FIRST FINANCIAL CORP /WI/
S-4/A, 1995-01-27
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: SANTA FE PACIFIC CORP, DEFA14A, 1995-01-27
Next: FIRST FINANCIAL CORP /WI/, S-4/A, 1995-01-27




<PAGE>
    As filed with the Securities and Exchange Commission on January 26, 1995

                                                   Registration No. 33-56823


                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                         PRE-EFFECTIVE AMENDMENT NO. 1
                                    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. [x]

- --------------------------------------------------------------------------------
     The Registrant  hereby amends this  Registration  Statement on such date or
dates as may be necessary to delay its effective date until the Registrant shall
file a further  amendment  which  specifically  states  that  this  Registration
Statement shall  thereafter  become effective in accordance with Section 8(a) of
the  Section  Act of 1933 or  until  the  Registration  Statement  shall  become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.
- --------------------------------------------------------------------------------
<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

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



                                                              January 26, 1995



Dear Stockholder:

         You are cordially  invited to attend a Special  Meeting of Stockholders
of FirstRock Bancorp,  Inc.  ("FirstRock"),  to be held on February 28, 1995, at
9:00 A.M.,  Central  Standard  Time, 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  also is subject to certain other  conditions.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
                                                        January ____, 1995

Dear Stockholder:

     A special meeting of stockholders of First Financial Corporation ("FFC") is
to be held on February 28, 1995,  at 3:00 p.m.,  Central  Standard  Time, 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
stockholders 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 presence, in person or by proxy, of at
least a majority of the shares of FFC Common Stock entitled to vote is necessary
to constitute a quorum at the special  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 Common stock if such issuance  constitutes 20% or
more of the then outstanding shares.

     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
issuance of shares for 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 FEBRUARY 28, 1995

         NOTICE IS HEREBY  GIVEN  that a Special  Meeting of  Stockholders  (the
"FirstRock  Meeting") of FirstRock Bancorp,  Inc.  ("FirstRock") will be held on
February  28,  1995 at 9:00 A.M.,  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 January 18, 1995 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
January ____, 1995

<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 FEBRUARY 28, 1995


         NOTICE IS HEREBY GIVEN that the special  meeting of  stockholders  (the
"FFC Meeting") of First Financial  Corporation  ("FFC") will be held on February
28,  1995,  at 3:00 p.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.  ("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; 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  January  18,  1995 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.

         The  presence,  in person or by proxy,  of at least a  majority  of the
shares of FFC Common Stock  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
Common Stock if such issuance  constitutes  20% or more of the then  outstanding
shares of FFC Common Stock.



                                         By order of the Board of Directors of
                                         FIRST FINANCIAL CORPORATION



                                         Robert S. Gaiswinkler
                                         Chairman of the Board

Stevens Point, Wisconsin
January ____, 1995

<PAGE>




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 February 28,
1995 at 9:00 a.m. 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 February 28, 1995 at 3:00 p.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 January ____, 1995. 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 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
                January____, 1995
<PAGE>

                                                         TABLE OF CONTENTS
<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
Recent Developments......................................................................................       16
Certain Considerations...................................................................................       20
     Issuance of FFC Stock...............................................................................       20
     Legislative and Regulatory Developments.............................................................       20
     Potential Adverse Impact of Interest Rate Changes...................................................       21
     Interests of Certain Persons in the Acquisition.....................................................       21
Solicitation, Voting and Revocability of Proxies.........................................................       22
The Acquisition..........................................................................................       24
     The Parties.........................................................................................       24
     Background of the Acquisition.......................................................................       24
     Reasons for the Acquisition.........................................................................       26
     Purpose and Effects of the Acquisition..............................................................       27
     Structure...........................................................................................       28
     Exchange Ratio......................................................................................       28
     Delivery of FFC Stock...............................................................................       29
     Shares for the Acquisition..........................................................................       30
     Regulatory Approvals................................................................................       30
     Conditions to the Acquisition.......................................................................       30
     Conduct of Business Pending the Acquisition.........................................................       31
     Interests of Certain Persons in the Acquisition.....................................................       31
     Opinion of Financial Advisor........................................................................       36
     Certain Provisions of the Acquisition Agreement.....................................................       39
     Termination and Amendment of the Acquisition Agreement..............................................       40
     Fees and Expenses...................................................................................       41
     Certain Federal Income Tax Consequences.............................................................       41

</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                                    TABLE OF CONTENTS (Cont'd.)
<S>                                                                                                           <C>  
                                                                                                              Page

     Regulatory Approvals................................................................................       42
     Accounting Treatment................................................................................       42
     Restrictions on Resales by Affiliates...............................................................       42
     Dissenters' Rights..................................................................................       43
Warrant Agreement........................................................................................       43
Recommendations of FirstRock's and FFC's Board of Directors..............................................       44
Pro Forma Condensed Combined Financial Information.......................................................       45
Notes to Pro Forma Condensed Combined Financial Statements...............................................       53
FirstRock Bancorp, Inc...................................................................................       55
     General.............................................................................................       55
     Lending Activities..................................................................................       55
     Delinquencies and Classified Assets.................................................................       64
     Investment Activities...............................................................................       68
     Sources of Funds....................................................................................       70
     Subsidiary Activities...............................................................................       72
     Competition.........................................................................................       73
     Properties..........................................................................................       74
     Legal Proceedings...................................................................................       75
     Personnel...........................................................................................       75
     Management's Discussion and Analysis of FirstRock's
         Financial Condition and Results of Operations...................................................       75
FirstRock Stock Owned by Management......................................................................       84
Principal Holders of Voting Securities...................................................................       85
Transactions with Certain Related Persons................................................................       87
Market For and Dividends Paid on FFC Stock...............................................................       87
Market For and Dividends Paid on FirstRock Stock.........................................................       88
Description of FFC Common Stock and Comparison of
     Stockholders Rights.................................................................................       88
Adjournment of Stockholders Meetings to Permit further
     Solicitation of Proxies.............................................................................       94
Stockholder Proposals....................................................................................       94
Relationship with Independent Auditors...................................................................       94
Experts..................................................................................................       95
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  StatementProspectus  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 and 10-K/A 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,  Quarterly  Reports on Form 10-Q/A for the quarters
ended March 31 and June 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 February 14, 1995.


<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.
<PAGE>


             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,  Machesney Park
and Rochelle areas 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.

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
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 have
received  the  approval of the Office of Thrift  Supervision  ("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  other
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  January  25,  1995,  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 January 18, 1995 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 2,415,671 issued and outstanding  shares of FirstRock Stock and 447 holders
of record of FirstRock Stock.

             As  of  the  FirstRock  Record  Date,   FirstRock's  directors  and
executive officers, including their affiliates, beneficially owned 11.95% 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 January 18, 1995 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 24,814,842  issued and outstanding  shares of FFC Stock
and 3,927 holders of record of FFC Stock.

             As of the FFC Record Date, FFC's directors and executive  officers,
including their affiliates,  beneficially  owned 6.1% 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 FOR AUTHORIZING 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

             Based on certain  assumptions and representations of FFC, FirstRock
and certain affiliates of FirstRock,  Hogan & Hartson,  L.L.P.,  counsel to FFC,
has opined that the  Acquisition  will  constitute a  reorganization  within the
meaning of the Internal Revenue Code of 1986, as amended (the "Code"),  and that
no gain or loss will be recognized  for Federal income tax purposes 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  ("NASDAQ")  under the symbol  "FROK." On January 24,  1995,  the
closing sale price per share, as reported on NASDAQ, was $25.50. See "Market For
and Dividends Paid on FirstRock Stock."

            FFC Stock is quoted on NASDAQ  under the  symbol  "FFHC." On January
24, 1995, the closing sale price per share,  as reported on NASDAQ,  was $14.56.
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:

<TABLE>
<CAPTION>

                                                                    Closing Sales Price

           Date                                             FFC Stock            FirstRock Stock
           ----                                             ---------            ---------------
<S>                                                      <C>                     <C>     
October 25, 1994 (1)                                     $  15.00                $  22.50
January 24, 1995                                            14.56                   25.50
- --------------------
<FN>
(1)   Last trading date prior to announcement of the Acquisition Agreement.

</TABLE>

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>
<TABLE>
<CAPTION>

Comparative Per Share Data
                                                      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           $1.25          $1.45                $2.17
         September 30, 1993                             1.32            1.22           1.25                 2.12
    For the Year Ended:
         December 31, 1993                              1.86            1.73           1.86                 3.00
         December 31, 1992                              1.19            1.15            N/A                 1.99
         December 31, 1991                              0.79            0.72            N/A                 1.25

Cash Dividends Per Share:
    For the Nine Months Ended:
         September 30, 1994                            $0.30           $0.30           $ --                $0.52
         September 30, 1993                             0.25            0.25             --                 0.43
    For the Year Ended:
         December 31, 1993                              0.35            0.35             --                 0.61
         December 31, 1992                              0.22            0.22             --                 0.38
         December 31, 1991                              0.16            0.16            N/A                 0.28

Book Value Per Share:
    At September 30, 1994                             $10.77          $10.75         $20.34               $18.64
    At December 31, 1993                                9.95           10.17          19.61                17.69
    At December 31, 1992                                8.34            8.71          17.35                15.11
    At December 31, 1991                                7.14            8.21            N/A                14.24

<FN>


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 1.7344 was determined
        using an assumed FFC Share Value of $15.625  (the  closing  price of FFC
        Stock on January 17, 1995) and  consideration  equal to $27.10 per share
        of FirstRock Stock. See "The Acquisition Exchange Ratio".

</TABLE>

<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 of For  
                                                                           Ended September 30,                The Year Ended 
                                                                               (Unaudited)                      December 31,
                                                                       --------------------------           --------------------
                                                                             
                                                                         1994                 1993          1993           1992  
                                                                      ----------              ----          ----           ----  
                                                                         (dollars in thousands, except per share amounts)
<S>                                                                   <C>                  <C>           <C>            <C> 
Selected financial condition data:
     Total assets                                                     $5,051,199           $4,731,543    $4,773,783     $3,908,286 
     Mortgage-related securities                                       1,500,482            1,316,429     1,324,943      1,301,589
     Loans receivable, including loans held for sale                   3,133,628            2,836,675     2,922,504      2,210,717
     Core deposit intangibles and goodwill                                28,059               33,004        31,392         23,278
     Deposits                                                          4,101,449            4,089,930     4,050,520      3,206,112
     Borrowings                                                          591,145              324,036       438,598        461,948
     Stockholders' equity                                                265,930              221,078       233,835        194,095
     Common shares outstanding                                        24,698,852           23,560,066    23,586,827     23,266,414 
     Book value per share                                             $    10.77           $     9.38    $     9.91     $     8.34
     Tangible book value per share                                    $     9.63           $     7.98    $     8.58     $     7.34
Selected operating information:
     Interest income                                                  $  262,809           $  254,594    $  340,123     $  296,871
     Interest expense                                                    141,567              143,866       189,734        181,896
                                                                      ----------           ----------    ----------     ---------- 
     Net interest income                                                 121,242              110,728       150,389        114,975 
     Provision for losses on loans                                         4,878                7,824        10,219         13,851 
                                                                      ----------           ----------    ----------     ---------- 
     Net interest income after provision for losses on loans             116,364              102,904       140,170        101,124
     Unrealized loss on impairment of mortgage-related securities         (9,000)                  --            --             --
     Non-interest income                                                  26,419               27,645        37,721         32,209
     Non-interest expense                                                 80,637               79,801       105,804         88,711
                                                                      ----------           ----------    ----------     ----------
     Net income before income taxes and accounting change                 53,146               50,748        72,087         44,622
     Income taxes                                                         19,591               18,705        26,872         16,190
                                                                      ----------           ----------    ----------     ----------
     Net income before accounting change                                  33,555               32,043        45,215         28,432
     Cumulative effect of a change in accounting principle                    --                   --            --          5,600
                                                                      ----------           ----------    ----------     ----------
     Net income                                                       $   33,555           $   32,043    $   45,215     $   34,032 
                                                                      ==========           ==========    ==========     ==========

     Earnings per share:
       Primary:
         Income before change in accounting principle                 $     1.33           $     1.35    $     1.88     $     1.21
         Cumulative effect of a change in accounting principle        $       --           $       --    $       --     $     0.24
         Net income                                                   $     1.33           $     1.35    $     1.88     $     1.45
       Fully diluted:
         Income before change in accounting principle                 $     1.32           $     1.32    $     1.86     $     1.19
         Cumulative effect of a change in accounting principle        $       --           $       --    $       --     $     0.24
         Net income                                                   $     1.32           $     1.32    $     1.86     $     1.43
       Weighted average common equivalent shares:
         Primary                                                          25,323               23,724        24,112         23,498
         Fully diluted                                                    25,380               24,243        24,369         23,822

     Dividends per share                                              $     0.30           $     0.25    $     0.35     $     0.22

Key ratios and other data:
     Return on average assets (before accounting change)                   0.90%                0.94%         0.98%          0.79%
     Return on average equity (before accounting change)                  17.40%               20.55%        21.24%         15.79%
     Average equity to average assets                                      5.23%                4.56%         4.62%          4.99%
     Dividend payout ratio                                                22.73%               18.94%        18.82%         18.49%  
     Net interest margin                                                   3.40%                3.37%         3.41%          3.35%
     Non-accrued loans to total loans                                      0.28%                0.28%         0.28%          0.71% 
     Non-performing assets to total assets                                 0.58%                0.32%         0.32%          0.76% 
     Number of full service banking offices at end of year                   124                  117           117             94
     Regulatory capital ratios - FF Bank:
         Tangible capital                                                   5.54%               4.90%         5.19%          4.70%
         Core capital                                                       5.98%               5.51%         5.76%          5.20%
         Risk-based capital                                                13.18%              11.87%        12.52%         11.68%

</TABLE>
<PAGE>
SELECTED HISTORICAL FINANCIAL INFORMATION
FIRST FINANCIAL CORPORATION -- CONTINUED
<TABLE>
<CAPTION>
                                                                 At Or 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                                                $3,220,002     $3,142,293     $2,456,695
     Mortgage-related securities                                    893,733        569,085        162,056
     Loans receivable, including loans held for sale              1,991,503      2,169,180      1,980,208
     Core deposit intangibles and goodwill                           20,388         23,178          5,505
     Deposits                                                     2,935,645      2,883,214      2,098,234
     Borrowings                                                      77,243         60,351        177,253
     Stockholders' equity                                           164,535        149,576        137,081
     Common shares outstanding                                   23,038,404     22,978,604     22,915,604
     Book value per share                                        $     7.14     $     6.51     $     5.98
     Tangible book value per share                               $     6.26     $     5.50     $     5.74
Selected operating information:
     Interest income                                             $  300,081     $  292,141     $  235,890
     Interest expense                                               203,749        204,748        162,059
                                                                 ----------     ----------     ----------
     Net interest income                                             96,332         87,393         73,831
     Provision for losses on loans                                   18,333         16,044         18,306
                                                                 ----------     ----------     ----------
     Net interest income after provision for losses on loans         77,999         71,349         55,525
     Unrealized loss on impairment of mortgage-related securities        --             --             --
     Non-interest income                                             34,331         31,383         32,389
     Non-interest expense                                            81,395         76,840         64,868
                                                                 ----------     ----------     ----------
     Net income before income taxes and accounting change            30,935         25,892         23,046
     Income taxes                                                    12,409          9,870          8,670
                                                                  ----------     ----------     ----------
     Net income before accounting change                             18,526         16,022         14,376
     Cumulative effect of a change in accounting principle               --             --             --
                                                                  ----------     ----------     ----------
     Net income                                                   $   18,526     $   16,022     $   14,376
                                                                  ==========     ==========     ==========

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

     Dividends per share                                           $     0.16     $     0.16     $     0.15

Key ratios and other data:
     Return on average assets (before accounting change)                 0.58%          0.54%          0.60%
     Return on average equity (before accounting change)                11.85%         11.21%         10.82%
     Average equity to average assets                                    4.86%          4.78%          5.59%
     Dividend payout ratio                                              20.25%         22.86%         23.81%
     Net interest margin                                                 3.17%          3.11%          3.30%
     Non-accrued loans to total loans                                    0.83%          0.76%          0.86%
     Non-performing assets to total assets                               1.30%          1.52%          1.95%
     Number of full service banking offices at end of year                 86             86             67
     Regulatory capital ratios - FF Bank:
         Tangible capital                                                4.44%          3.68%          4.37%
         Core capital                                                    4.94%          4.27%          4.37%
         Risk-based capital                                             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 June 30,
                                                                       ---------------------------  -------------------------------
                                      
                                                                         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 loans held for investment                     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%
</TABLE>
<PAGE>
SELECTED HISTORICAL FINANCIAL INFORMATION
FIRSTROCK BANCORP, INC. -- CONTINUED
<TABLE>
<CAPTION>
                                                                       At Or For The Fiscal Year Ended June 30,
                                                                   -------------------------------------------------

                                                                        1992            1991           1990
                                                                      ----------       --------       ---------
                                                                   (dollars in thousands, except per share amounts)
<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                     221,701        252,235        280,613
     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 loans held for investment                      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    $5,183,279     $4,323,198
     Mortgage-related securities                                       1,551,318            1,367,341     1,379,973      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                                                310,031              268,754       282,050        240,514
     Common shares outstanding (A)                                    28,840,895           27,918,180    27,727,953     27,624,528
     Book value per share                                             $    10.75           $     9.63    $    10.17     $     8.71
     Tangible book value per share                                    $     9.78           $     8.44    $     9.04     $     7.86 
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                                                        $     1.25           $     1.25    $     1.75     $     1.17
       Fully diluted                                                  $     1.25           $     1.22    $     1.73     $     1.14 
     Weighted average common equivalent shares (A):
         Primary                                                          29,706               28,372        28,545         27,931
         Fully diluted                                                    29,801               29,928        28,833         28,324 

     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 

</TABLE>
SELECTED UNAUDITED PRO-FORMA CONDENSED COMBINED FINANCIAL INFORMATION
FIRST FINANCIAL CORPORATION
FIRSTROCK BANCORP, INC. -- CONTINUED
<TABLE>
<CAPTION>
                                                                    At Or 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                                                      $     0.73     $     0.72     $     0.58
       Fully diluted                                                $     0.72     $     0.72     $     0.58
     Weighted average common equivalent shares (A):
         Primary                                                        27,547         22,439         27,405
         Fully diluted                                                  27,859         27,470         27,436

     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  $15.625  (the  closing  price of FFC Stock on
January  17,  1995) 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>


                              RECENT DEVELOPMENTS

              FFC. The following  tables set forth certain  recent  consolidated
financial  and other  data of FFC at the dates  and for the  periods  indicated.
Consolidated  financial data for all periods presented except for the year ended
December  31,  1993 are  unaudited.  In the  opinion  of FFC's  management,  all
adjustments  (which consist only of normal recurring  accruals)  necessary for a
fair presentation have been included.

<TABLE>
<CAPTION>
                                                      Three Months Ended                   Year Ended
                                                         December 31,                      December 31,
                                                      -------------------              --------------------
                                                      1994           1993              1994            1993
                                                      ----           ----              ----            ----
                                                            (In thousands, except per share amounts)
<S>                                                 <C>            <C>               <C>             <C>     
Operating Data:
Interest income...................................  $ 93,334       $ 85,529          $356,143        $340,123
Interest expense..................................   (50,963)       (45,868)         (192,530)       (189,734)
                                                    --------       --------         ---------        -------- 
Net interest income...............................    42,371         39,661           163,613         150,389
Provisions for losses on loans....................    (1,662)        (2,395)           (6,540)        (10,219)
Unrealized loss on impairment of mort-
    gage related securities.......................        --             --            (9,000)             --
Non-interest income...............................     8,382         10,076            34,801          37,721
Non-interest expense..............................   (26,103)       (26,003)         (106,740)       (105,804)
Income taxes......................................    (8,218)        (8,167)          (27,809)        (26,872)
                                                   ---------      ---------         ---------        -------- 
    Net income....................................  $ 14,770       $ 13,172          $ 48,325        $ 45,215
                                                    ========       ========          ========        ========

Earnings per share:
    Primary.......................................  $   0.58      $    0.54          $   1.91       $    1.88
    Fully diluted.................................  $   0.58      $    0.54          $   1.91       $    1.86

Dividends paid....................................  $   0.10      $    0.10          $   0.40       $    0.35

</TABLE>
<TABLE>
<CAPTION>
                                                          December 31,        September 30,       December 31,
                                                              1994                1994                1993
                                                          ------------        -------------       -------------
                                                             (In thousands, except per share amounts)
<S>                                                        <C>                  <C>                  <C>       
Financial Condition Data:
Total assets...........................................    $5,103,706           $5,051,199           $4,773,783
Loans receivable, includes loans held for sale.........     3,225,363            3,133,628            2,922,504
Mortgage-related securities............................     1,455,301            1,500,482            1,324,943
Investment securities..................................       160,089              163,406              275,696

Deposits...............................................    $4,064,166           $4,101,449           $4,050,520
Borrowings.............................................       682,063              591,145              438,598

Stockholders' equity...................................    $  277,955           $  265,930           $  233,835
Shares outstanding.....................................    24,803,842           24,698,852           23,586,827
Stockholders' equity per share.........................   $     11.21          $     10.77          $      9.91

Asset Quality Data:
Non-accrual loans to total loans.......................          0.28%                0.28%                0.28%
Non-performing assets to total assets..................          0.56%                0.58%                0.32%
Loan loss allowances to total loans....................          0.70%                0.74%                0.80%
Loan loss allowances to non-accrual loans..............        246.21%              261.13%              282.35%

Regulatory Capital Data (FF Bank):
Tangible capital.......................................          5.86%                5.54%                5.19%
Core capital...........................................          6.26%                5.98%                5.76%
Risk-based capital.....................................         13.77%               13.18%               12.52%

</TABLE>
<PAGE>

           FFC  reported net income of $14.8  million for the fourth  quarter of
1994 compared to $13.2 million for the fourth quarter of 1993, or an increase of
12.1%. The annualized returns on average assets and average stockholders' equity
were 1.16% and 21.66%, respectively,  for the fourth quarter of 1994 as compared
to 1.11% and 23.14%,  respectively,  for the same  period in 1993.  For the year
ended December 31, 1994,  FFC reported net income of $48.3 million,  up from the
$45.2 million  reported for 1993.  Fully diluted  earnings per share improved to
$0.58 and $1.91, respectively,  for the quarter and year ended December 31, 1994
from the $0.54 and $1.86, respectively, reported for the 1993 periods.

           The major factors  comprising the increase in earnings for the fourth
quarter of 1994, as compared to 1993 were (i) an increase of $2.7 million in net
interest income, (ii) a decrease of $700,000 in provisions for loan losses which
were offset by a $2.2 million decrease in gains realized on the sale of mortgage
loans held for sale and securities available for sale. FFC's net interest margin
was 3.50% for the quarters  ended  December 31, 1994 and 1993. At the same time,
FFC's earning asset ratio (representing  interest-earning assets as a percentage
of interest-bearing  liabilities)  increased to 103.1% for the fourth quarter of
1994 as  compared  to  101.9%  for the 1993  period,  primarily  as a result  of
accumulated  earnings  over the past year.  The 1994  decreases in provision for
losses on loans reflects (i) a lower level of  delinquencies  in 1994 and (ii) a
change in the mix of the loan  portfolio  due to the  growth in the  residential
mortgage  loan  portfolio,  which  traditionally  displays  a  lower  charge-off
experience  than  consumer-related  loans or commercial  real estate loans.  The
stability in non-interest  expense relates  primarily to effective cost controls
and reductions in staff as a result of reduced mortgage lending volumes in 1994.
Gains on sales  of  mortgage  loans  held  for sale  decreased  in 1994 due to a
significantly lower level of refinancings as a result of higher interest rates.

           Earnings for fiscal 1994 were  negatively  affected by a pre-tax $9.0
million  impairment  loss recorded  relative to two private  issue  subordinated
mortgage-backed securities which (i) transferred to non-performing status during
1994 and (ii) were  also  downgraded  to below  investment  grade by a  national
independent  rating agency.  As a result of the impairment  loss, the returns on
average assets and average  stockholders'  equity decreased to 0.97% and 18.50%,
respectively,  for fiscal 1994 from 0.98% and 21.23%,  respectively,  for fiscal
1993.  Non-accrual  loans remained stable at 0.28% of total loans  receivable at
December 31, 1994,  September 30, 1994 and December 31, 1993. As a result of the
impairment of  mortgage-backed  securities  noted above,  non-performing  assets
increased to 0.56% of total assets at December 31, 1994 from the 0.32%  reported
at the end of 1993.  The  non-performing  asset  ratio  at the end of 1994  did,
however, improve from the 0.58% reported at September 30, 1994.

           At December 31, 1994, FFC had total assets of $5.1 billion,  deposits
of $4.1  million and  stockholders'  equity of $278.0  million.  The increase in
total  assets  from  the  $4.8  billion  at the end of 1993  relates  to (i) the
acquisition  of  NorthLand  Bank  of  Wisconsin,  SSB  in  1994  and  (ii)  loan
originations  and purchases of  adjustable  rate agency  guaranteed  securities,
primarily collateralized mortgage obligations,  funded by an increase in Federal
Home Loan Bank advances and other borrowings of $183.5 million in 1994.

           FF Bank's regulatory  capital ratios continued to increase from those
levels reported at September 30, 1994 and December 31, 1993. At the end of 1994,
FF Bank's regulatory capital was in excess of all fully phased-in OTS regulatory
capital requirements. In November 1994, the OTS completed scheduled examinations
of FFC and FF Bank and,  based upon the written  reports of the examiners to the
Boards of  Directors  of FFC and FF Bank,  no  material  corrective  action  was
required.
<PAGE>
             FirstRock.   The  following   tables  set  forth   certain   recent
consolidated  financial  and other  data of  FirstRock  at the dates and for the
periods  indicated.  Consolidated  financial  data at  December  31,  1994,  and
September 30, 1994 and for the three-month and six-month  periods ended December
31, 1994 and 1993 are unaudited. In the opinion of FirstRock's  management,  all
adjustments,  consisting only of normal recurring accruals, necessary for a fair
presentation have been included.

<TABLE>
<CAPTION>

                                                     Three Months Ended                 Six Months Ended
                                                         December 31,                         December 31,
                                                     ----------------------         ----------------------
                                                      1994          1993               1994             1993
                                                    ---------       -------         ----------         ------
                                                            (In thousands, except per share amounts)
<S>                                                  <C>            <C>               <C>             <C>    
Operating Data:
Interest income...................................   $ 6,646        $ 6,579           $13,162         $13,169
Interest expense..................................    (3,143)        (3,045)           (6,094)         (6,255)
                                                    --------       --------          --------        -------- 
Net interest income...............................     3,503          3,534             7,068           6,914
Provisions for losses on loans....................       (69)           (88)             (138)           (176)
Non-interest income...............................     2,007          1,837             3,712           3,721
Non-interest expense..............................    (3,746)        (3,358)           (6,942)         (6,667)
Income taxes......................................      (649)          (736)           (1,417)         (1,450)
                                                    --------       --------          --------        -------- 
    Net income....................................   $ 1,046        $ 1,189          $  2,283        $  2,342
                                                     =======        =======          ========        ========

Earnings per share:
    Primary.......................................  $   0.41       $   0.47          $   0.90        $   0.91
    Fully diluted.................................  $   0.41       $   0.47          $   0.90        $   0.91

</TABLE>

<TABLE>
<CAPTION>
                                                           December 31,        September 30,          June 30,
                                                              1994                1994                  1994
                                                           ------------        -----------           ----------
                                                             (In thousands, except per share amounts)
<S>                                                        <C>                  <C>                  <C>       
Financial Condition Data:
Total assets...........................................    $  398,118           $  407,955           $  409,496
Loans receivable.......................................       239,426              236,764              222,652
Mortgage-related securities............................        47,190               51,421               55,030
Investment securities..................................        65,124               68,243               67,337

Deposits...............................................    $  302,522           $  302,483           $  301,590
Borrowed funds.........................................        26,383               38,574               32,166

Stockholders' equity...................................    $   49,353           $   48,576           $   48,215
Shares outstanding.....................................     2,415,671            2,388,171            2,387,642
Stockholders' equity per share.........................    $    20.43          $     20.34          $     20.19

Asset Quality Data:
Non-accrual loans to total loans.......................          0.60%                0.54%                0.68%
Non-performing assets to total assets..................          0.65%                0.75%                0.78%
Loan loss allowances to loans held for investment.....           1.14%                1.16%                1.24%
Loan loss allowances to non-performing loans...........        189.88%              212.25%              183.54%

Regulatory Capital Data (First Federal):
Tangible capital.......................................         10.93%               10.31%               10.19%
Core capital...........................................         10.93%               10.31%               10.19%
Risk-based capital.....................................         21.29%               19.97%               20.61%

</TABLE>


<PAGE>
           FirstRock reported net income of $1.05 million for the second quarter
ended December 31, 1994 compared to $1.19 million for the comparable  quarter in
1993, or a decrease of 12.0%.  For the six months ended  December 31, 1994,  net
income was $2.28  million,  compared to $2.34  million for the six months  ended
December 31, 1993, a decrease of $59,000,  or 2.5%. Earnings for the quarter and
the six months  ended  December  31,  1994 were  negatively  affected  by pretax
adjustments  totaling  $709,000.  A provision for losses on real estate owned of
$600,000  was  recorded  to increase  the  allowances  for losses on  foreclosed
properties.  In  addition,  interest  income was reduced by $109,000  related to
interest  accruals  on loans 90 days or more  delinquent.  As a result  of these
adjustments,  the annualized returns on average assets and average stockholders'
equity  decreased  to 1.05%  and  8.55%,  respectively,  for the  quarter  ended
December 31, 1994, as compared to 1.14% and 10.10%,  respectively,  for the same
period in 1993.  For the six months ended  December 31, 1994,  these ratios were
1.15% and 9.38%, respectively,  compared to 1.13% and 9.95%,  respectively,  for
the same period in 1993.  Fully  diluted  earnings  per share also  decreased to
$0.41 and $0.90, respectively, for the quarter and six months ended December 31,
1994, from $0.47 and $0.91, respectively, reported for the same periods in 1993.

           The major factors  comprising the decrease in earnings for the second
quarter ended December 31, 1994, as compared to 1993 were i) net interest income
before provisions for loan losses decreased $31,000 and ii) non-interest expense
increased  $388,000,  which were partially  offset by an increase of $170,000 in
non-interest  income. The net interest margin decreased primarily related to the
$109,000  adjustment for interest  accruals on loans delinquent 90 days or more.
FirstRock's  net interest  margin for the quarter  increased to 3.82%,  from the
3.69% for the same period in 1993. Without the one time charge, the net interest
margin would have increased to 3.94%.  Non-interest income increased as a result
of an increase in loan fees and  servicing  income of $275,000 and a gain on the
sale of real estate held for sale of $115,000,  which were partially offset by a
decrease  in gains on sales of loans of  $380,000.  In  addition,  in the  prior
year's  quarter,  there was an unrealized loss on a trading account of $120,000.
Loan  servicing  income  increased  as  a  result  of  the  servicing  portfolio
increasing  to $1.1  billion from $967 million at June 30, 1994 and $766 million
at  December  31,  1993.  Gains on sales  of  loans  decreased  in 1994 due to a
significantly  lower level of loan  originations  and  purchases  as a result of
higher interest rates.  Non-interest  expense increased primarily as a result of
the  $600,000  provision  for losses on real estate  owned that was  recorded to
conform  FirstRock's  allowances for losses on foreclosed  properties to that of
First  Financial.  Compensation  and benefits  increased  $281,000,  while other
expense  decreased  by $488,000,  which is primarily  due to a decrease in costs
associated  with  servicing  certain  mortgage-backed  security  pools and other
operating expenses.

           At December 31, 1994,  FirstRock had total assets of $398.1  million,
deposits of $302.5  million,  and  stockholders'  equity of $49.4  million.  The
decrease in total assets from $409.5 million at June 30, 1994 related  primarily
to the  decrease in mortgage  loans held for sale due to the lower level of loan
production as a result of higher interest rates.

           First Federal's  regulatory  capital ratios continue to increase from
those levels  reported at September  30, 1994 and June 30, 1994,  and exceed all
OTS regulatory capital requirements.


<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  24,814,842  shares of FFC Stock issued and
outstanding,  held by 3,927  holders of record.  Assuming an  Exchange  Ratio of
1.7344  (based on the  closing  price of FFC Stock on January 17, 1995 of 15.625
and  consideration  of  $27.10  per  share of  FirstRock  Stock)  an  additional
4,189,740 shares of FFC Stock would be issued in connection with the Acquisition
to 477 holders of record of FirstRock Stock. Such shares issued would constitute
14.4% 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

           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 January  18,  1995 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,  2,415,671 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 January ____, 1995.

           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
January 18, 1995 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 24,814,842.  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 but
unmarked FFC proxies will be voted FOR the issuance of up to 5,500,000 shares of
FFC Stock and FOR  adjournment of the FFC Meeting if necessary to permit further
solicitation of proxies.

<PAGE>
           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  Secretary  of  FirstRock  or FFC.  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
288,584 shares,  or 11.95%,  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  7.66% 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 6.1% 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
comparative   shareholder  rates  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 to provide
financial  advisory  and  investment  banking  services,  including  a review of
FirstRock's  strategic  alternatives.  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. FirstRock entered into formal discussions with
two of the companies which submitted preliminary  indications of interest.  Both
companies were located in the mid-west;  one was a super-regional  multi-billion
dollar  bank  holding  company  and the other was an  approximately  $1  billion
savings and loan holding  company.  The proposals from both  companies  involved
merger  transactions  pursuant to which each share of  FirstRock's  common stock
would be  exchanged  for common  stock of the  acquiror,  having an  approximate
market  value at the time of $28,  in the case of the bank  holding  company and
$28.75,  in the case of the  savings  and loan  holding  company,  per  share of
FirstRock common stock.

           FirstRock's  Board and its  financial  advisor had  numerous  special
meetings throughout August and September to review both preliminary  indications
of interest. For both preliminary  indications of interest, the FirstRock board,
working with TCC,  addressed  each of the  following:  the terms and  conditions
thereof;  the proposed exchange ratios and possible adjustment  provisions;  the
financial  implications  of a merger  with each  company,  including a review of
earnings  per share;  dividend per share and book value per share on a pro forma
and stand alone basis;  business  background of each  company;  market price and
market history of both companies;  comparative  shareholder rates of return; pro
forma price of First Rock's stock for the  preceding  twelve  months;  potential
dilutive  effects  on  FirstRock   shareholders;   and,   comparable   operating
characteristics  and market data for each  company.  In addition,  management of
FirstRock had meetings with senior management of both companies.

           The  FirstRock   Board   concluded  that  the  bank  holding  company
preliminary  indication  of interest  afforded  FirstRock  shareholders  greater
potential shareholder value for a variety of reasons. These reasons included the
proven financial strength of the bank holding company, as well as the experience
of the bank  holding  company  in  successfully  merging  many  other  financial
institutions  into its existing  corporate  structure.  Additionally,  the Board
compared the fixed price  structure of the bank  holding  company's  preliminary
indication of interest with the floating  exchange  ratio within narrow  collars
and the fixed  ratios  outside  such  collars of the  savings  and loan  holding
company's preliminary  indication of interest.  Further, the Board looked at the
potential greater impact of FirstRock's financial performance on the savings and
loan holding
<PAGE>
company,  given its relative size, as compared to the impact of its  performance
on the bank holding company, given its relative size.

           On September  14, 1994,  the  FirstRock  Board  authorized  the Chief
Executive  Officer to continue to negotiate with the bank holding company on the
terms of the preliminary  indication of interest.  In addition,  for the reasons
stated above,  FirstRock's  Board determined that a transaction with the savings
and loan  holding  company  would  not be in the  best  interests  of  FirstRock
shareholders. Both companies were subsequently informed of FirstRock's decision.
FirstRock  and the bank holding  company  continued to negotiate  following  the
September 14, 1994 Board meeting.  On or about October 3, 1994, the bank holding
company terminated  negotiations and withdrew its indication of interest without
notifying FirstRock as to its specific reasons for such action.

           Following  the  termination  of  negotiations  with the bank  holding
company,  the FirstRock Board  determined to continue  considering its strategic
alternatives,  including remaining independent or merging with another financial
institution.  During  the  period  following  FirstRock's  receipt  of  the  two
preliminary  indications of interest  discussed  above, the market for financial
institution  stocks  generally  declined,  partially  in response  to  continued
increasing  interest  rates.  In October  1994,  subsequent  to the bank holding
company  negotiations,  FirstRock received a preliminary  indication of interest
from FFC. On October 13, 1994, a special meeting of the FirstRock Board was held
to consider the FFC preliminary  indication of interest and the Board authorized
senior  management to pursue further  discussions with FFC. 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.

           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 expressed its preliminary view that the FFC proposal, as it then
existed,  appeared to be in the best interests of FirstRock and its shareholders
and  therefore  the  Board  authorized   senior  management  to  pursue  further
discussions with FFC to arrive at a definitive agreement.

           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 26, 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   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,

<PAGE>

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;

           (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
<PAGE>
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 reduce  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

 
<PAGE>
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

           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  120 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

<PAGE>
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. Shares for the Acquisition

           Based on the  closing  price of FFC Stock of $15.625  at January  17,
1995, the aggregate consideration to be paid to holders of FirstRock Stock would
be approximately 4,189,740 shares of FFC Stock. See "-- Exchange Ratio."

Regulatory Approvals

           The  transactions  contemplated  by the  Acquisition  Agreement  have
received the approval of 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 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

<PAGE>

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

           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
<PAGE>
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 $310,000, $303,000, $232,000 and $208,000, 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
December 31, 1994. 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
<PAGE>

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. 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
<PAGE>
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 and subject to the terms and conditions of the
RRP, 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.
<PAGE>

         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 January 18, 1995, the
options  granted to Mssrs.  Nicholas  and  Ingrassia  were fully  vested.  As of
January 18, 1995,  162,411 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 Mr.  Ingrassia had exercised  options under the
Incentive Plan with respect to 27,500 shares of FirstRock Stock.

         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.  As of January 26, 1994,  there were
39,675 shares outstanding pursuant to the Directors' Plan.

         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.

<PAGE>

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 January 25,
1995.  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;

                  (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;
<PAGE>
                  (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 January 25,
1995, 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  January 25,  1995,  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.
<PAGE>

                  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:
<TABLE>
<CAPTION>

                        Buyer                                          Seller
                  <S>                                         <C>
                  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 Financial 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 Financial 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 National Bankshares                    MidAmerica Financial
</TABLE>

           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.

<PAGE>

                  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.

           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.
<PAGE>
           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.

<PAGE>


                     (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.

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 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.

         Based on certain  assumptions and representations of FFC, FirstRock and
certain  affiliates of FirstRock,  Hogan & Hartson  L.L.P.,  counsel to FFC, has
opined that the Acquisition will constitute a reorganization  within the meaning
of the Code and that no gain or loss will be recognized  for Federal  income tax
purposes 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).  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

    
<PAGE>

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.

         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 interest
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  aggregate,  of a continuing  interest
through  stock  ownership in FFC that is equal in value,  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  to the  FirstRock  stockholders.  It does not
include  consequences  of  foreign,  state,  local or other tax laws or  special
consequences to particular  stockholders  having special  situations.  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.

<PAGE>
Regulatory Approvals

         The  Acquisition  has  received  the  approval  of the  OTS.  No  other
regulatory approvals are required to consummate the Acquisition.

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

         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
<PAGE>
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 years which
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."

         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
then 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 FirstRock or 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 (as defined in the  Acquisition  Agreement) 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,
<PAGE>
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 any  Acquisition  Transaction  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  if such  default  would  entitle  FFC to  terminate  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.

         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 shall be 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.



<PAGE>
               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.

               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            4,116 (B)            28,841
    Additional paid-in capital                      31,902         21,830           (4,116)(B)            49,616
    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                             $   1.25
                                                     ========           =======                             ========

   Fully diluted                                     $   1.32           $  1.44                             $   1.25
                                                     ========           =======                             ========

Weighted average common equivalent shares (D):

   Primary                                             25,323             2,527             1,856             29,706
                                                     ========           =======            ======           ========

   Fully diluted                                       25,380             2,549             1,872             29,801
                                                     ========           =======            ======           ========
</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                             $   1.25
                                                     ========           =======                             ========

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

Weighted average common equivalent shares (D):

   Primary                                             23,724             2,680             1,968             28,372
                                                     ========           =======            ======           ========

   Fully diluted                                       24,243             2,701             1,984             29,928
                                                     ========           =======            ======           ========
</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                             $   1.75
                                                     ========           =======                             ========

   Fully diluted                                     $   1.86           $  1.85                             $   1.73
                                                     ========           =======                             ========

Weighted average common equivalent shares (D):

   Primary                                             24,112             2,556             1,877             28,545
                                                     ========           =======            ======           ========

   Fully diluted                                       24,369             2,574             1,890             28,833
                                                     ========           =======            ======           ========

</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                             $   1.17
                                                     ========           =======                             ========

   Fully diluted                                     $   1.19           $  1.64                             $   1.15
                                                     ========           =======                             ========

Weighted average common equivalent shares (D):

   Primary                                             23,498             2,556             1,877             27,931
                                                     ========           =======            ======           ========

   Fully diluted                                       23,860             2,574             1,890             28,324
                                                     ========           =======            ======           ========
</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                             $   0.73
                                                     ========           =======                             ========

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

Weighted average common equivalent shares (D):

   Primary                                             23,114             2,556             1,877             27,547
                                                     ========           =======            ======           ========

   Fully diluted                                       23,395             2,574             1,890             27,859
                                                     ========           =======            ======           ========
</TABLE>
<PAGE>

Notes to Pro Forma Condensed Combined Financial Information

             (A)  FirstRock,  at FFC's  request,  has  established 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 $6.5 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.

             The  following  table   summarizes  the  financial  impact  of  the
additional reserve and accruals as reflected in the Pro Forma Condensed Combined
Statement of Financial Condition (in thousands):

             Anticipated change-in-control payments to                   $2,700
                officers not retained after closing
             Retention bonuses and severance payments                     1,200
                to be made to FirstRock employees
             Transaction costs (including investment                        725
                bankers, attorneys, accountants)
             Redundant data processing hardware                             625
                and software
             Expense to be recorded due to early vesting                    600
                of the RRP upon change-in-control
             Underfunding of officer/employee benefits                      350
                payable upon termination at change-in-control
             Miscellaneous expenses                                         250
                                                                        -------
             Total additional accruals                                   $6,450
             Additional reserve for foreclosure loss                        600
                                                                         ------
             Total pre-tax adjustments                                   $7,050
             Income tax effect                                           (2,575)
                                                                         ------
             Net after-tax effect of adjustments                         $4,475


All of the accrual  adjustments  noted  above are deemed to be period  costs and
will be expensed in the quarter in which the Acquisition closes.



             (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 1.7344, an assumed exchange ratio determined using an assumed
FFC Share Value of $15.625 (the closing price of FFC Common Stock on January 17,
1995) 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 1.7344, an assumed exchange
ratio  determined using an assumed FFC Share Value of $15.625 (the closing price
of FFC Common  Stock on  January  17,  1995) 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):


<TABLE>
<CAPTION>
                                               Fiscal Year           Six Months             Six Months
                                                  Ended                Ended                   Ended
                                                 June 30,            December 31,              June 30,
                                                   1994                  1993                   1994
                                                  -------               ------                 ------

<S>                                               <C>                   <C>                    <C>   
Net interest income                               $13,875               $6,914                 $6,961
                                                  =======               ======                 ======

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


<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
<PAGE>
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.

<PAGE>
             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     
                                         ========                 ========               ========                 ========     
</TABLE>
TABLE CONTINUED
<TABLE>
<CAPTION>
                                                         At June 30,
                                        ---------------------------------------------
                                                 1991                   1990
                                        ------------------------- -------------------
                                                    Percent                 Percent
                                        Amount      Of Total    Amount      Of Total
                                        ------      --------    ------      -------- 
                                                  (Dollars in thousands)
<S>                                     <C>         <C>          <C>           <C>    
  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
                                         ========                 =======      

<FN>
(1) These  securities  are  pledged to secure  certain  collateralized  mortgage
obligations issued in 1985.
</TABLE>
<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
                        ---------    --------    ----------    ------------    --------    ----------      ----------      -------
                                                                 (In thousands)
<S>                     <C>          <C>           <C>             <C>          <C>         <C>             <C>           <C>     
Amounts due:                                                          
  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.
<TABLE>
<CAPTION>

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

<S>                                         <C>              <C>          <C>     
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
                                            ========         =======      ========

</TABLE>

<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.  For the quarter ended  September 30, 1994,  First Federal had losses of
$83,000 attributable to loan sales including 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
<PAGE>
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
<PAGE>
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.

             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)

<S>                                    <C>               <C>           <C>            <C>            <C>         <C>     
Mortgage loans (gross):

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>
TABLE CONTINUED
<TABLE>
<CAPTION>
                                                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
                                ------      ---------      ------      ---------
                                              (Dollars in thousands)
<S>                               <C>          <C>            <C>        <C>     
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>
<PAGE>
               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          
                                                           -------------            ------           ------          ------       

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

Non-performing loans to loans held for
  investment                                                   0.54%                   0.68%            1.21%           1.29%    
Total non-performing assets to total assets                    0.75%                   0.78%            1.02%           2.30%   
</TABLE>
TABLE CONTINUED
<TABLE>
<CAPTION>
                                                                   At June 30,
                                                               1991            1990
                                                           -----------      ---------

<S>                                                           <C>            <C>
Mortgage loans delinquent 90 days or more                     $  971         $ 1,115
Nonaccrual delinquent mortgage loans                           1,320           1,170
Consumer loans delinquent 90 days or more                        164             117
                                                             -------         -------
  Total non-performing loans                                   2,455           2,402
Total real estate owned, net of related 
  allowance for losses (1)                                     7,012           8,131
                                                              ------         -------
Total non-performing assets                                   $9,467         $10,533
                                                              ======         =======

Non-performing loans to loans held for
  investment                                                    1.06%           0.93%
Total non-performing assets to total assets                     2.41%           2.48%

<FN>
(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 December 31, 1994,
the property had a net carrying  value of $1.0  million,  which is classified as
substandard. A specific valuation allowance of $2.8 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  collectibility
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%
<FN>
(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)

Mortgage loans:
<S>                                        <C>         <C>       <C>      <C>       <C>         <C>     <C>       <C>   
  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>


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      
                                                     ---------------------------    ------------------------    ---------
                                                     Historical        Market       Carrying       Market       Carrying   
                                                        Cost           Value         Value         Value         Value         
                                                     ----------        ------       --------       ------       --------     
<S>                                                   <C>             <C>            <C>           <C>           <C>           
Interest-earning deposits:
  FHLB daily investment                               $    768        $    768       $ 4,582       $ 4,582       $17,282     
  Other daily investments                                  217             217           214           214         5,000       
                                                      --------        --------      --------      --------      --------   
     Total interest-earning deposits                  $    985        $    985       $ 4,796       $ 4,796       $22,282   
                                                      ========        ========       =======       =======       =======    

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     
  U.S. Government securities and agency
    obligations                                         17,035          16,766        17,169        16,906        21,429    
  FHLB-Chicago stock                                     2,226           2,226         2,226         2,226         2,431    
  Other investments                                        750             746           750           750         1,764     
                                                      --------        --------      --------      --------      --------   
     Total investment securities                       $69,423         $67,635       $67,337       $67,589       $61,226    
                                                       =======         =======       =======       =======       =======    

</TABLE>
TABLE CONTINUED
<TABLE>
<CAPTION>
                                                                           At June 30,
                                                       1993                   1992
                                                     ----------       -------       --------    
                                                      Market         Carrying         Market
                                                       Value           Value           Value
                                                     ----------       -------       --------    
<S>                                                   <C>            <C>             <C>
Interest-earning deposits:
  FHLB daily investment                               $17,282        $34,613         $34,613
  Other daily investments                               5,000          3,000           3,000
                                                     --------       --------        --------
     Total interest-earning deposits                  $22,282        $37,613         $37,613
                                                      =======        =======         =======

Investment securities:
  Held for sale, Real Estate Investment
    Trust                                             $    --        $    --         $    --
  Mutual funds                                         35,624          9,075           9,079
  U.S. Government securities and agency
    obligations                                        21,682         10,148          10,188
  FHLB-Chicago stock                                    2,431          2,494           2,494
  Other investments                                     1,789          4,976           4,952
                                                      -------       --------        --------
     Total investment securities                      $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%
                                                      =====                   =======                    =======             ==== 
<FN>
(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.
</TABLE>
<PAGE>
Sources of Funds

              General.  Deposits, loan and mortgage-backed  security repayments,
retained earnings,  FHLBChicago  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>
<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
                                                                     =======


               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.
<PAGE>
<TABLE>
<CAPTION>
                                              Quarter Ended                                                     Year Ended June 30,
                                            September 30, 1994                         1994                                 1993 
                                       -----------------------------    ----------------------------------  ----------------------
                                                            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>
TABLE CONTINUED
<TABLE>
<CAPTION>
                                               Year Ended June 30,
                                      1993                      1992
                                    --------                 ------------------
                                    Weighted                           Weighted                                  
                                     Average                 Percent    Average
                                     Nominal     Average     Of Total   Nominal
                                      Rate      Balance     Deposits     Rate
                                     -------     -------     --------   ------
                                               (Dollars in thousands)
<S>                                   <C>       <C>           <C>       <C>
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  $18.2
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.

<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. From those legal proceedings, other litigation arose
involving  FirstRock and other  defendants.  All the seized shares of stock were
subsequently  sold on the open market and, but for the execution and filing with
the court of miscellaneous documents, all litigation has been settled.

           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

           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

<PAGE>
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%     $6,056      $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>          <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%

<FN>
(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.

<PAGE>

           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.

           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.

<PAGE>

           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.

           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>
Average Balance Sheet
<TABLE>
<CAPTION>
                                              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>  
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>
Average Balance Sheet -- CONTINUED
<TABLE>
<CAPTION>

                                                      Year Ended June 30,
                                      1994                     1992
                                     -------      ------------------------------
                                     Average                               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                     35,690
                              
  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

<FN>
(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 of either  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
<PAGE>
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.

           The FASB also issued Statement No. 119 ("Disclosure  about Derivative
Financial  Instruments andFair 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 January 25, 1995, 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)                            0.82%
Michael A. Gaffney                                    16,818 (3)                            0.69%
David A. Ingrassia                                   110,560 (4)(5)(6)                      4.48%
Walter P. Lohse                                       34,514 (3)                            1.41%
Daniel J. Nicholas                                   104,855 (4)(5)(6)                      4.20%
C. Gordon Smith                                       32,482 (3)                            1.32%
Donna K. Beilfuss                                     19,462 (4)(5)                         0.80%
Creston B. Harris                                     18,116 (4)(5)                         0.74%
William H. Leefers                                    35,488 (4)(5)                         1.45%
Robert M. Singer                                      24,441 (4)(5)                         1.00%

All Directors and
Executive Officers as
a group (11 persons)                                 416,818 (7)                           16.15%
- ------------------
<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
      includes  shares  subject to options which are  exercisable by such person
      within 60 days as of  January  25,  1995.  The  total  number of shares of
      FirstRock Stock outstanding on January 25, 1995 was 2,442,121.
(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
      and 6,612 shares awarded to each of executive officers  Beilfuss,  Harris,
      Leefers and Singer 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 25,400 and 52,900 shares,  respectively  to Mssrs.  Ingrassia and
      Nicholas, and 5,290 shares to each of executive officers Beilfuss, Harris,
      Leefers and Singer  subject to options  granted under the  Incentive  Plan
      which are currently exercisable.
(6)   Includes  979 shares and 1,185 shares  allocated  to Messrs.  Nicholas and
      Ingrassia, respectively, pursuant to the ESOP as of June 30, 1994.
(7)   Includes  79,348 shares  allocated  pursuant to the RRP and 139,135 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
      January 25, 1995.

</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
- -------------
(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.

<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.

<PAGE>


                   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
Quarter Ended:
<S>                                                                 <C>               <C>                  <C>    
    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
    December 31, 1994............................................    17.250            13.250                 .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 January  24,  1995,  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 $14.56 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 January 24,
1995,  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 $25.50.

<TABLE>
<CAPTION>
                                                       Market Price                     Dividends
                                                      High             Low                Paid
                  Quarter Ended:
                  <S>                                <C>               <C>                  <C>
                  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                 24                19                   0
                  December 31, 1994                  25 1/4            22                   0

</TABLE>
         As of the  close of  business  on  January  18,  1995,  there  were 447
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 December 31, 1994, there were
24,803,842  shares of FFC common  stock  outstanding  and no shares of preferred
stock outstanding.  Based on the $15.625 per share closing price of FFC Stock on
January  17,  1995 and the  $27.10  per  share  consideration,  FFC  will  issue
approximately  4,189,740  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 28,993,582 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).


<PAGE>

         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  December  31, 1994 there were  2,415,671  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
combinations 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.
<PAGE>
         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-ofprice  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 LLP is currently serving as the independent  auditors
for  FirstRock.  It is expected that a  representative  of KPMG Peat Marwick LLP
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.


                                    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 LLP,  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 LLP


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
- ----------------------------                                                   --------     --------    ------
<S>                                                                             <C>          <C>         <C>    
Interest income:                                                                         (In thousands)
   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

<TABLE>
<CAPTION>
                                           Years ended June 30, 1994, 1993 and 1992


                                                                          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
                        
<PAGE>
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
<PAGE>
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.
<PAGE>
(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:

<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 secur-
 ities:
  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
                                                                   --------           --------          ------
<S>                                                                   <C>                <C>              <C>   
Allowance for losses on loans:                                                       (In thousands)

    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:
<TABLE>
<CAPTION>

                                                                                                     Estimated
                                                                                                     Fair Value
                                                                                                   (In thousands)

<S>                                                                                                  <C>      
Passbook accounts                                                                                    $  48,107
NOW accounts                                                                                            54,824
Money market accounts                                                                                   43,557
Certificate accounts                                                                                   160,461
                                                                                                      --------
                                                                                                      $306,949
</TABLE>


(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
                                                                ------          ------         -----


<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:
<TABLE>
<CAPTION>

                                                  Year ended
                                                   June 30,           Amount
                                                        (In thousands)
                                                   <S>              <C> 
                                                   1995             $189
                                                   1996              159
                                                   1997              131
                                                   1998               60
                                                   1999               39
</TABLE>

            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.







<PAGE>
(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
                                                                                            -------           ------

<PAGE>
<CAPTION>
Statement of Cash Flows (Continued)
                                                                                                         Period From
                                                                                           Year ended     October 2,
                                                                                            June 30,       1992 to
                                                                                              1994      June 30, 1993
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>

(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>        <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>

                            FIRSTROCK BANCORP, INC.
                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                             (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                                 September 30,     June 30,
                                                                                      1994           1994
                                                                                  (Unaudited)
<S>                                                                               <C>             <C>     
ASSETS                                                                             

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
                                                                                  ========        ========
</TABLE>

See accompanying notes to unaudited consolidated financial statements.

<PAGE>


                            FIRSTROCK BANCORP, INC.
                      CONSOLIDATED STATEMENTS OF EARNINGS
                                  (Unaudited)
                             (Dollars in thousands)
<TABLE>
<CAPTION>

                                                                                    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
                                                                                   ======         ======
</TABLE>

See accompanying notes to unaudited consolidated financial statements.

<PAGE>

                            FIRSTROCK BANCORP, INC.
           CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY
                 FOR THE THREE MONTHS ENDED SEPTEMBER 30, 1994
                                  (Unaudited)
                             (Dollars in thousands)
<TABLE>
<CAPTION>

                                                                                                       Net
                                                                                                    Unrealized
                                                                          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
                                                                                  -------       --------
</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 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  25, 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  25, 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 Reporton Form 8-K filed December
                  7, 1994 and incorporaetd herein by reference).

         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).

         3.1      Restated Articles of Incorporation of Registrant dated January
                  18, 1995.

         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.

         8        Tax Opinion of Hogan & Hartson, L.L.P.

         21       Subsidiaries of Registrant

         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.*

<PAGE>
         99.2     Form of Proxy for FirstRock shareholders.*
__________________
         * previously filed

         b.       Financial Statement Schedules -- None

         c.       Report, Opinion or Appraisal --  (attached to this Joint Proxy
                  Statement/Prospectus as Exhibit 1

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.


            
<PAGE>

         (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
                  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 January 25, 1995.

                                                     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 January 25, 1995.

/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



                                 EXHIBIT INDEX


<TABLE>
<CAPTION>
         Exhibit                   Description
 
          <S>                       <C>                                                                     
           3.1                      Restated Articles of Incorporation of Registrant
           5                        Opinion of Robert M. Salinger, Esq. as to legality of securities registered
                                    hereunder
           8                        Tax Opinion of Hogan & Hartson, L.L.P.
          21                        Subsidiaries of Registrant
          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
          

</TABLE>


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


<PAGE>


                                  EXHIBIT 3.1
                                    RESTATED
                           ARTICLES OF INCORPORATION
                                       OF
                          FIRST FINANCIAL CORPORATION


     Article 1. Corporate  Name. The name of the  corporation is First Financial
Corporation (hereinafter called the "Corporation").

     Article 2.   Duration.  The duration of the Corporation is perpetual.

     Article 3. Purposes.  The purpose for which the Corporation is organized is
to engage in any lawful activity within the purposes for which  corporations may
be organized under the Wisconsin Business Corporation Law.

     Article 4. Capital Stock.  The total number of shares of all classes of the
capital  stock which the  Corporation  has  authority to issue is  seventy-eight
million  (78,000,000) of which seventy-five million (75,000,000) shall be common
stock,  $1.00 par value per share,  amounting in the  aggregate to  seventy-five
million dollars  ($75,000,000),  and three million  (3,000,000)  shall be serial
preferred stock, $1.00 par value per share,  amounting in the aggregate to three
million dollars  ($3,000,000).  The shares may be issued by the Corporation from
time to time as approved by its board of  directors  without the approval of its
shareholders.  The consideration for the issuance of the shares shall be paid in
full before  their  issuance and shall not be less than the par value per share.
Neither  promissory notes nor future services shall  constitute  payment or part
payment for the issuance of the shares of the Corporation. The consideration for
the  shares  shall  be paid in  whole or in part in  money,  in other  property,
tangible or  intangible,  or in labor or  services  actually  performed  for the
Corporation.  In the absence of fraud in the  transaction,  the  judgment of the
board of directors or the  shareholders,  as the case may be, as to the value of
the consideration  received for the shares shall be conclusive.  Upon payment of
such   consideration   such  shares  shall  be  deemed  to  be  fully  paid  and
nonassessable by the Corporation.

     A  description  of the  different  classes and series of the  Corporation's
capital  stock  and  a  statement  of  the  powers,  designations,  preferences,
limitations  and  relative  rights of the  shares of each class of and series of
capital stock are as follows:

     A. Common Stock. Except as provided in this Article 4 (or in any resolution
or resolutions adopted by the board of directors pursuant hereto) the holders of
the common  stock shall  exclusively  possess all voting  power.  Each holder of
shares of common stock shall be entitled to one vote for each share held by such
holder. There shall be no cumulative voting rights in the election of directors.
Each share of common stock shall have

     
<PAGE>
the same  relative  rights as and be identical  in all  respects  with all other
shares of common stock.


     Whenever there shall have been paid, or declared and set aside for payment,
to the holders of the outstanding shares of any class of stock having preference
over the  common  stock as to the  payment  of  dividends,  the full  amount  of
dividends and of sinking fund or retirement fund or other  retirement  payments,
if any, to which such holders are  respectively  entitled in  preference  to the
common stock, then dividends may be paid on the common stock and on any class or
series of stock  entitled to participate  therewith as to dividends,  out of any
assets  legally  available  for the payment of  dividends;  but only when and as
declared by the board of directors.

     In  the  event  of  any  liquidation,  dissolution  or  winding  up of  the
Corporation, after there shall have been paid to or set aside for the holders of
any class having  preferences over the common stock in the event of liquidation,
dissolution  or  winding up of the full  preferential  amounts of which they are
respectively  entitled,  the  holders of the common  stock,  and of any class or
series of stock  entitled to participate  therewith,  in whole or in part, as to
distribution of assets, shall be entitled after payment or provision for payment
of all debts and liabilities of the Corporation, to receive the remaining assets
of the Corporation available for distribution, in cash or in kind.

     B. Serial  Preferred  Stock.  The board of directors of the  Corporation is
authorized,  by resolution or resolutions from time to time adopted,  to provide
for the  issuance of serial  preferred  stock in series,  including  convertible
preferred stock, and to fix and state the voting powers,  full or limited, or no
voting powers,  and such  designations,  preferences,  limitations  and relative
rights thereof.  Each share of each series of serial  preferred stock shall have
the same  relative  rights as and be identical  in all  respects  with all other
shares of the same series.

     Duplicate copies of a resolution  adopted by the directors pursuant to this
Article 4 with a certificate thereto affixed,  signed by the president or a vice
president  and a  secretary  or an  assistant  secretary  and  sealed  with  the
corporate seal, stating the fact and date of adoption,  and that such copies are
true copies of the  original  shall be filed in the office of the  secretary  of
state and recorded in the office of the register of deeds of the county in which
the  registered  office of the  Corporation  is  located,  and when so filed and
recorded shall constitute an amendment to these Articles of Incorporation.

     Article  5.  Preemptive  Rights.  Holders  of  the  capital  stock  of  the
Corporation  shall not be entitled  to  preemptive  rights  with  respect to any
shares or other securities of the Corporation which may be issued.

     Article 6. Internal  Affairs.  The Corporation shall be under the direction
of a board of directors.  The board of directors  shall consist of not less than
twelve (12) nor more than  twenty-four  (24) directors.  The number of directors
shall be as stated in the Corporation's  by-laws, as may be amended from time to
time. The board of directors  shall divide the directors into three classes and,
when the number of directors is changed, shall determine the class or classes to
which the  increased or  decreased  number of  directors  shall be  apportioned;
provided, that the directors in each class shall be as nearly equal in number as
possible;  provided,  further, that no decrease in the number of directors shall
affect  the  term  of  any  director  then  in  office;  and  provided  that  no
classification of directors shall be effective prior to the first annual meeting
of shareholders.

<PAGE>

     The term of office of  directors  elected  at the first  annual  meeting of
shareholders  shall be as follows:  the term of office of directors of the first
class  shall  expire at the first  annual  meeting of  shareholders  after their
election;  the term of office of  directors  of the second class shall expire at
the second annual meeting of  shareholders  after their election and the term of
office of directors of the third class shall expire at the third annual  meeting
of shareholders  after their election;  and, as to directors of each class, when
their respective successors are elected and qualified. At each subsequent annual
meeting of  shareholders,  directors  elected to succeed  those  whose terms are
expiring shall be elected for a term of office to expire at the third succeeding
annual meeting of shareholders and when their respective  successors are elected
and qualified.  Any vacancy  occurring in the board of directors,  including any
vacancy  created by reason of an increase in the number of  directors,  shall be
filled by a majority  vote of the  directors  then in  office,  whether or not a
quorum,  and any director so chosen shall hold office until the next election of
directors by the shareholders.

     Any  director may be removed for cause by an  affirmative  vote of at least
two-thirds  of the total  votes  eligible to be cast by  shareholders  at a duly
constituted  meeting of shareholders called expressly for that purpose. At least
twenty  (20),  but not more than  sixty  (60),  days  prior to such  meeting  of
shareholders,  written  notice shall be sent to the director or directors  whose
removal  will be  considered  at such  meeting.  No director may be removed as a
director except for cause.

     The board of  directors  or the  shareholders  may adopt,  alter,  amend or
repeal the by-laws of the  Corporation.  Such  action by the board of  directors
shall require the affirmative  vote of at least two-thirds of the directors then
in  office  at a duly  constituted  meeting  of the  board of  directors  called
expressly for such purpose.  Such action by the  shareholders  shall require the
affirmative  vote of at least  two-thirds of the total votes eligible to be cast
by shareholders at a duly constituted  meeting of shareholders  called expressly
for such purpose.

     Special  meetings of the  shareholders  for any purpose or purposes  may be
called at any time by the chairman of the board, the president, or a majority of
the  directors  then in office and shall be called by the chairman of the board,
the president,  or the secretary upon the written  request of the holders of not
less than one-third of all the stock of the Corporation  entitled to vote at the
meeting. Such written request shall state the purpose or purposes of the meeting
and shall be delivered at the registered office of the Corporation  addressed to
the chairman of the board, the president or the secretary.

     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.
<PAGE>

     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 an  undertaking  by on or  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.

     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 contact
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 extend permitted
by the  provisions  of the  Wisconsin  Business  Corporation  Law at the time in
effect, whether on account of past or future actions.

     Article 8. Registered Office and Registered  Agent. The initial  registered
office of the Corporation is located in Dane County,  Wisconsin,  the address of
such registered office is 222 West Washington Avenue, Madison,  Wisconsin 53703,
and the name of its initial  registered agent at such address is C T Corporation
System.
<PAGE>
     Article 9. Beneficial Ownership  Limitation.  As long as the Corporation is
registered with the Federal Savings and Loan Insurance  Corporation as a holding
company,  no person shall directly or indirectly offer to acquire or acquire the
beneficial  ownership of 10 percent or more of the issued and outstanding Voting
Stock (as defined in Article 10 hereto) of the Corporation, unless such offer to
acquire or  acquisition  has  received  the prior  approvals  of (i) the Federal
Savings  and  Loan  Insurance  Corporation,  and (ii)  the  holders  of at least
two-thirds of the outstanding  Voting Stock of the Corporation  entitled to vote
at a duly constituted  meeting of shareholders  called for such purpose.  In the
event Voting Stock is acquired in violation of this Article 9, the excess shares
shall no longer be  entitled  to vote on any  matter or take  other  shareholder
action or be counted in determining  the total number of outstanding  shares for
purposes of any matter involving  shareholder 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,  with the  expenses of such trustee to be
paid out of the  proceeds  from such  sale.  The term  "person"  as used in this
Article  9 means an  individual,  group  acting in  concert,  a  corporation,  a
partnership,   an  association,   a  joint  stock  company,  a  trust,  and  any
unincorporated organization or similar company. The term "offer" as used in this
Article 9 includes  every offer to buy or acquire,  solicitation  of an offer to
sell,  tender offer for, or request or  invitation  for tender of, a security or
interest in a security for value.

     The board of directors of the  Corporation,  when  evaluating  any offer of
another person (as defined in Article 9 hereof) to (i) make a tender or exchange
offer for any equity security of the Corporation, (ii) merger or consolidate the
Corporation with another institution, or (iii) purchase or otherwise acquire all
or substantially all of the properties and assets of the Corporation,  shall, in
connection with the exercise of its judgment in determining  what is in the best
interests of the Corporation and its shareholders, give due consideration to all
relevant factors,  including without  limitation the social and economic effects
of  acceptance  of such offer on (a)  depositors,  borrowers  and  employees  of
savings  and  loan  association  subsidiaries  of  the  Corporation,  and on the
communities  in which  such  subsidiaries  operate  or are  located  and (b) the
ability of such  subsidiaries  to fulfill  the  objectives  of savings  and loan
associations under applicable Wisconsin and federal statutes and regulations.

     Article 10.  Certain Business Combinations.
                  Subsection 1. Vote Required for Certain Business Combinations.

                           A.     Higher Vote for Certain Business Combinations.
In  addition  to  any  affirmative  vote  required  by  law or these Articles of
Incorporation,  and except as  otherwise  expressly  provided in subsection 2 of
this Article 10:

                                    (i)  any  merger  or  consolidation  of  the
                           Corporation  or  any   Subsidiary   (as   hereinafter
                           defined)  with  (a) any  Interested  Shareholder  (as
                           hereinafter  defined)  or (b) any  other  corporation
                           (whether  or not  itself an  Interested  Shareholder)
                           which is, or after such merger or consolidation would
                           be,  an  Affiliate  (as  hereinafter  defined)  of an
                           Interested Shareholder; or


                                    (ii) any sale,  lease,  exchange,  mortgage,
                           pledge,   transfer  or  other   disposition  (in  one
                           transaction or a series of  transactions)  to or with
                           any  Interested  Shareholder  or any Affiliate of any
                           Interested   Shareholder   of  any   assets   of  the
                           Corporation  or any  Subsidiary  having an  aggregate
                           Fair Market Value of $1,000,000 or more; or

                                    (iii)  the   issuance  or  transfer  by  the
                           Corporation or any Subsidiary (in one  transaction or
                           a series of  transactions)  of any  securities of the
                           Corporation  or  any  Subsidiary  to  any  Interested
                           Shareholder   or  any  Affiliate  of  any  Interested
                           Shareholder in exchange for cash, securities or other
                           property  (or  a  combination   thereof)   having  an
                           aggregate Fair Market Value of $1,000,000 or more; or

                                    (iv) the  adoption  of any plan or  proposal
                           for the liquidation or dissolution of the Corporation
                           proposed by or on behalf of an Interested Shareholder
                           or any Affiliate of any Interested Shareholder; or

                                    (v)  any   reclassification   of  securities
                           (including    any   reverse    stock    split),    or
                           recapitalization of the Corporation, or any merger or
                           consolidation  of  the  Corporation  with  any of its
                           Subsidiaries or any other transaction (whether or not
                           with or into or  otherwise  involving  an  Interested
                           Shareholder)  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  the  Corporation  or any
                           Subsidiary  which is directly or indirectly  owned by
                           any  Interested  Shareholder  or any Affiliate of any
                           Interested Shareholder;

shall require the affirmative  vote of (a) the holders of at least two-thirds of
the  voting  power  of the  then  outstanding  shares  of  capital  stock of the
Corporation entitled to vote generally in the election of directors (the "Voting
Stock"),  voting  together  as a single  class and (b) the holders of at least a
majority of the Voting Stock,  voting together as a single class,  excluding for
purposes of calculating  both the affirmative vote and the number of outstanding
shares of Voting Stock all shares of Voting Stock of which the beneficial  owner
is an  Interested  Shareholder  or any  Affiliate of an  Interested  Shareholder
referred to in clauses (i) through  (v)  referred to in this  paragraph  A. Such
affirmative vote shall be required  notwithstanding the fact that no vote may be
required, or that a lesser percentage may be specified, by law.

                           B.       Definition of "Business Combination."    The
term "Business Combination"  as  used  in  this   Article  10  shall  mean   any
transaction  which is  referred to in any one or more of clauses (i) through (v)
of paragraph A of this subsection 1.
<PAGE>
                  Subsection 2.  When Higher Vote is Not Required.
                  The provisions of subsection 1 of this Article 10 shall not be
applicable to any particular Business Combination, and such Business Combination
shall  require  only such  affirmative  vote as is required by law and any other
provision of these Articles of Incorporation, if all of the conditions specified
in either of the following paragraphs A and B are met:

                           A.  Approval by  Continuing  Directors.  The Business
                           Combination shall have been approved by a majority of
                           the Continuing Directors (as hereinafter defined).

                           B.  Price  and  Procedure  Requirements.  All  of the
                           following  conditions  shall  have been met:  (i) The
                           aggregate  amount  of the cash  and the  Fair  Market
                           Value (as hereinafter  defined) as of the date of the
                           consummation   of   the   Business   Combination   of
                           consideration  other  than  cash to be  received  per
                           share by  holders  of common  stock in such  Business
                           Combination shall be at least equal to the highest of
                           the following:

                                            (a) (if  applicable) the highest per
                           share price  (including  any  brokerage  commissions,
                           transfer taxes and soliciting  dealers' fees) paid by
                           the Interested  Shareholder  for any shares of common
                           stock  acquired by it (1) within the two-year  period
                           immediately prior to the first public announcement of
                           the  proposal  of  the  Business   Combination   (the
                           "Announcement  Date")  or (2) in the  transaction  in
                           which it became an Interested Shareholder,  whichever
                           is higher; or

                                            (b) the Fair Market  Value per share
                           of common  stock on the  Announcement  Date or on the
                           date on which the  Interested  Shareholder  became an
                           Interested  Shareholder (such latter date is referred
                           to in this Article 10 as the  "Determination  Date"),
                           whichever is higher.

                                    (ii) The  aggregate  amount  of the cash and
                           the  Fair  Market   Value  as  of  the  date  of  the
                           consummation   of   the   Business   Combination   of
                           consideration  other  than  cash to be  received  per
                           share by  holders  of shares  of any  other  class of
                           outstanding  Voting  Stock shall be at least equal to
                           the highest of the following (it being  intended that
                           the  requirements  of this  paragraph B (ii) shall be
                           required  to be met with  respect  to every  class of
                           outstanding   Voting   Stock,   whether  or  not  the
                           Interested  Stockholder  has previously  acquired any
                           shares of a particular class of Voting Stock):
<PAGE>
                                            (a) (if  applicable) the highest per
                           share price  (including  any  brokerage  commissions,
                           transfer taxes and soliciting  dealers' fees) paid by
                           the  Interested  Shareholder  for any  shares of such
                           class  of  Voting  Stock  acquired  by it (1)  within
                           two-year period immediately prior to the Announcement
                           Date or (2) in the  transaction in which it became an
                           Interested Shareholder, whichever is higher;

                                            (b)  (if   applicable)  the  highest
                           preferential amount per share to which the holders of
                           shares of such class of Voting  Stock are entitled in
                           the   event   of   any   voluntary   or   involuntary
                           liquidation, dissolution or winding up the Bank; or

                                            (c) the Fair Market  Value per share
                           of such  class of  Voting  Stock on the  Announcement
                           Date  or on  the  Determination  Date,  whichever  is
                           higher.

                                    (iii) The  consideration  to be  received by
                           holders of outstanding Voting Stock (including common
                           stock) in the Business  Combination  shall be in cash
                           or in the same form as the Interested Shareholder has
                           previously  paid for  shares of such  class of Voting
                           Stock.  If the  Interested  Shareholder  has paid for
                           shares  of any  class of Voting  Stock  with  varying
                           forms of consideration, the form of consideration for
                           such class of Voting  Stock  shall be either  cash or
                           the form used to acquire the largest number of shares
                           of such class of Voting Stock previously  acquired by
                           it.

                                    (iv) After such  Interested  Shareholder has
                           become  an  Interested  Shareholder  and prior to the
                           consummation of such Business Combination:  (a) there
                           shall have been (1) no  reduction  in the annual rate
                           of  dividends  paid on the capital  stock  (except as
                           necessary to reflect any  subdivision  of the capital
                           stock),  except  as  approved  by a  majority  of the
                           Continuing  Directors,  and (2) an  increase  in such
                           annual rate of  dividends as necessary to reflect any
                           reclassification (including any reverse stock split),
                           recapitalization,   reorganization   or  any  similar
                           transaction  which  has the  effect of  reducing  the
                           number of outstanding shares of common stock,  unless
                           the  failure  so to  increase  such  annual  rate  is
                           approved by a majority of the  Continuing  Directors;
                           and (b) such  Interested  Shareholder  shall have not
                           become the beneficial owner of any additional  shares
                           of Voting  Stock  except  as part of the  transaction
                           which results in such Interested Shareholder becoming
                           an Interested Shareholder.
<PAGE>

                                    (v) After such  Interested  Shareholder  has
                           become an  Interested  Shareholder,  such  Interested
                           Shareholder  shall  not have  received  the  benefit,
                           directly or indirectly  (except  proportionately as a
                           shareholder),  of any  loans,  advances,  guarantees,
                           pledges  or  other  financial  assistance  or any tax
                           credits  or  other  tax  advantages  provided  by the
                           Corporation,   whether  in   anticipation  of  or  in
                           connection   with  such   Business   Combination   or
                           otherwise.

                                    (vi)  A  proxy  or   information   statement
                           describing  the  proposed  Business  Combination  and
                           complying  with the  requirements  of the  Securities
                           Exchange  Act of 1934 and the rules  and  regulations
                           thereunder  (or any subsequent  provisions  replacing
                           such Act,  rules or  regulations)  shall be mailed to
                           public  shareholders  of the  Corporation at least 20
                           days  prior  to the  consummation  of  such  Business
                           Combination (whether or not such proxy or information
                           statement  is required to be mailed  pursuant to such
                           Act or subsequent provisions).

                  Subsection 3.  Certain Definitions.

                  For the purposes of this Article 10:

                           A.  A  "person"  shall  mean  any  individual,  firm,
                           corporation or other entity.

                           B.  "Interested  Shareholder"  shall  mean any person
                           (other than the Corporation or any Subsidiary) who or
                           which:

                                    (i) is the  beneficial  owner,  directly  or
                           indirectly,  of more than 10% of the voting  power of
                           the outstanding Voting Stock; or

                                    (ii) is an Affiliate of the  Corporation and
                           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

                                    (iii)  is 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   Shareholder,   if  such   assignment  or
                           succession  shall  have  occurred  in the course of a
                           transaction or series of transactions not involving a
                           public  offering within the meaning of the Securities
                           Act of 1933.

                           C. A person  shall  be a  "beneficial  owner"  of any
                           Voting Stock:

                                    (i)  which   such   person  or  any  of  its
                           Affiliates or  Associates  (as  hereinafter  defined)
                           beneficially owns, directly or indirectly; or

<PAGE>

                                    (ii)  which  such   person  or  any  of  its
                           Affiliates or Associates has (a) the right to acquire
                           (whether  such right is  exercisable  immediately  or
                           only  after the  passage  of time),  pursuant  to any
                           agreement,  arrangement or  understanding or upon the
                           exercise  of  conversion  rights,   exchange  rights,
                           warrants or options,  or otherwise,  or (b) the right
                           to vote  pursuant to any  agreement,  arrangement  or
                           understanding; or

                                    (iii) which are beneficially owned, directly
                           or  indirectly,  by any other  person with which such
                           person or any of its Affiliates or Associates has any
                           agreement,   arrangement  or  understanding  for  the
                           purpose of acquiring, holding, voting or disposing of
                           any shares of Voting Stock.

                           D. For the purpose of determining whether a person is
an  Interested  Shareholder  pursuant to paragraph B of this  subsection  3, the
number of shares of Voting Stock deemed to be  outstanding  shall include shares
deemed owned through  application of paragraph C of this  subsection 3 but shall
not include any other shares of Voting  Stock which may be issuable  pursuant to
any  agreement,  arrangement  or  understanding,  or upon exercise of conversion
rights, warrants or options, or otherwise.

                           E.   "Affiliate"  or   "Associate"   shall  have  the
respective  meanings  ascribed to such terms in Rule 12b-2 of the General  Rules
and Regulations under the Securities Exchange Act of 1934.

                           F.  "Subsidiary"  means  any  corporation  of which a
majority of any class of equity  security is owned,  directly or indirectly,  by
the Corporation;  provided,  however, that for the purposes of the definition of
Interested  Shareholder  set forth in paragraph B of this subsection 3, the term
"Subsidiary"  shall mean only a corporation of which a majority of each class of
equity security is owned, directly or indirectly, by the Corporation.

                           G.  "Continuing  Director"  means  any  member of the
board of directors of the Corporation  who is  unaffiliated  with the Interested
Shareholder and was a member of the board of directors of the Corporation  prior
to the time that the Interested  Shareholder  became an Interested  Shareholder,
and  any  successor  of a  Continuing  Director  who is  unaffiliated  with  the
Interested  Shareholder and is recommended to succeed a Continuing Director by a
majority  of  Continuing  Directors  then  on  the  board  of  directors  of the
Corporation.


                           H. "Fair Market Value" means:

                                    (i)  in  the  case  of  stock,  the  highest
                           closing   sale  price   during   the  30-day   period
                           immediately preceding the date in question of a share
                           of  such  stock  on  the   principal   United  States
                           securities  exchange  registered under the Securities
                           Exchange  Act of 1934 on which  such stock is listed,
                           or, if such stock is not listed on any such exchange,
                           the highest  closing bid quotation  with respect to a
                           share  of  such  stock   during  the  30-day   period
                           preceding  the  date  in  question  on  the  National
                           Association  of Securities  Dealers,  Inc.  Automated
                           Quotations  Systems or any system  then in use, or if
                           no such  quotations  are  available,  the fair market
                           value  on the  date in  question  of a share  of such
                           stock as  determined by the board of directors of the
                           Corporation in good faith; and

                                    (ii) in the case of property other than cash
                           or stock on the date in question as determined by the
                           board of directors of the Corporation in good faith.

                  Subsection 4.  Powers of the Board of Directors.

         A majority of the directors of the Corporation shall have the power and
duty to  determine  for the  purposes  of  this  Article  10,  on the  basis  of
information known to them after reasonable  inquiry,  (A) whether a person is an
Interested  Shareholder,  (B) the number of shares of Voting Stock  beneficially
owned by any  person,  (C)  whether a person is an  Affiliate  or  Associate  of
another,  and (D)  whether  the assets  which are the  subject  of any  Business
Combination  have,  or the  consideration  to be  received  for the  issuance or
transfer of  securities  by the  Corporation  or any  Subsidiary in any Business
Combination has, an aggregate Fair Market Value of $1,000,000 or more.

         Subsection 5.  No  Effect  on   Fiduciary   Obligations of   Interested
Shareholders.

         Nothing  contained in this Article 10 shall be construed to relieve any
Interested Shareholder from any fiduciary obligation imposed by law.

         Article 11. Amendment of Articles of Incorporation. Except as set forth
in this  Article  or as  otherwise  required  by law,  no  amendment,  addition,
alteration, change or repeal of any provision of these Articles of Incorporation
shall be made,  unless such is first  proposed by the board of  directors of the
Corporation,  upon the affirmative  vote of at least two-thirds of the directors
then in office at a duly  constituted  meeting of the board of directors  called
expressly for such purpose,  and thereafter  approved by the shareholders by the
affirmative vote of the holders of at least two-thirds of the shares entitled to
vote  thereon,  unless any class or series of shares is entitled to vote thereon
as a class in which event the proposed amendment,  addition,  alteration, change
or repeal of any provision of these Articles of  Incorporation  shall be adopted
upon  receiving the  affirmative  vote of holders of a majority of the shares of
each class and of each series  entitled to vote  thereon and of the total shares
entitled to vote thereon. Any amendment,  addition, alteration, change or repeal
of any provision of these Articles of Incorporation shall be effective on
<PAGE>
the date it is filed with the  Secretary  of State of the State of  Wisconsin or
within  thirty-one  (31) days after such filing if so specified in such approval
of shareholders.



         Article 12.    Incorporators.  The name and address of each
         incorporator are as follows:

<TABLE>
<CAPTION>
                    Name                                                        Address

         <S>                               <C>                                    
         Ralph R. Staven                   300 Wisconsin Avenue, Waukesha, Wisconsin 53187

         Bruce R. Buss                     1305 Main Street, Stevens Points, Wisconsin 54481
</TABLE>


         IN WITNESS WHEREOF,  these Restated Articles of Incorporation have been
duly adopted by the Board of Directors of First Financial Corporation on January
18, 1995  pursuant to Sections  180.1007(1)  and (2) of the  Wisconsin  Business
Corporation  Law and  supersede  and take the place of the existing  articles of
incorporation and any amendments to the articles of incorporation.

                                               /s/Robert M. Salinger

                                                  Robert M. Salinger, Secretary

This document was drafted by:
Attorney Robert M. Salinger

RETURN TO:
Robert M. Salinger
1305 Main Street
Stevens Point, WI  54481-2811
<PAGE>


                                                     EXHIBIT 5







                                            December 7, 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 7, 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.

                  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,

                                                   /s/Robert M. Salinger

                                                   Robert M. Salinger
                                                   General Counsel and Secretary
<PAGE>


                                                                       Exhibit 8

                                HOGAN & HARTSON
                                     L.L.P.

                                COLUMBIA SQUARE

                            555 THIRTEENTH STREET NW

                            WASHINGTON DC 20004-1109

                                 (202)637-5600


                                January 26, 1995



Board of Directors
First Financial Corporation
1305 Main Street
Stevens Point, Wisconsin  54481

Board of Directors
FirstRock Bancorp, Inc.
612 North Main Street
Rockford, Illinois  61103

Gentlemen:

                  You have  requested  that we  render to you our  opinion  with
respect to certain  federal income tax  consequences  of the following  proposed
transaction:  First Financial Acquisition Company  ("FFC-Acquisition")  shall be
merged with and into FirstRock Bancorp, Inc. ("Company"), with Company surviving
(the  "Surviving  Corporation")  the  merger  (the  "Holding  Company  Merger").
Immediately thereafter,  First Federal Savings Bank, F.S.B., Rockford,  Illinois
("First  Federal"),  shall be merged with and into First Financial Bank,  F.S.B.
("FF-Bank"),  with FF-Bank  surviving the merger (the "Bank Merger").  Following
the Holding Company Merger and the Bank Merger,  it is anticipated  that Company
shall be merged with and into First Financial  Corporation  ("First  Financial")
with Company surviving the merger (the "Subsidiary Merger")  (collectively,  the
Holding  Company  Merger,  the Bank Merger and the  Subsidiary  Merger  shall be
referred to as the "Proposed Transaction").

                  In connection  with the  preparation of this opinion,  we have
examined and relied upon the Agreement and Plan of  Reorganization  by and among
First Financial,  FFC-Acquisition and Company dated October 26, 1994, as amended
by Amendment  No. 1 thereto  dated  November 30,  1994,  including  the exhibits
thereto (the  "Plan"),  certain  letters from  affiliates  of FirstRock to First
Financial (the "Affiliate  Letters") the form of which is Exhibit B to the Plan,
and the  Registration  Statement  filed on Form S-4 by First  Financial with the
Securities  and  Exchange  Commission  on  December  8, 1994 (the  "Registration
Statement") and by amendment thereto.

                  In  rendering  the  opinion  set  forth  hereinafter,  we have
assumed the accuracy of all information  contained in the documents described in
the  preceding  paragraph,  and we have also assumed the accuracy of all copies,
and the genuineness of all signatures  thereof.  We have not attempted to verify
independently the accuracy of any information in the these documents.

                            The Proposed Transaction

                  Based solely upon our review of the above described documents,
and upon such  information as First Financial has provided us (which we have not
attempted to verify in any  respect),  and in reliance  upon such  documents and
information,  we understand that the Proposed Transaction and the relevant facts
with respect thereto are as follows:

                  First Financial is a corporation  organized,  validly existing
and in good standing under the laws of the State of Wisconsin.  First  Financial
is a  registered  savings and loan holding  company  under the Home Owners' Loan
Act.  FFC-Acquisition is a corporation  organized,  validly existing and in good
standing  under  the  laws  of  the  State  of  Delaware.  FFC-Acquisition  is a
wholly-owned subsidiary of First Financial.  First Financial owns 100 percent of
the issued and  outstanding  capital  stock of  FF-Bank.  FF-Bank is a federally
chartered stock savings association organized and existing under the laws of the
United States.

                  Company is a corporation  organized,  validly  existing and in
good standing under the laws of the State of Delaware.  Company owns 100 percent
of the issued and outstanding capital stock of First Federal. First Federal is a
federally chartered stock savings  association  organized and existing under the
laws of the United States.

                  First Financial desires to enter into the Proposed Transaction
in order to acquire  the assets  and  business  of First  Federal,  which  First
Financial  intends to operate as  branches of  FF-Bank,  and thereby  expand its
market.  Upon the  consummation of the Holding  Company Merger,  each issued and
outstanding  share  of  FFC-Acquisition  common  stock  shall  be  automatically
converted  into a right to  receive  a share of  common  stock of the  Surviving
Corporation.  In  exchange  for  their  shares  of  Company  common  stock,  the
shareholders  of Company shall receive shares of First  Financial  common stock,
and if  applicable,  cash in  lieu  of any  fraction  thereof,  in each  case as
specified at Section 1.03 of the Plan.  Holders of Company  common stock have no
dissenters' rights.

                  Immediately  after the  Holding  Company  Merger,  FF-Bank and
First Federal  shall enter into the Bank Merger.  Upon the  consummation  of the
Bank Merger,  each share of First Federal  common stock shall be canceled.  Each
share of FF-Bank common stock issued and  outstanding  immediately  prior to the
Bank Merger shall remain issued and outstanding. Such FF-Bank common stock shall
constitute the only shares of capital stock of the surviving  corporation of the
Bank Merger.

                  It is  contemplated  that,  following  the Bank Merger,  First
Financial  and  Company  will  enter  into  the  Subsidiary  Merger.   Upon  the
consummation of the Subsidiary Merger,  each share of Company common stock shall
be canceled.  Each share of First Financial  common stock issued and outstanding
immediately  prior to the Subsidiary Merger shall remain issued and outstanding.
Such First  Financial  common stock shall  constitute the only shares of capital
stock of the surviving corporation of the Subsidiary Merger.

                  Company and First Financial  entered into a warrant  agreement
dated  October  26, 1994 (the  "Warrant  Agreement)  pursuant  to which  Company
granted First Financial an unconditional,  irrevocable warrant to purchase up to
475,246 shares of Company  common stock at a price of $22.50 per share,  subject
to adjustments provided in the Warrant Agreement (the "Warrant"). Company issued
the  Warrant  to First  Financial  as a  condition  and an  inducement  to First
Financial  entering into the Plan. First Financial may exercise the Warrant only
after the  occurrence  of a  Purchase  Event and  before  the  occurrence  of an
Exercise Termination Event, as those terms are defined in the Warrant Agreement.

                  First Federal  Savings Bank,  F.S.B.  Employee Stock Ownership
Plan and Trust  ("ESOP")  is the  beneficial  owner of 185,150  shares of common
stock of Company.  This amount  represents  7.75  percent of the total number of
shares of Company  common  stock  outstanding  on  October  31,  1994.  ESOP has
represented  that it has no plan or  intention  to sell,  exchange or  otherwise
dispose  of any  shares of First  Financial  stock it  receives  in the  Holding
Company Merger except to the extent that such sales,  exchanges or  dispositions
are required by the terms of the Plan or otherwise requested by law.

                  First Financial,  and/or Company where  appropriate,  has made
the following  additional  representations and certifications in connection with
the  Holding  Company  Merger  and  the  Subsidiary  Merger,  the  accuracy  and
completeness  of  which  we also  have  relied  upon in  rendering  the  opinion
hereinafter set forth:

                  (a)  The  fair  market  value  of the  First  Financial  stock
received by each Company shareholder pursuant to the Holding Company Merger will
be  approximately  equal to the fair market  value of the Company  common  stock
surrendered in exchange therefor.

                  (b) To the best of the knowledge of the  management of Company
and First  Financial and the Board of Directors of Company and First  Financial,
there is no plan or intention on the part of any shareholder of Company to sell,
exchange,  or otherwise  dispose of a number of shares of First  Financial stock
received  in  the  Holding   Company   Merger  that  would  reduce  the  Company
shareholders'  ownership of First Financial stock to a number of shares having a
value, as of the date of the Holding Company Merger,  of less than fifty percent
(50 percent) of the value of all of the formerly outstanding stock of Company as
of the same date. For purposes of this  representation,  shares of Company stock
exchanged for cash in lieu of fractional shares of First Financial stock will be
treated as outstanding  Company stock on the date of the Holding Company Merger.
Moreover,  shares of Company stock and shares of First  Financial  stock held by
Company  shareholders  and  otherwise  sold,  redeemed,  or disposed of prior or
subsequent to the transaction will be considered in making this representation.

                  (c) First  Financial  will acquire at least ninety percent (90
percent) of the fair market value of the net assets and at least seventy percent
(70  percent)  of the fair  market  value of the gross  assets  held by  Company
immediately  prior  to  the  Holding  Company  Merger.   For  purposes  of  this
representation,  amounts used by Company to pay its reorganization  expenses and
all redemptions and distributions (except for regular, normal dividends) made by
Company immediately preceding the transfer will be included as assets of Company
held immediately prior to the transaction.

                  (d) First  Financial has no plan or intention to reacquire any
of its stock issued in the Holding Company Merger.

                  (e)  First  Financial  has no  plan  or  intention  to sell or
otherwise  dispose  of any of the  assets of  Company  acquired  in the  Holding
Company  Merger  and  Subsidiary  Merger,  except for  dispositions  made in the
ordinary  course of business or transfers  described in section  368(a)(2)(C) of
the Code.

                  (f) Company will distribute the stock,  securities,  and other
property it receives in the Holding Company Merger, and its other properties, in
pursuance of the plan of reorganization.

                  (g) The  liabilities of Company assumed by First Financial and
the  liabilities  to which the  transferred  assets of Company are subject  were
incurred by Company in the ordinary course of its business.

                  (h)  Following  the  Holding  Company  Merger  and  Subsidiary
Merger,  First Financial will continue the historic business of Company or use a
significant portion of Company's historic business assets in a business.

                  (i)  First  Financial,   FFC-Acquisition,   Company,  and  the
shareholders of Company will pay their respective expenses,  if any, incurred in
connection with the Holding Company Merger and Subsidiary Merger.

                  (j) There is no  intercorporate  indebtedness  existing  among
First Financial,  FFC-Acquisition and Company that was issued, acquired, or will
be settled at a discount.

                  (k) None of the  parties  to the  Holding  Company  Merger  or
Subsidiary   Merger   are   investment   companies   as   defined   in   section
368(a)(2)(F)(iii) of the Code.

                  (l) First Financial does not own, directly or indirectly,  nor
has it owned during the past five years,  directly or  indirectly,  any stock of
Company. First Financial does own the Warrant.

                  (m) The fair market value of the assets of Company received by
First Financial in the Holding  Company Merger and Subsidiary  Merger will equal
or exceed the sum of the liabilities assumed by First Financial, plus the amount
of liabilities, if any, to which the transferred assets are subject.

                  (n)  Company  is not  under the  jurisdiction  of a court in a
Title 11 or similar case within the meaning of section 368(a)(3)(A) of the Code.

                  (o) The payment of cash in lieu of fractional  shares of First
Financial  stock  is  solely  for  the  purpose  of  avoiding  the  expense  and
inconvenience  to First  Financial  of  issuing  fractional  shares and does not
represent separately bargained-for  consideration.  The total cash consideration
that will be paid in the  Holding  Company  Merger to the  Company  shareholders
instead of issuing  fractional  shares of First  Financial stock will not exceed
one  percent  of the total  consideration  that  will be  issued in the  Holding
Company  Merger to the  Company  shareholders  in exchange  for their  shares of
Company stock. The fractional  share interests of each Company  shareholder will
be aggregated,  and no Company  shareholder will receive cash in an amount equal
to or greater than the value of one full share of First Financial stock.

                  (p)    None   of   the    compensation    received    by   any
shareholder-employees   of  Company  will  be  separate  consideration  for,  or
allocable to, any of their shares of Company stock;  none of the shares of First
Financial  stock  received  by  any   shareholder-employees   will  be  separate
consideration  for,  or  allocable  to,  any  employment   agreement;   and  the
compensation  paid to any  shareholder-employees  will be for services  actually
rendered and will be commensurate with amounts paid to third parties  bargaining
at arm's length for similar services.

                  First  Financial,  and/or the Company where  appropriate,  has
made the following  additional  representations and certifications in connection
with the Bank Merger, the accuracy and completeness of which we also have relied
upon in rendering the opinion hereinafter set forth:

                  (aa) First  Financial  has no plan or  intention  to liquidate
FF-Bank; to merge FF-Bank with and into another  corporation;  to sell, exchange
or  otherwise  dispose of the stock of FF-Bank;  or to cause  FF-Bank to sell or
otherwise  dispose  of  any of the  assets  of  First  Federal  acquired  in the
transaction,  except for dispositions made in the ordinary course of business or
transfers described in section 368(a)(2)(C) of the Code.

                  (bb) The  liabilities of First Federal  assumed by FF-Bank and
the  liabilities  to which the  transferred  assets of First Federal are subject
were incurred by First Federal in the ordinary course of its business.

                  (cc)  Following  the  transaction,  FF-Bank will  continue the
historic  business  of  First  Federal  or use a  significant  portion  of First
Federal's business assets in a business.

                  (dd) FF-Bank and First Federal,  and their  shareholders  will
pay  their  respective  expenses,  if  any,  incurred  in  connection  with  the
transaction.

                  (ee) There is no intercorporate  indebtedness existing between
FF-Bank and First  Federal  that was issued,  acquired,  or will be settled at a
discount.

                  (ff) Neither party in the transaction is an investment company
as defined in section 368(a)(2)(F)(iii) of the Code.

                  (gg) First Federal is not under the jurisdiction of a court in
a Title 11 or similar  case  within the meaning of section  368(a)(3)(A)  of the
Code.

                  (hh) The fair  market  value of the  assets  of First  Federal
transferred to FF-Bank will equal or exceed the sum of the  liabilities  assumed
by FF-Bank,  plus the amount of  liabilities,  if any, to which the  transferred
assets are subject.

                  (ii) The sum of the fair  market  values of the First  Federal
stock and FF-Bank stock held by First Financial and Company  immediately  before
the Bank Merger  will be  approximately  equal to the fair  market  value of the
FF-Bank stock held by First Financial immediately after the Bank Merger.

                  (jj)   No stock of FF-Bank will be issued in the Bank Merger.


                   Opinion - Federal Income Tax Consequences

                  Based upon and  subject to the  foregoing,  it is our  opinion
that for federal income tax purposes the following will result:

                  (1) For  federal  income tax  purposes,  the  Holding  Company
Merger and Subsidiary  Merger will be considered either a merger of Company into
First Financial or an acquisition by First Financial, in exchange for its voting
common stock, of substantially all of the assets of Company.  (Rev. Rul. 67-274,
1967-2 C.B. 141 and Rev. Rul. 72-405, 1972-2 C.B. 217).

                  (2) The Holding Company Merger and the Subsidiary  Merger will
constitute  a  reorganization  within the  meaning of  section  368(a)(1)(A)  or
368(a)(1)(C)  of the Code.  For purposes of this  opinion,  "substantially  all"
means at least 90  percent  of the fair  market  value of the net  assets and at
least 70 percent of the fair market value of the gross assets of Company.  First
Financial  and  Company  will each be a "party to a  reorganization"  within the
meaning of section 368(b) of the Code.

                  (3) No gain  or loss  will be  recognized  by  Company  on the
transfer of  substantially  all of its assets and the  assumption  of  Company's
liabilities by First Financial (sections 357(a) and 361(b)).

                  (4) No gain or loss will be recognized  by First  Financial on
the  receipt of the assets of Company in  exchange  for First  Financial  voting
common stock (section 1032(a)).

                  (5) The basis of the  assets of  Company in the hands of First
Financial  will be the same as the basis of such  assets in the hands of Company
immediately prior to the exchange (section 362(b)).

                  (6) The  holding  period of the assets of Company in the hands
of First Financial will include the holding period during which such assets were
held by Company (section 1223(2)).

                  (7) No gain or loss will be  recognized  by  Company  upon the
distribution to its shareholders of the First Financial common stock pursuant to
the plan of reorganization (section 361(c)).

                  (8) Except as provided in (11) below,  no gain or loss will be
recognized by the  shareholders  of Company upon the receipt of First  Financial
voting common stock solely in exchange for their shares of Company  common stock
(section 354(a)(1)).

                  (9)  The  basis  of  First   Financial   voting  common  stock
(including any fractional share interest to which they may be entitled) received
by the  shareholders  of  Company  will be the same as the basis of the  Company
common stock surrendered in exchange therefor (section 358(a)(1).

                  (10) The holding period of the First  Financial  voting common
stock  (including any  fractional  share interest to which they may be entitled)
received by the shareholders of Company in the exchange will include the holding
period of the Company common stock  surrendered in exchange  therefor,  provided
the Company  common  stock was held as a capital  asset by the  shareholders  of
Company on the date of the exchange (section 1223(1)).

                  (11) The payment of cash in lieu of fractional share interests
of First  Financial  voting  common  stock will be treated as if the  fractional
shares were  distributed as part of the exchange and then were redeemed by First
Financial.  These  cash  payments  will be treated as having  been  received  as
distributions  in full payment in exchange for the stock redeemed as provided in
section  302(a) of the Code (Rev.  Rul.  66-365,  1966-2 C.B. 116 and Rev. Proc.
77-41, 1977-2 C.B. 574).

                  (12) For federal income tax purposes, provided that the merger
of First  Federal  with and into FF-Bank  qualifies as a statutory  merger under
applicable United States law, the merger will constitute a reorganization within
the meaning of section  368(a)(1)(A) of the Code. First Federal and FF-Bank will
each be "a party to a  reorganization"  within the meaning of section  368(b) of
the Code.

                  (13) First  Federal  will  recognize  no gain or loss upon the
transfer of its assets to FF-Bank  solely in  constructive  exchange for FF-Bank
stock and FF-Bank's assumption of the First Federal liabilities (sections 357(a)
and 361(a)).

                  (14) FF-Bank will  recognize no gain or loss on its receipt of
the assets of First Federal in constructive  exchange for FF-Bank stock (section
1032(a)).

                  (15) FF-Bank's  basis of the First Federal assets  received in
the  merger  will equal the basis of such  assets in the hands of First  Federal
immediately prior to the merger (section 362(b)).

                  (16)  FF-Bank's  holding  period of the First  Federal  assets
received in the merger will  include  the period  during  which such assets were
held by First Federal immediately prior to the merger (section 1223(2)).

                  (17) First  Financial  will  recognize  no gain or loss on its
constructive  exchange  of  shares of First  Federal  stock  for  FF-Bank  stock
(section 354(a)).

                  (18)  First  Financial's  basis  in  the  FF-Bank  stock  held
immediately  after the  merger  will  equal  the sum of the basis of such  stock
immediately  prior to the  merger  plus the basis in the hands of Company of the
First Federal stock canceled in the merger (section 358(a)(1)).

                  Our opinion set forth above is based upon the  description  of
the  proposed   transaction   found  in  the  section  captioned  "The  Proposed
Transaction."  If the actual  facts  relating  to any aspect of the  transaction
differ from this  description  in any material  respect,  our opinion may become
inapplicable.  Further,  our  opinion  is based  upon the Code,  the  Income Tax
Regulations,  interpretations made by the Internal Revenue Service, and judicial
precedents as of the date hereof.  If there is any change in the  applicable law
as reflected in these sources, our opinion may become inapplicable.

                                                      Sincerely yours,

                                                 /s/  Hogan  &   Hartson L.L.P.

                                                      Hogan  &   Hartson L.L.P.


<PAGE>

                                   EXHIBIT 21

                           SUBSIDIARIES OF REGISTRANT


First Financial Bank, FSB (including all of its wholly-owned subsidiaries)

<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.

January 26, 1995
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
Pre-Effective  Amendment  No.  1 to the  Registration  Statement  (Form  S-4 No.
33-56823)  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 Amended  Annual  Report (Form 10-K/A No. 1) for the year ended  December 31,
1993, filed with the Securities and Exchange Commission.




/s/Ernst & Young

Milwaukee, Wisconsin
January 26, 1995
<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

/s/ The Chicago Corporation

Chicago, Illinois
December 8, 1994

<PAGE>


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