year ended June 30, 1994
was 14.8%. The following is a summary of estimated  principal  maturities during
the next five years:

<TABLE>
<CAPTION>
        Year ended                     Series                      Series
         June 30                       1985-1                      1985-2                   Total
        ----------                     ------                      ------                   -----
                                                  (In thousands)
          <S>                         <C>                         <C>                       <C>
          1995                        $1,491                      $1,484                    $2,975
          1996                         1,416                       1,002                     2,418
          1997                         1,180                       1,002                     2,182
          1998                           944                         651                     1,595
          1999                           787                         301                     1,088
</TABLE>

             Actual  principal  maturities  will  be  determined  based  on  the
repayment experience of the underlying mortgage-backed certificates.

             The fair value of the CMO bonds was determined by  discounting  the
contractual  cash flows of each bond  series.  The cash flows were  adjusted for
prepayments which have historically  accelerated the principal amount subject to
the contractual terms. If prepayments were not considered in the discounted cash
flow model,  the fair value of the bonds would be  increased.  The fair value of
the CMO bonds at June 30, 1994 was $12,587,000.

(9)  Other Borrowings

             The Bank has  outstanding  advances from the Federal Home Loan Bank
of Chicago of  $19,857,000,  consisting of $19,450,000 in short term  adjustable
interest rate advances at 5.85% as of June 30, 1994. Additionally the Bank has a
$100,000,  5.5%  advance  maturing on January  25,  2001,  and a $307,000,  2.5%
advance  maturing on July 30, 2003.  All advances  approximate  fair value as of
June 30, 1994.


                                                                            
<PAGE>


(10)  Income Taxes

             Accrued interest and other liabilities in the accompanying  balance
sheets include deferred income taxes of  approximately  $372,000,  $53,000,  and
$230,000,  at June 30, 1994,  1993 and 1992,  respectively.  The  components  of
income taxes are as follows for the years ended June 30, 1994, 1993, and 1992:

<TABLE>
<CAPTION>
                                                                 1994          1993            1992
                                                                ------        ------          -----
                                                                             (In thousands)
<S>                                                             <C>           <C>            <C>
Federal:
   Current                                                       $2,177        $2,394         $2,048
   Deferred (benefit)                                               280          (196)        (1,044)
                                                                -------       -------        ------- 
                                                                  2,457         2,198          1,004

State:
   Current                                                          444           401            560
   Deferred (benefit)                                                39            19           (424)
                                                                -------       -------        ------- 
Total income tax expense                                         $2,940        $2,618         $1,140
                                                                 ======        ======         ======
</TABLE>

             The reasons for the  difference  between the  effective  income tax
rate and the corporate  federal tax rate for the years ended June 30, 1994, 1993
and 1992:

<TABLE>
<CAPTION>
                                                                 1994            1993           1992
                                                                ------          ------         -----
                                                                             (In thousands)
<S>                                                             <C>            <C>            <C>
Federal tax rate                                                34.0%          34.0%          34.0%
Items affecting federal income tax rate:
  General loan provision in excess of tax
   bad debt deduction allowable                                   --             --            3.4
  Decrease in valuation allowance on tax assets                   --           (4.5)            --
  State taxes, net federal benefit                               4.1            4.1            4.7
  Other                                                           .1            4.7             --
                                                                ----           ----           ----
Total                                                           38.2%          38.3%          42.1%
                                                                ====           ====           ==== 
</TABLE>

             In February,  1992, the Financial Accounting Standards Board issued
Financial Accounting Statement No. 109, "Accounting for Income Taxes". Statement
No. 109 requires a change from the  deferred  method under APB Opinion 11 to the
asset and liability  method of accounting for income taxes.  Under the asset and
liability method,  deferred income taxes are recognized for the tax consequences
of "temporary  differences"  by applying the  applicable tax rate to differences
between the financial  statement  carrying amounts and the tax basis of existing
assets and liabilities. Under Statement No. 109, the effect on deferred taxes of
a change in tax rates is  recognized  in income in the period that  includes the
enactment date of any such tax law change.

             Effective July 1, 1991, the Association  adopted Statement No. 109.
The cumulative effect of the change in the method of accounting for income taxes
as of July 1, 1991 increased net income by  approximately  $1,000,000,  net of a
$300,000  valuation  reserve,  and is reported  separately  in the  consolidated
statements of earnings.


<PAGE>

             The tax effects of existing temporary differences that give rise to
significant  portions of the deferred tax liabilities and deferred tax assets at
June 30, 1994, 1993, and 1992 are:

<TABLE>
<CAPTION>
                                                                               1994          1993          1992
                                                                             --------      --------      ------
                                                                                          (In thousands)
<S>                                                                            <C>          <C>           <C>
Deferred tax liabilities:
  Gain on sale of loans, deferred for tax purposes                             $  926       $  664        $  736
  Hedging transactions, recognized currently for tax purposes                     132          185           230
  Income reported for tax purposes when received                                  181          238           244
  Dividends received in stock, not recognized for tax purposes                     85           93            69
  Tax depreciation in excess of book depreciation                                  19           64           103
  Excess of tax bad debt reserve over base year                                   193           --            --
  Other                                                                            --          126            45
                                                                             --------     --------       -------
                                                                                1,536        1,370         1,427
Deferred tax assets:
  General allowances for losses on loans                                       (1,058)        (976)         (923)
  Deferred loan fees                                                             (106)        (142)         (147)
  Base year tax bad debt reserve in excess of tax bad debt reserve                 --         (199)         (427)
                                                                             --------     --------       ------- 
                                                                               (1,164)      (1,317)       (1,497)
Valuation allowance on deferred tax assets                                         --           --           300
                                                                             --------     --------       -------
                                                                               (1,164)      (1,317)       (1,197)
                                                                               ------       ------        ------ 

Net deferred tax liability                                                     $  372       $   53        $  230
                                                                               ======       ======        ======
</TABLE>


            Retained  earnings  as of  June  30,  1994,  includes  approximately
$5,229,000  for which no provision  for federal  income tax has been made.  This
amount represents  allocations of income to bad debt deductions for tax purposes
only.  Reduction  of amounts so allocated  for purposes  other than tax bad debt
losses will create  income for tax purposes  only,  which will be subject to the
then current income tax rate.

(11)  Benefit Plans

            The Company and its subsidiaries  have a defined benefit  retirement
plan which covers all employees who have attained at least  twenty-one  years of
age and  completed  one year of  service.  During  fiscal  year 1991 the Company
merged its  defined  benefit  retirement  plan into the  Financial  Institutions
Retirement  Fund  (FIRF),  a  multiple  employer,  industry-sponsored  plan.  In
addition,  the  Company  and  its  subsidiaries  have  a  401(k)  plan  covering
substantially  the  same  group of  employees  after  completion  of one year of
service.  The Company has agreed to make  contributions  to the defined  benefit
retirement plan sufficient to pay benefits to plan  participants.  Contributions
to the 401(k) plan are  discretionary.  The Company  incurred  total expenses to
fund the plans of approximately  $408,000,  $463,000, and $577,000 for the years
ended June 30, 1994, 1993 and 1992, respectively.

            The Bank  established  an Employee Stock  Ownership Plan (ESOP),  on
October 2, 1992, contemporaneously with the conversion from mutual to stock form
of ownership.  The plan covers  substantially  all employees  with more than one
year of service  who have  attained  the age of  twenty-one.  The ESOP  borrowed
$1,620,000 from the Company to purchase 185,150 shares of the Company's stock at
$8.75 per share. The Bank has agreed to make scheduled contributions to the ESOP
sufficient to service the amount borrowed.  The total contributions used to fund
payments  on  the  debt  totalled  $231,000  and  $174,000  in  1994  and  1993,
respectively.

            In conjunction with the Bank's conversion,  the Bank established two
stock option plans which granted options to individuals to purchase common stock
of the Company at a price  equal to the fair market  value at the date of grant,
subject  to the terms and  conditions  of the plan.  The total  number of shares
authorized  under the incentive  stock option plan is 198,375,  equal to 7.5% of
the  total  number  of shares of  common  stock  issued  in the  initial  public
offering.  The option term can not exceed ten years. The Bank granted 193,085 of
these options to officers of the Bank in connection with the conversion at an

<PAGE>

(11)  Benefit Plans (Continued)

exercise  price of $8.75 per share.  Options are currently  exercisable  for the
Chairman and President of the Bank, and for other officers on a cumulative basis
in equal  installments  at a rate of 20% per year  commencing  one year from the
date of grant, October 2, 1992. During the year under the incentive stock option
plan,  529 options were  exercised  and issued from  treasury  stock.  The stock
option plan for outside  directors who are not officers or employees of the Bank
granted  options to directors for 2.5% or 66,125 shares in conjunction  with the
conversion.  The exercise  price per share will be $8.75 for each  option.  Each
option granted under the outside directors stock option plan are exercisable and
expire  upon the  earlier  of 10 years  following  the date of grant or one year
following the date the optionee ceases to be a director.

             In  conjunction  with the  conversion,  the Bank  also  established
several  Recognition  and  Retention  Plans and  Trusts  (RRPs),  as a method of
providing officers of the Bank with a proprietary interest in the Company.  Such
awards are to be earned by  employees  subject to terms of the plans.  The total
number of shares  purchased  and  granted by the plans in  conjunction  with the
conversion  totalled  105,800  shares or 4% of the total  shares  offered in the
conversion.  The stock grants awarded to the officers of the Bank will vest on a
cumulative basis in equal  installments at a rate of 20% per year commencing one
year from the date of grant, October 2, 1992.
The cost of the awards are  amortized on a  straight-line  basis over their five
year terms.

             In December 1990, the Financial  Accounting  Standards Board issued
Statement No. 106, Employers' Accounting for Post-Retirement Benefits other than
Pensions. Currently, the Company provides no post-retirement benefits other than
the pension plan described  above and as such,  SFAS No. 106 will have no impact
on the Company's operations.

(12)  Financial Institutions Reform, Recovery, and Enforcement Act (FIRREA) of
      1989

             FIRREA  includes  provisions for changes in the federal  regulatory
structure for institutions including minimum capital requirements, a new deposit
insurance  system,   increased  deposit  insurance   premiums,   and  restricted
investment  activities  with respect to  noninvestment  grade corporate debt and
certain other investments.
FIRREA also increases the required  ratio of housing  related assets in order to
qualify as a savings institution.

             The regulations  require  institutions to have a minimum regulatory
tangible  capital  equal to 1.5% of total  assets,  a minimum  3.0% core capital
ratio, and an 8.0% risk-based  capital ratio. The Bank is in compliance with the
fully phased-in capital requirements at June 30, 1994.

             Management   anticipates  continued  compliance  with  the  capital
requirements  of  FIRREA  and that  the  other  provisions  of  FIRREA  will not
materially impact the Bank's operations.

(13)  Lease Commitments

     Minimum rental  commitments  under all  noncancelable  operating leases for
land and office space are as follows:

                                             Year ended
                                              June 30,           Amount
                                                   (In thousands)
                                                1995             $189
                                                1996              159
                                                1997              131
                                                1998               60
                                                1999               39

            Rental expense for the years ended June 30, 1994,  1993 and 1992 was
approximately $222,000, $227,000, and $186,000, respectively.

 

<PAGE>

(14)   Concentrations  of  Credit  Risk  and  Financial   Instruments  with
       Off-Balance-Sheet Risk

            The Bank's  lending  base  primarily  covers the  greater  Rockford,
Illinois area and extends, to a lesser extent, to the Chicago,  Illinois and Des
Moines,  Iowa metropolitan  areas, where the Bank operates three of its mortgage
loan origination offices. The Bank evaluates each customer's creditworthiness on
a case-by-case basis.

             Commitments  to fund or  purchase  loans at June 30,  1994 and 1993
amounted to approximately $55,080,000 and $85,270,000,  respectively,  including
approximately $10,907,000 and $10,900,000,  respectively, of unadvanced lines of
credit and $9,800,000 and $13,800,000, respectively, in fixed rate loans ranging
from 7.5 to 9.9 percent and 6.5 to 10.9 percent,  respectively.  Commitments  to
sell  loans  and  participating  interests  in loans  at June 30,  1994 and 1993
aggregated approximately $21,722,000 and $72,800,000, respectively.

             The Bank has  purchased  financial  options  and  futures  to hedge
interest rate exposure on mortgage loans and the related commitments. Options to
place  mortgage-backed  securities at June 30, 1994 were $11,000,000 to purchase
and $11,000,000 to sell. There were no options on financial futures contracts at
June 30, 1994. The unamortized cost of such options and futures and the exposure
to loss on the  ultimate  fulfillment  of sales  commitments  is not expected to
result in significant loss, if any, to the Bank.

             The fair value of the aforementioned loan commitments,  options and
futures is included in the  calculation of fair value of mortgage loans held for
sale. See note 1(d).

(15)  Stockholders' Equity

             On October 2, 1992, FirstRock Bancorp, Inc. issued 2,645,000 shares
of common stock at $8.75 per share. The net proceeds, after deducting conversion
expenses of $1.3 million,  were $21.8 million, and are reflected as common stock
and additional  paid-in capital in the accompanying  consolidated  statements of
financial  condition.  The  Company  used $10.9  million of the net  proceeds to
acquire all the capital stock of the Bank.

             As part of the  conversion,  the  Bank  established  a  liquidation
account for the benefit of eligible  depositors  as of December  31,  1991,  the
eligibility record date, who continue to maintain deposits in the Bank after the
conversion.  In the unlikely event of a complete  liquidation of the Bank,  each
eligible  account  holder  would  receive  from  the  liquidation   account,   a
liquidation  distribution based on their  proportionate  share of the then total
remaining  qualifying  deposits,  prior to any distribution  with respect to the
Bank's  capital  stock.  The Bank may not declare or pay a cash  dividend to the
Company on, or repurchase any of, its capital stock, if the effect thereof would
cause the  retained  earnings  of the Bank to be reduced  below the amount  then
required for the liquidation account.

  
(16)  Condensed Parent Company Only Financial Statements

            The following  condensed statement of financial condition as of June
30, 1994 and 1993 and  condensed  statements  of earnings and cash flows for the
year ended June 30,  1994 and the period  from  October 2, 1992 to June 30, 1993
for FirstRock Bancorp,  Inc. should be read in conjunction with the consolidated
financial statements and notes thereto (in thousands).

<TABLE>
<CAPTION>
Statement of Financial Condition
                                                                                             June 30,       June 30,
                                                                                               1994           1993
<S>                                                                                        <C>               <C>
Assets:
   Cash on hand and in banks                                                                 $1,202          $   110
   Investments                                                                                4,466            7,545
   Loans receivable for ESOP                                                                  1,215            1,446
   Accrued interest on loans and investments                                                     18               33
   Investment in First Federal Savings Bank, F.S.B.                                          44,267           39,541
   Other assets                                                                                  43                3
                                                                                            -------          -------
                                                                                            $51,211          $48,678
                                                                                            =======          =======
Liabilities:
   Accrued interest and other liabilities                                                   $    56          $    26
Stockholders' equity:
   Preferred stock                                                                               --               --
   Common stock                                                                                  26               26
   Additional paid-in capital                                                                21,766           21,769
   Retained earnings                                                                         33,621           28,858
   Unrealized loss on mutual funds                                                             (140)              --
   Treasury stock                                                                            (4,118)          (2,001)
                                                                                            -------          ------- 
                                                                                             51,155           48,652
                                                                                            -------          -------
                                                                                            $51,211          $48,678
                                                                                            =======          =======

                                                                                                        Period from
Statement of Earnings                                                                     Year ended      October 2,
                                                                                           June 30,        1992 to
                                                                                              1994        June 30, 1993

Equity in earnings of the Bank                                                               $4,726           $3,035
Interest income                                                                                 384              382
Loss on redemption of mutual funds                                                               (4)              --
Other expense                                                                                  (320)             (33)
Income tax expense                                                                              (23)            (134)
                                                                                            -------          ------- 
Net income                                                                                  $ 4,763          $ 3,250
                                                                                            =======          =======

                                                                                                         Period from
Statement of Cash Flows                                                                   Year ended      October 2,
                                                                                           June 30,        1992 to
                                                                                              1994      June 30, 1993
Operating activities:
   Net income                                                                               $ 4,763          $ 3,250
   Less equity in earnings of the Bank not providing funds                                   (4,726)          (3,035)
   Amortization of premiums on investments                                                        3               --
   Loss on redemption of mutual funds                                                             4               --
   Increase in accrued interest and other assets                                                (25)             (36)
   Increase in other liabilities                                                                 30               26
                                                                                            -------          -------
Net cash provided by operations                                                                  49              205
                                                                                            -------           ------
</TABLE>

<PAGE>

Statement of Cash Flows (Continued)
<TABLE>
<CAPTION>
                                                                                                        Period From
                                                                                           Year ended     October 2,
                                                                                            June 30,       1992 to
                                                                                              1994      June 30, 1993
<S>                                                                                          <C>             <C>
Investing activities:
   Loan originations                                                                             --           (1,620)
   Purchase of investments                                                                   (1,700)          (8,145)
   Proceeds from the redemption and maturity of investments                                   4,632              600
   Repayments of loans                                                                          231              174
   Purchase of capital stock of the Bank                                                         --          (10,898)
                                                                                          ---------          ------- 
Net cash used by investing activities                                                         3,163          (19,889)
                                                                                            -------          ------- 
Financing activities:
   Net proceeds from sale of common stock                                                        --           21,795
   Proceeds from options exercised                                                                5               --
   Purchase of treasury stock                                                                (2,125)          (2,001)
                                                                                            -------          ------- 
Net cash provided by financing activities                                                    (2,120)          19,794
                                                                                            -------          -------
Net increase in cash and cash equivalents                                                     1,092              110
Cash and cash equivalents at beginning of period                                                110               --
                                                                                            -------        ---------
Cash and cash equivalents at end of period                                                  $ 1,202          $   110
                                                                                            =======          =======
</TABLE>

<PAGE>


(17)  Quarterly Results of Operations (Unaudited)

            The following table sets forth certain  unaudited income and expense
data on a quarterly basis for the period indicated.


<TABLE>
<CAPTION>

                                                                       Quarter ended
                                June 30,   Mar. 31,  Dec. 31,   Sept. 30,  June 30,   Mar. 31,    Dec. 31,  Sept. 30,
                                  1994        1994     1993        1993      1993       1993        1992       1992

<S>                               <C>        <C>       <C>        <C>        <C>        <C>
Interest income                   $6,294     $6,265    $6,579     $6,590     $6,862     $6,559     $7,009     $6,806
Interest expense                   2,765      2,833     3,045      3,210      3,257      3,249      3,555      3,848
                                  ------     ------    ------     ------     ------     ------     ------     ------
Net interest income                3,529      3,432     3,534      3,380      3,605      3,310      3,454      2,958
                                  ------     ------    ------     ------     ------     ------     ------     ------
Provision for loan losses             58         88        88         88         87         88         88        118
Total non-interest income          1,895      1,886     1,837      1,884      1,638      1,678      1,669      1,687
Total non-interest expense         3,391      3,294     3,358      3,309      3,347      3,146      3,318      2,978
Income taxes (benefit)               755        735       736        714        696        674        660        588
                                 -------    -------   -------    -------    -------    -------    -------     ------
Net income                        $1,220     $1,201    $1,189     $1,153     $1,113     $1,080     $1,057     $  961
                                  ======     ======    ======     ======     ======     ======     ======     ======

Primary earnings per share        $ 0.48     $ 0.47    $ 0.47     $ 0.44     $ 0.42     $ 0.40     $ 0.39        N/A
                                  ======     ======    ======     ======     ======     ======     ======     ======

</TABLE>


N/A - Earnings per share are not available as the stock  conversion was complete
October 2, 1992.

<PAGE>



                      (This page intentionally left blank)



<PAGE>

<TABLE>
<CAPTION>

                            FIRSTROCK BANCORP, INC.
                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                             (Dollars in thousands)

                                                                                 September 30,     June 30,
                                                                                      1994           1994
                                                                                                   ------
<S>                                                                               <C>             <C>  
ASSETS   (Unaudited)

Cash on hand and in banks                                                         $ 16,004        $ 18,022
Interest-earning deposits                                                              985           4,796
Investments in mutual funds at market                                               45,440          44,821
Investment securities available for sale                                            22,195              --
Investment securities held to maturity                                                  --          22,516
Mortgage loans held for sale                                                         9,670          17,122
Mortgage-backed securities available for sale                                       39,150              --
Mortgage-backed securities held to maturity                                         11,686          55,030
Loans receivable, net                                                              236,764         222,652
Accrued interest receivable                                                          2,917           2,868
Real estate held for sale                                                            3,804           3,819
Real estate owned, net                                                               1,784           1,697
Premises and equipment                                                               5,139           5,201
Other assets                                                                        12,417          10,952
                                                                                  --------        --------
Total Assets                                                                      $407,955        $409,496
                                                                                  ========        ========

LIABILITIES AND STOCKHOLDERS' EQUITY

Liabilities:
  Deposit accounts                                                                $302,483        $301,590
  Collateralized mortgage obligation bonds                                          10,013          12,309
  Other borrowings                                                                  28,561          19,857
  Advance payments by borrowers for taxes and insurance                                717           1,450
  Custodial balances on loans serviced for others                                   10,428          19,909
  Accrued interest and other liabilities                                             7,177           6,166
                                                                                ----------     -----------
Total liabilities                                                                  359,379         361,281
                                                                                 ---------       ---------

Stockholders' Equity:
  Preferred stock, $.01 par value, authorized 1,000,000
    shares; none outstanding                                                            --              --
  Common stock, $.01 par value, authorized 3,500,000
    shares; issued 2,645,000 shares; outstanding
    2,388,171 shares at 9/30/94 and 2,387,642 shares
    at 6/30/94                                                                          26              26
  Additional paid-in capital                                                        21,830          21,834
  Retained earnings, substantially restricted                                       34,858          33,621
  Treasury stock, at cost, 256,829 shares at 9/30/94
    and 257,358 shares at 6/30/94                                                   (4,109)         (4,118)
  Common stock purchased by:
    Employee stock ownership plan                                                   (1,157)         (1,215)
    Management recognition and retention plan                                         (556)           (602)
  Net unrealized loss on securities                                                 (2,316)         (1,331)
                                                                                 ---------       --------- 
Total stockholders' equity                                                          48,576          48,215
                                                                                 ---------       ---------

Total liabilities and stockholders' equity                                        $407,955        $409,496
                                                                                  ========        ========

See accompanying notes to unaudited consolidated financial statements.
</TABLE>




      



<PAGE>
<TABLE>
<CAPTION>



                            FIRSTROCK BANCORP, INC.
                      CONSOLIDATED STATEMENTS OF EARNINGS
                                  (Unaudited)
                                                                                 (Dollars in thousands)

                                                                                   For the Three Months
                                                                                    Ended September 30,
                                                                                   ---------------------
                                                                                    1994           1993
<S>                                                                                <C>            <C>  
Interest income:
   First mortgage loans                                                            $3,866         $3,881
   Consumer loans                                                                     891            831
   Mortgage-backed securities                                                         853            916
   Interest-earning deposits                                                           13            238
   Investment in mutual funds                                                         587            353
   Investment securities                                                              306            371
                                                                                  -------        -------

      Total interest income                                                         6,516          6,590
                                                                                  -------        -------

Interest expense:
   Deposits                                                                         2,356          2,533
   Borrowed funds                                                                     595            677
                                                                                  -------        -------
      Total interest expense                                                        2,951          3,210
                                                                                  -------        -------

Net interest income before provision for loan losses                                3,565          3,380
Provision for loan losses                                                              69             88
                                                                                  -------        -------

      Net interest income after provision for loan losses                           3,496          3,292
Non-interest income:
   Loan fees and servicing income                                                     927            773
   Insurance/security commissions                                                      92            185
   Income from real estate                                                             77            151
   Service charges on deposit accounts                                                681            674
   Gain (loss) on sale of loans                                                       (83)            89
   Gain (loss) on sale of investment securities                                       (36)           (33)
   Other income                                                                        47             45
                                                                                   ------        -------
      Total non-interest income                                                     1,705          1,884
                                                                                   ------         ------

Non-interest expense:
   Compensation and benefits                                                        1,728          1,553
   Office occupancy and equipment                                                     504            538
   Federal deposit insurance premiums                                                 182            187
   Gain on operation and sale of REO, net                                             (16)           (26)
   Other expense                                                                      798          1,057
                                                                                   ------         ------
      Total non-interest expense                                                    3,196          3,309
                                                                                   ------         ------

      Income before income taxes                                                    2,005          1,867
Income taxes                                                                          768            714
                                                                                  -------        -------
      Net income                                                                   $1,237         $1,153
                                                                                   ======         ======

Primary earnings per share                                                         $ 0.49         $ 0.44
                                                                                   ======         ======

See accompanying notes to unaudited consolidated financial statements.

</TABLE>





                           



<PAGE>






                            FIRSTROCK BANCORP, INC.
           CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY
                 FOR THE THREE MONTHS ENDED SEPTEMBER 30, 1994
                                  (Unaudited)
                                                
<TABLE>
<CAPTION>
                                                                                (Dollars in thousands)
                                                                                                       Net
                                                                                                    Unealized
                                                                          Common        Common       Loss On
                                         Additional                        Stock         Stock      Securities
                               Common     Paid-in    Retained   Treasury  Acquired      Acquired     Available
                                 Stock     Capital   Earnings     Stock    By ESOP       By RRPs     For Sale     Total
                                                                 (In thousands)

<S>                              <C>      <C>         <C>        <C>        <C>         <C>        <C>          <C>    
Balance, June 30, 1994           $26      $21,834     $33,621    $(4,118)   $(1,215)    $(602)     $(1,331)     $48,215

Net income for the
  three months ended
  September 30, 1994              --           --       1,237         --         --        --           --        1,237

Payment on ESOP loan              --           --          --         --         58        --           --           58

Amortization of RRP's             --           --          --         --         --        46           --           46

Exercise of stock options
  (529 shares)                    --           (4)         --          9         --        --           --            5

Change in net unrealized loss
  on securities available
  for sale                        --           --          --         --         --        --         (985)        (985)
                                ----   ----------  ----------  ---------  ---------   -------     --------     -------- 

Balance, September 30, 1994      $26      $21,830     $34,858    $(4,109)   $(1,157)    $(556)     $(2,316)     $48,576
                                 ===      =======     =======    =======    =======     =====      =======      =======

</TABLE>



See accompanying notes to unaudited consolidated financial statements.





<PAGE>




                            FirstRock Bancorp, Inc.
                     Consolidated Statements Of Cash Flows
                                  (Unaudited)
<TABLE>
<CAPTION>
                                                                                   For the Three Months
                                                                                    Ended September 30,
                                                                                   --------------------
                                                                                    1994           1993
                                                                                       (In thousands)

<S>                                                                               <C>            <C>   
Cash flows from operating activities:
   Net income                                                                     $ 1,237        $ 1,153

   Adjustments  to  reconcile  net  income  to net cash  provided  by  operating
     activities:
   Amortization (accretion) of premiums (discounts) on
     loans and securities, net                                                        322          1,276
   Provision for loss on loans and real estate owned                                   69             88
   Depreciation of premises and equipment                                             186            209
   Depreciation of real estate held for sale                                           33             27
   Amortization of intangibles and premium on
     collateralized mortgage obligation bonds                                         179            220
   (Gain) loss on sale of loans                                                        83            (56)
   Loss on sale of investments and mortgage-backed
     securities                                                                        36             --
   Loss on mortgage-backed securities held for sale                                    --             33
   Gain on sale of real estate owned                                                   --            (32)
   Loan originations for held for sale, net of origination
     fees and principal payments received                                         (14,910)       (78,075)
   Purchases of loans for resale                                                  (11,866)       (22,448)
   Proceeds from sale of loans held for sale                                       34,145        107,547
   Proceeds from sale of mortgage-backed securities and
     investments held for sale                                                         --          3,573
   Increase (decrease) in cash due to:
     Accrued interest                                                                 (49)           (21)
     Other assets                                                                    (315)           875
     Accrued interest and other liabilities                                         1,011           (897)
     Custodial balances                                                            (9,481)        (9,474)
                                                                                  -------        ------- 
Total adjustments                                                                    (557)         2,845
                                                                                 --------        -------
Net cash provided by operating activities                                             680          3,998
                                                                                 --------        -------

Cash flows from investing activities:
   Loan originations, net of loan origination fees and
     principal payments received                                                  (14,512)        (1,667)
   Principal payments on mortgage-backed securities                                 2,887          5,229
   Proceeds from maturities of investments                                             91          4,112
   Proceeds from sales of investments
     and mortgage-backed securities                                                   673             --
   Purchases of investments and mortgage-backed
     securities                                                                    (2,071)        (6,507)
   Proceeds from sales of real estate owned, net                                        7            258
   Purchase of premises and equipment, net                                           (124)          (528)
                                                                                 --------       -------- 
Net cash provided (used) by investing activities                                  (13,049)           897
                                                                                  -------       --------

See accompanying notes to unaudited consolidated financial statements.


</TABLE>

<PAGE>




                            FirstRock Bancorp, Inc.
                     Consolidated Statements Of Cash Flows
                                  (Unaudited)
<TABLE>
<CAPTION>

                                                                                   For the Three Months
                                                                                    Ended September 30,
                                                                                   --------------------
                                                                                   1994            1993
                                                                                       (In thousands)

<S>                                                                              <C>           <C>  
Cash flows from financing activities:
   Decrease in employee stock ownership and
     recognition plans                                                                104            104
   Proceeds from exercised options                                                      4             --
   Net increase in deposit accounts                                                   893          2,978
   Proceeds from other borrowings net                                               8,704            307
   Payments on collateralized mortgage obligation bonds                            (2,432)        (1,774)
   Net decrease in advance payments by
     borrowers for taxes and insurance                                               (733)          (812)
                                                                                 --------       -------- 

Net cash provided by financing activities                                           6,540            803
                                                                                 --------       --------

Net increase (decrease) in cash and cash equivalents                               (5,829)         5,698
Cash and cash equivalents at beginning of the quarter                              22,818         32,271
                                                                                  -------        -------

Cash and cash equivalents at end of quarter                                       $16,989        $37,969
                                                                                  =======        =======

Supplemental  disclosures of cash flow  information:  Payments during the period
   for:
     Interest                                                                       2,811          3,144
     Income taxes                                                                       4            210
   Noncash investing activity:
     Transfer loans to real estate owned                                              112             --
     Transfer of securities to available for sale                                  67,337             --
     Transfer of mortgage-backed securities to available
       for sale                                                                    42,244             --


</TABLE>



See accompanying notes to unaudited consolidated financial statements.



<PAGE>




                     FIRSTROCK BANCORP, INC. AND SUBSIDIARY
              Notes to Unaudited Consolidated Financial Statements
                      September 30, 1994 and June 30, 1994



(1)  Basis of Presentation

The accompanying  unaudited consolidated financial statements have been prepared
in accordance with generally accepted  accounting  principles (GAAP) for interim
financial  information and with the  instructions to Form 10-Q and Article 10 of
Regulation  S-X.  Accordingly,  they do not include all of the  information  and
footnotes required by GAAP for complete financial statements.  In the opinion of
management,  all  adjustments  (consisting  of only normal  recurring  accruals)
necessary for a fair presentation have been included.

The  results  of  operations  and other  data for the  interim  periods  are not
necessarily  indicative  of results that may be expected  for the entire  fiscal
year ending June 30, 1995.

The  unaudited   consolidated  financial  statements  include  the  accounts  of
FirstRock Bancorp,  Inc. (the "Company") and its wholly owned subsidiary,  First
Federal Savings Bank, FSB and its subsidiaries  (the "Bank") as of September 30,
1994 and for the three month  periods  ended  September  30, 1994 and 1993.  All
material   intercompany  accounts  and  transactions  have  been  eliminated  in
consolidation.


(2)  Conversion to Stock Ownership

FirstRock Bancorp, Inc. completed its initial public offering on October 2, 1992
with the  simultaneous  conversion of First Federal Savings and Loan Association
of Rockford,  a federally chartered mutual savings and loan association to First
Federal Savings Bank, FSB, a federally chartered stock savings bank. Pursuant to
the public offering,  the Company sold 2,645,000 shares of common stock at $8.75
per share to  depositors  and  borrowers  of the Bank  during  the  subscription
offering.  Total net proceeds were $19.2  million.  The Company  utilized  $10.9
million of the  proceeds  to acquire all of the issued and  outstanding  capital
stock of the Bank.


(3)  Earnings per Share

Earnings per share is computed by dividing  net income by the  weighted  average
number of shares of common stock and common stock equivalents outstanding during
the period.  Stock  options are  regarded as common  stock  equivalents  and are
computed using the treasury stock method.  The weighted average number of common
stock and common stock  equivalents for the calculation of primary  earnings per
share were 2,542,503 and 2,632,633 for the three months ended September 30, 1994
and 1993,  respectively.  The weighted average number of common stock and common
stock  equivalents for the fully diluted  earnings per share  computation,  were
2,549,878 and 2,638,543 for the three months ended  September 30, 1994 and 1993,
respectively (which are not materially dilutive).



<PAGE>




(4)  Commitments and Contingencies

Commitments  to originate  and purchase  loans at September  30, 1994 were $34.8
million,  including $11.9 million of unadvanced lines of credit.  Commitments to
sell loans totalled $16.8 million at September 30, 1994.


(5)  Legal Proceedings

In  October,  1992,  legal  proceedings  were  instituted  by the United  States
Attorney  before the United States  District  Court of the Northern  District of
Illinois,  Western  Division,  alleging  that,  in  connection  with the  Bank's
conversion to stock form and the accompanying  initial public offering of common
stock by the Company,  certain  persons (none of whom were  affiliated  with the
Company or the Bank) engaged in the unlawful sale of  subscription  rights.  The
United States Marshall  seized 277,774 shares of the Company's stock  subscribed
for in the  conversion by such persons.  On November 2, 1994,  the United States
Marshall sold 235,454 shares of Company common stock as part of a court-approved
partial  settlement  of the  above-referenced  legal  proceeding.  The remaining
42,320 shares remain subject to the legal proceeding.  Neither the Company,  the
Bank, nor any of its affiliates have been or are parties to this litigation.  On
October 11,  1994,  the one  remaining  claimant in the  above-referenced  legal
proceeding filed a shareholders  derivative complaint naming the Company and the
United States of America as defendants.  The complaint seeks no monetary damages
from the  Company,  but  seeks to have the  shares at issue  sold by the  United
States Marshall directly to FirstRock at the initial public offering price.
The  Company  believes  that the  complaint  is without  merit and it intends to
vigorously defend this action.


(6)  Reclassifications


Certain  amounts in the  unaudited  consolidated  financial  statements  for the
period presented in the fiscal year 1994 have been  reclassified to conform with
the presentation in fiscal year 1995.



<PAGE>


                                                                     EXHIBIT 1


October 26, 1994



Board of Directors
FirstRock Bancorp, Inc.
612 North Main Street
Rockford, Illinois  61103

Members of the Board:

You have  requested  our opinion as to the fairness of the merger  consideration
(the  "Merger   Consideration"),   from  a  financial  point  of  view,  to  the
shareholders  of  FirstRock  Bancorp,  Inc.  ("FirstRock")  with  respect to the
proposed merger of FirstRock with and into First Financial  Corporation  ("First
Financial").  FirstRock has entered into an Agreement and Plan of Reorganization
and a related Agreement and Plan of Merger (collectively the "Agreements"), both
dated October 26, 1994,  between First Financial and FirstRock.  As is set forth
in the Agreements,  each outstanding  share of common stock of FirstRock will be
converted  into and be  exchangeable  for the number of shares of Common  Stock,
$1.00 par value per share, of First Financial equal to a fraction, the numerator
of which shall be equal to $27.10 and the denominator of which shall be equal to
the  average  closing  price  per share of Common  Stock of First  Financial  as
reported on the Nasdaq Stock  Market for the fifteen  trading days ending on the
fourth trading day prior to the Effective Date of the Merger.

During the course of our engagement, we have, among other things:

           1)reviewed  the  Agreements,  the  audited  financial  statements  of
             FirstRock  and First  Financial  for the most recent  three  fiscal
             years, and unaudited  financial  statements  through  September 30,
             1994 as reported on Form 10-Q, Office of Thrift Supervision ("OTS")
             Thrift Financial Reports of FirstRock,  as well as other internally
             generated FirstRock reports relating to asset/liability management,
             asset quality and so forth;

           2)reviewed and analyzed other material bearing upon the financial and
             operating  condition of First  Financial and FirstRock and material
             prepared in connection with the proposed transaction;

           3)reviewed the operating characteristics of certain other financial 
             institutions deemed relevant to the contemplated transaction;

           4)reviewed   the  nature   and  terms  of  recent   sale  and  merger
             transactions  involving  banks,  thrifts,  bank and thrift  holding
             companies  and  other  financial   institutions  that  we  consider
             relevant;



<PAGE>


October 26, 1994
Board of Directors
FirstRock Bancorp, Inc.
Page -2-


           5)reviewed historical and current market data for First Financial and
             FirstRock common stock;

           6)reviewed  financial  and  other  information  provided to us by the
             managements' of First Financial and FirstRock;

           7)conducted  meetings with members of the senior  management of First
             Financial  and  FirstRock  for the purpose of reviewing  the future
             prospects of First Financial and FirstRock;

           8)reviewed  certain  information  including  forecasts  pertaining to
             prospective  cost  savings and  revenue  enhancements  relative to
             the  proposed transactions;

           9)evaluated the proforma ownership of First Financial common stock by
             FirstRock  shareholders,  relative  to the  proforma  condition  of
             FirstRock's  assets,  liabilities,   equity  and  earnings  to  the
             proforma company.

The  Chicago  Corporation,  as  part  of its  investment  banking  business,  is
continually  engaged in the  valuation of banks and bank holding  companies  and
thrifts and thrift holding companies in connection with mergers and acquisitions
as well as initial and  secondary  offerings of securities as well as valuations
for other  purposes.  The Chicago  corporation is a member of all principal U.S.
Securities exchanges and in the conduct of our broker-dealer activities may from
time to time purchase  securities  from, and sell  securities to,  FirstRock and
First  Financial  and as a market  maker buy or sell the  equity  securities  of
FirstRock  for our own account and for the accounts of  customers.  In rendering
this  fairness  opinion  we have  acted  exclusively  on  behalf of the Board of
Directors of FirstRock and will receive a fee from FirstRock for our services.

In  rendering   this  opinion,   we  have  relied  upon,   without   independent
verification,   the  accuracy  and  completeness  of  the  financial  and  other
information and representations provided to us by First Financial and FirstRock.
We have relied upon the  management of FirstRock  and First  Financial as to the
reasonableness and achievability of the financial forecasts and projections (and
the assumptions and basis therefore)  provided to us, and have assumed that such
forecasts and projections are the best available estimates of management.

Based on the foregoing and our experience as investment  bankers,  we are of the
opinion that, as of the date hereof, the Merger  Consideration to be paid to the
shareholders  of  FirstRock  as  described  in the  Agreements,  is fair  from a
financial point of view.

Sincerely,


THE CHICAGO CORPORATION


<PAGE>
                                    PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

Item 20. Indemnification of Directors and Officers.

         Article 7 of First Financial  Corporation's ("FFC" or the "Registrant")
         Articles of Incorporation states as follows:

                           Article 7:  Indemnification.  The  Corporation  shall
                  indemnify each person (and the heirs and legal representatives
                  of such  person)  who is or was a  director  or officer of the
                  Corporation, or of any other corporation,  partnership,  joint
                  venture,  trust or other  enterprise which he or she served in
                  any  capacity at the request of the  Corporation,  against any
                  and all liability and reasonable  expense that may be incurred
                  by him or her in connection  with or resulting from any claim,
                  action,  suit,  or  proceeding  (whether  brought by or in the
                  right  of  the   Corporation   or  such   other   corporation,
                  partnership,  joint  venture,  trust  or other  enterprise  or
                  otherwise), civil, criminal,  administrative or investigative,
                  or threat  thereof,  or in connection  with an appeal relating
                  thereto, in which he or she may become involved, as a party or
                  otherwise,  by reason of his or her being or having  been such
                  director or officer, or by reason of any past or future action
                  or omission or alleged  action or  omission  (including  those
                  antedating  the  adoption of these  Articles) by him or her in
                  such  capacity,  whether or not he or she continues to be such
                  at the time such liability or expense is incurred.

                           Each person  identified above shall be indemnified by
                  the  Corporation  provided such person acted in good faith, in
                  what he or she  believed  to be in or not  opposed to the best
                  interest  of  the  Corporation  or  such  other   corporation,
                  partnership,  joint venture, trust or other enterprise, as the
                  case may be, and in  addition,  with  respect to any  criminal
                  action or proceeding,  had no reasonable cause to believe that
                  his or her conduct was unlawful.

                           Any such  officer  or  director  referred  to in this
                  Article may rely upon an opinion of counsel,  whether  general
                  counsel for the Corporation or any designated counsel retained
                  by the Corporation, to provide an opinion to such person as to
                  the  propriety  of acting and if said person  relies upon said
                  opinion,  he or she shall  have  deemed to have  acted in good
                  faith.

                           Any such  officer  or  director  referred  to in this
                  Article  who has been  wholly  successful,  on the  merits  or
                  otherwise,   with  respect  to  any  claim,  action,  suit  or
                  proceeding shall have been deemed to have acted in good faith.

                           Termination of any claim,  action, suit or proceeding
                  by  judgment,  settlement  or  conviction,  or  upon a plea of
                  guilty or nolo contendere, or its equivalent, shall not create
                  a  presumption  that a director  or  officer  did not meet the
                  standards of conduct set forth above.

                           As used in this Article,  the terms  "liability"  and
                  "expense"  shall include,  but not be limited to, counsel fees
                  and  disbursements   and  amounts  of  judgments,   fines  and
                  penalties  against,  and amounts paid in  settlement  by or on
                  behalf  of a  director  or  officer.  Expenses  incurred  with
                  respect to any such claim,  action,  suit or proceeding may be
                  advanced  by the  Corporation  prior to the final  disposition
                  thereof upon receipt of any undertaking by or on behalf of the
                  recipient to repay such amount unless he or she is entitled to
                  indemnification under this Article.

                           The Corporation shall purchase and maintain insurance
                  on behalf of any person who is or was a director or officer of
                  the  Corporation,  or is or was  serving at the request of the
                  Corporation  as a director or officer of another  corporation,
                  partnership,  joint venture, trust or other enterprise against
                  liability  asserted  against him or her and incurred by him or
                  her in any such capacity or arising out of his status as such,
                  whether or not the  Corporation  would have power to indemnify
                  him  against  such  liability  under  the  provision  of  this
                  Article.



<PAGE>

                  The rights of  indemnification  provided in this Article shall
         be in  addition  to any  rights  to  which  any  person  concerned  may
         otherwise  be  entitled  by  contract  or  as  a  matter  of  law,  and
         irrespective of the provisions of this Article,  the board of directors
         may, at any time and from any time to time, approve  indemnification of
         directors,  officers or employees  to the full extent  permitted by the
         provisions of the  Wisconsin  Business  Corporation  Law at the time in
         effect, whether on account of past or future actions.

                  FFC also has the power to purchase and  maintain  insurance on
         behalf of its  directors  and  officers.  FFC has in effect a policy of
         liability insurance covering its directors and officers,  the effect of
         which is to reimburse the directors and officers of FFC against certain
         damages and expenses  resulting  from certain  claims made against them
         caused by their negligent act, error or omission.

                  The  Wisconsin  Business  Corporation  Law  provides  for  the
         indemnification  of directors  and officers of  corporations  organized
         thereunder in certain  circumstances.  Sections 180.0850 to 180.0859 of
         the Wisconsin Business  Corporation Law are attached at Exhibit 28.1 to
         this Registration  Statement and incorporated herein by reference.  FFC
         has the power to indemnify its directors and officers against liability
         for certain of their acts.

                  The  foregoing  indemnity and  insurance  provisions  have the
         effect  of  reducing  directors'and   officers'  exposure  to  personal
         liability  for  actions  taken  in  connection  with  their  respective
         positions.

Item 21. Exhibits and Financial Statement Schedules.

         a.       Exhibits

         2.1      Agreement  and Plan of  Reorganization  dated October 26, 1994
                  among    FFC,    First    Financial     Acquisition    Company
                  ("Acquisition"),  and FirstRock  Bancorp,  Inc.  ("FirstRock")
                  (filed  as  Exhibit  2.1 to FFC's  Current  Report on Form 8-K
                  filed November 3, 1994 and incorporated herein by reference).

         2.2      Amendment No. 1 to Agreement and Plan of Reorganization  among
                  FFC,  Acquisition  and FirstRock dated December 5, 1994 (filed
                  as  Exhibit  2 to  FFC's  Current  Report  on Form  8-K  filed
                  December 7, 1994 and incorporated by reference herein).

         2.3      Warrant  Agreement  dated  October  26,  1994  between FFC and
                  FirstRock  (filed as Exhibit  2.2 to FFC's  Current  Report on
                  Form 8-K filed  November  3, 1994 and  incorporated  herein by
                  reference).

         3        Restated Articles of Incorporation of FFC*

         4.1      Form of  Certificate of Common Stock  (incorporated  herein by
                  reference  to  Exhibit  4.3 of the  Registrant's  Registration
                  Statement  on Form S-1  (Registration  No.  2-88289)  filed on
                  December 7, 1983).

         5        Opinion of   Robert M.  Salinger,  Esq. as to the  legality of
                  the securities registered hereunder.

         23.1     Consent of Robert M. Salinger, Esq. (included in Exhibit 5).

         23.2     Consent of KPMG Peat Marwick LLP.

         23.3     Consent of Ernst & Young LLP.

         23.4     Consent of The Chicago Corporation.

         28.1     Sections  180.0850  -  180.0859  of  the  Wisconsin   Business
                  Corporation Law.

         99.1     Form of Proxy for FFC shareholders.

         99.2     Form of Proxy for FirstRock shareholders.

         b.       Financial Statement Schedules -- None

         c.       Opinion  of  The Chicago  Corporation  --  (attached  to  this
                  Joint Proxy Statement/Prospectus as Exhibit 1).
________
* To be filed by Amendment

<PAGE>




Item 22. Undertakings.

         (a)      The undersigned registrant hereby undertakes:

                  (1)      To file,  during any period in which  offers or sales
                           are being made,  a  post-effective  amendment to this
                           registration statement:

                           (i)      To  include  any    prospectus   required by
                                    Section  10(a)(3)  of  the Securities Act of
                                    1933;

                           (ii)     To  reflect in the  prospectus  any facts or
                                    events  arising after the effective  date of
                                    the  registration  statement  (or  the  most
                                    recent  post-effective   amendment  thereof)
                                    which,  individually  or in  the  aggregate,
                                    represent  a   fundamental   change  in  the
                                    information  set  forth in the  registration
                                    statement;

                           (iii)    To include  any  material  information  with
                                    respect  to the  plan  of  distribution  not
                                    previously  disclosed  in  the  registration
                                    statement  or any  material  change  to such
                                    information in the registration statement.

                  (2)      That,  for the purpose of  determining  any liability
                           under the  Securities  Act, each such  post-effective
                           amendment  shall be deemed  to be a new  registration
                           statement relating to the securities offered therein,
                           and the  offering  of such  securities  at that  time
                           shall be deemed to be the initial bona fide  offering
                           thereof.

                  (3)      To   remove   from   registration   by   means  of  a
                           post-effective  amendment any of the securities being
                           registered  which remain unsold at the termination of
                           the offering.

         (b)      The  undersigned   registrant   hereby  undertakes  that,  for
                  purposes of  determining  any liability  under the  Securities
                  Act, each filing of the registrant's annual report pursuant to
                  section 13(a) or section 15(d) of the Exchange Act (and, where
                  applicable,  each filing of an employee  benefit plan's annual
                  report  pursuant to section 15(d) of the Exchange Act) that is
                  incorporated by reference in the registration  statement shall
                  be deemed to be a new registration  statement  relating to the
                  securities   offered   therein,   and  the  offering  of  such
                  securities at that time shall be deemed to be the initial bona
                  fide offering thereof.

         (c)      The undersigned  registrant hereby undertakes as follows: that
                  prior to any public  reoffering of the  securities  registered
                  hereunder  through use of a prospectus which is a part of this
                  registration  statement,  by any person or party who is deemed
                  to be an  underwriter  within the meaning of Rule 145(c),  the
                  issuer undertakes that such reoffering prospectus will contain
                  the information called for by the applicable registration form
                  with  respect  to  reofferings  by  persons  who may be deemed
                  underwriters, in addition to the information called for by the
                  other items of the applicable form.

         (d)      The registrant  undertakes  that every  prospectus (i) that is
                  filed pursuant to paragraph (d) immediately preceding, or (ii)
                  that purports to meet the  requirements of section 10(a)(3) of
                  the Securities Act and is used in connection  with an offering
                  of  securities  subject to Rule 415 under the  Securities  Act
                  will be filed as a part of an  amendment  to the  registration
                  statement  and  will  not be  used  until  such  amendment  is
                  effective, and that, for purposes of determining any liability
                  under the Securities Act, each such  post-effective  amendment
                  shall be deemed to be a new registration statement relating to
                  the  securities  offered  therein,  and the  offering  of such
                  securities at that time shall be deemed to be the initial bona
                  fide offering thereof.

         (e)      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
                  foregoing  provisions,  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


<PAGE>



                  asserted by such director,  officer or  controlling  person in
                  connection   with  the  securities   being   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.

         (f)      The  undersigned  registrant  hereby  undertakes to respond to
                  requests for  information  that is  incorporated  by reference
                  into the prospectus  pursuant to Items 4, 10(b),  11, or 13 of
                  this form, within one business day of receipt of such request,
                  and to send the incorporated  documents by first class mail or
                  other  equally   prompt  means.   This  includes   information
                  contained in documents filed  subsequent to the effective date
                  of the registration  statement  through the date of responding
                  to the request.

         (g)      The  undersigned  registrant  hereby  undertakes  to supply by
                  means of a post-effective amendment all information concerning
                  a  transaction,   and  the  company  being  acquired  involved
                  therein,  that  was not the  subject  of and  included  in the
                  registration statement when it became effective.


<PAGE>
                                   SIGNATURES

         Pursuant  to the  requirements  of the  Securities  Act  of  1933,  the
Registrant  certifies that it has duly caused this Registration  Statement to be
signed on its behalf by the undersigned,  thereunto duly authorized, in the City
of Stevens Point, State of Wisconsin, on December 12, 1994.

                                                FIRST FINANCIAL CORPORATION


                            By: /s/ John C. Seramur
                                --------------------------------------
                                John C. Seramur
                                President and Chief Executive Officer


                               POWER OF ATTORNEY

         KNOW ALL PERSONS BY THESE  PRESENTS,  that each person whose  signature
appears  below  appoints  John C.  Seramur and Robert M.  Salinger,  jointly and
severally, each in his own capacity, his true and lawful attorneys-in-fact, with
full power of substitution, for him and in his name, place and stead, in any and
all capacities to sign any  amendments to this  Registration  Statement,  and to
file the same,  with all exhibits  thereto,  and other  documents in  connection
therewith,  with the Securities and Exchange  Commission,  hereby  ratifying and
confirming all that said  attorney-in-fact,  or their substitute or substitutes,
may lawfully do or cause to be done by virtue hereof.

         Pursuant  to the  requirements  of the  Securities  Act of  1933,  this
Registration  Statement  has  been  signed  by  the  following  persons  in  the
capacities indicated on December 12, 1994.

/s/ John C. Seramur                       President and Chief Executive Officer,
               John C. Seramur            Director



/s/ Thomas H. Neuschaefer                 Vice President, Treasurer and
            Thomas H. Neuschaefer         Chief Financial Officer


/s/ Robert S. Gaiswinkler                 Chairman of the Board, Director
            Robert S. Gaiswinkler



/s/ Gordon M. Haferbecker                 Director
            Gordon M. Haferbecker





<PAGE>




/s/ James O. Heinecke                      Director
              James O. Heinecke


/s/ Robert T. Kehr                         Director
               Robert T. Kehr


/s/ Paul C. Kehrer                         Director
               Paul C. Kehrer


/s/ Robert P. Konopack                     Director
             Robert P. Konopacky


/s/ Dr. George R. Leach                    Director
             Dr. George R. Leach


/s/ Ignatius H. Robers                     Director
             Ignatius H. Robers


/s/ John H. Sproule                        Director
               John H. Sproule


/s/ Ralph R. Staven                        Director
               Ralph R. Staven


/s/ Norman L. Wanta                        Director
               Normal L. Wanta


/s/ Arlyn G. West                          Director
                Arlyn G. West





<PAGE>



                                 EXHIBIT INDEX


Exhibit                Description
 
   5                   Opinion of Robert M. Salinger, Esq. as to legality of 
                       securities registered hereunder
 23.1                  Consent of Robert M.Salinger, Esq.(included in Exhibit 5)
 23.2                  Consent of KPMG Peat Marwick LLP
 23.3                  Consent of Ernst & Young LLP
 23.4                  Consent of Chicago Corporation
 28.1                  Sections 180.0850-180.0859 of the Wisconsin Business 
                       Corporation Law
 99.1                  Form of Proxy for FFC shareholders
 99.2                  Form of Proxy for FirstRock shareholders



<PAGE>




                                                   EXHIBITS 5 AND 23.1







                                            December 12, 1994



Board of Directors
First Financial Corporation
1305 Main Street
Stevens Point, Wisconsin 54481

Gentlemen:

                  I am the General  Counsel  and  Secretary  of First  Financial
Corporation,  a Wisconsin  corporation (the  "Company").  This opinion letter is
given in connection with the Company's  registration  statement on Form S-4 (the
"Registration Statement"),  as filed with the Securities and Exchange Commission
on the date hereof and  relating  to the  proposed  offering of up to  5,500,000
shares of the Company's  common stock,  par value $1.00 per share,  all of which
shares (the "Shares") may be issued in connection with the proposed  acquisition
of FirstRock Bancorp,  Inc.  ("FirstRock")  pursuant to an Agreement and Plan of
Reorganization  dated as of October 26,  1994,  as amended,  among the  Company,
FirstRock  and First  Financial  Acquisition  Company  (the  "Agreement").  This
opinion  letter is furnished to you at your request to enable you to fulfill the
requirements of Item 60(b)(5) of Regulation S-K, 17 C.F.R. ss. 229.601(b)(5), in
connection with the Registration Statement.

                  For purposes of this opinion letter, I have examined copies of
the following documents:

                  1.       An executed copy of the Registration Statement.

                  2.       The Certificate of Incorporation of the Company.

                  3.       The Bylaws of the Company.

                  4.       The Agreement.

                  5.       Resolutions of the Board of Directors of the Company
                           adopted on October 19, 1994 relating to the issuance
                           of   the   Shares   and   arrangements in connection 
                           therewith.

                  This opinion letter is given,  and all  statements  herein are
made, in the context of the foregoing.


<PAGE>



Board of Directors
First Financial Corporation
December 12, 1994
Page 2


                  This  opinion  letter is based as to  matters of law solely on
the Business  Corporation  Law of the State of  Wisconsin.  I express no opinion
herein as to any other laws, statutes, regulations, or ordinances.

                  Based upon,  subject to and limited by the foregoing,  I am of
the opinion that following (i) effectiveness of the Registration Statement, (ii)
issuance of the Shares  pursuant to the terms of the Agreement and (iii) receipt
by the Company of the  consideration for the Shares specified in the resolutions
of the Board of Directors, the Shares will be validly issued, fully paid and non
assessable under the Business Corporation Law of the State of Wisconsin,  except
as may be found under Section  180.0622(2)(b) of Business Corporation Law of the
State of Wisconsin.

                  I assume no  obligation  to advise  you of any  changes in the
foregoing subsequent to the delivery of this opinion letter. This opinion letter
has been  prepared  solely  for your use in  connection  with the  filing of the
Registration  Statement  on the date of this  opinion  letter  and should not be
quoted in whole or in part or  otherwise  be  referred  to,  nor  filed  with or
furnished to any governmental agency or other person or entity, without my prior
written consent.

                  I hereby  consent  to the  filing  of this  opinion  letter as
Exhibit  5 to the  Registration  Statement  and to  the  reference  to me in the
prospectus  constituting a part of the  Registration  Statement.  In giving this
consent,  I do not thereby admit that I am an "expert" within the meaning of the
Securities Act of 1933, as amended.

                                                   Very truly yours,



                                                   Robert M. Salinger
                                                   General Counsel and Secretary


<PAGE>




                                                      EXHIBIT 23.2



The Board of Directors
FirstRock Bancorp, Inc.



We consent to the use of our reports incorporated herein by reference and to the
reference to our firm under the heading "Experts" in the Joint  Proxy/Prospectus
and registration statement.




/s/KPMG Peat Marwick, L.L.P.

December 12, 1994
Chicago, Illinois



<PAGE>




                                                       EXHIBIT 23.3



                            Consents of Ernst & Young LLP, Independent Auditors



We  consent to the  reference  to our firm under the  caption  "Experts"  in the
Registration  Statement  (Form S-4) and related  Prospectus  of First  Financial
Corporation for the  registration of up to 5,500,000  shares of its common stock
and to the  incorporation  by reference  therein of our report dated January 17,
1994, with respect to the consolidated  financial  statements of First Financial
Corporation  included in its Annual Report to Shareholders  and  incorporated by
reference in its Annual Report (Form 10-K) for the year ended December 31, 1993,
filed with the Securities and Exchange Commission.




/s/Ernst & Young

Milwaukee, Wisconsin
December 9, 1994



<PAGE>



                                                     EXHIBIT 23.4





                       CONSENT OF THE CHICAGO CORPORATION

We hereby  consent  to the  summarization  of our  fairness  opinion  letter and
references  to our firm under the  captions  "SUMMARY"  -- Opinion of  Financial
Advisor" and "THE MERGER" and to the  inclusion of such letter as an Appendix to
the Proxy  Statement/Prospectus  which is part of this Registration Statement on
Form S-4 of First  Financial  Corporation.  By giving  such  consent,  we do not
thereby admit that we are experts with respect to any part of such  Registration
Statement  within the meaning of the term "expert" as used in the Securities and
Exchange Commission promulgated thereunder.


THE CHICAGO CORPORATION



Chicago, Illinois
December 8, 1994

<PAGE>

                                  Exhibit 28.1


      Sections 180.0850-180.059 of the Wisconsin Business Corporation Law

     180.0850   DEFINITIONS   APPLICABLE   TO   INDEMNIFICATION   AND  INSURANCE
PROVISIONS.--In ss. 180.0850 to 180.0859:
     (1) "Corporation" means a domestic  corporation and any domestic or foreign
predecessor  of a  domestic  corporation  where  the  predecessor  corporation's
existence ceased upon the consummation of a merger or other transaction.
     (2) "Director or officer" of a corporation means any of the following:
     (a) An individual who is or was a director or officer of the corporation.
     (b) An individual who, while a director or officer of the  corporation,  is
or was serving at the  corporation's  request as a director,  officer,  partner,
trustee, member of any governing or decision-making committee, manager, employee
or agent of  another  corporation  or  foreign  corporation,  limited  liability
company partnership, joint venture, trust or other enterprise.
     (c) An individual who, while a director or officer of the  corporation,  is
or was  serving  an  employee  benefit  plan  because  his or her  duties to the
corporation also impose duties on, or otherwise  involve services by, the person
to the plan or to participants in or beneficiaries of the plan.
     (d)  Unless  the  context  requires  otherwise,   the  estate  or  personal
representative of a director or officer.
     (3) "Expenses" include fees, costs, charges,  disbursements,  attorney fees
and any other expenses incurred in connection with a proceeding.
     (4)  "Liability"  includes the  obligation  to pay a judgment,  settlement,
penalty,  assessment,  forfeiture or fine, including an excise tax assessed with
respect to an employee benefit plan, and reasonable expenses.
     (5) "Party"  includes an individual  who was or is, or who is threatened to
be made, a named defendant or respondent in a proceeding.
     (6)  "Proceeding"  means  any  threatened,   pending  or  completed  civil,
criminal,  administrative or investigative  action,  suit,  arbitration or other
proceeding,  whether formal or informal, which involves foreign,  federal, state
or local law and which is  brought by or in the right of the  corporation  or by
any other person.
     180.0851  MANDATORY  INDEMNIFICATION.--(1)  A corporation shall indemnify a
director or officer,  to the extent  that he or she has been  successful  on the
merits or otherwise in the defense of a proceeding,  for all reasonable expenses
incurred in the  proceeding if the director or officer was a party because he or
she is a director or officer of the corporation.
     (2)(a) In cases not included under sub. (l), a corporation  shall indemnify
a director or officer against liability incurred by the director or officer in a
proceeding  to which the director or officer was a party  because he or she is a
director or officer of the  corporation,  unless  liability was incurred because
the director or officer breached or failed to perform a duty that he or she owes
to the corporation  and the breach or failure to perform  constitutes any of the
following:

     1. A wilful  [sic]  failure  to deal  fairly  with the  corporation  or its
shareholders  in connection with a matter in which the director or officer has a
material conflict of interest.
     2. A violation  of the  criminal  law,  unless the  director or officer had
reasonable  cause to believe that his or her conduct was lawful or no reasonable
cause to believe that his or her conduct was unlawful.
     3. A  transaction  from which the  director or officer  derived an improper
personal profit.
     4. Wilful [sic] misconduct.
     (b)  Determination  of  whether  indemnification  is  required  under  this
subsection shall be made under s. 180.0855.
     (c) The  termination  of a proceeding  by judgment,  order,  settlement  or
conviction,  or upon a plea of no contest or an  equivalent  plea,  does not, by
itself,  create a presumption that indemnification of the director or officer is
not required under this subsection.
     (3) A director  or officer  who seeks  indemnification  under this  section
shall make a written request to the corporation.
     (4)(a)  Indemnification  under this  section is not  required to the extent
limited by the articles of incorporation under s. 180.0852.
     (b)  Indemnification  under this section is not required if the director or
officer has previously  received  indemnification  or allowance of expenses from
any person, including the corporation, in connection with the same proceeding.
     180.0852 CORPORATION MAY LIMIT  INDEMNIFICATION.--A  corporation's articles
of  incorporation  may limit its obligation to indemnify under s. 180.0851.  Any
provision of the articles of incorporation  relating to a corporation's power or
obligation  to  indemnify  that  was in  existence  on June 13,  1987,  does not
constitute a limitation on the  corporation's  obligation to indemnify  under s.
180.0851.  A limitation  under this section  applies if the first alleged act or
omission of a director or officer for which  indemnification  is sought occurred
while the limitation was in effect.

     180.0853  ALLOWANCE  OF EXPENSES AS  INCURRED.--Upon  written  request by a
director or officer who is a party to a  proceeding,  a  corporation  may pay or
reimburse his or her reasonable  expenses as incurred if the director or officer
provides the corporation with all of the following: 

     (1) A written  affirmation  of his or her good faith  belief that he or she
has not breached or failed to perform his or her duties to the corporation.

     (2) A written undertaking,  executed personally or on his or her behalf, to
repay the  allowance  and,  if required by the  corporation,  to pay  reasonable
interest on the allowance to the extent that it is ultimately  determined  under
s. 180.0855 that  indemnification  under s. 180.0851(2) is not required and that
indemnification  is  not  ordered  by  a  court  under  s.  180.0854(2)(b).  The
undertaking  under this subsection shall be an unlimited  general  obligation of
the  director  or officer and may be accepted  without  reference  to his or her
ability to repay the allowance. The undertaking may be secured or unsecured.

     180.0854 COURT-ORDERED  INDEMNIFICATION.--(1)  Except as provided otherwise
by written  agreement  between the  director or officer and the  corporation,  a
director or officer who is a party to a proceeding may apply for indemnification
to the  court  conducting  the  proceeding  or to  another  court  of  competent
jurisdiction.  Application  shall be made for an  initial  determination  by the
court  under  s.   180.0855(5)  or  for  review  by  the  court  of  an  adverse
determination  under s.  180.0855(1),  (2), (3), (4) or (6). After receipt of an
application, the court shall give any notice that it considers necessary.
     (2) The court  shall  order  indemnification  if it  determines  any of the
following:
     (a) That the  director or officer is entitled to  indemnification  under s.
180.0851(1)  or  (2).  If  the  court  also   determines  that  the  corporation
unreasonably  refused the director's or officer's  request for  indemnification,
the court  shall  order  the  corporation  to pay the  director's  or  officer's
reasonable expenses incurred to obtain the court-ordered indemnification.
     (b) That the  director  or  officer is fairly and  reasonably  entitled  to
indemnification in view of all the relevant circumstances, regardless of whether
indemnification is required under s. 180.0851(2).
     180.0855  DETERMINATION  OF  RIGHT  TO  INDEMNIFICATION.--Unless  otherwise
provided by the  articles  of  incorporation  or bylaws or by written  agreement
between the  director or officer and the  corporation,  the  director or officer
seeking  indemnification  under s. 180.0851(2) shall select one of the following
means for determining his or her right to indemnification:
     (1) By a majority vote of a quorum of the board of directors  consisting of
directors who are not at the time parties to the same or related proceedings. If
a quorum of disinterested  directors  cannot be obtained,  by majority vote of a
committee duly appointed by the board of directors and consisting solely of 2 or
more  directors who are at the time parties to the same or related  proceedings.
Directors who are parties to the same or related  proceedings may participate in
the designation of members of the committee.
     (2) By  independent  legal  counsel  selected  by a quorum  of the board of
directors or its committee in the manner prescribed in sub. (1) or, if unable to
obtain  such a quorum or  committee,  by a  majority  vote of the full  hoard of
directors,   including  directors  who  are  parties  to  the  same  or  related
proceedings.
     (3) By a panel of 3 arbitrators  consisting of one  arbitrator  selected by
those directors entitled under sub. (2) to select independent legal counsel, one
arbitrator  selected by the director or officer seeking  indemnification and one
arbitrator selected by the 2 arbitrators previously selected.
     (4) By an  affirmative  vote of shares as provided in s.  180.0725.  Shares
owned by, or voted under the control of,  persons who are at the time parties to
the same or related  proceedings,  whether as plaintiffs or defendants or in any
other capacity, may not be voted in making the determination.
     (5)      By a court under s. 180.0854.
     (6)  By  any  other  method  provided  for  in  any  additional   right  to
indemnification permitted under s. 180.0858.
     180.0856  INDEMNIFICATION  AND  ALLOWANCE  OF  EXPENSES  OF  EMPLOYEES  AND
AGENTS.--(1) A corporation  shall indemnify an employee who is not a director or
officer of the corporation,  to the extent that he or she has been successful on
the merits or otherwise in defense of a proceeding,  for all reasonable expenses
incurred in the  proceeding if the employee was a party because he or she was an
employee of the corporation.
     (2) In addition to the indemnification  required by sub. (1), a corporation
may indemnify and allow reasonable expenses of an employee or agent who is not a
director or officer of the corporation to the extent provided by the articles of
incorporation or bylaws, by general or specific action of the board of directors
or by contract.

     180.0857  INSURANCE.--A  corporation may purchase and maintain insurance on
behalf of an individual  who is an employee,  agent,  director or officer of the
corporation  against liability asserted against or incurred by the individual in
his or her capacity as an employee,  agent,  director or officer or arising from
his or her status as an  employee,  agent,  director or officer,  regardless  of
whether the corporation is required or authorized to indemnify or allow expenses
to the  individual  against the same  liability  under ss.  180.0851,  180.0853,
180.0856 and 180.0858.

     180.0858   ADDITIONAL   RIGHTS  TO   INDEMNIFICATION   AND   ALLOWANCE   OF
EXPENSES.--(1)  Except as provided in sub. (2), ss. 180.0851 and 180.0853 do not
preclude any additional right to indemnification or allowance of expenses that a
director or officer  may have under any of the  following:  

     (a) The articles of incorporation or bylaws.

     (b)  A  written   agreement   between  the  director  or  officer  and  the
corporation. 
     (c) A resolution of the board of directors.
     (d) A resolution that is adopted,  after notice,  by a majority vote of all
of the corporation's voting shares then issued and outstanding.
     (2) Regardless of the existence of an additional  right under sub. (l), the
corporation  may not  indemnify a director  or officer,  or permit a director or
officer to retain any  allowance of expenses  unless it is  determined  by or on
behalf of the corporation that the director or officer did not breach or fail to
perform a duty that he or she owes to the corporation which constitutes  conduct
under s.  180.0851(2)(a)  l, 2, 3 or 4. A director  or officer who is a party to
the same or related  proceeding  for which  indemnification  or an  allowance of
expenses is sought may not participate in a determination under this subsection.
     (3) Sections  180.0850 to 180.0859 do not affect a  corporation's  power to
pay or  reimburse  expenses  incurred  by a  director  or  officer in any of the
following circumstances:  
     (a) As a witness in a proceeding to which he or she is not a party.
     (b) As a plaintiff or  petitioner  in a proceeding  because he or she is or
was an employee, agent, director or officer of the corporation.
     180.0859  INDEMNIFICATION AND INSURANCE AGAINST SECURITIES LAW CLAIMS.--(1)
It is the public  policy of this  state to  require  or permit  indemnification,
allowance of expenses and  insurance  for any  liability  incurred in connection
with a proceeding  involving  securities  regulation described under sub. (2) to
the extent required or permitted under ss. 180.0850 to 180.0858.
     (2) Sections  180.0850 to 180.0858 apply,  to the extent  applicable to any
other proceeding,  to any proceeding involving a federal or state statute,  rule
or regulation  regulating the offer, sale or purchase of securities,  securities
brokers or dealers, or investment companies or investment advisors.
<PAGE>


                          FIRST FINANCIAL CORPORATION
          THIS PROXY IS SOLICITED ON BEHALF OF THE BOARD OF DIRECTORS

         The  undersigned  shareholder of First  Financial  Corporation  ("FFC")
hereby  appoints John C. Seramur and Robert S.  Gaiswinkler,  or either of them,
with full power of  substitution in each, as proxies to cast all votes which the
undersigned   shareholder  is  entitled  to  cast  at  the  special  meeting  of
shareholders (the "FFC Meeting") to be held on __________,  January __, 1995, at
10:00 a.m.  local time,  at the Holiday  Inn,  1501 North Point  Drive,  Stevens
Point,  Wisconsin,  and at any adjournments thereof, upon the following matters.
The  undersigned  shareholder  hereby  revokes  any proxy or proxies  heretofore
given.

         1.  Approval of the  issuance of up to  5,500,000  shares of FFC Common
Stock in connection  with the acquisition of FirstRock  Bancorp,  Inc. by FFC if
such  issuance  constitutes  20% or more of the then  outstanding  shares of FFC
Common Stock.

                                     FOR           AGAINST      ABSTAIN
                                      o               o            o

         2.  Approval of  adjournment  of the FFC Meeting if necessary to permit
further  solicitation of proxies in the event there are not sufficient  votes at
the time of the FFC Meeting to approve the issuance of up to 5,500,000  share of
FFC Common  Stock;  and to transact  such other  business as may  properly  come
before the FCC Meeting, or any adjournments thereof.

                                    FOR           AGAINST      ABSTAIN
                                      o               o            o

             (continued and to be signed and dated on reverse side)


<PAGE>




         This proxy will be voted as  directed by the  undersigned  shareholder.
UNLESS CONTRARY  DIRECTION IS GIVEN, THIS PROXY WILL BE VOTED FOR PROPOSAL 1 AND
FOR PROPOSAL 2, AND IN ACCORDANCE  WITH THE  DETERMINATION  OF A MAJORITY OF THE
BOARD OF DIRECTORS AS TO OTHER MATTERS.  The undersigned  shareholder may revoke
this  proxy  at any time  before  it is voted  by  delivering  to the  Corporate
Secretary  of FFC either a written  revocation  of the proxy or a duly  executed
proxy  bearing a later date,  or by  appearing  at the FFC Meeting and voting in
person. The undersigned shareholder hereby acknowledges receipt of the Notice of
Special Meeting and the Joint Proxy Statement/Prospectus.

         If you  receive  more than one proxy  card,  please sign and return ALL
cards in the accompanying envelope.

                Date:____________________________________________________

                ---------------------------------------------------------
                Signature of Shareholder or Authorized Representative

         Please date and sign exactly as the name appears hereon. Each executor,
administrator,  trustee,  guardian,  attorney-in-fact and other fiduciary should
sign and indicate his or her full title.  Only one  signature is required in the
case of stock ownership in the name of two or more persons,  but all should sign
if possible.

<PAGE>



                            FIRSTROCK BANCORP, INC.
          THIS PROXY IS SOLICITED ON BEHALF OF THE BOARD OF DIRECTORS

         The undersigned  shareholder of FirstRock Bancorp,  Inc.  ("FirstRock")
hereby appoints ________________ and _____________, or either of them, with full
power  of  substitution  in  each,  as  proxies  to cast  all  votes  which  the
undersigned   shareholder  is  entitled  to  cast  at  the  special  meeting  of
shareholders  (the  "FirstRock  Meeting") to be held on __________,  January __,
1995, at 10:00 a.m.  central  standard  time, at the Assembly Hall at Riverfront
Museum Park, 711 North Main Street, Rockford,  Illinois, and at any adjournments
thereof, upon the following matters. The undersigned  shareholder hereby revokes
any proxy or proxies heretofore given.

         1.  Approval of the Agreement  and Plan of  Reorganization  dated as of
October 26, 1994, as amended,  among First Financial Corporation ("FFC"),  First
Financial Acquisition Company  ("Acquisition Co.") and FirstRock,  including the
Agreement and Plan of Merger attached thereto ("Acquisition Agreement") pursuant
to which FFC will  acquire  FirstRock  through a merger of  Acquisition  Co. and
FirstRock (the  "Acquisition"),  with each outstanding  share of common stock of
FirstRock to be converted upon consummation of the Acquisition into the right to
receive and be  exchangeable  for such number of shares  (rounded to the nearest
ten thousandth of a share) of FFC common stock,  par value $1.00 per share ("FFC
Stock") as shall be equal to (i)  Twenty-Seven  Dollars  and Ten Cents  ($27.10)
divided by (ii) the average of closing  trade  prices  ("Average  Price") of FFC
Stock on The  Nasdaq  Stock  Market's  National  Market  System  during the last
fifteen  trading  days  on  which  reportable  sales  of FFC  Stock  took  place
immediately  prior to, but not  including,  the third  business day prior to the
consummation  of the  transaction,  together  with  cash in lien of
fractional  shares,  subject  to  adjustment  in  accordance  with the terms and
conditions of the Acquisition Agreement.
                          FOR       AGAINST     ABSTAIN
                           o           o           o
         2. Approval of  adjournment  of the  FirstRock  Meeting if necessary to
permit  further  solicitation  of proxies in the event there are not  sufficient
votes at the time of the FirstRock Meeting to approve the Acquisition Agreement;
and to transact  such other  business as may properly  come before the FirstRock
Meeting, or any adjournments thereof.
                          FOR       AGAINST     ABSTAIN
                           o           o           o
             (continued and to be signed and dated on reverse side)


<PAGE>




         This proxy will be voted as  directed by the  undersigned  shareholder.
UNLESS CONTRARY  DIRECTION IS GIVEN, THIS PROXY WILL BE VOTED FOR PROPOSAL 1 AND
FOR PROPOSAL 2, AND IN ACCORDANCE  WITH THE  DETERMINATION  OF A MAJORITY OF THE
BOARD OF DIRECTORS AS TO OTHER MATTERS.  The undersigned  shareholder may revoke
this  proxy  at any time  before  it is voted  by  delivering  to the  Corporate
Secretary  of  FirstRock  either a  written  revocation  of the  proxy or a duly
executed  proxy bearing a later date,  or by appearing at the FirstRock  Meeting
and voting in person. The undersigned shareholder hereby acknowledges receipt of
the Notice of Special Meeting and the Joint Proxy Statement/Prospectus.

         If you  receive  more than one proxy  card,  please sign and return ALL
cards in the accompanying envelope.

                     Date:____________________________________________________

                     ---------------------------------------------------------
                     Signature of Shareholder or Authorized Representative

                     Please date and sign  exactly as the name  appears  hereon.
                     Each   executor,    administrator,    trustee,    guardian,
                     attorney-in-fact   and  other  fiduciary  should  sign  and
                     indicate  his or her  full  title.  Only one  signature  is
                     required in the case of stock  ownership in the name of two
                     or more persons, but all should sign if possible.

<PAGE>


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