FIRST FINANCIAL BANCORPORATION /IA/
10-K, 1996-03-29
STATE COMMERCIAL BANKS
Previous: JONES CABLE INCOME FUND 1-A LTD, 10-K, 1996-03-29
Next: ORGANOGENESIS INC, 10-K, 1996-03-29



                         FIRST FINANCIAL BANCORPORATION
                                AND SUBSIDIARIES
                     (FIRST NATIONAL BANK, IOWA CITY, IOWA)
                    (FIRST NATIONAL BANK, CEDAR RAPIDS, IOWA)
                                    FORM 10-K
                                DECEMBER 31, 1995


<PAGE>
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                   FORM 10-K

(Mark One) 

[x]  ANNUAL REPORT  PURSUANT TO SECTION 13 or 15(d) OF THE  SECURITIES  EXCHANGE
     ACT OF 1934 (FEE REQUIRED) 
     For the Fiscal Year Ended December 31, 1995
                                      OR
[ ]  TRANSITION  REPORT  PURSUANT  TO SECTION  13 OR 15(d) OF THE  SECURITIES
     EXCHANGE ACT OF 1934 (NO FEE REQUIRED).
     For the transition period from ________________to ___________________.

Commission file number 0-14280.
                       -------

                         FIRST FINANCIAL BANCORPORATION
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)

                 Iowa                                    42-1259867
     -------------------------------           ---------------------------------
     (State or other jurisdiction of           (IRS Employer Identification No.)
      incorporation or organization)  

        204 East Washington Street
             Iowa City, Iowa                                   52240
- --------------------------------------                       ---------
(Address of Principal Executive Office)                      (Zip Code)

Registrant's telephone number, including area code:  (319) 356-9000
                                                     --------------

Securities Registered Pursuant to Section 12(b) of the Act:  None
                                                             ----

Securities Registered Pursuant to Section 12(g) of the Act:

                          $1.25 Par Value Common Stock
                                (Title of class)

Indicate by check mark whether the Registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  Registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days. Yes [X] No [ ]

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K.[X]

While it is difficult to determine  the number of shares owned by  nonaffiliates
(within  the  meaning  of such term  under  the  applicable  regulations  of the
Securities and Exchange Commission), the Registrant estimates that the aggregate
market value of the Registrant's common stock held by nonaffiliates on March 19,
1996, (based upon reports of beneficial  ownership that approximately 89% of the
shares  are  so  owned  by  nonaffiliates  and  upon  information   communicated
informally  to the  Registrant by various  purchasers  and sellers that the sale
price for the common  stock is  generally  $26.50  per share) was  approximately
$55,826,000.

The number of shares  outstanding of the  Registrant's  common stock as of March
19, 1996:

Common Stock $1.25 Par Value  -  2,369,216 Shares
- -------------------------------------------------

                                   P. 1 of 48
<PAGE>
                       DOCUMENTS INCORPORATED BY REFERENCE


     The  following documents are incorporated by reference:

1.   Proxy Statement dated March 7, 1996, for the Annual Meeting of Shareholders
     to be held on April 9, 1996, is  incorporated  by reference  into Part III,
     Items 10, 11, 12 and 13.


























                                   P. 2 of 48
<PAGE>
                                     PART I
ITEM 1. BUSINESS

CORPORATE ORGANIZATION AND STRUCTURE.
First  Financial  Bancorporation  (Registrant)  is an Iowa business  corporation
organized  on October 8, 1985,  under the Iowa  Business  Corporation  Act.  The
Registrant is a two-bank  holding  company engaged in the business of commercial
banking  through its  wholly-owned  subsidiaries,  the First National Bank, Iowa
City, Iowa (Iowa City Bank), and First National Bank, Cedar Rapids,  Iowa (Cedar
Rapids Bank).  The Registrant  formed the Cedar Rapids Bank on February 1, 1991.
On February 8, 1991, the Company  acquired  approximately  $45,000,000 of assets
and liabilities of the Cedar Rapids,  Iowa, branch office of the failed American
Federal  Savings  Association  from the Resolution  Trust  Corporation and began
conducting  commercial  banking  business on that date,  at 200 First Street SW,
Cedar Rapids, Iowa 52404. The Registrant has conducted no other activities.  All
operations of the Registrant are conducted within the state of Iowa.

Both banks are national  banking  associations  incorporated and operating under
the laws of the United States engaged in the commercial  banking business,  with
trust powers, in Iowa City, Johnson County, Iowa, and Cedar Rapids, Linn County,
Iowa. Both banks' services are offered to individuals,  businesses, governmental
units and institutional  customers.  The Iowa City Bank's primary market area is
Iowa City,  Coralville,  North Liberty and surrounding  areas.  The Cedar Rapids
Bank's primary market area is Cedar Rapids and surrounding areas. Both banks are
actively engaged in many areas of commercial  banking,  including the acceptance
of  demand,  savings  and  time  deposits;   making  commercial,   real  estate,
agricultural, consumer and credit card loans; maintaining night and safe deposit
facilities;  and  performing  collection,  exchange,  escrow  and other  banking
services  tailored for individual  customers.  The trust department  within each
bank administers estates, personal trusts, conservatorships,  pension and profit
sharing  funds,  and  in  connection  therewith  provides  property  management,
brokerage services,  investment advisory and custodial services for individuals,
corporations and not-for-profit organizations. Each bank provides access for its
customers to computer  services  for payroll  accounting  and for the  numerical
sorting of  customer  checks.  Additionally,  the Iowa City Bank  provides  data
processing  for both itself and for the Cedar  Rapids Bank  through the computer
center located in the main facility in Iowa City.

The Iowa City Bank's  primary  geographic  service  area falls within a ten-mile
radius of the  center of Iowa  City,  Iowa,  and  consists  of a  population  of
approximately  84,000 people.  The business  community of Iowa City has a strong
agricultural   base,  but  is   significantly   more   diversified  with  strong
manufacturing and retail sectors, a growing regional distribution  industry, the
presence of The University of Iowa and other seats of  post-secondary  education
and a significant medical and health care infrastructure.

The  Cedar  Rapids  Bank's  primary  geographic  service  area  falls  within  a
fifteen-mile  radius of the center of Cedar  Rapids,  Iowa,  and  consists  of a
population of  approximately  153,000  people.  The business  community of Cedar
Rapids is comprised of retail,  manufacturing and financial  businesses,  and is
especially competitive in terms of commercial banking services.

The Company's primary  competitors  include commercial bank, thrift institutions
such as savings banks and savings and loan associations,  and credit unions, all
of which are  represented by a physical  presence in the local market areas.  By
contrast,  secondary  competitors  are  often  regional  or even  nationwide  in
character,  and vary widely  depending on the product  line in question.  In the
case of deposits,  secondary competitors include stockbrokers,  money market and
mutual  fund  companies,   insurance  companies,   and  out-of-market  financial
institutions.  In the area of loans,  competitors include mortgage brokers,  the
financing arm of automobile  manufacturers,  and in some cases,  agencies of the
government.

In the case of both banks,  the largest local market share belongs to commercial
banks;  thrifts and credit unions also hold  significant but smaller portions of
the market.  The Iowa City Bank has a significant  share of the deposit and loan
market within its geographical service area; due in part to 60+ year presence in
the community.  Conversely,  the Cedar Rapids Bank, in existence for less than a
decade, has a comparatively  smaller share of the Cedar Rapids market. The Cedar
Rapids and Iowa City  markets do differ in the respect  that the  former,  aside
from being much larger in size, is dominated by several large  non-local  banks,
while the  over-whelming  share of the latter  market is held by  locally-owned,
independent financial institutions.

The banking environment has been extremely competitive, particularly in terms of
rate,  price and new  entrants to the market.  Within the past 14 months,  there
have  been  three  new  entrants  to the  market  (two  entirely  new and one by
acquisition  of an  existing  institution),  and the  overall  number of banking
offices has increased by 30%.


                                   P. 3 of 48
<PAGE>
ITEM 1. BUSINESS (continued)

CORPORATE ORGANIZATION AND STRUCTURE (continued)

These competitive trends are expected to continue in the foreseeable future, due
in part to  demographic  characteristics  which make the area such an attractive
banking market, as well as to regulatory environment which is becoming generally
less restrictive in terms of geographic expansion and branching.

With the exception of real estate lending  activities during the period of March
through  October,  neither  bank's  business  is  seasonal in nature and neither
depends  upon a single  person or a few  persons  as the  source  of a  material
portion of its individual  deposits or loans. The management of neither bank has
reason to believe  that the loss of the deposits or the loan  activities  of any
single  person,  or of a few persons,  would have a material  adverse  effect on
either bank's operations or erode either's deposit base or loan portfolios.

Neither  bank has  experienced  a material  adverse  effect on its business as a
result of defaults of any specific industry  concentrations  and neither expects
to experience any material effects in the future.

Neither Registrant nor either bank has undertaken any material activities during
the last three years related to research and development.

As of December 31, 1995, the Iowa City Bank employed 210 persons,  consisting of
170  full-time  employees  and 40 part-time  employees (of which all worked less
than  thirty  hours per  week).  The Cedar  Rapids  Bank  employed  29  persons,
consisting of 28 full-time employees and one part-time employee.  As of December
31, 1995, the Registrant had no employees other than its corporate  officers who
are  salaried  officers  of the Iowa City  Bank and who  receive  no  additional
compensation for serving as officers or directors of the Registrant.

CAPITAL REQUIREMENTS

The Company is regulated by the Board of Governors of the Federal Reserve System
while both subsidiary banks fall under the regulatory jurisdiction of the Office
of the Comptroller of the Currency (OCC).  One of the functions of the OCC is to
evaluate  capital  adequacy  maintained by each national  bank. To determine the
capital adequacy of national banks, the OCC has established a risk-based capital
ratio  derived  from  guidelines  sensitive to the credit risk  associated  with
various  bank  activities.  This  risk-based  capital  ratio is intended to more
accurately assess capital adequacy than is a capital ratio which is based solely
on total assets of banks.

As of December  31,  1995,  total  risk-based  capital was  required to equal or
exceed 8% of risk-weighted assets. At least half of that 8% must consist of Tier
I-core capital (common stockholders' equity,  noncumulative  perpetual preferred
stock  and   minority   interests  in  the  equity   accounts  of   consolidated
subsidiaries), and the remainder may be Tier II-supplementary capital (perpetual
debt,  intermediate-term  preferred stock,  cumulative perpetual,  long-term and
convertible  preferred  stock, and loan loss reserve up to a maximum of 1.25% of
risk-weighted  assets.) Total  risk-weighted  assets are determined by weighting
the assets according to their risk  characteristics.  Certain  off-balance sheet
items  (such as  stand-by  letters  of  credit  and firm loan  commitments)  are
multiplied by "credit  conversion  factors" to translate them into balance sheet
equivalents  before  assigning them risk  weightings.  Any bank having a capital
ratio less than the 8% minimum  required level must,  within 60 days,  submit to
the OCC a plan describing the means and schedule by which the bank shall achieve
the applicable minimum capital ratios. The plan is considered  acceptable unless
the bank is notified to the  contrary by the OCC. A bank in  compliance  with an
acceptable  plan to achieve the  applicable  minimum  capital ratios will not be
deemed to be in violation.

A comparison of each  subsidiary  bank's  capital as of December 31, 1995,  with
minimum requirements is presented below:

                                     ACTUAL                   MINIMUM
                         IOWA CITY BANK  CEDAR RAPIDS BANK  REQUIREMENTS
                         --------------  -----------------  ------------
Total Risk-Based Capital     19.74%           15.16%              8%
Tier I Risk-Based Capital    18.49%           14.09%              4%
Leverage Ratio               11.61%            8.90%              3%

The Federal  Deposit  Insurance  Corporation  Improvement  Act of 1991 (FDICIA),
established  rating  categories for all FDIC insured  institutions  ranging from
"well capitalized" to "critically undercapitalized." The ratings combine capital
measures  in  addition  to  level  of  regulatory  supervision  received  by  an
individual   financial   institution.   At  December  31,  1995,   both  banking
subsidiaries  met  the  capital  criteria   required  by  the   well-capitalized
definition and substantially exceeded the regulatory minimum capital levels.


                                   P. 4 of 48
<PAGE>

ITEM 1. BUSINESS (continued)

CAPITAL REQUIREMENTS(continued)

As of December 31, 1995 and 1994, the Company's Tier I capital to  risk-weighted
asset ratios, total capital risk-weighted asset ratios (Tier I capital plus Tier
II capital) and leverage capital ratios were as follows:

                                       ACTUAL                 MINIMUM
                                 1995         1994          REQUIREMENTS
                               --------     --------        ------------
Total Risk-Based Capital        19.51%       19.02%              8%
Tier 1 Risk-Based Capital       18.28%       17.81%              4%
Leverage Ratio                  11.46%       11.05%              3%


The following  consolidated  statistical  information reflects selected balances
and operations of the Registrant and its subsidiaries for the periods indicated.

AVERAGE BALANCES AND INTEREST RATES AND INTEREST DIFFERENTIAL

The  following  tables show the major  categories  of assets,  liabilities,  and
stockholders'  equity,  average  balances during the period,  interest earned or
paid and average yield.  (Yields on nontaxable  securities are computed on a tax
equivalent  basis.)  Changes in interest  received  and paid for the years ended
December  31,  1995 and 1994,  are  analyzed  showing  the effects of changes in
volume and rates:

AVERAGE BALANCES (Daily Average Basis)
                                                      (In Thousands)
                                                   Year Ended December 31,
                                               1995         1994         1993
                                            ---------    ---------    ---------
ASSETS
  Taxable securities                        $  88,064    $ 104,549    $ 116,773
  Nontaxable securities                        23,726       23,135       24,645
  Federal funds sold                           11,181        5,789       16,580
  Loans, net of unearned income               294,649      277,101      237,598
                                            ---------    ---------    ---------
           Total interest-earning assets    $ 417,620    $ 410,574    $ 395,596

  Less:  Allowance for loan losses             (3,512)      (3,215)      (3,039)
  Cash and due from banks                      14,312       13,981       13,345
  Property and equipment, net                  11,693       10,646        9,811
  Other assets                                  9,278        9,000       10,093
                                            ---------    ---------    ---------
           Total  assets                    $ 449,391    $ 440,986    $ 425,806
                                            =========    =========    =========

LIABILITIES AND STOCKHOLDERS' EQUITY
Interest-paying demand deposits             $  58,357    $  60,178    $  56,123
Savings deposits                               89,436       88,948       89,452
Time deposits                                 188,135      178,581      177,241
Federal funds purchased and
  securities sold under agreements
  to repurchase                                   237        1,923          234
Federal Home Loan Bank advances                19,857       19,799       16,474
Other long-term borrowings                         13          256          336
                                            ---------     --------    ---------
           Total interest-paying
             liabilities                    $ 356,035    $ 349,685    $ 339,860
Noninterest-paying demand deposits             42,331       42,688       40,234
Other liabilities                               3,644        3,447        3,819
Stockholders' equity                           47,381       45,166       41,893
                                            ---------     --------    ---------
          Total liabilities and
            stockholders' equity            $ 449,391    $ 440,986    $ 425,806
                                            =========    =========    =========



                                   P. 5 of 48
<PAGE>

ITEM 1. BUSINESS (continued)

INTEREST INCOME AND EXPENSE
                                                     (In Thousands)
                                                  Year Ended December 31,
                                              1995          1994         1993
                                            ---------     --------    ---------
INCOME
  Taxable securities                        $   5,251    $   5,712    $   6,603
  Nontaxable securities                         2,044        2,033        2,246
  Federal funds sold                              658          222          497
  Loans                                        24,843       22,292       20,041
                                            ---------     --------    ---------
           Total interest income            $  32,796    $  30,259    $  29,387
                                            =========    =========    =========

EXPENSE
  Interest-paying demand deposits           $   1,253    $   1,270    $   1,390
  Savings deposits                              2,870        2,104        2,393
  Time deposits                                10,475        8,959        9,255
  Federal funds purchased and
      securities sold under agreements
      to repurchase                                14           90            7
  Federal Home Loan Bank advances               1,199        1,184          985
  Other long-term borrowings                      - -           17           27
                                            ---------     --------    ---------
            Total interest expense          $  15,811     $ 13,624    $  14,057
                                            ---------     --------    ---------
            Net interest income             $  16,985     $ 16,635    $  15,330
                                            =========    =========    =========

                                                   Year Ended December 31,
                                                1995        1994         1993
                                             --------     --------    ---------
INTEREST RATES AND INTEREST
  DIFFERENTIAL
    Average yields:
    Taxable securities                           5.96%       5.46%        5.65%
    Nontaxable securities                        8.62        8.79         9.11
    Federal funds sold                           5.88        3.83         3.00
    Loans                                        8.43        8.04         8.43
    Interest-paying demand deposits              2.15        2.11         2.48
    Savings deposits                             3.21        2.37         2.68
    Time deposits                                5.57        5.02         5.22
    Federal funds purchased and
      securities sold under agreements
      to repurchase                              5.91        4.68         2.99
    Federal Home Loan Bank advances              6.04        5.98         5.98
    Other long-term borrowings                    - -        6.64         8.04
    Yield on average interest earning assets (1) 7.85        7.37         7.43
    Yield on average interest-paying
          liabilities                            4.44        3.90         4.14
    Net interest yield (1)                       3.41        3.47         3.29
    Net interest margin (2)                      4.07        4.05         3.88

Nonaccruing  loans are not material  and have been  included in the average loan
balances for purposes of this computation.

(1)  Net  interest  yield  is  the  difference  between  the  yield  on  average
     interest-earning   assets   and  the  yield  on   average   interest-paying
     liabilities  stated on a tax  equivalent  basis using a federal tax rate of
     34% and a state tax rate of 5% for the three years presented.

(2)  Net interest  margin is net interest  income,  on a  tax-equivalent  basis,
     divided by average interest earning assets.


                                   P. 6 of 48
<PAGE>
ITEM 1. BUSINESS (continued)

CHANGE IN INTEREST INCOME AND EXPENSE
                                                (In Thousands of Dollars)
                                               Year Ended December 31, 1995
                                             Change        Change
                                             Due To        Due To      Total
                                             Volume        Rates       Change
                                            ---------     --------    ---------
Change in interest income:
  Taxable securities                        $   (953)    $     492    $    (461)
  Nontaxable securities (1)                       51           (40)          11
  Federal funds sold                             277           159          436
  Loans (1)                                    1,445         1,106        2,551
                                            ---------     --------    ---------
                                            $    820     $   1,717    $   2,537
                                            ---------     --------    ---------
Change in interest expense:
  Interest-paying demand deposits           $    (40)    $      23    $     (17)
  Savings deposits                                12           754          766
  Time deposits                                  498         1,018        1,516
  Federal funds purchased and securities
    sold under agreements to repurchase          (95)           19          (76)
  Federal Home Loan Bank advances                  3            12           15
  Long-term debt                                  (8)           (9)         (17)
                                            ---------     --------    ---------
                                            $    370      $  1,817    $   2,187
                                            ---------     --------    ---------
Net change in net interest income (1)       $    450      $   (100)   $     350
                                            =========     ========    =========
                                              
                                                (In Thousands of Dollars)
                                               Year Ended December 31, 1994
                                             Change        Change
                                             Due To        Due To      Total
                                             Volume        Rates       Change
                                            ---------     --------    ---------
Change in interest income:
  Taxable securities                        $   (675)     $   (216)    $   (891)
  Nontaxable securities                         (136)          (77)        (213)
  Federal funds sold                            (386)          111         (275)
  Loans                                        3,211          (960)       2,251
                                            --------      --------     --------
                                            $  2,014      $ (1,142)    $    872
                                            --------      --------     --------
Change in interest expense:
  Interest-paying demand deposits           $     96      $   (216)    $   (120)
  Savings deposits                               (13)         (276)        (289)
  Time deposits                                   68          (364)        (296)
  Federal funds purchased and securities
    sold under agreements to repurchase           77             6           83
  Federal Home Loan Advances                     199           - -          199
  Long-term debt                                  (6)           (4)         (10)
                                            --------      --------     -------- 
                                            $    421      $   (854)    $   (433)
                                            --------      --------     -------- 
Net change in net interest income (1)       $  1,593      $   (288)    $  1,305
                                            ========      ========     ========


(1)  Loan fees  included  in  interest  income  are not  material.  Interest  on
     non-taxable securities and loans is shown on a tax-equivalent basis using a
     federal tax rate of 34% and a state tax rate of 5% for 1994 and 1995.

The  rate/volume  variances  were allocated on a pro rata basis between rate and
volume variances using absolute values.



                                   P. 7 of 48
<PAGE>
ITEM 1. BUSINESS (continued)

INVESTMENT SECURITIES

The following  tables show the carrying  values of  investment  securities as of
December  31,  1995,  1994  and  1993,  and the  maturities  and  yields  of the
investment securities as of December 31, 1995:
                                                          (In Thousands)
                                                           December 31,
                                                  1995       1994       1993
                                                --------   --------   --------
     Carrying Values:
         U.S. Treasury securities               $ 32,027   $ 42,130   $ 56,914
         Obligations of other U.S. Government
             agencies and corporations            63,231     42,029     52,177
         Obligations of states and
             political subdivisions               26,403     22,921     23,302
         Federal Reserve Bank stock                  336        336        326
         Federal Home Loan Bank stock              1,889      1,813      1,792
                                                --------   --------   --------
                                                $123,886   $109,229   $134,511
                                                ========   ========   ========

                                                          December 31, 1995
                                                                     Weighted
                                                         Fair         Average
                                                         Value       Yield (1)
                                                       --------      ---------
     Type and maturity groupings:
         U.S. Treasury maturities:
             Within 1 year                             $ 15,484        6.17%
             From 1 to 5 years                           16,543        5.85
                                                       --------
                     Total                             $ 32,027
                                                       --------
         Obligations of other U.S. Government
             agencies and corporations maturities:
             Within 1 year                             $ 19,757        6.67%
             From 1 to 5 years                           43,474        6.00
                                                       --------
                     Total                             $ 63,231
                                                       --------
         Obligations of  states  and  political
             subdivisions maturities:
             Within 1 year                             $  2,867        9.50%
             From 1 to 5 years                           19,613        8.61
             From 5 to 10 years                           3,923        7.27
                                                       --------
                     Total                             $ 26,403
                                                       --------
         Federal Reserve Bank stock                    $    336        6.00%
         Federal Home Loan Bank stock                     1,889        7.25
                                                       --------
                     Total                             $  2,225
                                                       --------
                     Total                             $123,886
                                                       ========

(1)  The yields are computed on a tax-equivalent  basis using a federal tax rate
     of 34% and a state tax rate of 5% for 1995 based on fair value.

As of December  31, 1995,  there were no  investment  securities  of any issuer,
other than securities of the U.S.  Government and U.S.  Government  agencies and
corporations, exceeding 10% of stockholders' equity.

LOANS (1)

The  following  table shows the  composition  of loans as of December  31, 1995,
1994, 1993, 1992 and 1991.
                                               (In Thousands)
                                                December 31,
                              1995       1994       1993       1992       1991
                            --------   --------   --------   --------   --------
Commercial, financial
  and agricultural          $ 30,128   $ 31,800   $ 30,036   $ 29,422   $ 26,261
Bankers' acceptances             - -        - -        - -      1,975      6,251
Real estate, construction     10,914     16,590     13,662      8,145      4,550
Real estate, mortgage        206,869    194,261    159,349    148,178    126,695
Loans to individuals          43,572     50,123     49,571     37,666     36,793
All other                      3,046      1,933      1,589         25          8
                            --------   --------   --------   --------   --------
       TOTAL                $294,529   $294,707   $254,207   $225,411   $200,558
                            ========   ========   ========   ========   ========

                                   P. 8 of 48
<PAGE>
ITEM 1. BUSINESS (continued)

MATURITIES AND SENSITIVITIES OF LOANS TO CHANGES IN INTEREST RATES

The  following  table  shows the  scheduled  distribution  of  future  principal
repayment of loans (in thousands) as of December 31, 1995:

                                                   One To      Over       Non-
                             Amount    One Year    Five        Five     Accrual
                            Of Loans   Or Less     Years       Years     Loans
                            --------   --------   --------   --------   --------
Commercial, financial
  and agricultural (2)      $ 30,128   $ 20,180   $  9,580   $    308   $     60
Real estate,
  construction (3)            10,914      2,894      7,253        755         12
Real estate, mortgage (4)    206,869     67,685    125,579     13,530         75
Loans to individuals (5)      43,572     19,762     23,075        612        123
All other (6)                  3,046      1,789        834        423        - -
                            --------   --------   --------   --------   --------
       Total                $294,529   $112,310   $166,321   $ 15,628   $    270
                            ========   ========   ========   ========   ========

(1)  Before deducting reserve for possible loan losses.
(2)  Approximately  $14,324,000 or nearly 48% of these loans are adjustable rate
     loans.
(3)  Approximately  $4,541,000 or nearly 42% of these loans are adjustable  rate
     loans.
(4)  Approximately $117,747,000 or nearly 57% of these loans are adjustable rate
     loans.
(5)  Approximately  $4,637,000 or nearly 11% of these loans are adjustable  rate
     loans.
(6)  Approximately  $900,000  or nearly 30% of these loans are  adjustable  rate
     loans.

NONACCRUAL, PAST DUE AND RESTRUCTURED LOANS

The Company  adopted  Statement of Financial  Standards No. 114,  "Accounting by
Creditors for Impairment of a Loan" in the second quarter of 1995. Under the new
standard,  a loan is  considered  impaired,  based on  current  information  and
events,  if it is  probable  that the  Company  will be  unable to  collect  the
scheduled   payments  of  principal  or  interest  when  due  according  to  the
contractual terms of the loan agreement.  Nonaccrual loans are the only impaired
loans.

The following table summarizes the Registrant's nonaccrual,  past due 90 days or
more and restructured  loans as to interest or principal payments as of December
31 for each of the years presented:
                                         (In Thousands of Dollars)
                               1995       1994      1993      1992      1991
                             -------    -------   -------   -------   -------
          Nonaccrual loans   $   270    $ 1,100   $ 1,274   $   405   $   380
          Accruing loans
            past due 90
            days or more     $   273    $    60   $    68      None         4
          Restructured
            loans               None       None      None      None      None

As of December 31, 1995,  total  nonaccrual  loans were  comprised  primarily of
loans  collateralized  by real estate.  Nonaccrual  of interest may occur on any
loan  whenever one or more of the  following  criteria is evident:  (a) there is
substantial  deterioration  in the financial  position of the borrower;  (b) the
full payment of interest and principal can no longer be reasonably expected; (c)
the  principal  or  interest  on the loan has been in default for a period of 90
days.  In all cases,  loans must be placed on  nonaccrual  or charged  off at an
earlier date if collection of principal or interest is considered doubtful.  All
interest  accrued but not  collected  for loans that are placed on nonaccrual or
charged  off is  reversed to  interest  income.  The  interest on these loans is
accounted for on the cash basis or cost recovery  method,  until  qualifying for
return to accrual.  Loans are returned to accrual  status when all the principal
and  interest  amounts  contractually  due are  reasonably  assured of repayment
within a reasonable  time frame and when the borrower has  demonstrated  payment
performance of cash or cash  equivalents.  Given the number of nonaccrual  loans
and  related   underlying   collateral,   management  does  not  anticipate  any
significant impact to earnings.

The  Registrant  does not have a significant  amount of loans which are past due
less than 90 days on which  there are  serious  doubts as to the  ability of the
borrowers  to  comply  with the loan  repayment  terms.  The  Registrant  has no
individual  borrower  or  borrowers  engaged  in the  same or  similar  industry
exceeding  10% of total  loans.  The  Registrant  has no other  interest-bearing
assets,  other than loans, that meet the nonaccrual,  past due,  restructured or
potential   problem  loan   criteria.   The  Registrant  has  no  foreign  loans
outstanding.

                                   P. 9 of 48
<PAGE>
ITEM 1. BUSINESS (continued)

NONACCRUAL, PAST DUE AND RESTRUCTURED LOANS (Continued)

A loan is considered restructured when the Company allows certain concessions to
a financially troubled debtor that would not normally be considered.  There were
no troubled debt restructuring loans for the reporting periods.

The  measurement  of impaired  loans is generally  based on the present value of
expected future cash flows discounted at the historical  effective rate,  except
that all collateral  dependent  loans are measured for  impairment  based on the
fair value of the collateral.

SFAS 114 does not apply to large  groups of smaller  balance  homogeneous  loans
that  are  collectively  evaluated  for  impairment,   except  for  those  loans
restructured under troubled debt restructuring. Loans collectively evaluated for
impairment  include certain smaller balance  commercial  loans,  consumer loans,
residential real estate loans and credit card loans, and are not included in the
data that follows:
                                                       (In Thousands)
     The following table summarizes                       As of
        impaired loan information                    December 31, 1995
- --------------------------------------------------------------------------------
     Impaired loans                                      $   270
     Impaired loans with related reserve for
        loan losses calculated under SFAS 114                164
     Impaired loans with no related reserve for
        loan losses calculated under SFAS 114                106
     Amount of reserve for loan losses allocated
        to the impaired loan balance                          43

The adoption of SFAS 114 did not result in additional provisions for loan losses
primarily because the majority of impaired loan valuations  continue to be based
on the fair  market  value of  collateral  and because  the  existing  provision
evaluations  methods  had  included  impaired  loans  as  defined  by SFAS  114.
Impairment losses are included in the provision for loan losses.

                                                        (In Thousands)
                                                      For the Year Ended
                                                      December 31, 1995
- --------------------------------------------------------------------------------
     Average impaired loans                              $    682
     Interest income that
        would have been recorded
        during the period on non-
        accrual loans                                          59
- --------------------------------------------------------------------------------

Interest  payments on impaired loans are typically  applied to principal  unless
future  collectability  of the recorded loan balance is expected,  in which case
interest income is recognized on a cash basis.



                                   P. 10 of 48
<PAGE>
ITEM 1. BUSINESS (continued)

SUMMARY OF LOAN LOSS EXPERIENCE

The following table summarizes the Registrant's loan loss experience for each of
the years ended December 31, 1995, 1994, 1993, 1992 and 1991:

                                           (In Thousands)
                                        Year Ended December 31,
                              1995      1994      1993      1992      1991
                             ------    ------    ------    ------    ------
   Balance of loan loss
     allowance at
     beginning of period     $3,354    $3,101    $3,006    $2,937    $2,848
                             ------    ------    ------    ------    ------
   Allowances related to
     loans acquired          $  - -    $  - -    $  - -    $  - -    $  149
                             ------    ------    ------    ------    ------
   Charge-offs:
     Commercial, financial
       and agricultural      $   21    $    3    $   32    $  105    $   71
     Real estate mortgage       - -         4        53        25       - - 
     Loans to individuals       254       249       148       127       182
                             ------    ------    ------    ------    ------
                             $  275    $  256    $  233   $   257    $  253
                             ------    ------    ------    ------    ------
   Recoveries:
     Commercial,
       financial and
       agricultural          $   37    $   34    $   27    $  102    $   37
     Real estate, mortgage        5         6        87        43       - - 
     Loans to individuals       115        44        59        61        36
                             ------    ------    ------    ------    ------
                             $  157    $   84    $  173    $  206    $   73
                             ------    ------    ------    ------    ------
   Net charge-offs           $  118    $  172    $   60    $   51    $  180
                             ------    ------    ------    ------    ------
   Provision for
     loan losses (1)         $  366    $  425    $  155    $  120    $  120
                             ------    ------    ------    ------    ------

   Balance of loan
     loss allowance
     at end of period        $3,602    $3,354    $3,101    $3,006    $2,937
                             ======    ======    ======    ======    ======
   Percentage of net charge-
     offs during period
     to average net loans
     outstanding               .04%      .06%      .03%      .02%      .09%
                             ======    ======    ======    ======    ======

1)   For financial  reporting  purposes,  management  regularly reviews the loan
     portfolio and  determines a provision for loan losses based upon the impact
     of economic  conditions on the borrower's ability to repay, past collection
     experience,  the risk  characteristics of the loan portfolio and such other
     factors which deserve current recognition.



                                   P. 11 of 48
<PAGE>
ITEM 1. BUSINESS (continued)

SUMMARY OF LOAN LOSS EXPERIENCE (continued)

The December 31, 1995,  1994, 1993, 1992 and 1991 allowance for loan losses have
been allocated as follows:
<TABLE>
<CAPTION>
                                                         (In Thousands Except Percentages)
                                                                   As of December 31
                                          1995           1994           1993           1992           1991
                                     -------------   ------------   ------------   ------------   ------------
<S>                                      <C>    <C>      <C>   <C>      <C>   <C>      <C>   <C>      <C>   <C>
                                      $(1)     %(2)   $(1)    %(2)   $(1)    %(2)   $(1)    %(2)    $(1)   %(2)
                                     ------    ---   ------   ---   ------   ---   ------   ---   ------   ---
December 31 balance applicable to:    
  Allocated:
    Commercial,
      financial
      and agricultural               $  490     10   $1,013    11   $  973    12   $  634    13   $  784    13
    Bankers'
      acceptances                       - -    - -      - -   - -      - -   - -       11     1       31     3 
    Real estate                       2,781     74    1,696    71    1,462    68    1,637    69    1,350    66
    Installment loans
      to individuals                    256     15      579    17      430    19      446    17      334    18
  Unallocated:                           75      1       66     1      236     1      278   - -      438   - - 
                                     ------    ---   ------   ---   ------   ---   ------   ---   ------   ---
                                     $3,602    100   $3,354   100   $3,101   100   $3,006   100   $2,937   100
                                     ------    ---   ------   ---   ------   ---   ------   ---   ------   ---
                                                                                                   
(1) Allocation of allowance amount by category.
(2) Percent of loans in category.
</TABLE>
Management  regularly reviews the loan portfolio and does not expect any unusual
material  amount  to  be  charged-off   during  the  next  year  that  would  be
significantly different than the above years.

DEPOSITS

The following  tables show the average  deposit  balances and rates paid on such
deposits  for  the  years  ended  December  31,  1995,  1994  and  1993  and the
composition of the certificates  issued in excess of $100,000 as of December 31,
1995:
                                           (In Thousands)
                                            December 31,
                            1995              1994                1993
                      ---------------    ----------------   ---------------- 
                           $     Rate        $       Rate        $      Rate
                      ---------  ----    ---------   ----   ----------  ----
     Average non-
          interest-
          paying
          deposits    $  42,331  - - %  $  42,688  - - %   $   40,234  - - %
     Average
          interest-
          paying
          demand
          deposits       58,357  2.15      60,178  2.11        56,123  2.48
     Average
          savings
          deposits       89,436  3.21      88,948  2.37        89,452  2.68
     Average time
          deposits      188,135  5.57     178,581  5.02       177,241  5.22
                      ---------          ---------          ---------  
                      $ 378,259          $ 370,395          $ 363,050
                      =========          =========          =========

                                                 Amount               Rate
                                                 ------               ----
     Time   certificates   in  amounts  of
          $100,000   or   more   as   of
          December    31,    1995   with
          maturity in:
          3 months or less                       $ 5,097               5.89%
          3 through 6 months                       2,918               5.98
          6 through 12 months                      7,068               5.06
          Over 12 months                          13,671               6.38
                                                --------                   
                                                $ 28,754
                                                ========

There were no material deposits by foreign investors.


                                   P. 12 of 48
<PAGE>

ITEM 1. BUSINESS (continued)

RETURN ON STOCKHOLDERS' EQUITY AND ASSETS

The  following  table  presents the return on average  stockholders'  equity and
average assets,  dividend payout percentage and  stockholders'  equity to assets
percentage for the years ended December 31, 1995, 1994 and 1993:

                                                          December 31,
                                                    1995       1994     1993
                                                   -------    -------  -------
     Return on average total assets                  1.02%      1.03%    1.19%
     Return on average stockholders' equity          9.65      10.10    12.07
     Dividend payout percentage on average
          outstanding common shares                 39.63      37.98    32.23
     Average stockholders' equity to 
          average total assets percentage           10.54      10.24     9.84


SHORT-TERM BORROWINGS

The following table shows outstanding balances,  weighted average interest rates
at year end, maximum month-end balances, average month-end balances and weighted
average  interest  rates of securities  sold under  agreements to repurchase and
other short-term borrowings during 1995, 1994 and 1993.

                                               (In Thousands of Dollars, Except 
                                                 for Interest Rate Percentage)
                                               --------------------------------
                                                    1995      1994       1993
                                                  --------  --------  --------
     Outstanding as of December 31                $    67   $ 3,200   $ 4,525
     Weighted average interest rate at year end       - -      6.50%     2.65%
     Maximum month-end balance                    $ 1,575   $12,200   $ 4,525
     Average month-end balance                    $   131   $ 2,935   $   573
     Weighted average interest rate for the year     5.91%     4.68%     2.99%

FEDERAL HOME LOAN BANK ADVANCES

The following table shows outstanding balances,  weighted average interest rates
at year end, maximum month-end balances, average month-end balances and weighted
average  interest rates of Federal Home Loan Bank advances during 1995, 1994 and
1993.
                                               (In Thousands of Dollars, Except 
                                                 for Interest Rate Percentage)
                                               --------------------------------
                                                    1995      1994       1993
                                                  --------  --------  --------
     Outstanding as of December 31                $17,469   $20,628   $18,283
     Weighted average interest rate at year end      6.01%     5.92%     5.86%
     Maximum month-end balance                    $20,524   $20,856   $18,300
     Average month-end balance                    $19,772   $19,870   $16,871
     Weighted average interest rate for the year     6.04%     5.98%     5.98%


                                   P. 13 of 48
<PAGE>

ITEM 1. BUSINESS (continued)

INTEREST RATE SENSITIVITY AND LIQUIDITY ANALYSIS

The following table summarizes the repricing dates of the  Registrant's  earning
assets and interest-paying liabilities as of December 31, 1995.
<TABLE>
                                                                 December 31, 1995
                                             ----------------------------------------------------------
                                                  Months
                                             -------------------
                                                     After three  After one
                                             Within    through     through       Non-
(Dollars in Thousands)                       three     twelve     five years   sensitive    Total
- -------------------------------------------------------------------------------------------------------
Earning assets
<S>                                          <C>       <C>        <C>          <C>        <C>    
  Federal funds sold                       $   3,225  $    - -    $    - -   $     - -     $  3,225
  Investment securities available for sale    26,154    11,955      51,968      33,809      123,886
  Loans                                       41,093    71,217     166,321      15,898      294,529(2)
- -------------------------------------------------------------------------------------------------------
Total earning assets                          70,472    83,172     218,289      49,707      421,640

- -------------------------------------------------------------------------------------------------------
Interest-paying liabilities
  Deposits                                    83,228(1) 48,332     103,123     104,180(1)   338,863(3)
  Short-term borrowings                           67       - -         - -         - -           67
  Long-term debt                                 115     4,999      12,255         100       17,469
- -------------------------------------------------------------------------------------------------------
Total interest-paying liabilities             83,410    53,331     115,378     104,280      356,399

- -------------------------------------------------------------------------------------------------------
Net noninterest-paying liabilities
  Noninterest paying deposits net
    of cash and due from banks                   - -       - -         - -      29,749       29,749
  Other assets, liabilities and equity net       - -       - -         - -      35,492       35,492
- -------------------------------------------------------------------------------------------------------
Total noninterest paying liabilities             - -       - -         - -      65,241       65,241

- -------------------------------------------------------------------------------------------------------
Interest sensitivity gap                    $(12,938) $ 29,841    $102,911   $(119,814)    $    - - 

- -------------------------------------------------------------------------------------------------------
Cumulative Gap                              $(12,938) $ 16,903    $119,814   $     - - 

- -------------------------------------------------------------------------------------------------------
Cumulative percentage of interest sensitive
  assets to interest sensitive liabilities       84%     112%         148%
- -------------------------------------------------------------------------------------------------------

<FN>
(1)  Based on an historical analysis of NOW, SuperNow,  Savings and Money Market
     account  balances,  covering a seven year period  running from March,  1989
     through  December,  1995, a percentage of these  deposit  balances has been
     determined  to be  sensitive  to changes in interest  rates.  Respectively,
     approximately  30%,  50%,  30%  and  25% of  these  deposit  balances  were
     determined to be interest rate  sensitive.  As such,  these  percentages of
     interest  rate  sensitive  deposit  balances  were  classified in the first
     column  titled  "Within three  months".  The remainder of the balances were
     classified as noninterest rate sensitive deposit balances and placed in the
     last column titled "non-sensitive".

(2)  Of the $294,529,000 of total loans,  $152,380,000  have fixed rates,  while
     $142,149,000  have variable rates. 

(3)  Certificates  of deposit  comprise  $188,502,000  of total  deposits, while
     interest-paying demand deposits and savings deposit balances  accounted for
     $150,361,000 of this total.
</FN>
</TABLE>


                                   P. 14 of 48
<PAGE>

ITEM 2. PROPERTIES

The Registrant's office and the main office of the Iowa City Bank are located in
the  urban  center  of Iowa  City,  Iowa,  at 204 East  Washington  Street  in a
two-story  limestone building  containing  approximately  61,000 square feet. On
August 1, 1990,  the Iowa City Bank  purchased a parcel of land next to its main
office  measuring  76  feet by 40 feet  and 74  feet by 35  feet,  for a cost of
$450,000.  The Iowa City Bank and Cedar  Rapids Bank own the fee simple title to
all bank property.  A separate urban center parking lot office is located in the
same city  block as the main  office of the bank on a parcel of land 106 feet by
150 feet with five drive-up teller lanes and a one-story  building with basement
area  containing  approximately  746 square feet.  The bank's  Towncrest  office
facility is located at 1117 William Street,  Iowa City, Iowa,  approximately two
miles  east of the main  office  of the bank on a parcel of land 188 feet by 192
feet with two  drive-up  teller lanes and a one-story  building  with a basement
area containing  approximately  4,890 square feet. The bank's  Coralville office
facility is located at 505 10th Avenue,  Coralville,  Iowa,  approximately three
miles  west of the main  office  of the bank on a parcel of land 150 feet by 200
feet with three  drive-up  teller lanes and a one-story  building  with basement
area  containing  approximately  4,420 square feet.  The Iowa City Bank recently
completed the construction and opening of two new offices.  The first office was
opened in December,  1995 and is located on the west side of North  Liberty,  at
580 West  Cherry  Street.  The 4,300  square foot one level  office  building is
constructed  of drivet  and brick and is  situated  on 4.05  acres of land.  The
second office was opened in February,  1996 and is located on the southwest side
of Iowa City, at 2312 Mormon Trek Boulevard.  This 4,300 square foot office is a
one level building constructed of drivet and brick which is situated on a parcel
of land measuring approximately 250 feet by 230 feet.

The Cedar Rapids Bank  purchased  the  building,  land,  furniture and equipment
located at 200 First Street SW, Cedar Rapids,  Iowa,  from the Resolution  Trust
Corporation  in October of 1991.  The  two-story  concrete  block  building with
basement  area rests on a parcel of land 169 feet by 140 feet and 90 feet by 140
feet.  The  basement   area,   first  floor  and  second  floor  space  contains
approximately  4,200  square  feet,  4,327  square feet and 4,200  square  feet,
respectively.  A new office was opened on December 30, 1994, in the urban center
of  Cedar  Rapids,   located  at  240  Third  Avenue  SE,  Cedar  Rapids,  Iowa,
approximately one-half mile from the main office building. Located on the ground
floor of the Armstrong building, this office features three walk-up teller lanes
and 2,682  square  feet of space.  This space is being  rented  for a  five-year
period from December 1, 1994, to December 1, 1999, with three five-year  options
to renew.  During  the first five  years,  annual  rent will be $37,206  through
December 1, 1996,  $39,840 through  December 1, 1998, and $40,068 to December 1,
1999.

The number of retail banking offices  currently  stands at eight:  the Iowa City
Bank has six; the Cedar Rapids Bank has two (see chart below).

================================================================================
           FIRST FINANCIAL BANCORPORATION'S RETAIL BANKING LOCATIONS

FIRST NATIONAL BANK, IOWA CITY                                      Established
Main Bank - 204 East Washington Street, Downtown Iowa City ................1932
Drive-In - 21 South Linn Street, Downtown Iowa City .......................1962
Towncrest - 1117 William Street, Iowa City's East Side
in the Towncrest Center ...................................................1968
Coralville - 506 10th Avenue, Coralville, Iowa ............................1979
North Liberty - Highway 965 & West Cherry Street, North Liberty, Iowa .....1994
Southwest - 2312 Mormon Trek Boulevard, Southwest Iowa City ...............1995

FIRST NATIONAL BANK, CEDAR RAPIDS
Main Bank - 200 First Street SW, Cedar Rapids .............................1991
Downtown - 240 Third Avenue SE, Downtown Cedar Rapids 
in the Armstrong Centre ...................................................1994
================================================================================

Under Iowa  banking  law,  all  off-premise  automated  teller  machines  (ATMs)
maintained  by any Iowa  financial  institution  can be used by customers of any
other institution. The Iowa City Bank maintains twenty-five ATMs within the Iowa
City,  Coralville  and North Liberty area.  There are eight ATMs located on bank
premises  with four ATMs  located at the main bank  office,  and one each at the
Southwest,  North Liberty,  Towncrest and Coralville  offices as of December 31,
1995.  Seventeen  ATMs  are  located  at  fifteen  off-bank  premise  locations.
Customers  possessing  a bank  debit  card may make  deposits,  withdrawals,  or
transfers  of funds from one account to another at any hour of the day or night,
seven days a week at seven of the  bank's  on-premise  ATMs and  during  regular
banking hours at eight of the bank's on-premise ATMs, and on different schedules
at the off-bank  premises  locations.  The Cedar Rapids Bank  maintains two ATMs
on-premise which are accessible during regular banking hours.


                                   P. 15 of 48
<PAGE>
ITEM 3. LEGAL PROCEEDINGS

Neither  the  Registrant  nor the  banks  are  involved  in any  material  legal
proceedings,  other than routine proceedings  incidental to the operation of the
banks.  Such  proceedings  are not expected to result in any materially  adverse
effect on the  operations or earnings of the banks.  Neither the  Registrant nor
the banks are  involved  in any  proceedings  to which any  director,  principal
officer,  or  affiliate  of  such  persons,  or  persons  who own of  record  or
beneficially  5% or more of the  outstanding  shares of the  registrant,  or any
associate of the foregoing persons,  is a party adverse to the Registrant or the
banks.

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

No matter was submitted to a vote of security  holders during the fourth quarter
of 1995.

                                     PART II

ITEM 5.   MARKET FOR REGISTRANT'S COMMON STOCK AND RELATED STOCKHOLDER MATTERS

The  Registrant's  common stock is not listed on any  exchange.  Four  brokerage
firms  maintained  public trading markets for the  Registrant's  common stock in
1995. The common stock of the Registrant is not actively  traded,  but there are
regularly quoted bid and asked prices. The Registrant has subscribed to a weekly
publication which reports the high and low bid prices of the Registrant's common
stock. These price quotes are supplied by the National Association of Securities
Dealers(NASD) through the NASD OTC Bulletin Board(sm),  its automated system for
reporting non-NASDAQ Quotes and National Quotation Bureau's Pink Sheets(sm).  In
the period January 1, 1995,  through  December 31, 1995,  stock high and low bid
prices  ranged from  $23.00 to $25.25 per share  compared to $24.75 to $26.00 in
1994. The market value per share of the Registrant's common stock as of December
31, 1995,  1994,  1993,  1992 and 1991 was $25.25,  $25.75,  $26.75,  $20.50 and
$17.00, respectively.  As of January 31, 1996, the market value per share of the
Registrant's  common stock was $25.50.  The  Registrant  had  approximately  887
shareholders of record at December 31, 1995.

The following  table reflects the high and low stock bid prices for each quarter
based upon information available to the Registrant:

                                                 Bid Prices
                           ------------------------------------------------
                                   1995                      1994
                           ----------------------    ----------------------
                              High         Low          High         Low
                           ---------    ---------    ---------    ---------
     First Quarter         $   25.25    $   25.00    $   26.00    $   24.75
     Second Quarter            25.00        23.00        25.50        24.75
     Third Quarter             25.00        23.50        25.50        24.75
     Fourth Quarter            25.00        23.50        25.75        24.75

The  Registrant  paid  quarterly  cash  dividends  in 1995 and 1994  aggregating
$1,811,000 and $1,733,000,  respectively, or $.76 per share in 1995 and $.73 per
share in 1994.

The declaration and payment of dividends by the Registrant in the future and the
amount of such dividends is dependent upon  earnings,  regulatory  restrictions,
the financial  condition of the Registrant  and the banks,  and other factors as
evaluated from time to time.  Dividends from the banks to the Registrant will be
the  principal  source of funds for the payment of dividends by the  Registrant.
The payment of  dividends by the banks is  restricted  to what prudent and sound
banking  principles  will  permit,  and  the  payment  of  dividends  (i) is not
permitted  without the approval of the Comptroller of the Currency except to the
extent of net profits of the current fiscal year and retained net profits of the
two  preceding  fiscal  years,  and (ii) is not  permitted  if the  payment of a
dividend would reduce the capital of a bank below required  levels.  In order to
maintain a ratio of total risk-based capital to risk-weighted assets which would
meet the criteria required by the OCC well-capitalized  definition, the retained
earnings of the Iowa City Bank  available  for the payment of  dividends  to the
Registrant would total approximately $22,000,000 at December 31, 1995.

The following table states the quarterly dividends paid per share:

                                           1995         1994
                                          ------       ------
         First Quarter                    $ .185       $ .180
         Second Quarter                   $ .185       $ .180
         Third Quarter                    $ .195       $ .185
         Fourth Quarter                   $ .195       $ .185
                                          ------       ------
         Total                            $ .760       $ .730
                                          ======       ======

                                   P. 16 of 48
<PAGE>

ITEM 5.   MARKET FOR REGISTRANT'S COMMON STOCK AND 
          RELATED STOCKHOLDER MATTERS (continued)

STOCK TRANSFER AGENT

In 1995, in order to reduce  expenses while  maintaining a high level of service
to shareholders,  the Company outsourced the function of stock transfer agent to
UMB Bank, N.A., Kansas City, MO.

Shareholders  who need  assistance or have  questions  regarding the issuance of
dividend checks and statements,  the  registration of stock, and similar matters
may  contact  UMB  Bank  by  writing  to:  UMB  Bank,  Attn.:   First  Financial
Bancorporation  Shareholder  Relations,  P.O. Box 410064, Kansas City, Missouri,
64141-0064 or by  telephoning  the UMB Bank  Shareholder  Relations  Division at
(816) 860-7786.

FORM 10-K INFORMATION

A copy of the Company's 1O-K, filed with the Securities and Exchange Commission,
is available without charge to any shareholder.  Requests should be directed to:
First Financial  Bancorporation,  Attn.: Chief Financial Officer, P.O. Box 1880,
Iowa City, Iowa, 52244-1880.

The Iowa  Banking  Act was  amended  effective  January 1,  1991,  to permit the
acquisition  of control  of  certain  Iowa  banks and  Iowa-based  bank  holding
companies by regional bank holding  companies subject to newly enacted statutory
criteria  and  the  prior  approval  of  the  Iowa   Superintendent  of  Banking
(Superintendent).   The  new   legislation   changed  but  did  not  repeal  the
pre-existing  Iowa law  which  permits  the  acquisition  of Iowa  banks by bank
holding  companies  within  limitations  based  upon the ratio of the  aggregate
amount of Iowa-based  time and demand  deposits of the  controlled  banks to the
total of the time and demand deposits of all Iowa banks.

The new law permitted an Iowa-based  bank holding company to exempt itself for a
specified period of time from  acquisition  under the new law by a regional bank
holding  company if a resolution was adopted by its board of directors and filed
with the Superintendent  before January 1, 1991. On December 27, 1990, the board
of directors adopted a resolution  exempting the company under the new law for a
period ending June 30, 1991,  unless  renewed as provided  under the Iowa law. A
certified  copy of the  resolution  was filed with the  Superintendent  prior to
January 1, 1991.  Subsequent  to January 1, 1991,  renewals have been filed with
the  Superintendent,  the latest extending the exemption from December 31, 1995,
to December 31, 1996. The new law also prohibits a regional bank holding company
from acquiring an Iowa-based  bank holding company unless each of its subsidiary
banks has been in existence and continuously operated as a bank for five or more
years.  In 1994,  Congress  enacted  legislation  which  provides for interstate
banking and branching effective July 1, 1997. Certain provisions supersede state
regulations,  while others delegate a certain degree of discretion to individual
states.  Further  clarification  of the issue as it relates to Iowa is  expected
during the 1996 state  legislative  session.  It is unclear what, if any, impact
this provision will have on the market for the Company's stock.


                                   P. 17 of 48
<PAGE>

ITEM 6.   SELECTED FINANCIAL DATA
<TABLE>
<CAPTION>
                                                     Consolidated Five Year Statistical Summary
                                                   (In Thousands of Dollars, Except Per Share Data)
<S>                                           <C>         <C>             <C>         <C>            <C> 
                                                1995         1994          1993        1992        1991
===========================================================================================================
YEAR-END TOTALS
 Assets                                     $ 457,236    $ 434,461     $ 434,081   $ 411,197     $ 391,237
 Investment Securities Available for Sale     123,886       78,621        97,655         - -           - - 
 Investment Securities Held to Maturity           - -       30,608        36,856     140,662       147,399
 Federal Funds Sold                             3,225          600        17,525      16,000        18,500
 Loans, Gross                                 294,529      294,707       254,207     225,411       200,558
 Deposits                                     385,055      362,263       363,580     355,357       344,885
 Federal Home Loan Bank Advances               17,469       20,628        18,283      11,000           - -
 Stockholders' Equity                          50,207       45,245        43,993      39,940        36,492
===========================================================================================================
EARNINGS
 Total Interest Income                      $  31,742    $  29,205     $  28,236   $  29,260     $  31,456
 Total Interest Expense                        15,811       13,624        14,057      16,126        19,353
 Provision for Loan Losses                        366          425           155         120           120
 Noninterest Income                             6,236        5,699         5,924       5,310         4,684
 Noninterest Expense                           15,480       14,532        13,041      11,722        10,527
 Applicable Income Taxes                        1,751        1,760         1,852       1,688         1,649
 Net Income                                     4,570        4,563         5,055       4,914         4,491
===========================================================================================================
PER SHARE DATA
 Earnings Per Common & Common
    Equivalent Share                        $    1.91    $    1.91     $    2.14   $    2.10     $    1.92
 Cash Dividends                                   .76          .73           .70         .66           .62
 Dividend Payout Percentage on Average
   Outstanding Common Shares                    39.63%       37.98%        32.23%      31.14%        31.98%
 Book Value as of December 31                   21.07        19.06         18.91       17.22         15.77
===========================================================================================================
PERFORMANCE & CAPITAL MEASURES
 Return on Average Total Assets                  1.02%        1.03%         1.19%       1.23%         1.20%
 Return on Average Stockholders' Equity          9.65%       10.10%        12.07%      12.88%        13.04%
 Percentage of Average Stockholders
   Equity to Average Total Assets               10.54%       10.24%         9.84%       9.56%         9.21%
==========================================================================================================
</TABLE>

ITEM 7.  MANAGEMENT'S  DISCUSSION  AND ANALYSIS OF FINANCIAL  CONDITION AND
         RESULTS OF OPERATIONS

EARNINGS PERFORMANCE

Consolidated  net income increased $7,000 or.2% to $4,570,000 for the year ended
December 31, 1995 compared to the $4,563,000 recorded in 1994 and the $5,055,000
recorded in 1993. Although 1995 performance was relatively flat in comparison to
that of 1994,  during  the last six  months of 1995,  much was  accomplished  to
enhance shareholder value and customer service.

================================================================================
                               NET INCOME GRAPH

The Company's net income for the years ended December 31, 1995, 1994, 1993, 1992
and 1991 was  $4,570,000,  $4,563,000,  $5,055,000,  $4,914,000 and  $4,491,000,
respectively.
================================================================================

Beginning  in the third  quarter of 1995,  management  took steps to improve and
streamline the operational and managerial  structure of the Company.  One result
of these  efforts was a Voluntary  Severance  Program (VSP) which was offered in
the fourth  quarter  to all  employees  with  three or more years of  continuous
service and who met certain other criteria.  The VSP resulted in the recognition
of $354,000 of severance benefits expense in the fourth quarter. The combination
of a number of additional  noninterest  expense  reduction  strategies,  some of
which  were  initiated  in the  fourth  quarter  of 1995 and others of which are
planned for  implementation in 1996, will have a significant and positive effect
upon future earnings performance.

Another area which management  feels will have a positive  long-term effect upon
future  earnings  is the  construction  of two new offices by the Iowa City Bank
during 1995. The North Liberty Office permanent  facility was opened in December
1995,  and the  Southwest  Iowa City  Office  permanent  facility  was opened in
February 1996.  Both offices are  strategically  located to provide full service
banking to rapidly growing areas within the Cedar Rapids-Iowa City corridor.


                                   P. 18 of 48
<PAGE>

ITEM 7.  MANAGEMENT'S  DISCUSSION  AND ANALYSIS OF FINANCIAL  CONDITION AND
         RESULTS OF OPERATIONS (continued)

NET INTEREST INCOME

For the year ended  December  31,  1995,  net  interest  income,  on a fully tax
equivalent basis, totaled $16,985,000 and represented an increase of $350,000 or
2.1 % above the $16,635,000 of net interest  income reported in 1994,  which was
$1,305,000 or 8.5% higher than the  $15,330,000  recorded in 1993.  Asset growth
and an improved net interest  margin  accounted for the increase in net interest
income.  Average  earning  assets  increased  $7,046,000  or  1.7% in  1995,  to
$417,620,000  compared to an increase of $14,978,000 or 3.8% to  $410,574,000 in
1994. The net interest margin, on a tax equivalent  basis,  increased from 4.05%
in 1994 to 4.07% in 1995.  To maintain this net interest  margin,  management is
committed  to  controlling  interest  rate  risk,  properly  matching  asset and
liability balances,  terms and rates,  maintaining positive rate spreads between
loans and deposits and maintaining sufficient liquidity.

================================================================================
                           NET INTEREST INCOME GRAPH

The yield on average earning  assets,  the interest cost of funds for assets and
the resulting net interest  income,  as a percentage of average  earning assets,
for the years ended December 31, 1995,  1994,  1993, 1992 and 1991 are presented
in the table below.
                                   1995     1994     1993    1992    1991 
Yield on  Average Earning Assets   7.85%    7.37%    7.43%   8.17%   9.24%
Interest Expense to Average 
     Earning Assets                3.78%    3.32%    3.55%   4.34%   5.51%
Net Interest Margin                4.07%    4.05%    3.88%   3.83%   3.73%
================================================================================

DIVIDEND HISTORY

The Company paid cash dividends totaling $1,811,000 in 1995,  $1,733,000 in 1994
and $1,629,000 in 1993.  Cash dividends have increased  $78,000 or 4.5% in 1995,
$104,000  or 6.4% in 1994 and  $99,000  or 6.5% in  1993.  The  dividend  payout
percentage for 1995, 1994 and 1993 was 39.63%, 37.98% and 32.23%,  respectively.
It is anticipated that the Company will continue to pay this  approximate  level
of cash dividends in the foreseeable future.

ALLOWANCE AND PROVISION FOR LOAN LOSSES

The  allowance for loan losses is an estimate of the  anticipated  losses in the
loan  portfolio.  The adequacy of the  allowance  for loan losses is  determined
based on historical loss experience, projected loan losses and other factors. As
of December 31, 1995, the allowance for loan losses was $3,602,000,  an increase
of  $248,000 or 7.4% over the 1994 year end  balance of  $3,354,000.  Nonaccrual
loan balances  decreased $174,000 or 13.7% to $1,100,000 in 1994 and $830,000 or
75.5% to $270,000 in 1995. Past due loan balances  decreased  $8,000 or 11.8% to
$60,000  in 1994  and  increased  $213,000  or 355% to  $273,000  in  1995.  Net
charge-offs in 1995 totaled $118,000 compared to net charge-offs of $172,000 and
$60,000 for 1994 and 1993, respectively.  As of December 31, 1995, 1994 and 1993
the loan loss reserve  balance was 1.22%,  1.14% and 1.22% of total  outstanding
loan  balances,  respectively.  These  ratios are  comparable  to those of other
organizations of similar size and demographics.

For 1995, the provision for loan losses  totaled  $366,000 which is down $59,000
or 13.9% from the  $425,000  recorded  in 1994,  which was up $270,000 or 174.2%
from the $155,000 recorded in 1993.

There are no trends or  uncertainties  which  management  expects to  materially
impact the adequacy of the allowance for loan losses or provision expense in the
foreseeable future.


                                   P. 19 of 48
<PAGE>
ITEM 7.  MANAGEMENT'S  DISCUSSION  AND ANALYSIS OF FINANCIAL  CONDITION AND
         RESULTS OF OPERATIONS (continued)

NONINTEREST INCOME

For the year ended December 31, 1995,  noninterest  income increased $537,000 or
9.4% to $6,236,000,  compared to a decrease of $225,000 or 3.8% to $5,699,000 in
1994 and an increase of $614,000  or 11.6% to  $5,924,000  in 1993.  Noninterest
income as a percentage of average total assets was 1.4% as of December 31, 1995,
which is an increase over the 1.3% reported as of December 31, 1994,  and equals
the ratio reported for 1993.

================================================================================
                           NONINTEREST INCOME GRAPH
A five year comparison of the major components of noninterest income is provided
for the years 1995, 1994, 1993, 1992 and 1991.
                                                (Amounts In Thousands)
                                       1995     1994     1993     1992     1991
Investment and OREO Gains, Net        $  - -   $  - -   $  - -   $   68   $   25
Service Charges on Deposit Accounts   $1,470   $1,327   $1,310   $1,305   $1,288
Trust Department Fees                 $2,763   $2,594   $2,416   $2,222   $2,004
Other Service Charges and Fees        $2,003   $1,778   $2,198   $1,715   $1,367
================================================================================

Trust fees provided a significant  source of noninterest  income in 1995.  Trust
fees increased  $169,000 or 6.5% to $2,763,000 in 1995,  compared to an increase
of $178,000 or 7.4% to $2,594,000 in 1994 and an increase of $194,000 or 8.7% to
$2,416,000 in 1993.  Increased trust asset balances and number of trust accounts
accounted for this improved level of earnings.

Other  service  charges,  commissions  and fees  increased  $225,000 or 12.7% to
$2,003,000 in 1995, compared to a decrease of $420,000 or 19.1% to $1,778,000 in
1994  and  an  increase  of  $483,000  or  28.2%  to  $2,198,000  in  1993.  The
fluctuations in this income  category is primarily due to secondary  market loan
fees  which  increased  $58,000  or 13.7% to  $480,000  in 1995,  but  decreased
$604,000  or  58.9%  to  $422,000  in 1994 and  increased  $388,000  or 60.7% to
$1,026,000 in 1993. Secondary market mortgage loan fees are a direct function of
the volume of loans originated for sale in the secondary  market,  which in turn
is driven by lower  interest  rates.  The Company has developed and is marketing
alternative  products and services in conjunction with promoting  customer cross
selling to provide additional sources of noninterest income.

NONINTEREST EXPENSES

Noninterest expenses increased $948,000 or 6.5% to $15,480,000 in 1995, compared
to  $1,491,000  or  11.4% to  $14,532,000  in 1994  and  $1,319,000  or 11.3% to
$13,041,000  in 1993.  As a  percentage  of average  total  assets,  noninterest
expenses  increased to 3.4% in 1995, when compared to the 3.3% level in 1994 and
the 3.1% level in 1993.

================================================================================
                           NONINTEREST EXPENSE GRAPH
A five year  comparison  of the  major  components  of  noninterest  expense  is
provided for the years 1995, 1994, 1993, 1992 and 1991.

                                              (Amounts in Thousands)
                                      1995     1994     1993    1992     1991
Supplies and Postage and  DP         $2,180   $1,770   $1,628  $1,486   $1,310
Occupancy and Bank Premise           $2,726   $2,515   $2,212  $1,756   $1,555
Other Expenses                       $2,897   $3,176   $2,998  $2,802   $2,485
Salaries and Employee Benefits       $7,677   $7,071   $6,203  $5,678   $5,177
================================================================================

Salaries and employee benefit expenses  increased $606,000 or 8.6% to $7,677,000
in  1995,  $868,000  or 14% to  $7,071,000  in  1994  and  $525,000  or  9.2% to
$6,203,000  in  1993.  As  part of the  Company's  restructuring  initiative,  a
Voluntary  Severance Program was offered to its employees  resulting in $354,000
of severance  benefits being expensed in the fourth quarter of 1995. The balance
of the  increase  in 1995 was due to  normal  salary  adjustments  and  employee
incentive awards. For 1994 and 1993, increased staffing levels accounted for the
majority of the increase in expense, as the number of full time equivalent (FTE)
employees  increased from 234 as of December 31, 1993, to 244 as of December 31,
1994. The increase in the number of FTE employees was due to the building of the
Company's  infrastructure  to compete  in the  future.  Adjustments  for cost of
living and salary  increases  accounted for the remaining  increases in 1994 and
1993.  Management  believes that future noninterest  expense performance will be
positively  impacted as a consequence of 1995's Voluntary  Severance  Program as
well as  additional  restructuring  efforts  planned for 1996.  FTE employees at
December  31,  1995,  totaled 221, a reduction of 23 from the December 31, 1994,
level of 244. The seventeen Voluntary Severance Program  participants will leave
the  Company's  employment  during  the first  quarter of 1996,  resulting  in a
projected decrease in salary and benefit expenses of approximately  $630,000 for
1996.
                                   P. 20 of 48
<PAGE>
ITEM 7.  MANAGEMENT'S  DISCUSSION  AND ANALYSIS OF FINANCIAL  CONDITION AND
         RESULTS OF OPERATIONS (continued)

NONINTEREST EXPENSES (continued)

Occupancy,  furniture  and  equipment  expenses  increased  $211,000  or 8.4% to
$2,726,000 in 1995,  $303,000 or 13.7% to $2,515,000 in 1994 and $456,000 or 26%
to $2,212,000 in 1993. The added  operating  costs in 1995  associated  with the
Iowa City Bank's two recently  opened  offices (North Liberty and Southwest Iowa
City),  the renovation of the Iowa City Bank's main banking facility and opening
of the Cedar Rapids Bank's Downtown office in 1994, and the addition to the main
banking facility in 1993 contributed to this increase in expenses. The impact of
these  physical  expansions  are already  reflected  in current  year  occupancy
expenses and will not significantly affect occupancy expense in 1996. Management
feels that all of these  physical  expansions  are  strategic  to the  long-term
growth of the Company and shareholder value.

Data  processing  expenses  increased  $229,000 or 24.7%,  $176,000 or 23.5% and
$115,000 or 18.1% to $1,155,000,  $926,000 and $750,000,  respectively for 1995,
1994 and 1993.  These increases are due to increased  credit card processing and
electronic banking system expenses which are volume driven.

Other expenses totaled $2,897,000, $3,176,000 and $2,998,000 for the years ended
December 31, 1995, 1994 and 1993, respectively. A decrease in other expenses was
reported in 1995 of $279,000 or 8.8% due to the  lowering of the FDIC  insurance
assessment  rate for the Iowa City Bank from $.23 per $100 in  deposits  to $.04
retroactive  to June 1, 1995. As a result,  the Company  realized a reduction in
expense of $339,000 or 41.1% to $485,000  for the year.  In 1994 FDIC  insurance
expense increased $19,000 or 2.4% to $824,000 and $21,000 or 2.7% to $805,000 in
1993. Increased deposits and premium rates were primarily  responsible for these
increases.  Other expenses  increased $178,000 or 5.9% to $3,176,000 in 1994 and
$196,000 or 7% to $2,998,000 in 1993. Consulting and professional fees increased
$73,000 or 15.4% in 1994 to $546,000  and $119,000 or 33.6% in 1993 to $473,000.
Advertising and promotional  expenses  increased  $25,000 or 5.5% and $20,000 or
4.6% in 1994 and 1993 to $482,000 and $457,000, respectively.

Legislation  is  currently  underway to determine a one-time  insurance  premium
assessment to fully fund the Savings and Loan Association  Insurance Fund (SAIF)
insurance  reserve.  This assessment will be applicable to the Cedar Rapids Bank
because of the manner under which the Company acquired the deposits of the Cedar
Rapids Bank from the Resolution Trust  Corporation in 1991.  Although the amount
of the  assessment is currently  unknown,  pending the approval and enactment of
proposed  legislation,  it will  likely  be  charged  to the Cedar  Rapids  Bank
sometime  during 1996 and  potentially may have a material effect upon expenses.
Management  does not anticipate any other factors,  trends or occurrences  which
will materially impact future expenses.

INCOME TAXES

The marginal income tax rates for calculating income tax expense were 34% and 5%
for federal and state taxes,  respectively,  for the years 1995,  1994 and 1993.
The income tax expense as of December  31, 1995,  1994 and 1993 was  $1,751,000,
$1,760,000 and $1,852,000,  respectively.  The changes in income tax expense are
less than the  amounts  computed  by  applying  the  statutory  tax rates to the
differences in pre-tax income primarily because of tax exempt interest.

FINANCIAL POSITION

TOTAL ASSETS:  Total assets of the Company were  $457,236,000 as of December 31,
1995, which  represented an increase of $22,775,000 or 5.2% over total assets of
$434,461,000 as of December 31, 1994,  which was $380,000 over 1993 total assets
of  $434,081,000.  Average total assets for 1995 were  $449,391,000  which is an
increase of $8,405,000  or 1.9% over 1994 average  total assets of  $440,986,000
which was a  $15,180,000  or 3.6%  increase  over 1993  average  total assets of
$425,806,000.  The funding for this asset growth was provided by average deposit
growth of $7,864,000 or 2.1 % in 1995, $7,345,000 or 2% for 1994 and $10,037,000
or 2.8% for 1993.  Average  Federal  Home Loan Bank  (FHLB)  advances  increased
$58,000  or.3% in 1995 and  $3,325,000  or 20.2% in 1994.  In addition,  average
stockholders'   equity  balances  increased  $2,215,000  or  4.9%  in  1995  and
$3,273,000 or 7.8% in 1994, primarily through retention of earnings.

================================================================================
                              AVERAGE TOTAL ASSETS
A five year  comparison of the major  components  of average total  consolidated
assets for 1995, 1994, 1993, 1992 and 1991 are listed in the following table.

                                           (Amounts in Thousands)
                           1995       1994       1993       1992       1991
Federal Funds Sold       $ 11,200   $  5,800   $ 16,600   $ 13,400   $ 19,300
Other Assets             $ 35,300   $ 33,600   $ 33,200   $ 30,100   $ 25,500
Investment Securities    $111,800   $127,700   $141,400   $146,700   $129,100
Net Loans                $291,100   $273,900   $234,600   $208,800   $200,200
================================================================================

                                   P. 21 of 48
<PAGE>
ITEM 7.  MANAGEMENT'S  DISCUSSION  AND ANALYSIS OF FINANCIAL  CONDITION AND
         RESULTS OF OPERATIONS (continued)

FINANCIAL POSITION (continued)

INVESTMENTS:  The Company's average investment  portfolio balances for 1995 were
$111,790,000,  which decreased $15,894,000 or 12.4% from 1994 average investment
portfolio balances of $127,684,000. The decrease in average investment portfolio
balances  is  the  result  of  funding  loan  demand  with  maturing  investment
securities. As of December 31, 1995, United States Treasury securities comprised
25.9% of the investment portfolio compared to 38.6% as of the end of 1994.

LOAN BALANCES:  As of December 31, 1995, total loan balances  decreased $178,000
or .1% to  $294,529,000 as compared to total loan balances of $294,707,000 as of
December 31, 1994.  Average loan balances  increased by  $17,548,000  or 6.3% in
1995 to $294,649,000, when compared to average loan balances of $277,101,000 for
1994.  The Company  experienced  the  majority of its loan growth in real estate
loan  balances due to  construction  activity and housing  turnover in the local
market area, as well as to refinancing  stimulated by favorable  interest rates.
Real estate loan balances increased $6,932,000 or 3.3% to $217,783,000 in 1995.

================================================================================
                          AVERAGE TOTAL NET LOANS GRAPH
Average  total  net loans for the years  1995,  1994,  1993,  1992 and 1991 were
$291,100,000,   $273,900,000,   $234,600,000,   $208,800,000  and  $200,200,000,
respectively.
================================================================================

TOTAL DEPOSITS:  Total deposits increased $22,792,000 or 6.3% to $385,055,000 in
1995 when compared to total  deposits of  $362,263,000  as of December 31, 1994.
Throughout 1995, total deposit balances  averaged  $378,259,000,  an increase of
$7,864,000 or 2.1% over the average total deposits  balances of  $370,395,000 in
1994. Average time deposit balances increased $9,554,000 or 5.4% to $188,135,000
in 1995 compared to an increase of  $1,340,000  or.8% to  $178,581,000  in 1994.
Average   interest-paying   account  balances  decreased   $1,333,000  or.9%  to
$147,793,000 in 1995 as did noninterest-paying balances which decreased $357,000
or .8% to $42,331,000 in 1995. Given the decreasing  interest rate  environment,
many deposit  customers  have  preferred  time deposits over liquid  savings and
money market accounts.

================================================================================
                          AVERAGE TOTAL DEPOSITS GRAPH
A five year comparison of the noninterest  bearing and interest bearing balances
of average total deposits for 1995,  1994, 1993, 1992 and 1991 are listed in the
following table.
                                       (Amounts in Thousands)
                           1995       1994       1993       1992       1991
Noninterest Bearing    $ 42,300   $ 42,700   $ 40,300   $ 35,100   $ 34,100
Interest Bearing       $336,000   $327,700   $322,800   $317,900   $299,000
================================================================================

CAPITAL: The soundness,  safety and stability of a financial institution is very
important  to  customers  and   shareholders   when   establishing   a  business
relationship or when  purchasing  stock of a financial  institution.  Management
realizes  that  this  is  essential  for  the  Company's  continued  growth  and
profitability. As such, management places great emphasis in maintaining a strong
capital  position.  A strong  capital  position is  beneficial  to the  Company,
enabling it to withstand  significant  long-term adverse economic conditions and
to take advantage of opportunities for future development and profitability.  As
of December 31, 1995 and 1994,  total  stockholders'  equity was $50,207,000 and
$45,245,000,  respectively. As of December 31, 1995 and 1994, the Company's Tier
1 capital  percentage was 18.28% and 17.81 % and its total risk adjusted capital
percentage  (Tier  1  capital  plus  Tier 2  capital)  was  19.51%  and  19.02%,
respectively.  All of these ratios  substantially exceed the regulatory minimums
of 4.00% and  8.00%.  The  Company's  leverage  capital  ratio was  11.46% as of
December 31, 1995, compared to 11.05% as of December 31, 1994, also considerably
higher than the 3.00% floor. There are no plans, trends, events or uncertainties
that are likely to have a material effect on liquidity or capital resources.

CAPITAL  EXPENDITURES:   The  construction  of  two  new  office  buildings  was
fundamentally completed; one opened in December 1995, and one opened in February
1996. The funding of both capital  projects was provided by maturing  investment
securities.  Remaining  capital  expenditures  to bring  these  offices to final
completion in 1996 is estimated to be $250,000.

INTEREST RATE SENSITIVE ASSETS AND LIABILITIES

AVERAGE  INTEREST-EARNING  ASSETS:  In  1995,  average  interest-earning  assets
(consisting  primarily of loans and investment  securities) totaled $417,620,000
and represented  92.9% of total average asset  balances.  This is an increase of
$7,046,000  or  1.7%  over  1994  average  interest-earning  asset  balances  of
$410,574,000.

                                   P. 22 of 48
<PAGE>

ITEM 7.  MANAGEMENT'S  DISCUSSION  AND ANALYSIS OF FINANCIAL  CONDITION AND
         RESULTS OF OPERATIONS (continued)

INTEREST RATE SENSITIVE ASSETS AND LIABILITIES (continued)

During  1995,  there was a shift in balances  between  average  interest-earning
asset categories.  Average investment security balances decreased $15,894,000 or
12.4% from $127,684,000 in 1994 to $111,790,000 in 1995. The decrease in average
investment  balances  was offset by a  corresponding  increase  in average  loan
balances. Average loan balances increased $17,548,000 or 6.3% to $294,649,000 in
1995,  over 1994 average  balances of  $277,101,000.  Average federal funds sold
balances  increased to  $11,181,000 in 1995, a $5,392,000 or 93.1% increase over
1994  average  balances of  $5,789,000.  The main  funding  source of this asset
growth was provided by increased average deposit balances.

AVERAGE INTEREST-PAYING LIABILITIES: Asset growth was funded by the retention of
Company earnings and interest-paying deposit balances, primarily certificates of
deposits.  In  1995,  average   interest-paying   liability  balances  increased
$6,350,000 or 1.8% over 1994 balances of $349,685,000 and totaled  $356,035,000,
which represented 79.2% of total average assets.  Average time-deposit  balances
increased  $9,554,000  or  5.4% in 1995 to  $188,135,000  when  compared  to the
$178,581,000 of average balances reported for 1994. Average shareholders' equity
increased  $2,215,000  or  4.9% in 1995 to  $47,381,000  when  compared  to 1994
average balance of $45,166,000.

INTEREST RATE RISK AND LIQUIDITY:  Management has designated the Asset/Liability
Management  Committee  (ALCO) to  maintain  adequate  liquidity  and to  control
interest rate risk.  Liquidity management involves the ability of the Company to
meet the withdrawal  needs of its depositors,  the credit and financing needs of
its borrowers and the funding needs for capital  expenditures.  Liquidity can be
achieved and maintained by matching maturing balances of interest-earning assets
and interest-paying  liabilities.  The Company has several major funding sources
which are  sufficient  to meet all of its  current and future  liquidity  needs.
These  funding  sources  consist  of  selling  federal  funds  sold,  investment
securities  and  loans,   obtaining  deposits,  and  borrowing  from  the  FHLB.
Alternative  funding  sources  consist of repurchase  agreements,  federal funds
purchased and repos.

Over  the  past  year,   interest  rates  have   generally   declined  for  both
interest-earning  assets and interest-paying  liabilities.  This trend has had a
negative impact on the Company's earnings because more  interest-earning  assets
repriced  than  interest-paying  liabilities.  As rates  continue  to drop,  the
Company is striving to become more liability  sensitive by issuing variable rate
certificates  of deposits and  shortening  the maturity  terms of its  deposits.
Interest rate risk  management will continue to be of key importance in reducing
the effect of declining  interest  rates on net interest  income.  One method to
reduce  interest  rate risk is by matching  asset and  liability  categories  by
maturity terms or repricing  dates and interest rates. At December 31, 1995, the
Company  had  $153,644,000  or 36.4%  of  interest  earning  assets  subject  to
repricing  and/or  maturity  within  the  next  twelve  months  as  compared  to
$136,741,000 or 38.4% of interest-paying liabilities.  This subjects the Company
to interest rate risk on  $16,903,000 of  interest-earning  assets over the next
year should rates decrease.  The Company's net interest income would increase if
interest rates increase  during the next year.  This interest rate risk could be
reduced by shortening the maturities of deposits and liabilities and lengthening
the maturities of investments and loans.

EFFECTS OF  INFLATION:  Although it has not been an  important  factor in recent
years, the rate of inflation can have a significant  impact on the balance sheet
and income statement of the Company if not  continuously  reviewed and monitored
for the purpose of making adjustments to the Company's  operations.  To minimize
the  potential  impact  of  inflation,   management  has  established  the  ALCO
Committee,  effective cost and purchasing  controls,  and ongoing mechanisms and
systems for  evaluating  and  adjusting  the pricing of products  and  ancillary
services.

RECENTLY ISSUED ACCOUNTING STANDARDS

The adoption of recently issued  accounting  standards is not expected to have a
material effect on the financial statements.


                                   P. 23 of 48
<PAGE>

Item 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

FINANCIAL STATEMENTS
- --------------------
<TABLE>
<CAPTION>
CONSOLIDATED BALANCE SHEETS
FIRST FINANCIAL BANCORPORATION

                                                          (Amounts In Thousands)
<S>                                                         <C>            <C>
December 31,                                                1995          1994
- --------------------------------------------------------------------------------
ASSETS
 Cash and due from banks (Note 10)                        $  16,443    $  13,196
 Investment securities: (Note 2)
  Available for sale(amortized cost 1995 $123,442; 
     1994 $81,405)                                          123,886       78,621
  Held to maturity (fair value 1995 none; 1994 $30,648)         - -       30,608
 Federal funds sold                                           3,225          600
 Loans, net (Notes 3, 6 and 9)                              290,927      291,353
 Bank premises and equipment, net (Note 4)                   12,488       10,912
 Accrued interest receivable                                  3,367        3,175
 Income tax refund receivable                                   222          128
 Deferred income taxes (Note 7)                                 - -        1,275
 Intangible assets                                              779          945
 Prepaid pension cost (Note 8)                                2,860        2,051
 Other assets                                                 3,039        1,597
- --------------------------------------------------------------------------------
                                                          $ 457,236    $ 434,461
                                                          =========    =========
LIABILITIES
 Noninterest-bearing deposits                             $  46,192    $  44,235
 Interest-bearing deposits                                  338,863      318,028
                                                            -------      -------
  Total deposits (Note 5)                                 $ 385,055    $ 362,263
 Federal funds purchased and securities
  sold under agreements to repurchase                           - -        3,200
 Federal Home Loan Bank advances (Note 6)                    17,469       20,628
 Other borrowings                                                67          161
 Accrued interest payable                                     1,553        1,283
 Deferred income taxes (Note 7)                                  68          - - 
 Accounts payable and other accrued expenses                  2,817        1,681
- --------------------------------------------------------------------------------
                                                          $ 407,029    $ 389,216
                                                          ---------    ---------

COMMITMENTS AND CONTINGENCIES (Note 12)

STOCKHOLDERS' EQUITY (Notes 8 and 10)
 Capital stock, common, $1.25 par value;
  authorized 5,000,000 shares;
  (Issued 1995 2,383,241 shares; 1994 2,373,926 shares)   $   2,979    $   2,967
 Additional paid-in capital                                   4,095        3,928
 Retained earnings                                           42,854       40,095
 Unrealized gains (losses) on debt securities, net              279      (1,745)
- --------------------------------------------------------------------------------
                                                          $  50,207    $  45,245
- --------------------------------------------------------------------------------
                                                          $ 457,236    $ 434,461
                                                          =========    =========
See Notes to Financial Statements.
</TABLE>


                                   P. 24 of 48
<PAGE>

<TABLE>
<CAPTION>
Item 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA (continued)

CONSOLIDATED STATEMENTS OF INCOME
- ---------------------------------
FIRST FINANCIAL BANCORPORATION

                                                      (Amounts in Thousands, Except Per Share Data)
<S>                                                           <C>             <C>            <C>
Years Ended December 31,                                      1995            1994           1993

INTEREST INCOME:
  Interest and fees on loans                               $ 24,449       $ 21,898       $ 19,625
  Interest on investment securities:
    Taxable                                                   5,251          5,712          6,603
    Non-taxable                                               1,384          1,373          1,511
  Interest on federal funds sold                                658            222            497
- -------------------------------------------------------------------------------------------------
    Total interest income                                  $ 31,742       $ 29,205       $ 28,236
- -------------------------------------------------------------------------------------------------
INTEREST EXPENSE:
  Interest on deposits                                     $ 14,598       $ 12,333       $ 13,038
  Interest on federal funds purchased and securities
    sold under agreements to repurchase                          14             90              7
  Interest on Federal Home Loan Bank advances                 1,199          1,184            985
  Interest on other borrowings                                  - -             17             27
- -------------------------------------------------------------------------------------------------
    Total interest expense                                 $ 15,811       $ 13,624       $ 14,057
- -------------------------------------------------------------------------------------------------
    Net interest income                                    $ 15,931       $ 15,581       $ 14,179
Provision for loan losses (Note 3)                              366            425            155
- -------------------------------------------------------------------------------------------------
  Net interest income after provision for loan losses      $ 15,565       $ 15,156       $ 14,024
- -------------------------------------------------------------------------------------------------
NONINTEREST INCOME:
 Trust fees                                                $  2,763       $  2,594       $  2,416
 Services charges and fees on deposit accounts                1,470          1,327          1,310
 Other service charges, commissions and fees                  2,003          1,778          2,198
- -------------------------------------------------------------------------------------------------
  Total noninterest income                                 $  6,236       $  5,699       $  5,924
- -------------------------------------------------------------------------------------------------
NONINTEREST EXPENSES:
 Salaries and employee benefits (Note 8)                   $  7,677       $  7,071       $  6,203
 Occupancy                                                    1,141          1,042            923
 Furniture and equipment                                      1,585          1,473          1,289
 Data processing                                              1,155            926            750
 Office supplies and postage                                  1,025            844            878
 Other expenses                                               2,897          3,176          2,998
- -------------------------------------------------------------------------------------------------
  Total noninterest expenses                               $ 15,480       $ 14,532       $ 13,041
- -------------------------------------------------------------------------------------------------
  Income before income taxes                               $  6,321       $  6,323       $  6,907

Federal and state income taxes (Note 7)                       1,751          1,760          1,852
- -------------------------------------------------------------------------------------------------
  Net income                                               $  4,570       $  4,563       $  5,055
                                                           ========       ========       ========

AVERAGE COMMON STOCK AND COMMON EQUIVALENT SHARES         2,392,893      2,384,319      2,360,822
                                                          =========      =========      =========

EARNINGS PER COMMON AND COMMON EQUIVALENT SHARE            $   1.91       $   1.91       $   2.14
                                                          =========       ========       ========

See Notes to Financial Statements.
</TABLE>


                                   P. 25 of 48
<PAGE>

<TABLE>
<CAPTION>
Item 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA (continued)

CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
FIRST FINANCIAL BANCORPORATION

                                                    (Amounts in Thousands of Dollars, Except Per Share Data)
                                          Common Stock          Additional                Unrealized Gains
Years Ended December 31,                 $1.25 Par Value         Paid-in       Retained   (Losses) on Debt
1995,1994 and 1993                      Number    Amount         Capital       Earnings    Securities, Net  Total
===================================================================================================================
<S>                                     <C>      <C>             <C>           <C>            <C>         <C>
BALANCE, DECEMBER 31, 1992              2,319    $ 2,899         $ 3,202       $ 33,839       $     - -   $ 39,940
 Net income                               - -        - -             - -          5,055             - -      5,055
 Cash dividends ($.70 per share)          - -        - -             - -         (1,629)            - -     (1,629)
 Stock options exercised for
  8,900 shares (Note 8)                     9         11             141            - -             - -        152
 Redemption of 1,128 shares
  of common stock (Note 8)                 (1)        (1)            (24)           - -             - -        (25)
 Cumulative effect of accounting
  change (Note 1)                          - -        - -             - -           - -             500        500
===================================================================================================================
BALANCE, DECEMBER 31, 1993              2,327    $ 2,909         $ 3,319       $ 37,265       $     500   $ 43,993
 Net income                               - -        - -             - -          4,563             - -      4,563
 Cash dividends ($.73 per share)          - -        - -             - -         (1,733)            - -     (1,733)
 Stock options exercised for
  71,763 shares (Note 8)                   72         89           1,209            - -             - -      1,298
 Redemption of 24,721 shares
  of common stock (Note 8)               (25)       (31)           (600)            - -             - -       (631)
 Unrealized (losses) on debt securities,
  net of deferred tax effect             - -        - -             - -             - -          (2,245)    (2,245)
===================================================================================================================
BALANCE, DECEMBER 31, 1994              2,374    $ 2,967         $ 3,928       $ 40,095       $  (1,745)  $ 45,245
 Net income                               - -        - -             - -          4,570             - -      4,570
 Cash dividends ($.76 per share)          - -        - -             - -         (1,811)            - -     (1,811)
 Stock options exercised for 
  12,087 shares (Note 8)                   12         15             233            - -             - -        248
 Redemption of 2,772 shares
  of common stock (Note 8)                 (3)        (3)            (66)           - -             - -        (69)
 Unrealized gains on debt securities,
  net of deferred tax effect              - -        - -             - -            - -           2,024      2,024
===================================================================================================================
BALANCE, DECEMBER 31, 1995              2,383    $ 2,979         $ 4,095       $ 42,854       $     279   $ 50,207
                                        =====    =======         =======       ========       =========   ========
</TABLE>
See Notes to Financial Statements.


                                   P. 26 of 48
<PAGE>

<TABLE>
<CAPTION>
Item 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA (continued)

CONSOLIDATED STATEMENTS OF CASH FLOWS 
FIRST FINANCIAL BANCORPORATION
                                                                                 (Amounts In Thousands)
<S>                                                                       <C>            <C>          <C>
Years Ended December 31,                                                  1995           1994         1993
============================================================================================================
CASH FLOWS FROM OPERATING ACTIVITIES
 Net Income                                                             $  4,570       $  4,563     $  5,055
 Adjustments to reconcile net income to net cash
  provided by operating activities:
  Depreciation                                                             1,246          1,025          861
  Amortization                                                               166            165          165
  Provision for loan losses                                                  366            425          155
  Deferred income taxes                                                      139            138          129
  Amortization on investment securities                                       28            (65)         (46)
  (Increase) decrease in accrued interest receivable                        (192)           (70)         744
  (Increase) decrease in other assets                                     (2,251)         1,781       (1,281)
  Increase (decrease) in accrued interest and other liabilities            1,406           (356)         (73)
  Change in accrued income taxes                                             (94)          (177)         101
                                                                       ----------      ---------    ---------
   Net cash provided by operating activities                           $   5,384       $  7,429     $  5,810
                                                                       ----------      ---------    ---------
CASH FLOWS FROM INVESTING ACTIVITIES
 Available for sale securities:
  Maturities                                                           $  38,063       $ 40,700     $    - - 
  Purchases                                                              (46,511)       (25,208)         - - 
 Held to maturity securities:
  Maturities                                                                 - -           6,892       58,245
  Purchases                                                               (3,009)          (617)     (51,251)
 Federal funds sold, net                                                  (2,625)        16,925       (1,525)
 Net increase (decrease) in loan balances outstanding                         60        (40,672)     (28,856)
 Purchase of bank premises and equipment                                  (2,822)        (1,247)      (2,448)
                                                                       ----------      ---------    ---------
   Net cash (used in) investing activities                             $ (16,844)      $ (3,227)    $(25,835)
                                                                       ----------      ---------    ---------

CASH FLOWS FROM FINANCING ACTIVITIES
 Net increase (decrease) in deposit balances                           $  22,792       $ (1,317)    $  8,223
 Federal funds purchased and securities sold under
  agreements to repurchase                                                (3,200)        (1,325)       3,370
 Repayment of note principal                                                (161)          (170)         (21)
 Federal Home Loan Bank advances                                          (3,159)         2,345        7,283
 Other borrowings                                                             67            - -          - - 
 Dividends paid                                                           (1,811)        (1,733)      (1,629)
 Stock options exercised                                                     248          1,298          152
 Common stock redeemed                                                       (69)          (631)         (25)
                                                                       ----------      ---------    ---------
   Net cash provided by (used in) financing activities                 $  14,707       $ (1,533)    $ 17,353
                                                                       ----------      ---------    ---------
   Increase (decrease) in cash and due from banks                      $   3,247       $  2,669     $ (2,672)

CASH AND DUE FROM BANKS
 Beginning balance                                                        13,196         10,527       13,199
                                                                       ---------       --------     --------
 Ending balance                                                        $  16,443       $ 13,196     $ 10,527
                                                                       =========       ========     ========
Supplemental Disclosures (Note 11)
============================================================================================================
See Notes to Financial Statements.

</TABLE>


                                   P. 27 of 48
<PAGE>
Item 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA (continued)

NOTES TO FINANCIAL STATEMENTS

NOTE 1. NATURE OF BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES
- --------------------------------------------------------------------------------
NATURE OF BUSINESS: The Company is a bank holding company which owns 100% of the
outstanding  common stock of First  National  Bank,  Iowa City,  Iowa, and First
National Bank,  Cedar Rapids,  Iowa. Both  subsidiary  banks are engaged in many
areas of  commercial  banking,  including  deposits,  lending  and a variety  of
customer  services.  The trust  departments  of the banks  administer  fiduciary
accounts and provide the banks with a significant source of fee income.

ACCOUNTING ESTIMATES: The preparation of financial statements in conformity with
generally accepted  accounting  principles requires management to make estimates
and assumptions that affect the reported amount of assets and liabilities at the
date of the  financial  statements  and the  reported  amounts of  revenues  and
expenses  during the reporting  period.  Actual  results could differ from those
estimates.

PRINCIPLES OF CONSOLIDATION:  The accompanying consolidated financial statements
include the accounts of the Company and its  subsidiaries,  First National Bank,
Iowa City, Iowa, and First National Bank, Cedar Rapids,  Iowa, both of which are
wholly owned.  All material  intercompany  accounts and  transactions  have been
eliminated in consolidation.

TRUST ASSETS:  Trust accounts  (other than cash deposits) held by the banks in a
fiduciary  or  agency  capacity  for  its  customers  are  not  included  in the
accompanying  financial  statements  because  such  items are not  assets of the
banks.

PRESENTATION OF CASH FLOWS:  For purposes of reporting cash flows,  cash and due
from banks  includes  cash on hand and amounts  due from banks.  Cash flows from
deposits,  federal  funds  purchased,  federal  funds sold and loan balances are
treated as net increases or decreases.

INVESTMENTS IN DEBT SECURITIES: Effective December 31, 1993, the Company adopted
FASB Statement No. 115,  "Accounting for Certain  Investments in Debt and Equity
Securities,"  and  classified  all  such  investments  as  held to  maturity  or
available for sale.

Investment securities available for sale are accounted for at fair value and the
unrealized  holding  gains or losses are  presented  as a separate  component of
stockholders'  equity,  net of their deferred income tax effect.  The cumulative
effect of the account  change was  reflected in the  statement of  stockholders'
equity as of December 31, 1993.

Investment  securities  held to maturity are those for which the Company has the
ability and intent to hold to maturity.  Securities meeting such criteria at the
date of purchase and as of the balance sheet date are carried at cost,  adjusted
for  amortization  of  premiums  and  discounts.  Gains  and  losses on sales of
investment  securities  are  based  upon  the  amortized  cost  of the  specific
securities sold.

Pursuant to a FASB Special Report,  "A Guide to  Implementation of Statement 115
on  Accounting  for  Certain  Investments  in Debt and Equity  Securities,"  the
Company transferred at fair value $30,405,000 of investment securities from held
to maturity to available for sale in December 1995.

LOANS:  Loans are  stated at the  amount of  unpaid  principal,  reduced  by the
allowance for loan losses.

The allowance for loan losses is established through a provision for loan losses
charged to expense.  Loans are charged  against the  allowance  when  management
believes the collectibility of principal is unlikely.

The  allowance  for possible  loan losses is  maintained  at a level  considered
adequate  to provide for losses that can be  reasonably  anticipated.  The banks
make continuous  credit reviews of the loan portfolios and will consider current
economic conditions, historical loan loss experience, review of specific problem
loans, and other factors in determining the adequacy of the allowance.


                                   P. 28 of 48
<PAGE>
Item 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA (continued)

NOTES TO FINANCIAL STATEMENTS (continued)

NOTE 1. NATURE OF BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES (continued)

In accordance  with Financial  Accounting  Standards  Board (FASB)  Statement of
Financial Accounting Standards No. 114, "Accounting for Creditors for Impairment
of a Loan," loans are considered impaired when, based on all current information
and events, it is probable that the bank will not be able to collect all amounts
due. The portion of allowance for loan losses  applicable to impaired  loans has
been computed  based on the present value of the estimated  future cash flows of
interest and principal  discounted at the loan's  effective  interest rate or on
the fair value of the  collateral  for collateral  dependent  loans.  The entire
change in present value of expected cash flows of impaired  loans is reported as
bad debt expense in the same manner in which impairment initially was recognized
or as a  reduction  in the amount of bad debt  expense  that other wise would be
reported. Interest income on impaired loans is recognized on the cash basis.

Loan origination and commitment fees and certain direct loan  origination  costs
are deferred and the net amount is  amortized  as an  adjustment  of the related
yield of the loans.  The deferred  amounts are amortized over the estimated life
of the loans, anticipating prepayments.

BANK PREMISES AND EQUIPMENT: Bank premises and equipment are stated at cost less
accumulated   depreciation.   Depreciation   is   computed   primarily   by  the
straight-line  method over  estimated  useful lives of 15-39 years for buildings
and 3-15 years for furniture and equipment.

INCOME TAXES:  Deferred  income taxes are provided  under the  liability  method
whereby deferred tax assets are recognized for deductible temporary  differences
and net operating loss and tax credit carryforwards and deferred tax liabilities
are recognized for taxable temporary differences.  Temporary differences are the
differences between the reported amounts of assets and liabilities and their tax
basis.  Deferred tax assets are reduced by a valuation  allowance  when,  in the
opinion  of  management,  it is more  likely  than not  that  some or all of the
deferred  tax assets will not be realized.  Deferred tax assets and  liabilities
are  adjusted  for the  effects  of changes in tax laws and rates on the date of
enactment.

EMPLOYEE BENEFIT PLANS:  Annual expense of the Company's defined benefit pension
plan  includes  service cost  (measured by the  projected  unit credit  method),
interest on the projected benefit  obligation,  actual return on plan assets and
other amortization and deferral amounts specified by FASB Statement No. 87.

Deferred benefits under a salary continuation plan are charged to expense during
the period the respective  employee attains full  eligibility.  The banks do not
provide any other post-employment benefits.

STOCK OPTIONS: Compensation expense for stock issued through stock options plans
is accounted for using the intrinsic value based method of accounting prescribed
by APB Opinion No. 25,  "Accounting  for Stock Issued to Employees."  Under this
method,  compensation is measured as the difference between the estimated market
value of the stock at the date of award less the amount  required to be paid for
the stock.  The  difference,  if any, is charged to expense  over the periods of
service.

EARNINGS PER COMMON AND COMMON EQUIVALENT SHARE:  Earnings per common and common
equivalent  share are determined by dividing net income by the weighted  average
number of common  and  common  equivalent  shares  outstanding  during the year.
Dilutive  common  stock  equivalents  related  to the  stock  option  plan  were
determined  using the  treasury  stock  method.  Earnings  per share and  common
equivalent  share assuming full dilution are the same as earnings per common and
common equivalent share.

FAIR VALUE OF FINANCIAL INSTRUMENTS:  FASB Statement No. 107, "Disclosures about
Fair  Value  of  Financial  Instruments,"  requires  disclosure  of  fair  value
information about financial  instruments for which it is practicable to estimate
that value.  When quoted market prices are not available,  fair values are based
on estimates  using present value or other  techniques.  These  assumptions  are
significantly affected by the assumptions used, including the discount rates and
estimates of future cash flows. In this regard,  fair value estimates  cannot be
substantiated by comparison to independent markets and, in many cases, could not
be realized in an  immediate  settlement.  Some  financial  instruments  and all
nonfinancial  instruments are excluded from the disclosures.  The aggregate fair
value amounts presented do not represent the underlying value of the Company.


                                   P. 29 of 48
<PAGE>
Item 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA (continued)

NOTES TO FINANCIAL STATEMENTS (continued)

NOTE 1. NATURE OF BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES (continued)

The following  methods and assumptions  were used by the banks in estimating the
fair value of their financial instruments:

CASH  AND  DUE  FROM  BANKS:  Cash  and  due  from  banks  represent  short-term
instruments and fair value is equal to the carrying amounts of the accounts.

INVESTMENT SECURITIES: Investment securities are valued based upon quoted market
prices.

LOANS: For variable-rate  loans,  fair values are based on carrying values.  The
fair  values for other loans are  estimated  based upon  discounted  cash flows,
using current interest rates for similar loans to borrowers with similar credit.
The carrying value of accrued interest approximates fair value.

DEPOSITS:  The fair value of demand  deposits and variable rate money market and
fixed-term deposits is the carrying value of the deposits. Fair values for fixed
rate certificates is based upon discounted cash flows at current interest rates.
The carrying value of accrued interest payable approximates its current value.

OTHER BORROWINGS: For other borrowings, fair value is based upon discounted cash
flows using the banks' current incremental borrowing rates for similar borrowing
arrangements.

OFF-BALANCE-SHEET  FINANCIAL  INSTRUMENTS:   Off-balance-sheet  instruments  are
valued based upon the current fee structure for  outstanding  letters of credit,
which is not  significant.  Unfunded loan  commitments  are not valued since the
loans are generally priced at market at the time of funding.

RECENTLY ISSUED ACCOUNTING STANDARDS:  The Company believes that the adoption of
recently  issued  accounting  standards  will not have a material or significant
effect on the financial statements.


                                   P. 30 of 48
<PAGE>

<TABLE>
<CAPTION>
Item 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA (continued)

NOTE 2. INVESTMENT SECURITIES
- --------------------------------------------------------------------------------

The amortized cost and fair value of debt  securities  available for sale are as follows:

                                                                (Amounts in Thousands)
                                                                Gross            Gross
                                               Amortized      Unrealized      Unrealized         Fair
December 31, 1995                                Cost           Gains          (Losses)          Value
- -------------------------------------------------------------------------------------------------------
<S>                                          <C>              <C>              <C>           <C>
U.S. Treasury                                 $  31,894        $    183         $   (50)      $  32,027
U.S. Government agencies and corporations        63,493             366            (628)         63,231
States and political subdivisions                25,830             610             (37)         26,403
Other                                             2,225             - -             - -           2,225
- -------------------------------------------------------------------------------------------------------
  Total                                       $ 123,442        $  1,159         $  (715)      $ 123,886
                                              =========        ========         ========      =========
December 31, 1994
- -------------------------------------------------------------------------------------------------------
U.S. Treasury                                 $  43,100        $    - -         $  (970)      $  42,130
U.S. Government agencies and corporations        36,156             - -          (1,814)         34,342
Other                                             2,149             - -             - -           2,149
- -------------------------------------------------------------------------------------------------------
  Total                                       $  81,405        $    - -         $(2,784)      $  78,621
                                              =========        ========         ========      =========
</TABLE>
The Company transferred  securities with an amortized cost of $29,804,000 and an
unrealized gain of $601,000 from the held to maturity portfolio to the available
for sale portfolio on December 31, 1995,  based on management's  reassessment of
their previous  designations of securities,  giving  consideration  to liquidity
needs, management of interest rate risk, and other factors.
<TABLE>
The  amortized  cost and fair value of debt  securities  held to maturity are as follows:

                                                           (Amounts in Thousands)
                                                             Gross      Gross
                                                 Amortized Unrealized Unrealized     Fair
December 31, 1994                                   Cost     Gains     (Losses)      Value
- --------------------------------------------------------------------------------------------
<S>                                              <C>        <C>        <C>          <C>
U.S. Government agencies and corporations        $  7,687   $    76    $  (147)     $  7,616
States and political subdivisions                  22,921       314       (203)       23,032
- --------------------------------------------------------------------------------------------
  Total                                          $ 30,608   $   390    $  (350)     $ 30,648
                                                 ========   =======    ========     ========
</TABLE>
<TABLE>
The contractual maturity  distribution of investment securities is summarized as follows:

                                                           (Amounts in Thousands)
                                                  Available for Sale     Held to Maturity
                                                 Amortized    Fair     Amortized     Fair
December 31, 1995                                   Cost      Value      Cost        Value
- -------------------------------------------------------------------------------------------
<S>                                              <C>        <C>        <C>          <C>
Due in one year or less                          $ 18,332   $ 18,350   $    - -     $   - -
Due after one year through five years              48,435     49,267        - -         - -
Due after five years through ten years              3,865      3,923        - -         - -
Mortgage-backed securities                         50,585     50,121        - -         - -
Other                                               2,225      2,225        - -         - -
- -------------------------------------------------------------------------------------------
  Total                                          $123,442   $123,886   $    - -     $   - -
                                                 ========   ========   ========     =======
</TABLE>
The  Company's  wholly-owned  subsidiary  banks are required to pledge assets to
secure  repurchase  agreements  and public  deposits as permitted or required by
law. As of December  31, 1995,  $20,754,000  of U. S.  Treasury  and  Government
agency  securities  were pledged  against  these  deposits.  For the years ended
December  31,  1995,  1994 and 1993,  there were no material net gains or losses
from the sale of investment securities.


                                   P. 31 of 48
<PAGE>

<TABLE>
<CAPTION>
Item 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA (continued)

NOTE 3, LOANS
- --------------------------------------------------------------------------------

The composition of loans is as follows:
                                                        (Amounts in Thousands)
<S>                                                       <C>          <C>
As of December 31,                                       1995            1994
- --------------------------------------------------------------------------------
Commercial, financial and agricultural                $  30,128       $  31,800
Real estate, construction                                10,914          16,590
Real estate, mortgage                                   206,869         194,261
Loans to individuals                                     43,572          50,123
All others                                                3,046           1,933
                                                      ---------       ---------
                                                      $ 294,529       $ 294,707
Less allowance for loan losses                           (3,602)         (3,354)
                                                      ---------       ---------
  Net loans                                           $ 290,927       $ 291,353
                                                      =========       =========
</TABLE>
Changes in the allowance for loan losses are as follows:
<TABLE>
                                                    (Amounts In Thousands)
<S>                                                 <C>        <C>        <C>
Years Ended December 31,                          1995       1994        1993
- --------------------------------------------------------------------------------
Balance, beginning                              $ 3,354     $ 3,101     $ 3,006
  Provision charged to operating income             366         425         155
  Recoveries                                        157          84         173
  Loans charged off                                (275)       (256)       (233)
                                                -------     -------     -------
Balance, ending                                 $ 3,602     $ 3,354     $ 3,101
                                                =======     =======     =======
</TABLE>
<TABLE>
Information  for impaired  loans as of and for the year ended December 31, 1995, is as follows:
   
                                                                  (Amounts in Thousands)
- ----------------------------------------------------------------------------------------
<S>                                                                              <C>
Loans receivable for which there is a related allowance for credit losses        $   164
Loans receivable for which there is no related allowance for credit losses           106
- ----------------------------------------------------------------------------------------
  Total impaired loans                                                           $   270
                                                                                 =======

Related allowance for credit losses                                              $    43
Average balance (based on month-end balances)                                        682
Interest income recognized                                                            59
</TABLE>
<TABLE>
<CAPTION>
NOTE 4. BANK PREMISES AND EQUIPMENT
- --------------------------------------------------------------------------------

Bank premises and equipment are as follows:
                                                       (Amounts in Thousands)
As of December 31,                                      1995           1994
- --------------------------------------------------------------------------------
<S>                                                   <C>            <C>

Land                                                  $  1,835       $  1,433
Buildings                                               11,183          9,462
Furniture and equipment                                  5,592          5,266
- --------------------------------------------------------------------------------
                                                      $ 18,610       $ 16,161
Accumulated depreciation                                (6,122)        (5,249)
- --------------------------------------------------------------------------------
                                                      $ 12,488       $ 10,912
                                                      ========       ========
</TABLE>


                                   P. 32 of 48
<PAGE>

<TABLE>
<CAPTION>
Item 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA (continued)

NOTE 5. DEPOSITS
- --------------------------------------------------------------------------------

A summary of deposits is as follows:
                                                      (Amounts in Thousands)
As of December 31,                                      1995           1994
- --------------------------------------------------------------------------------
<S>                                                   <C>            <C>
Demand                                                $ 46,192       $ 44,235
Interest-bearing transaction accounts                   56,158         57,128
Savings                                                 94,203         78,970
Time deposits of less than $100,000                    159,748        160,662
Time deposits of $100,000 or more                       28,754         21,268
- --------------------------------------------------------------------------------
                                                      $385,055       $362,263
                                                      ========       ========
</TABLE>
<TABLE>
<CAPTION>
NOTE 6. FEDERAL HOME LOAN BANK ADVANCES
- --------------------------------------------------------------------------------

Both banks are members of the Federal Home Loan Bank of Des Moines (FHLB). As of
December 31, 1995,  the banks held  $1,888,600 of FHLB stock.  Advances from the
FHLB are collateralized by 1-4 unit residential mortgages equal to 150% of total
outstanding  notes.  A summary of FHLB  advances as of December 31, 1995,  is as
follows:
                                              (Amounts In Thousands)
<S>                                   <C>                          <C>
                                       Amount Due          Weighted Average Rate
- --------------------------------------------------------------------------------
1 to 3 months                          $      115                    4.78%
4 to 6 months                                 466                    6.20
7 to 12 months                              4,533                    6.01
2 to 5 years                               12,255                    6.01
Over 5 years                                  100                    6.55
- --------------------------------------------------------------------------------
                                       $   17,469                    6.01%
                                       ==========                    ====
</TABLE>
<TABLE>
<CAPTION>
Item 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA (continued)

NOTE 7. INCOME TAXES
- --------------------------------------------------------------------------------

The provision for income tax expense is made up of the following components:

                                                    (Amounts in Thousands)
<S>                                             <C>           <C>           <C>
Year Ended December 31,                        1995          1994          1993
- --------------------------------------------------------------------------------
Current:
  Federal                                     $1,308        $1,337        $1,410
  State                                          304           285           313
Deferred                                         139           138           129
- --------------------------------------------------------------------------------
                                              $1,751        $1,760        $1,852
                                              ======        ======        ======
</TABLE>
The effective income tax rate is different than the statutory federal income tax
rate as follows:
<TABLE>
                                                    (Amounts in Thousands)
<S>                                             <C>           <C>          <C>
Year Ended December 31,                        1995          1994         1993
- --------------------------------------------------------------------------------
Income tax at a statutory rate of 34%         $2,149        $2,150       $2,348
Tax exempt interest, net of related 
  disallowed interest expense                   (668)         (671)        (687)
State income taxes, net of federal benefit       201           189          207
Other                                             69            92          (16)
- --------------------------------------------------------------------------------
                                              $1,751        $1,760       $1,852
                                              ======        ======       ======
</TABLE>


                                   P. 33 of 48
<PAGE>

Item 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA (continued)

NOTE 7. INCOME TAXES (continued)

Deferred income tax  liabilities  and assets arose from the following  temporary
differences:
<TABLE>
                                                     (Amounts in Thousands)
<S>                                             <C>           <C>           <C> 
As of December 31,                              1995          1994          1993
- --------------------------------------------------------------------------------
Deferred income tax assets:
  Debt securities available for sale          $  - -        $1,038        $  - -
  Allowance for loan losses                      941           840           752
  Net deferred loan fees                         - -            14            60
  Deferred compensation                          287           306           294
  Certain accrued expenses                       109           126            80
  Other                                          - -            12           170
- --------------------------------------------------------------------------------
                                              $1,337        $2,336        $1,356
                                              ------        ------        ------
Deferred income tax liabilities:
  Debt securities available for sale          $  166        $  - -        $  297
  Property and equipment                         263           236           225
  Pension plan asset                             870           765           671
  Net deferred loan fees                          35           - -           - -
  Other                                           71            60            85
- --------------------------------------------------------------------------------
                                              $1,405        $1,061        $1,278
                                              ------        ------        ------
  Net deferred income tax asset (liability)   $  (68)       $1,275        $   78
                                              ======        ======        ======
</TABLE>
The net change in the  deferred  income  taxes is  reflected  in the  financial
statements as follows:
<TABLE>
                                                    (Amounts in Thousands)
<S>                                             <C>           <C>           <C> 
Year Ended December 31,                         1995          1994          1993
- --------------------------------------------------------------------------------
Statement of income                           $  139       $   138       $   129
Statement of stockholders' equity              1,204        (1,335)          297
- --------------------------------------------------------------------------------
                                              $1,343       $(1,197)      $   426
                                              ======       ========      =======
</TABLE>
<TABLE>
<CAPTION>
NOTE 8. EMPLOYEE BENEFIT PLANS
- --------------------------------------------------------------------------------

The  Company  sponsors  a  non-contributory  defined  benefit  pension  plan for
substantially  all employees.  The plan was amended in early 1995 to exclude all
employees hired after February 28, 1995.  Pension benefits vest after five years
of service  and are based on years of service  and  average  final  salary.  The
Company's  funding  policy is to  contribute  funds to a trust as  necessary  to
provide for current service and for any unfunded  projected  benefit  obligation
over a  reasonable  period.  To the  extent  that these  requirements  are fully
covered by assets in the trust, a  contribution  may not be made in a particular
year. The following items are the components of the net pension credit:

                                                        (Amounts in Thousands)
Year Ended December 31,                              1995       1994       1993
- --------------------------------------------------------------------------------
<S>                                                <C>        <C>        <C>
Service cost-benefits earned during the year       $   90     $  136     $  117
Interest cost on projected benefit obligation         199        235        217
Actual return on plan assets                         (478)      (502)      (489)
Less gain (loss) amount deferred                      - -        (15)       (31)
Amortization of recognized net asset at transition   (108)      (108)      (108)
- --------------------------------------------------------------------------------
  Net pension (credit)                             $ (297)    $ (254)    $ (294)
                                                   ======     ======     ======
</TABLE>


                                   P. 34 of 48
<PAGE>

Item 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA (continued)

NOTE 8. EMPLOYEE BENEFIT PLANS (continued)

The funded status of the plan is as follows:
<TABLE>
                                                                         (Amounts in Thousands)
<S>                                                                     <C>       <C>       <C>
As of December 31,                                                      1995      1994      1993
- ------------------------------------------------------------------------------------------------
Actuarial present value of benefits for service rendered to date:
  Accumulated benefits based on salaries to date, including vested
  benefits 1995 $2,082; 1994 $2,563; 1993 $2,233                     $(2,122)  $(2,618)  $(2,269)
  Effect of projected compensation increases                            (514)     (524)     (696)
- ------------------------------------------------------------------------------------------------
Projected benefit obligation                                         $(2,636)  $(3,142)  $(2,965)
Fair value of plan assets, invested in equities and bonds              8,152     7,135     7,016
- ------------------------------------------------------------------------------------------------
Plan assets in excess of projected benefit obligation                $ 5,516   $ 3,993   $ 4,051
Unrecognized net asset being recognized over 18.7 years                 (936)   (1,044)   (1,102)
Unrecognized net gain on assets and projected benefit obligation      (1,720)     (898)   (1,152)
- ------------------------------------------------------------------------------------------------
Prepaid pension cost                                                 $ 2,860   $ 2,051   $ 1,797
                                                                     =======   =======   =======
</TABLE>
The discount rate used to determine the actuarial present value of the projected
benefit  obligation  as of December  31,  1995,  1994 and 1993,  was 8.25%.  The
expected  long-term rate of return on plan assets as of December 31, 1995,  1994
and 1993, used in determining net pension expense was 7.50%. The assumed rate of
increase in future compensation levels was 4.50%.

The Company maintains a defined  contribution 401(k) plan covering all employees
fulfilling minimum age and service requirements.  Employee  contributions to the
plan are optional.  Employer  contributions  are made to the plan equal to 1% of
the employee's salary plus a percentage of employee  contributions.  The expense
for this plan was $280,134,  $188,368 and $271,054 for the years ended  December
31, 1995, 1994 and 1993, respectively.

The Iowa City Bank has a salary  continuation  plan for several  employees which
provides for annual payments of various  amounts upon the employee's  retirement
or death.  The bank is  providing  for these  benefits  by charges to  operating
expense during the period the respective employee attains full eligibility.  The
amount charged to operating  expenses  during the years ended December 31, 1995,
1994 and 1993,  was $74,712,  $118,044 and  $68,437,  respectively.  The bank is
carrying life insurance  policies with face amounts totaling  $1,050,000 to fund
the salary  continuation  plan. The cash value of these policies was $493,392 at
December 31, 1995.

In 1995, a new nonqualified  retirement plan was adopted to provide a portion of
the defined benefit pension plan benefits to the highly compensated employees of
the banks.  The pension plan expense  associated with the  nonqualified  plan in
1995 was $72,830.

The Company has a stock option plan for certain  officers and directors  whereby
225,000 shares of common stock have been reserved for issuance pursuant to terms
in the plan. The stock option committees have granted options at prices equal to
the fair market  value on the dates of the grant.  All  options  have been for a
term of five years and become  exercisable in full or in part within one year of
the date granted. A summary of stock option transactions follows:
<TABLE>
                                       Number of Shares   Option Price Per Share
- --------------------------------------------------------------------------------
<S>                                        <C>              <C>       <C>
Balance December 31, 1992                  124,900          $ 12.50 - $ 18.00
 Granted                                    25,350            21.00 -   21.25
 Exercised                                  (8,900)           12.50 -   18.00
 Canceled                                   (6,800)           12.50 -   21.00
- --------------------------------------------------------------------------------
Balance December 31, 1993                  134,550          $ 12.50 - $ 21.25
 Granted                                    30,700            25.50 -   25.75
 Exercised                                 (71,763)           12.50 -   21.25
 Canceled                                   (3,200)           18.00 -   25.50
- --------------------------------------------------------------------------------
Balance December 31, 1994                   90,287          $ 16.00 - $ 25.75
 Granted                                    23,100           24.125 -  25.125
 Exercised                                 (12,087)           16.00 -   21.25
 Canceled                                  (10,000)           18.00 -   25.50
- --------------------------------------------------------------------------------
Balance December 31, 1995                   91,300          $ 16.00 - $ 25.75
                                            ======
</TABLE>


                                   P. 35 of 48
<PAGE>

Item 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA (continued)

NOTE 8. EMPLOYEE BENEFIT PLANS (continued)

Options for 63,000 shares were  exercisable as of December 31, 1995. Also, as of
December 31, 1995,  options for 29,700 shares were  available for future grants.
Under the terms of the plan, participants may surrender shares for redemption at
fair market value in order to pay for shares purchased through the exercising of
options.  In 1995 and  1994,  the  Company  redeemed  2,772 and  24,721  shares,
respectively,   in  conjunction  with  the  exercising  of  stock  options.  The
redemption  price was $25.125 per share in 1995 and ranged from $25.50 to $25.75
per share in 1994.

NOTE 9. RELATED PARTY TRANSACTIONS
- --------------------------------------------------------------------------------

Certain directors of the Company and the banks and companies with which they are
affiliated,  as  well as  certain  principal  officers  of the  Company  and its
affiliate banks, are customers of and have banking  transactions  with the banks
in the  ordinary  course of  business.  In the case of loans and  extensions  of
credit,  indebtedness  has  been  incurred  on  substantially  the  same  terms,
including  interest rates and  collateral,  as those  prevailing at the time for
comparable  transactions with unrelated persons. The following is an analysis of
the changes in the loans to related  parties during the years ended December 31,
1995 and 1994.
                                                       (Amounts in Thousands)
Years Ended December 31,                                1995              1994
- --------------------------------------------------------------------------------
Beginning balance                                     $ 2,545           $ 4,390
Additions                                                 138               722
Collections                                            (1,017)           (2,567)
- --------------------------------------------------------------------------------
Ending Balance                                        $ 1,666           $ 2,545
                                                      =======           =======

NOTE 10.  REGULATORY CAPITAL REQUIREMENTS, RESTRICTIONS ON SUBSIDIARY
          DIVIDENDS, AND CASH RESTRICTIONS
- --------------------------------------------------------------------------------

The Company and the banks are required to maintain minimum amounts of capital to
total risk weighted assets, as defined by the banking  regulators.  A comparison
of the banks'  capital as of December  31,  1995,  with the  minimum  regulatory
requirements is presented below:
<TABLE>
                                    Actual Capital           Minimum Regulatory
                            Iowa City Bank Cedar Rapids Bank    Requirement
- --------------------------------------------------------------------------------
<S>                              <C>            <C>                <C>
Total Risk-Based Capital         19.74%         15.16%             8.00%
Tier I Risk-Based Capital        18.49%         14.09%             4.00%
Leverage Ratio                   11.61%          8.90%             3.00%
- --------------------------------------------------------------------------------
</TABLE>
At December  31,  1995,  both  banking  subsidiaries  met the  capital  criteria
required by the "well capitalized" definition.

The ability of the Company to pay  dividends  to its  stockholders  is dependent
upon  dividends  paid by its  subsidiaries.  The banks are  subject  to  certain
statutory and regulatory  restrictions  on the amount they may pay in dividends.
To maintain acceptable capital ratios in the subsidiary banks,  certain of their
retained  earnings are not available  for the payment of dividends.  To maintain
the minimum of total risk-based  capital to  risk-weighted  assets to qualify as
"well  capitalized,"  retained earnings which could be available for the payment
of dividends to the Company totaled approximately $22,000,000 as of December 31,
1995.


                                   P. 36 of 48
<PAGE>
Item 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA (continued)

NOTE 10.  REGULATORY CAPITAL REQUIREMENTS, RESTRICTIONS ON SUBSIDIARY
          DIVIDENDS, AND CASH RESTRICTIONS (continued)

The banks are required to maintain  reserve balances in cash or with the Federal
Reserve Bank. Reserve balances totaled $4,669,000 and $5,380,000 at December 31,
1995 and 1994, respectively.
<TABLE>
<CAPTION>
NOTE 11. SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
- ------------------------------------------------------------------------------------------------
                                                   (Amounts in Thousands, Except Per Share Data)
<S>                                                                     <C>       <C>       <C>
Years Ended December 31,                                               1995      1994      1993
- ------------------------------------------------------------------------------------------------
Cash payments for:
 Interest paid to depositors, on note payable, on federal 
   funds purchased and securities sold under agreements to
   repurchase, and other borrowings                                  $15,541   $13,595   $14,654
 Income taxes                                                          1,474     1,168     1,609

Noncash transactions:
 Net unrealized gains (losses) on debt securities                      3,228    (3,580)      797
 Deferred income taxes on unrealized gains (losses) on
   debt securities                                                     1,204    (1,335)      297
 Investment securities transferred from held to maturity portfolio
   to available for sale portfolio, at fair value                     33,616       - -       - -
- ------------------------------------------------------------------------------------------------
</TABLE>
NOTE 12.  COMMITMENTS AND CONTINGENCIES
- --------------------------------------------------------------------------------

FINANCIAL  INSTRUMENTS  WITH  OFF-BALANCE-SHEET  RISK:  The banks are a party to
financial  instruments  with  off-balance-sheet  risk in the  normal  course  of
business  to meet  the  financing  needs  of their  customers.  These  financial
instruments  include commitments to extend credit and standby letters of credit.
These instruments involve, to varying degrees, elements of credit risk in excess
of the amount recognized in the consolidated  balance sheet. The banks' exposure
to  credit  loss in the  event  of  nonperformance  by the  other  party  to the
financial instrument for  commitments  to extend  credit and standby  letters of
credit is represented by the contractual amount of those instruments.

The banks use the same credit  policies in making  commitments  and  conditional
obligations as they do for on-balance-sheet instruments. A summary of the banks'
commitments at December 31, 1995 and 1994, is as follows:

                                                       (Amounts in Thousands)
December 31,                                            1995              1994
- --------------------------------------------------------------------------------
Commitments to extend credit                          $52,780           $43,654
Standby letters of credit                               3,667             3,679
- --------------------------------------------------------------------------------
                                                      $56,447           $47,333
                                                      =======           =======

Commitments  to extend  credit are  agreements  to lend to a customer as long as
there is no violation of any condition  established in the contract.  Since many
of the  commitments  are expected to expire  without being drawn upon, the total
commitment amounts do not necessarily  represent future cash  requirements.  The
banks evaluate each customer's  creditworthiness  on a case-by-case  basis.

The  amount of  collateral  obtained,  if  deemed  necessary  by the banks  upon
extension of credit, is based on management's credit evaluation of the party.

Collateral held varies, but may include accounts receivable,  crops,  livestock,
inventory, property and equipment,  residential real estate and income producing
commercial properties.

Standby  letters of credit are  conditional  commitments  issued by the banks to
guarantee  the  performance  of a customer  to a third  party.  The credit  risk
involved in issuing  letters of credit is essentially  the same as that involved
in extending loan  facilities to customers.  Collateral held varies as specified
above and is required in instances which the banks deem necessary.


                                   P. 37 of 48
<PAGE>
Item 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA (continued)

NOTE 12.  COMMITMENTS AND CONTINGENCIES (continued)

CONCENTRATIONS   OF  CREDIT  RISK:   Substantially  all  of  the  banks'  loans,
commitments to extend credit, and standby letters of credit have been granted to
customers in the banks' market area.  Investments in securities  issued by state
and  political   subdivisions   involve  diverse  governmental   entities.   The
concentrations  of  credit  by type of loan  are set  forth  in Note 3.  Standby
letters of credit were granted primarily to commercial borrowers.  A substantial
portion of the debtors'  ability to honor their loans is dependent upon economic
conditions in the Iowa City/Cedar Rapids area.

Investment  securities of Iowa political  subdivisions  totaled $8,068,000 as of
December 31, 1995. No individual municipality exceeded $500,000.

NOTE 13.  PARENT COMPANY ONLY FINANCIAL INFORMATION
- --------------------------------------------------------------------------------

The   following  is  condensed   financial   information   of  First   Financial
Bancorporation (parent company only):

BALANCE SHEETS
                                                       (Amounts in Thousands)
December 31,                                           1995              1994
- --------------------------------------------------------------------------------
Assets
  Cash                                                $   622           $   461
  Investment in subsidiaries                           49,163            44,784
  Investment securities available for sale
  (Amortized cost 1995 $401; 1994 none)                   421               - -
  Accrued interest receivable                              10               - -
- --------------------------------------------------------------------------------
                                                      $50,216           $45,245
                                                      =======           =======
Liabilities and Stockholders' Equity
  Liabilities                                         $     1           $   - -
  Deferred income taxes                                     8               - -
  Stockholders' equity:
    Capital stock, common                               2,979             2,967
    Additional paid-in capital                          4,095             3,928
    Retained earnings                                  42,854            40,095
    Unrealized gain (losses) on debt securities, net      279            (1,745)
- --------------------------------------------------------------------------------
                                                      $50,216           $45,245
                                                      =======           =======
<TABLE>
<CAPTION>
STATEMENTS OF INCOME
                                                                         (Amounts in Thousands)
Years Ended December 31,                                               1995      1994      1993
- ------------------------------------------------------------------------------------------------
<S>                                                                  <C>       <C>       <C>
 Operating income, dividends received from subsidiaries              $ 2,252   $ 1,687   $ 1,617
 Interest income                                                          28       - -       - -
 Operating expenses                                                       54        39        42
- ------------------------------------------------------------------------------------------------
 Income before income taxes and equity in subsidiaries'
   undistributed income                                              $ 2,226   $ 1,648   $ 1,575
 Income taxes (credits)                                                  (10)      (13)      (20)
- ------------------------------------------------------------------------------------------------
                                                                     $ 2,236   $ 1,661   $ 1,595

 Equity in subsidiaries' undistributed income                          2,334     2,902     3,460
- ------------------------------------------------------------------------------------------------
   Net Income                                                        $ 4,570   $ 4,563   $ 5,055
                                                                     =======   =======   =======
</TABLE>


                                   P. 38 of 48
<PAGE>
Item 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA (continued)

STATEMENTS OF CASH FLOWS
<TABLE>
<CAPTION>
                                                                         (Amounts in Thousands)
Years Ended December 31,                                               1995      1994      1993
- ------------------------------------------------------------------------------------------------
Cash flows from operating activities:
<S>                                                                  <C>       <C>       <C>
 Net income                                                          $ 4,570   $ 4,563   $ 5,055
 Noncash items included in net income:
   Undistributed earnings of subsidiaries                             (2,334)   (2,902)   (3,460)
   Changes in account with subsidiaries                                   (1)        2         4
   (Increase) in other liabilities                                        (9)      - -       - -
- ------------------------------------------------------------------------------------------------
     Net cash provided by operating activities                       $ 2,226   $ 1,663   $ 1,599
                                                                     -------   -------   -------
Cash flows (used in) investing activities:
 Available for sale securities - purchases                           $  (401)  $   - -   $   - -
                                                                     -------   -------   -------
Cash flows (used in) financing activities:
 Stock options exercised                                             $   216   $   982   $   130
 Common stock redeemed                                                   (69)     (631)      (25)
 Dividends paid                                                       (1,811)   (1,733)   (1,629)
- ------------------------------------------------------------------------------------------------
     Net cash (used in) financing activities                         $(1,664)  $(1,382)  $(1,524)
                                                                     -------   -------   -------
     Increase (decrease) in cash                                     $   161   $   281   $    75
Cash balance:
 Beginning                                                               461       180       105
- ------------------------------------------------------------------------------------------------
 Ending                                                              $   622   $   461   $   180
                                                                     =======   =======   =======
</TABLE>

NOTE 14: FAIR VALUE OF FINANCIAL INSTRUMENTS
- --------------------------------------------------------------------------------

The  carrying  values  and  estimated  fair  values of the  Company's  financial
instruments are as follows:
<TABLE>
<CAPTION>
                                 As of December 31, 1995  As of December 31, 1994
                                   Carrying   Estimated    Carrying    Estimated
                                    Amount   Fair Value     Amount    Fair Value
- --------------------------------------------------------------------------------
<S>                               <C>        <C>         <C>        <C>
Cash and due from banks           $ 16,443   $ 16,443    $ 13,196   $ 13,196
Federal funds sold                   3,225      3,225         600        600
Investment securities:
  Available for sale               123,886    123,886      78,621     78,621
  Held to maturity                     - -        - -      30,608     30,608
Loans:
  Variable rate                    133,404    133,404     116,768    116,768
  Fixed rate                       161,125    155,234     177,939    173,852
Accrued interest receivable          3,367      3,367       3,175      3,175
Deposits:
  Variable rate                    198,743    198,743     190,688    190,688
  Fixed rate                       179,516    182,510     171,575    175,218
Short-term borrowings                   67         67       3,361      3,361
Federal Home Loan Bank advances     17,467     17,575      20,628     19,494
Accrued interest payable             1,553      1,553       1,283      1,283
</TABLE>
<TABLE>
Off-Balance-Sheet Instruments     Face Amount Fair Value Face Amount Fair Value
<S>                               <C>        <C>         <C>        <C>
- -------------------------------------------------------------------------------
Loan commitments                   $ 52,780   $    - -    $ 43,654   $    - -
Letters of credit                     3,667        - -       3,679        - -
- -------------------------------------------------------------------------------
</TABLE>
The Registrant  does not meet the  requirements of item 302 of Regulation SK and
therefore has not included the supplemental  financial  information  required by
that item.


                                   P. 39 of 48
<PAGE>

INDEPENDENT AUDITOR'S REPORT
- ----------------------------

To the Board of Directors
First Financial Bancorporation
Iowa City, Iowa




    We have  audited  the  accompanying  consolidated  balance  sheets  of First
Financial  Bancorporation and subsidiaries as of December 31, 1995 and 1994, and
the related  consolidated  statements of income,  stockholders'  equity and cash
flows for each of the three years in the period ended  December 31, 1995.  These
financial  statements are the  responsibility of the Company's  management.  Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

    We conducted  our audits in  accordance  with  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 First
Financial  Bancorporation and subsidiaries as of December 31, 1995 and 1994, and
the results of their operations and their cash flows for each of the three years
in the period ended  December 31, 1995, in conformity  with  generally  accepted
accounting principles.




//s//McGladrey & Pullen, LLP


Iowa City, Iowa
February 9, 1996












                                   P. 40 of 48
<PAGE>
ITEM 9.  CHANGES  IN AND  DISAGREEMENTS  WITH  ACCOUNTANTS  ON  ACCOUNTING  AND
         FINANCIAL DISCLOSURE

         NONE.

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

The  information  set forth in the Proxy  Statement dated March 7, 1996, for the
Annual  Meeting  of the  Shareholders  to be held on April 9,  1996,  under  the
captions  "Nominees for Election as Directors" and "Executive  Compensation" and
"Compensation of Directors" is incorporated  into this Item 10 by this reference
thereto,  except  that the Board  Compensation  Committee  Report  on  Executive
Compensation  and  Performance  Table set forth in said Proxy  Statement are not
incorporated herein.

DIRECTORS AND OFFICERS                                   As of December 31, 1995
- --------------------------------------------------------------------------------

FIRST FINANCIAL BANCORPORATION

Board of Directors                                     Officers

Larry D. Ward, Chairman                                Robert M. Sierk
Aliber Distinguished Professor, College of Law         President & CEO
The University of Iowa

Linda K. Muston                                        A. Russell Schmeiser
Vice President, Marketing & Planning                   Executive Vice President,
Mercy Hospital, Iowa City, Iowa                        COO, CFO, Secretary &
                                                       Treasurer
Ralph J. Russell
President & CEO
Howard R. Green Company, Cedar Rapids, Iowa

A. Russell Schmeiser
Executive Vice President, COO & CFO
First National Bank, Iowa City, Iowa

Robert M. Sierk
President & CEO
First National Bank, Iowa City, Iowa

FIRST NATIONAL BANK, IOWA CITY, IOWA

Board of Directors                                     Executive Officers

Larry D. Ward, Chairman                                Robert M. Sierk
Aliber Distinguished Professor, College of Law         President & CEO
The University of Iowa
                                                       A. Russell Schmeiser
John R. Balmer                                         Executive Vice President,
Executive Vice President                               COO & CFO
Plumbers Supply Company, Iowa City, Iowa
                                                       William H. Burger
Daniel W. Collins                                      Senior Vice President
Henry B. Tippie Professor of Accounting                & Senior Trust Officer
Department of Accounting
The University of Iowa                                 Helen M. Dailey
                                                       Senior Vice President
Linda K. Muston                                        & Cashier
Vice President, Marketing & Planning
Mercy Hospital, Iowa City, Iowa                        Kenneth A. Strother
                                                       Senior Vice President
A. Russell Schmeiser                                   & Senior Loan Officer
Executive Vice President, COO & CFO
First National Bank, Iowa City, Iowa                   Kathrine L. Sigsbee
                                                       Vice President
Richard J. Schwab
Vice President & General Manager
Information Technology Division
National Computer Systems, Iowa City, Iowa

Robert M. Sierk
President & CEO
First National Bank, Iowa City, Iowa

John P. Wall
Farmer
Johnson County, Iowa

Stephen H. Wolken, M.D.
Partner
Eye Physicians & Surgeons LLP, Iowa City, Iowa

                                   P. 41 of 48
<PAGE>

FIRST NATIONAL BANK, CEDAR RAPIDS, IOWA

Board of Directors                                     Officers

Robert M. Sierk, Chairman                              Gary L. Bartlett
President & CEO                                        President & CEO
First National Bank, Iowa City, Iowa
                                                       Kenneth A. Strother
Gary L. Bartlett                                       Senior Vice President
President & CEO                                        & Senior Loan Officer
First National Bank, Cedar Rapids, Iowa
                                                       Frank E. Ceynar
Wendy L. Dunn                                          Vice President
Acting Dean of Faculty & Professor of Psychology       & Senior Trust Officer
Coe College, Cedar Rapids, Iowa
                                                       Kathy M. Neal
Robert J. Latham                                       Vice President, Mortgage
President                                              Loan Officer & Cashier
Latham & Associates, Cedar Rapids, Iowa
                                                       Stacy L. Martin
Ralph J. Russell                                       Assistant Vice President
President & CEO                                        & Branch Manager
Howard R. Green Company, Cedar Rapids, Iowa
                                                       Pamela A. Imerman
A. Russell Schmeiser                                   Assistant Vice President
Executive Vice President, COO & CFO                    & Consumer Loan Officer
First National Bank, Iowa City, Iowa
                                                       Catherine T. Snow
Larry D. Ward                                          Assistant Vice President
Aliber Distinguished Professor, College of Law         & Commercial Loan Officer
The University of Iowa


                                   P. 42 of 48
<PAGE>

ITEM 11. EXECUTIVE COMPENSATION

The  information  set forth in the Proxy  Statement dated March 7, 1996, for the
Annual  Meeting  of the  Shareholders  to be held on April 9,  1996,  under  the
caption "Executive Compensation" and "Compensation of Directors" is incorporated
into this Item 11 by this reference thereto,  except that the Board Compensation
Committee Report on Executive  Compensation  and Performance  Table set forth in
said Proxy Statement are not incorporated herein.


ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

The  information  set forth in the Proxy  Statement dated March 7, 1996, for the
Annual  Meeting  of the  Shareholders  to be held on April 9,  1996,  under  the
captions "Voting Securities and Principal Holders Thereof,"  "Security Ownership
of  Directors  and  Officers,"  and  "Nominees  for Election as  Directors"  are
incorporated into this Item 12 by this reference thereto.


ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

The  information  set forth in the Proxy  Statement dated March 7, 1996, for the
Annual  Meeting  of the  Shareholders  to be held on April 9,  1996,  under  the
caption  "Interest  of  Management  and  Others  in  Certain   Transactions"  is
incorporated into this Item 13 by this reference thereto.






                                   P. 43 of 48
<PAGE>

                                     PART IV

ITEM 14. EXHIBITS, FINANCIAL STATEMENTS SCHEDULES, AND REPORTS ON FORM 8-K

(a)(1) Financial Statements

       The fiscal 1995 and 1994  consolidated  financial  statements of First
       Financial   Bancorporation,   together  with  the  report  thereon  of
       McGladrey & Pullen, LLP, dated February 9, 1996, are included on pages
       24 to 40 in Item 8 of this report.


   (2) Financial Statements Schedules

       All  schedules  are omitted  because  they are not  applicable  or not
       required  or because  the  required  information  is  included  in the
       consolidated financial statements or notes thereof.


   (3) See Exhibit Index on page 46.


(b)    Reports on Form 8-K

       The  Registrant has filed no reports on Form 8-K during the last three
       calendar months of 1995.




                                   P. 44 of 48
<PAGE>

SIGNATURES

Pursuant to the  requirements of Section 13 or 15(d) of the Securities  Exchange
Act of 1934,  the  Registrant  has duly  caused  this report to be signed on its
behalf by the undersigned, thereunto duly authorized.

First Financial Bancorporation by:



Date: March 27, 1996     By  \\s\\Robert M. Sierk
      --------------         --------------------------------------
                             Robert M. Sierk, President and
                                Chief Executive Officer and Director



Date: March 27, 1996     By  \\s\\A. Russell Schmeiser
      --------------         --------------------------------------
                             A. Russell Schmeiser, Executive Vice President and
                                 Chief Operating Officer and Director
                                     (Principal Financial Officer)


Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following  persons on behalf of the  Registrant and
in the capacities and on the dates indicated.



Date: March 27, 1996     By  \\s\\Linda K. Muston
      --------------         --------------------------------------
                             Linda K. Muston, Director


Date: March 27, 1996     By  \\s\\Ralph J. Russell
      --------------         --------------------------------------
                             Ralph J. Russell, Director


Date: March 27, 1996     By  \\s\\Larry D. Ward
      --------------         --------------------------------------
                             Larry D. Ward, Director, Chairman of the Board






                                   P. 45 of 48
<PAGE>

                                  EXHIBIT INDEX


The  following  exhibits  are  filed  herewith  or  incorporated  by  reference.
(Documents indicated by an * are incorporated herein by reference.)


                                                                  Page No. Of
Exhibit No.         Description of Exhibits                         Form 10-K

     3a   Composite  Restatement of Articles of Incorporation for         *
          First  Financial  Bancorporation  as of  May  5,  1988,         
          Exhibit I to Form 10-Q dated August 12,  1988,  for the
          quarter ended June 30, 1988.

     3b   Composite   Restatement  of  the  Corporate  Bylaws  of         *
          First Financial  Bancorporation  as of  June  21,  1988,         
          Exhibit II to Form 10-Q dated August 12, 1988,  for the
          quarter ended June 30, 1988.

     4    Instruments  defining  the rights of security  holders,         *
          including  indentures.  See  "Description of the Common 
          Stock of the Holding  Company" at page 30 of  Amendment
          No. 1 to the  Registration  Statement  Form  S-4  filed
          under  Registration  Number  33-893 dated  November 12,
          1985.

     10a  Purchase  and  Assumption  Agreement  between the Cedar         *
          Rapids Bank and RTC.  Pages 7-97 of Current Report Form
          8-K dated February 20, 1991.

     10b  Indemnity  Agreement  between the Cedar Rapids Bank and         *
          RTC.  Pages  98-121 of  Current  Report  Form 8-K dated
          February 20, 1991.

     10c  Continuing Guaranty to the RTC given by the Registrant.         *
          Pages  122-130  of  Current  Report   Form  8-K  dated
          February 20, 1991.

     10d  (1) First Financial  Bancorporation  Stock Option Plan.         *
          As amended and  restated in its entirety on February 8,
          1993. Pages 30-37 of Form 10-K dated March 26, 1993

     10e  (2) Salary  Continuation Plan for executive officers of         *
          the Iowa City Bank.  As  amended  and  restated  in its
          entirety on January 12, 1993.  Pages 38-43 of Form 10-K
          dated March 26, 1993.

     11   Statement  re  computation  of earnings  per common and        47
          common equivalent share

     21   Subsidiaries of the Registrant                                 48

       (1)Directors,   the  named   executive   officers  of  the         
          Registrant and the executive  officers of the Iowa City
          and Cedar Rapids banks participate in this Plan.

       (2)Certain named executive  officers of the Registrant and         
          certain  executive  officers  of  the  Iowa  City  Bank
          participate in this Plan.

     27** Financial Data Schedule as of December 31, 1995.               


**Filed herewith.


                                   P. 46 of 48
<PAGE>

                         FIRST FINANCIAL BANCORPORATION
                                AND SUBSIDIARIES
                     (FIRST NATIONAL BANK, IOWA CITY, IOWA)
                    (FIRST NATIONAL BANK, CEDAR RAPIDS, IOWA)
                                   EXHIBIT 11

                 STATEMENT RE COMPUTATION OF EARNINGS PER COMMON
                           AND COMMON EQUIVALENT SHARE


                                                 Year Ended December 31,
                                           1995           1994           1993
                                       -----------    -----------    -----------

Shares of common stock, beginning        2,373,926      2,326,884      2,319,112
                                       ===========    ===========    ===========

Shares of common stock, ending           2,383,241      2,373,926      2,326,884
                                       ===========    ===========    ===========
Computation of weighted average number of
common and common equivalent shares:

     Common shares outstanding at the
     beginning of the year               2,373,926      2,326,884      2,319,112

     Weighted average number of shares
     issued                                 11,094         64,745          7,511

     Weighted average of the common
     shares redeemed                        (2,544)       (21,899)         (630)

     Weighted average of the common
     equivalent shares attributable to
     stock options granted, computed
     under the treasury stock method        10,417         14,589         34,829
                                       -----------    -----------    -----------
Weighted average number of common and
     common equivalent shares            2,392,893      2,384,319      2,360,822
                                       ===========    ===========    ===========

Net Income                             $ 4,570,000    $ 4,563,000    $ 5,055,000
                                       ===========    ===========    ===========

Earnings per common and common
     equivalent share:                 $      1.91    $      1.91    $      2.14
                                       ===========    ===========    ===========


                                   P. 47 of 48
<PAGE>

                         FIRST FINANCIAL BANCORPORATION

                         SUBSIDIARIES OF THE REGISTRANT

                                   EXHIBIT 21





     Name Of Subsidiary                              Place of Incorporation
- ------------------------------------         -----------------------------------
First National Bank, Iowa City, Iowa         National Banking Association of the
                                                 United States of America


First National Bank, Cedar Rapids, Iowa      National Banking Association of the
                                                 United States of America





                                   P. 48 of 48
<PAGE>


<TABLE> <S> <C>

       
<S>                                                  <C>
<ARTICLE>                                            9
<MULTIPLIER>                                       1,000
<PERIOD-TYPE>                                     12-MOS
<FISCAL-YEAR-END>                            DEC-31-1995
<PERIOD-START>                               JAN-01-1995
<PERIOD-END>                                 DEC-31-1995
<CASH>                                            16,443
<INT-BEARING-DEPOSITS>                                 0
<FED-FUNDS-SOLD>                                   3,225
<TRADING-ASSETS>                                       0
<INVESTMENTS-HELD-FOR-SALE>                      123,886
<INVESTMENTS-CARRYING>                                 0
<INVESTMENTS-MARKET>                                   0
<LOANS>                                          294,529
<ALLOWANCE>                                        3,602
<TOTAL-ASSETS>                                   457,236
<DEPOSITS>                                       385,055
<SHORT-TERM>                                          67
<LIABILITIES-OTHER>                                4,438
<LONG-TERM>                                       17,469
                                  0
                                            0
<COMMON>                                           2,979
<OTHER-SE>                                        47,228
<TOTAL-LIABILITIES-AND-EQUITY>                   457,236
<INTEREST-LOAN>                                   24,449
<INTEREST-INVEST>                                  6,635
<INTEREST-OTHER>                                     658
<INTEREST-TOTAL>                                  31,742
<INTEREST-DEPOSIT>                                14,598
<INTEREST-EXPENSE>                                15,811
<INTEREST-INCOME-NET>                             15,931
<LOAN-LOSSES>                                        366
<SECURITIES-GAINS>                                     0
<EXPENSE-OTHER>                                   15,480
<INCOME-PRETAX>                                    6,324
<INCOME-PRE-EXTRAORDINARY>                         6,321
<EXTRAORDINARY>                                        0
<CHANGES>                                              0
<NET-INCOME>                                       4,570
<EPS-PRIMARY>                                       1.91
<EPS-DILUTED>                                       1.91
<YIELD-ACTUAL>                                      7.85
<LOANS-NON>                                          270
<LOANS-PAST>                                         273
<LOANS-TROUBLED>                                       0
<LOANS-PROBLEM>                                        0
<ALLOWANCE-OPEN>                                   3,354
<CHARGE-OFFS>                                        275
<RECOVERIES>                                         157
<ALLOWANCE-CLOSE>                                  3,602
<ALLOWANCE-DOMESTIC>                               3,527
<ALLOWANCE-FOREIGN>                                    0
<ALLOWANCE-UNALLOCATED>                               75
        

</TABLE>


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