FIRST FEDERAL BANCORP INC/OH/
10KSB, 1996-12-27
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: BEACON CAPITAL INVESTMENT INC, 10KSB, 1996-12-27
Next: INTERCAPITAL QUALITY MUNICIPAL INCOME TRUST, NSAR-B, 1996-12-27




                                 FORM 10-KSB

                     SECURITIES AND EXCHANGE COMMISSION
                           Washington, D.C.  20549

(Mark One)

      [ X ]  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
             EXCHANGE ACT OF 1934

For the Fiscal Year Ended September 30, 1996
                          ------------------
      OR

      [   ]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE 
             SECURITIES EXCHANGE ACT OF 1934 

For the transition period from ______________________ to ______________________

                       Commission File Number: 0-20380

                         FIRST FEDERAL BANCORP, INC.
           ------------------------------------------------------
           (Exact name of registrant as specified in its charter)


                Ohio                                 31-1341110
    -------------------------------            ----------------------
    (State or other jurisdiction of               (I.R.S. Employer
    incorporation or organization)             Identification Number)


                 505 Market Street, Zanesville, Ohio  43701
             ---------------------------------------------------
             (Address of principal executive offices) (Zip Code)

             Registrant's telephone number, including area code:
             ---------------------------------------------------
                               (614) 453-0606

         Securities registered pursuant to Section 12(b) of the Act:
                                    None
         -----------------------------------------------------------

         Securities registered pursuant to Section 12(g) of the Act:
                       Common stock, without par value
         -----------------------------------------------------------
                              (Title of Class)

      Check whether the issuer (1) filed all reports required to be filed by 
Section 13 or 15(d) of the Securities Exchange Act of 1934 during the past 
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
                                 ---          ---

      Check if there is no disclosure of delinquent filers in response to 
Item 405 of Regulation S-B contained in this form, and no disclosure will 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-KSB or any amendment to this Form 10-KSB.  [ _X_ ]

      The issuer's revenues for its most recent fiscal year were $14,501,554.

      Based upon information regarding the average of the bid and asked 
price provided by The Nasdaq Stock Market, the aggregate market value of the 
voting shares held by nonaffiliates of the registrant on November 29, 1996, 
was $19,544,756.

      1,570,116 of the registrant's common shares were issued and outstanding
on November 29, 1996.


                     DOCUMENTS INCORPORATED BY REFERENCE


      The following sections of the definitive Proxy Statement for the 1997 
Annual Meeting of Shareholders of First Federal Bancorp, Inc., are 
incorporated by reference into Part III of this Form 10-KSB:

      1.  Proposal One:  Election of Directors;

      2.  Compensation of Executive Officers and Directors; and

      3.  Voting Securities and Ownership of Certain Beneficial Owners and 
Management.

Item 1.   Description of Business.

General

      First Federal Bancorp, Inc. ("Bancorp"), is a unitary savings and loan 
holding company organized under Ohio law.  Through its wholly-owned 
subsidiary, First Federal Savings Bank of Eastern Ohio ("First Federal"), 
Bancorp is engaged in the savings and loan business in Ohio.

      First Federal is a stock federal savings bank that has served the 
Zanesville, Ohio, area for over 100 years.  Originally organized as a mutual 
federal savings bank, First Federal completed its conversion from mutual to 
stock form on July 14, 1992 (the "Conversion").  The deposits of First 
Federal are insured up to applicable limits by the Federal Deposit Insurance 
Corporation (the "FDIC") in the Savings Association Insurance Fund (the 
"SAIF").  First Federal is a member of the Federal Home Loan Bank (the 
"FHLB") of Cincinnati and is subject to regulation and supervision by the 
Office of Thrift Supervision (the "OTS").

      First Federal is principally engaged in the business of making first 
mortgage loans secured by one-to-four family residential real estate located 
in First Federal's primary market area.  First Federal also originates loans 
secured by multifamily real estate (over four units) and nonresidential real 
estate.  The origination of consumer loans, particularly automobile loans, 
also constitutes a significant portion of First Federal's lending 
activities.  Loan funds are obtained primarily from savings deposits, which 
are insured up to applicable limits by the FDIC, FHLB advances, and loan 
repayments.  In addition to originating loans, First Federal invests in U.S. 
government and agency obligations, interest-bearing deposits in banks, 
mortgage-backed securities and other investments permitted by applicable 
law.

      First Federal conducts business from its main office in Zanesville, 
Ohio, and from five full-service branch offices.  Two of First Federal's 
branches are located in Zanesville.  The other branches are located in 
Roseville, Coshocton and Newcomerstown, Ohio.  First Federal's primary 
market area consists of the Ohio counties of Muskingum, Coshocton and 
Tuscarawas, in which the offices of First Federal are located, and the 
adjacent county of Perry.

      In addition to the historic financial information contained herein, 
the following discussion includes forward-looking statements that involve 
risks and uncertainties.  Economic circumstances and Bancorp's operations 
and actual results could differ significantly from those discussed in those 
forward-looking statements.  Some of the factors that could cause or 
contribute to such differences are discussed herein, but also include 
changes in the economy and interest rates in the nation and in Bancorp's 
general market area.  See Exhibit 99.2 hereto, "Safe Harbor Under the 
Private Securities Litigation Reform Act of 1995," which is incorporated 
herein by reference.


Selected Consolidated Financial Data

      The following table sets forth certain information concerning the 
consolidated financial condition and results of operations of First Federal 
as of and for the periods indicated:

<TABLE>
<CAPTION>
Selected financial information                                     At or for the year ended September 30,
and other data                                              1996        1995        1994        1993        1992
                                                            ----        ----        ----        ----        ----
                                                              (Dollars in thousands except for per share data)

<S>                                                      <C>         <C>         <C>         <C>         <C>
Total amount of:
  Assets                                                 $ 184,467   $ 171,624   $ 156,305   $ 146,048   $ 143,635
  Mortgage-backed securities                                 1,661       1,889       2,063       2,395       2,976
  Loans receivable - net                                   160,298     151,744     138,618     127,149     122,725
  Federal funds sold and other short-term investments        3,175         975         550           -         824
  Investment securities and FHLB stock                       6,478       6,502       6,233       5,638       7,215
  Deposits                                                 130,072     129,267     129,013     130,331     132,007
  Borrowed funds                                            37,970      27,600      14,625       3,225           -
  Stockholders' equity                                      13,998      12,745      11,484      11,231      10,005
Number of:
  Real estate loans outstanding                              3,008       2,675       2,655       2,642       2,620
  Consumer loans outstanding                                 5,189       4,938       4,735       4,483       4,430
  Deposit accounts                                          20,312      20,750      20,237      20,516      21,088
  Full service offices                                           6           6           6           6           6

Summary of operations                                       1996        1995        1994        1993        1992
                                                            ----        ----        ----        ----        ----
  Total interest income                                  $  13,630   $  12,205   $  10,052   $  10,805   $  12,365
  Total interest expense                                     7,099       6,452       4,575       5,206       7,003
                                                         ---------   ---------   ---------   ---------   ---------
  Net interest income                                        6,531       5,753       5,477       5,599       5,362
  Provision for loan losses                                    131          60         192         281         351
                                                         ---------   ---------   ---------   ---------   ---------
  Net interest income after 
   provision for loan losses                                 6,400       5,693       5,285       5,318       5,011
  Noninterest income                                           871         766         731         765         750
  Noninterest expense                                        5,092       4,062       4,084       3,909       3,954
  Provision for loss on property held for sale                   -           -           -           -         548
                                                         ---------   ---------   ---------   ---------   ---------
  Income before federal income tax and cumulative  
   effect of a change in accounting method                   2,179       2,397       1,932       2,174       1,259
  Provision for federal income taxes                           745         802         573         677         119
                                                         ---------   ---------   ---------   ---------   ---------
  Income before cumulative effect of a 
   change in accounting method                               1,434       1,595       1,359       1,497       1,140
  Cumulative effect of change in accounting 
   for income taxes                                              -           -        (360)          -           -
                                                         ---------   ---------   ---------   ---------   ---------
  Net income                                             $   1,434   $   1,595   $     999   $   1,497   $   1,140
                                                         =========   =========   =========   =========   =========
          
  Primary earnings per share before cumulative effect 
   of a change in accounting method (1)                  $     .84   $     .97   $     .80   $     .88   $     .69
  Change in accounting method                                    -           -        (.21)          -           -
                                                         ---------   ---------   ---------   ---------   ---------
  Primary earnings per share                             $     .84   $     .97   $     .59   $     .88   $     .69
                                                         =========   =========   =========   =========   =========
  Fully diluted earnings per share before cumulative 
   effect of a change in accounting method (1)           $     .84   $     .96   $     .79   $     .87   $     .69
  Change in accounting method                                    -           -        (.21)          -           -
                                                         ---------   ---------   ---------   ---------   ---------
  Fully diluted earnings per share                       $     .84   $     .96   $     .58   $     .87   $     .69
                                                         =========   =========   =========   =========   =========
  Cash dividend declared per share (1)                   $    0.21   $    0.18   $    0.14   $    0.09           -
  Weighted average common and 
   common equivalent shares (2)
    Primary                                              1,697,094   1,640,194    1,695,948  1,706,096   1,651,700
    Fully diluted                                        1,716,515   1,660,670    1,702,556  1,710,692   1,651,700

____________________
<F1>  Information is not applicable to periods prior to July 14, 1992, the 
      effective date of First Federal's conversion from mutual to stock 
      form.
<F2>  On each of October 26, 1994, and November 6, 1996, the Board of 
      Directors declared a stock dividend in the nature of a 2-for-1 stock 
      split.  All earnings and dividends per share disclosures have been 
      restated to reflect these stock dividends.
</TABLE>

<TABLE>
<CAPTION>
                                               At or for the year ended September 30,
                                            --------------------------------------------
Key Operating Ratios                        1996      1995      1994      1993      1992
                                            ----      ----      ----      ----      ----

<S>                                        <C>       <C>       <C>       <C>       <C>
Interest rate spread (spread between
 weighted average rate on all
 interest-earning assets and all
 interest-bearing liabilities) at end
 of period                                   3.71%     3.48%     3.73%     3.87%     4.14%
Average interest rate spread                 3.92      3.54      3.84      3.99      3.91
Net interest yield (net interest
 income divided by average interest-
 earning assets)                             4.04      3.70      3.99      4.15      3.67
Return on stockholders' equity (1)          10.65     13.14     12.57     14.00     17.06
Return on stockholders' equity (2)          10.65     13.14      9.24     14.00     17.06
Return on assets (3)                          .81       .96       .93      1.03      0.78
Return on assets (4)                          .81       .96       .68      1.03      0.78
Average interest-earning assets to
 average interest-bearing liabilities      102.79    103.90    104.69    104.12    101.34
Stockholders' equity to total assets at
 end of period                               7.59      7.43      7.35      7.69      6.97
Average stockholders' equity to average
 total assets                                7.65      7.33      7.51      7.36      4.57
Dividend payout                             25.00     18.75     24.57     10.35         -
Nonperforming assets ratio (total
 nonperforming assets divided by
 total assets) at end of period (5)           .28       .31       .46      1.68      1.87
General valuation allowance to net
 loans outstanding at end of period          0.75      0.76      0.57      0.52      0.71

____________________
<F1>  Net income before cumulative effect of change in accounting principle 
      divided by average stockholders' equity.
<F2>  Net income divided by average stockholders' equity.
<F3>  Net income before cumulative effect of change in accounting principle 
      divided by average total assets.
<F4>  Net income divided by average total assets.
<F5>  Nonperforming assets consist of nonaccruing loans, accruing loans which 
      are past due 90 days or more, real estate owned and property held 
      for future sale.
</TABLE>


Lending Activities

      General.  First Federal's primary lending activity is the origination 
of permanent loans and construction loans secured by one-to-four family 
homes located in First Federal's primary market area.  Construction loans 
and permanent loans secured by multifamily properties containing five units 
or more and nonresidential properties are also offered by First Federal.  In 
addition to mortgage lending, First Federal makes automobile loans and other 
consumer loans, including loans secured by deposit accounts, home equity 
lines-of-credit, home improvement loans and unsecured loans.  First 
Federal's net loan portfolio was approximately $160.3 million at September 
30, 1996, and constituted 87% of total assets.

      Loan Portfolio Composition.  The following table presents certain 
information in respect of the composition of First Federal's loan portfolio 
at the dates indicated:

<TABLE>
<CAPTION>
                                                               At September 30,
                                      -----------------------------------------------------------------
                                             1996                    1995                  1994
                                             ----                    ----                  ----
                                                 Percent                 Percent               Percent
                                                 of total                of total              of total
                                       Amount     loans       Amount      loans      Amount     loans
                                       ------    --------     ------     --------    ------    --------
                                                            (Dollars in thousands)

<S>                                   <C>        <C>         <C>        <C>         <C>        <C>
Type of Loan:
Real Estate Loans
  One-to-four family                  $ 99,496    59.57%     $ 97,347    62.55%     $ 90,092    62.96%
  Multifamily (over 4 units)             9,176     5.49         8,265     5.31         9,179     6.41
  Construction                           6,582     3.94         3,601     2.31         5,485     3.83
  Nonresidential real estate             8,505     5.09         7,285     4.68         5,699     3.98
Consumer Loans
  Automobile                            30,376    18.19        26,767    17.20        21,950    15.34 
  Home equity                            3,767     2.25         4,136     2.66         3,466     2.42
  Home improvement                         662      .40           818      .52           713      .50
  Deposit account                          484      .29           298      .19           287      .20
  Education                                  -        -            31      .02         1,061      .74
  Other secured                          5,799     3.47         5,210     3.35         4,280     2.99
  Unsecured                                515      .31           339      .22           252      .18
Commercial                               1,663     1.00         1,544      .99           648      .45
                                      --------   ------      --------   ------      --------   ------
      Total loans                     $167,025   100.00%     $155,641   100.00%     $143,112   100.00%

Less:      
  Undisbursed loans in process           5,105                  2,274                  3,207
  Net deferred origination fees
   (costs) and amortized discounts          11                    124                    267
  Allowance for loan losses              1,611                  1,499                  1,021
                                      --------               --------               --------
      Total loans - net               $160,298               $151,744               $138,617
                                      ========               ========               ========
</TABLE>


      Loan Maturity Schedule.  The following table sets forth certain 
information at September 30, 1996, regarding the net dollar amount of loans 
maturing in First Federal's portfolio, based on contractual terms to 
maturity:  

<TABLE>
<CAPTION>
                                                 Due during the years ending September 30,

                                                                     2001 to   2006 to    2011 and
                                 1997     1998     1999     2000       2005      2010    thereafter     Total
                                                             (In thousands)        

<S>                             <C>      <C>      <C>      <C>       <C>       <C>       <C>          <C>
Fixed-rate Loans:
  One-to-four family 
   residential real estate      $   43   $   57   $   46   $   177   $   820   $ 1,365   $ 1,978      $  4,486
  Multifamily (over 4 units)         -       39        -        39       261       507         -           846
  Nonresidential real estate       516      277      158       236     1,738       306         -         3,231
  Consumer and other             3,177    2,794    5,969    23,362     3,481         -         -        38,783
                                ------   ------   ------   -------   -------   -------   -------      --------
      Total Fixed Rate          $3,736   $3,167   $6,173   $23,814   $ 6,300   $ 2,178   $ 1,978      $ 47,346
                                ======   ======   ======   =======   =======   =======   =======      ========

Adjustable-Rate Loans:
  One-to-four family
   residential real estate      $2,573   $   40   $   59   $   693   $ 7,091   $21,268   $69,868      $101,592
  Multifamily (over 4 units)         -        -       75         -       271     1,969     6,015         8,330
  Nonresidential real estate         3        5       99        79     1,012     1,480     2,596         5,274
  Consumer and other               511      598    1,746     1,591        37         -         -         4,483
                                ------   ------   ------   -------   -------   -------   -------      --------
      Total Adjustable-Rate     $3,087   $  643   $1,979   $ 2,363   $ 8,411   $24,717   $78,479      $119,679
                                ======   ======   ======   =======   =======   =======   =======      ========

All Loans:
  One-to-four family
   residential real estate      $2,616   $   97   $  105   $   870   $ 7,911   $22,633   $71,846      $106,078
  Multifamily (over 4 units)         -       39       75        39       532     2,476     6,015         9,176
  Nonresidential real estate       519      282      257       315     2,750     1,786     2,596         8,505
  Consumer and other             3,688    3,392    7,715    24,953     3,518         -         -        43,266
                                ------   ------   ------   -------   -------   -------   -------      --------
      Total All Loans           $6,823   $3,810   $8,152   $26,177   $14,711   $26,895   $80,457      $167,025
                                ======   ======   ======   =======   =======   =======   =======      ========
</TABLE>


      One-to-Four Family Residential Real Estate Loans.  The primary lending 
activity of First Federal has been the origination of permanent and 
construction loans secured by one-to-four family residences, primarily 
single-family residences, located within First Federal's primary market 
area.  Each of such loans is secured by a mortgage on the underlying real 
estate and improvements thereon, if any.

      OTS regulations limit the amount which First Federal may lend in 
relationship to the appraised value of the real estate and improvements at 
the time of loan origination.  In accordance with such regulations, First 
Federal makes loans on one-to-four family residences up to 95% of the value 
of the real estate and improvements (the "Loan-to-Value Ratio" or "LTV").  
The principal amount of any loan which exceeds an 80% LTV at the time of 
origination is usually covered by private mortgage insurance at the expense 
of the borrower.

      Adjustable-rate mortgage loans ("ARMs") are offered by First Federal 
for terms of up to 30 years.  The interest rate adjustment periods on the 
residential ARMs are either one or three years.  The maximum allowable 
adjustment at each adjustment date is usually 2% with a maximum adjustment 
of 6% over the term of the loan.  The interest rate adjustments on one-year 
and three-year residential ARMs presently originated by First Federal are 
tied to changes in the weekly average yield on one- and three-year U.S. 
Treasury securities, respectively.  Rate adjustments are computed by adding 
a stated margin, typically 275 to 300 basis points, to the index.  From time 
to time, First Federal originates residential ARMs which have an initial 
interest rate that is lower than the sum of the specified index plus the 
margin.  Such loans are subject to increased risk of delinquency or default 
due to increasing monthly payments as the interest rates on such loans 
increase to the fully-indexed level.  First Federal  attempts to reduce such 
risk by underwriting such loans at the fully-indexed rate.  Most of the 
loans in First Federal's portfolio that were written at reduced rates have 
been through at least one adjustment cycle.

      Virtually all of the fixed-rate mortgage loans originated by First 
Federal, including loans insured by the Federal Housing Administration 
("FHA") or guaranteed by the Veterans Administration ("VA"), are originated 
for sale.  A majority of the fixed-rate residential real estate loans in 
First Federal's loan portfolio at September 30, 1996, were originated prior 
to 1981.  See "Loan Originations, Purchases and Sales."

      First Federal's one-to-four family residential real estate loan 
portfolio, including loans for the construction of one-to-four family 
residences, was approximately $106.1 million at September 30, 1996, and 
represented 63.51% of total loans.  There were no construction loans 
delinquent at September 30, 1996.  See "Construction Loans."

      Multifamily Residential Real Estate Loans.  In addition to loans on 
one-to-four family properties, First Federal makes adjustable-rate loans 
secured by multifamily properties containing over four units.  Multifamily 
loans generally have terms of up to 25 years and a maximum loan-to-value 
ratio of 75%.  First Federal does originate multifamily loans for up to 30 
years or with an LTV of up to 80% if the creditworthiness of the borrower 
and the quality of the project justify such terms.

      Multifamily lending is generally considered to involve a higher degree 
of risk because the borrower typically depends upon income generated by the 
project to cover operating expenses and debt service.  The profitability of 
a project can be affected by economic conditions, government policies and 
other factors beyond the control of the borrower.  First Federal attempts to 
reduce the risk associated with multifamily lending by evaluating the 
creditworthiness of the borrower and the projected income from the project 
and by obtaining personal guarantees on loans made to corporations and 
partnerships.  First Federal requires that the borrower submit rent rolls 
and financial statements annually to enable First Federal to monitor the 
loan.

      At September 30, 1996, loans secured by multifamily properties totaled 
approximately $9.1 million, or 5.49% of total loans.  There were no 
multifamily real estate loans delinquent or included in classified assets at 
September 30, 1996.

      Construction Loans.  First Federal offers loans to owner-occupants for 
the construction of single-family homes.  Such loans are offered with 
adjustable-rates of interest and for terms of up to 30 years.  The borrower 
pays interest only for the first six months while the residence is being 
constructed.  At September 30, 1996, a total of $6.6 million, or 
approximately 3.94%, of First Federal's total loans, consisted of 
construction loans.  First Federal currently has no multifamily, 
construction loans in its portfolio.  First Federal has nonresidential real 
estate construction loans in its portfolio in the amount of $478,653.

      Construction loans, particularly for multifamily and nonresidential 
real estate projects, generally involve greater underwriting and default 
risks than do loans secured by mortgages on existing properties.  Loan funds 
are advanced upon the security of the project under construction, which is 
more difficult to value before the completion of construction.  Moreover, 
because of the uncertainties inherent in estimating construction costs, it 
is relatively difficult to evaluate accurately the LTVs and the total loan 
funds required to complete a project.  In the event a default on a 
construction loan occurs and foreclosure follows, First Federal would have 
to take control of the project and attempt either to arrange for completion 
of construction or dispose of the unfinished project.  The principal amounts 
of individual loans for the construction of single-family residences 
typically do not exceed $200,000.

      Nonresidential Real Estate Loans.  First Federal also makes loans 
secured by nonresidential real estate consisting of nursing homes, day care 
centers, churches, office properties and various retail and other income-
producing properties.  Such loans are typically made with adjustable-rates 
of interest for terms of up to 25 years.

      Nonresidential real estate lending is generally considered to involve 
a higher degree of risk than residential lending due to the relatively 
larger loan amounts and the effects of general economic conditions on the 
successful operation of income-producing properties.  First Federal has 
endeavored to reduce such risk by carefully evaluating the credit history 
and past performance of the borrower, the location of the real estate, the 
quality of the management constructing and operating the property, the debt 
service ratio, the quality and characteristics of the income stream 
generated by the property and appraisals supporting the property's 
valuation.  See "Delinquent Loans, Nonperforming Assets and Classified 
Assets."

      Federal regulations limit the amount of nonresidential mortgage loans 
which an association can make to 400% of total capital.  First Federal's 
nonresidential real estate loan portfolio at September 30, 1996, was equal 
to 60.76% of total capital at such date.

      At September 30, 1996, First Federal had a total of $8.5 million 
invested in nonresidential real estate loans.  There were no nonresidential 
real estate loans delinquent at September 30, 1996.  Such loans comprised 
approximately 5.09% of First Federal's total loans.

      Consumer Loans.  First Federal makes various types of consumer loans, 
including automobile loans, loans made to depositors on the security of 
their deposit accounts, home improvement loans, home equity lines-of-credit, 
other secured loans and unsecured personal loans.  Consumer loans, except 
home equity lines-of-credit, are generally made at fixed-rates of interest 
for terms of up to five years.  Home equity lines-of-credit generally have 
interest rates which adjust monthly based on changes in the composite prime 
rate of 75% of the thirty largest U.S. banks, as reported by  The Wall 
Street Journal.

      Automobile loans are originated by First Federal directly and 
indirectly in conjunction with automobile dealers in First Federal's primary 
market area.  During 1996, approximately 60% of the automobile loans 
originated by First Federal were originated in conjunction with automobile 
dealers.  When loans are originated in such manner, the dealer takes the 
loan application and receives a fee if the loan is approved by First 
Federal.  Automobile loans are secured by the automobile purchased with the 
loan proceeds.

      At September 30, 1996, automobile loans totaled approximately $30.4 
million, or 18.19% of total loans.  This is an increase from $26.8 million, 
or 17.20% of total loans as of September 30, 1995.  The change is due 
primarily to the increase in consumer demand for new automobiles and the 
loans associated therewith.

      Home equity lines-of-credit are originated for terms of up to five 
years.  Such loans are secured by a first or second mortgage on the 
borrowers' principle residence.  First Federal originates home equity lines-
of-credit based on a combined LTV of not more than 80% for the first 
mortgage, if any, and the line-of-credit.  Home equity lines-of-credit 
totaled $3.8 million, or 2.25% of First Federal's total loans, at such date.

      Home improvement loans are made for terms of up to five years, 
typically at fixed rates of interest.  Such loans are usually secured by a 
second mortgage on the property being improved.

      When colleges were given the authority to make Guaranteed Student 
Loans, First Federal decided to eliminate this product and sell its 
education loans to the Student Loan Funding Corporation.  In June of 1995, 
the sale of the student loans for 100% of the outstanding principal, which 
was $1.2 million, was completed and resulted in a gain on the sale of 
$19,000.

      Consumer loans, particularly consumer loans which are unsecured or 
secured by rapidly depreciating assets such as automobiles, may entail 
greater risk than do residential mortgage loans.  Repossessed collateral for 
a defaulted consumer loan may not provide an adequate source of repayment of 
the outstanding loan balance.  The cost of collecting a remaining deficiency 
is often disproportionate to the amount of the deficiency.  In addition, 
consumer loan collections are dependent on the borrower's continuing 
financial stability and are, therefore, more likely to be adversely affected 
by job loss, divorce, illness or personal bankruptcy.  The risk of default 
on consumer loans increases during periods of recession, high unemployment 
and other adverse economic conditions.  Despite the increased risks 
associated with consumer lending, consumer loans typically provide a higher 
rate of return than real estate loans and have shorter terms to maturity, 
thereby assisting First Federal in managing the interest rate sensitivity of 
its assets and liabilities.  

      At September 30, 1996, First Federal had approximately $43.3 million, 
or 25.91% of total loans, invested in consumer loans.  Such amount complied 
with federal regulations limiting the aggregate amount of consumer loans in 
which a savings association can invest.  There were consumer loans with 
aggregate balances of $788,000 delinquent at September 30, 1996.

      Commercial Loans.  Commercial loans totaled $1.6 million.  First 
Federal has a new and used car floor-planning program for a local car dealer 
with a balance of $1.3 million at September 30, 1996.  The floor-plan loan 
is secured by the title of the cars as well as the real estate.  First 
Federal currently has one other commercial loan in its portfolio.  Such loan 
is a secured line-of-credit with a maximum principal amount of $400,000.  
First Federal intends to originate commercial loans on a very select basis 
in the future.

      Loan Solicitation and Processing.  Loan originations are developed 
from a number of sources, including continuing business with depositors, 
other borrowers and real estate developers, solicitations by First Federal's 
lending staff and walk-in customers.  First Federal utilizes loan solicitors 
for FHA and VA loans, which are originated for sale.

      Conventional mortgage loan applications are taken by one of First 
Federal's branch managers or loan personnel.  First Federal obtains a credit 
report, verification of employment and other documentation concerning the 
creditworthiness of the borrower.  An appraisal of the fair market value of 
the real estate which will be given as security for the loan is prepared by 
a staff appraiser or by a fee appraiser approved by the Board of Directors.  
Upon the completion of the appraisal and the receipt of all necessary 
information on the credit history of the borrower, the application for a 
loan over $50,000 is submitted to the President and the principal lending 
officer of First Federal for approval.  Loans for more than $200,000 must be 
approved by the Loan Committee of the Board of Directors.

      If a mortgage loan application is approved, an attorney's opinion of 
title is obtained on the real estate which will secure the mortgage loan.  
Borrowers are required to carry satisfactory fire and casualty insurance and 
flood insurance, if applicable, and to name First Federal as an insured 
mortgagee.

      The procedure for approval of construction loans is the same as for 
residential mortgage loans, except that an appraiser evaluates the building 
plans, construction specifications and estimates of construction costs.  
First Federal also evaluates the feasibility of the proposed construction 
project and the experience and record of the builder.

      Consumer loans are underwritten on the basis of the borrower's credit 
history and an analysis of the borrower's income and expenses, ability to 
repay the loan and the value of the collateral, if any.

      Loan Originations, Purchases and Sales.  During the past several 
years, First Federal has been actively originating new fixed-rate and 
adjustable-rate loans.  Adjustable-rate loans originated by First Federal 
are generally held in First Federal's loan portfolio.  FHA and VA fixed-rate 
loans are originated on behalf of First Federal by two loan origination 
agents and are sold by First Federal through the Ohio Housing Authority or 
to a mortgage company.  First Federal receives a fee of 1.0% to 2.0% of the 
principal amount of each FHA and VA loan originated.  First Federal 
generally does not retain servicing rights on FHA and VA loans sold.

      Prior to 1992, virtually all conventional residential fixed-rate loans 
made by First Federal were originated in conjunction with unaffiliated 
mortgage companies.  First Federal originated such loans pursuant to a 
commitment from a mortgage company to fund the loan or to purchase the loan 
after it was funded by First Federal.  First Federal received a fee, 
typically 1.50% of the principal amount of the loan.  First Federal 
originated fixed-rate loans in conjunction with mortgage companies because 
the volume of such loans was not sufficient for First Federal to sell them 
profitably directly in the secondary market.  The volume of fixed-rate 
mortgage loans originated recently by First Federal has increased to such a 
level that in 1993 First Federal commenced originating such loans directly 
and selling them in the secondary market.  First Federal retains servicing 
on loans sold in such manner, from which it derives servicing income.  The 
risk of loss associated with the sale of fixed-rate loans increases as a 
result of the absence of a commitment for the purchase of a loan at the time 
a loan is originated.  First Federal sells loans on a per loan basis in an 
attempt to minimize risk.  

      Prior to 1986, First Federal purchased whole loans and participation 
interests in loans secured by real estate outside First Federal's primary 
market area.  At September 30, 1996, First Federal's loan portfolio included 
participation interests in loans having an aggregate book value of $585,000.  
Loan participations account for 6.34% of First Federal's aggregate 
classified assets and nonperforming assets at such date. See "Delinquent 
Loans, Nonaccruing Loans and Classified Assets."

      The following table presents First Federal's mortgage loan 
origination, purchase and sale activity for the periods indicated:

<TABLE>
<CAPTION>
                                         Year ended September 30,
                                       -----------------------------
                                        1996       1995       1994
                                        ----       ----       ----
                                          (Dollars in thousands)

<S>                                    <C>        <C>        <C>
Loans originated:
  Adjustable-rate:
    Real estate:
      One-to-four family               $30,729    $18,204    $26,619
      Multifamily                          748        274         90
      Nonresidential                       580      2,763        532
      Consumer                           9,358      7,557      3,045
                                       -------    -------    -------
        Total adjustable-rate loans    $41,415    $28,798    $30,286
                                       -------    -------    -------
  Fixed-rate:      
    Real estate:      
      One-to-four family (1)           $ 7,229    $ 3,471    $ 4,238
      Multifamily                            -          -          -
      Nonresidential                       130        203          -
      Consumer                          24,071     22,215     19,931
                                       -------    -------    -------
        Total fixed-rate loans         $31,430    $25,889    $24,169
                                       -------    -------    -------

        Total loans originated         $72,845    $54,687    $54,455
                                       -------    -------    -------

Loans sold                               6,763      4,306      4,442
                                       -------    -------    -------

Principal repayments (2)                54,698     37,852     37,018
                                       -------    -------    -------

        Total reductions                61,461     42,158     41,460
                                       -------    -------    -------

Change in other items - net (3)         (2,830)       598     (1,527)
                                       -------    -------    -------

        Net increase                   $ 8,554    $13,127    $11,468
                                       =======    =======    =======

____________________
<F1>  Includes construction loans.
<F2>  Includes advances drawn, repayments on lines-of-credits and transfers 
      to real estate owned.
<F3>  Consists of loans in process, net deferred origination costs and 
      unamortized discounts and allowance for loan losses.

</TABLE>

      Federal regulations limit the amount of loans which an association can 
make to any one borrower.  Under OTS regulations, the aggregate amount of 
loans which First Federal may make to any one borrower (including related 
entities), with certain exceptions, is limited in general to 15% of First 
Federal's total capital for risk-based capital purposes plus any additional 
loan reserves not included in total capital (collectively "Lending Limit 
Capital").  A savings association may lend to one borrower an additional 
amount not to exceed 10% of the association's Lending Limit Capital if the 
additional amount is fully secured by "readily marketable collateral."  Real 
estate is not "readily marketable collateral."  In addition, the regulations 
require that loans to certain related or affiliated borrowers be aggregated 
for purposes of such limits.  

      Based on such limits, First Federal was able to lend approximately 
$2.1 million to any one borrower at September 30, 1996.  The largest amount 
First Federal had outstanding to one borrower was $1.8 million.  Such loan 
was secured by commercial real estate and was current at September 30, 1996.  
See "REGULATION - OTS Regulations -- Lending Limits."

      Loan Origination and Other Fees.  First Federal realizes loan 
origination fee and other fee income from its lending activities and also 
realizes income from late payment charges, application fees and fees for 
other miscellaneous services.  Loan origination fees, or "points", are paid 
by borrowers for mortgage loans.

      Loan origination fees and other fees are a volatile source of income, 
varying with the volume of lending and economic conditions.  All 
nonrefundable loan origination fees and certain direct loan origination 
costs are deferred and recognized in accordance with Statement of Financial 
Accounting Standards ("SFAS") No. 91 as an adjustment to yield over the life 
of the related loan.  

      Delinquent Loans, Nonaccruing Loans and Classified Assets.  When a 
borrower fails to make a required payment on a loan, First Federal attempts 
to cause the deficiency to be cured by contacting the borrower.  In most 
cases, deficiencies are cured promptly.  

      For mortgage loans, a notice is mailed to the borrower after a payment 
is 15 days past due and a late penalty is assessed against the borrower at 
such time.  After a payment is 30 days past due, First Federal's collections 
department will contact the borrower by telephone or letter.  After a 
payment is 90 days past due, First Federal sends the borrower a demand 
letter.  In addition, when a loan becomes delinquent more than 90 days, an 
appraisal of the security is performed by First Federal's staff appraiser.  
If the appraisal indicates that the value is less than the book value of the 
loan, a valuation allowance is established for such loan.  

      When deemed appropriate by management, First Federal institutes action 
to foreclose on the real estate or to acquire the real estate by deed in 
lieu of foreclosure.  A decision as to whether and when to initiate 
foreclosure proceedings is based on such factors as the amount of the 
outstanding loan in relation to the original indebtedness, the extent of the 
delinquency and the borrower's ability and willingness to cooperate in 
curing delinquencies.  If a foreclosure occurs, the real estate is sold at 
public sale and may be purchased by First Federal.  

      Real estate acquired by First Federal as a result of foreclosure or by 
deed in lieu of foreclosure is classified as real estate owned ("REO") until 
it is sold.  When property is so acquired, it is recorded by First Federal 
at estimated fair value of the property less estimated costs to sell at the 
date of acquisition, and any write-down resulting therefrom is charged to 
the book balance of the property.  Interest accrual, if any, ceases no later 
than the date of acquisition of the real estate and all costs incurred from 
such date in maintaining the property are expensed.  Costs relating to the 
development and improvement of the property are capitalized to the extent 
they increase the fair value.  

      In the case of delinquencies on consumer loans, the borrower is 
contacted after a payment is ten days past due and a late penalty is 
assessed.  When a consumer loan secured by an automobile or other collateral 
becomes more than 90 days past due, an estimate is made of the value of the 
collateral.  If the estimate of value indicates that the value of the 
collateral is less than the book value of the loan, a valuation allowance is 
established.

      The following table reflects the amount of loans in a delinquent or 
nonperforming status as of the dates indicated:

<TABLE>
<CAPTION>
                                                                   At September 30,
                                            ------------------------------------------------------------------
                                                  1996                   1995                   1994
                                                  ----                   ----                   ----
                                                     Percent of             Percent of             Percent of
                                            Amount   total loans   Amount   total loans   Amount   total loans
                                            ------   -----------   ------   -----------   ------   -----------
                                                                (Dollars in thousands)

<S>                                         <C>      <C>           <C>      <C>           <C>      <C>
Real estate loans delinquent for:
  30 to 59 days                             $1,831   1.10%         $2,844   1.83%         $2,679   1.87%
  60 to 89 days                                372   0.22             129   0.08             175   0.12
  90 or more days                              337   0.20             442   0.28             488   0.34
                                            ------   ----          ------   ----          ------   ----
      Total delinquent real estate loans    $2,540   1.52          $3,415   2.19          $3,342   2.33
                                            ------   ----          ------   ----          ------   ----

Consumer loans delinquent for:            
  30 to 59 days                                386   0.23             208   0.13             121   0.08
  60 to 89 days                                188   0.11             121   0.08              28   0.01
  90 or more days                              214   0.13              96   0.06             112   0.08
                                            ------   ----          ------   ----          ------   ----
      Total delinquent consumer loans          788   0.47             425   0.27             261   0.17
                                            ------   ----          ------   ----          ------   ----
      Total delinquent loans                $3,328   1.99%         $3,840   2.46%         $3,603   2.50%
                                            ======   ====          ======   ====          ======   ====

</TABLE>

      Each consumer loan which is delinquent 90 days or more and each real 
estate loan which is delinquent 120 days or more is reviewed by one of First 
Federal's loan officers to assess the collectibility of the loan.  If the 
loan is deemed to be uncollectible, First Federal ceases to accrue interest 
on the loan.

      The following table sets forth information with respect to the accrual 
and nonaccrual status of First Federal's loans which are 90 days or more 
past due and other nonperforming assets as of the dates indicated: 

<TABLE>
<CAPTION>
                                                      September 30,
                                                 ----------------------
                                                 1996     1995     1994
                                                 ----     ----     ----
                                                 (Dollars in thousands)

<S>                                              <C>      <C>      <C>
Loans accounted for on a non-accrual basis:
  Real estate:
    Residential                                  $ 211    $ 264    $ 415
    Nonresidential                                   -        -        -
    Consumer                                       175       96      152
                                                 -----    -----    -----
      Total nonaccrual loans                     $ 386    $ 360    $ 567
                                                 -----    -----    -----

Accruing loans which are contractually
 past due 90 days or more:
  Real estate:
    Residential                                  $ 126    $ 178    $ 153
    Nonresidential                                   -        -        -
    Consumer                                         -        -        -
                                                 -----    -----    -----
      Total accruing loans which are 90 days
       past due                                  $ 126    $ 178    $ 153
                                                 -----    -----    -----
      Total nonaccrual loans and accruing
       loans which are 90 days past due          $ 512    $ 538    $ 720
                                                 =====    =====    =====

Percentage of total loans                         0.31%    0.35%    0.52%
                                                 =====    =====    =====

Other nonperforming assets - net (1)             $   0    $   0    $   0
                                                 =====    =====    =====

____________________
<F1>  Consists of REO, property held for future sale and First Federal's 
      investment in a joint venture. 

</TABLE>

      During the year ended September 30, 1996, $42,784 of interest income 
would have been recorded on nonaccruing loans had such loans been accruing 
and $23,669 of interest income on those loans was included in net income for 
the period.  During the periods shown, First Federal had one restructured 
loan within the meaning of SFAS No. 15.  On April 28, 1994, new owners of a 
health club in Central Ohio assumed mortgage loans which were contractually 
delinquent and had balances of $496,958 and $5,957.  An additional $26,500 
was advanced to the new owners, increasing the first mortgage indebtedness 
to $523,458, at a 9% interest rate, the purpose of which was to pay 
outstanding obligations of the health club.  A secured commercial line-of-
credit, at prime rate plus two percent, in the amount of $25,000 was also 
made available at the time of the assumption to provide a contingency fund 
for unexpected expenses associated with the continued operation of the 
facility.  All indebtedness is corporately guaranteed.  The new owner owns 
and/or operates several health clubs in the Central and Northern Ohio areas 
and is believed to possess the necessary resources and expertise to make the 
health club a profitable venture.  There is also a limited guarantee of up 
to $131,000 by the principals of the corporation.

      Interest on the assumed debts began accruing as of the date of the 
assumption with monthly principal and interest payments deferred until 
October 1, 1994.  The deferral was to allow the new owners a window of time 
to make necessary improvements to the facility and its operations in order 
to reverse the declining membership.  The entire loan balance assumed, 
including the additional advance and the line-of credit, totaling $535,228 
is due in full on May 1, 1999.  

      There were no loans that are not currently classified as nonaccrual, 
90 days past due or restructured but which may be so classified in the near 
future because management has concerns as to the ability of the borrowers to 
comply with repayment terms.

      OTS regulations require that each thrift institution classify its own 
assets on a regular basis.  Problem assets are classified as "substandard," 
"doubtful" or "loss."  "Substandard" assets have one or more defined 
weaknesses and are characterized by the distinct possibility that the 
insured institution will sustain some loss if the deficiencies are not 
corrected.  "Doubtful" assets have the same weaknesses as "substandard" 
assets, with the additional characteristics that (i) the weaknesses make 
collection or liquidation in full on the basis of currently existing facts, 
conditions and values questionable and (ii) there is a high possibility of 
loss.  An asset classified "loss" is considered uncollectible and of such 
little value that its continuance as an asset of the institution is not 
warranted.  The regulations also contain a "special mention" category, 
consisting of assets which do not currently expose an institution to a 
sufficient degree of risk to warrant classification but which possess credit 
deficiencies or potential weaknesses deserving management's close attention. 

      It is First Federal's policy to classify nonaccrual loans and accruing 
loans which are 90 days or more delinquent.  When a loan becomes 90 days or 
more delinquent it is classified as "substandard" regardless of the value of 
the collateral securing the loan.  If the collateral value is less than the 
book value, a specific valuation allowance is established  for the 
difference.  When a "substandard" loan is brought current, it is placed in 
the "special mention" category until the borrower has demonstrated to 
management's satisfaction his ability to perform his obligation under the 
loan.  At such time, the loan is removed from "special mention."  Other 
assets, including REO and property held for future sale, are also classified 
if they possess weaknesses that warrant the classification of such assets.  
Federal examiners are authorized to classify an association's assets.  If an 
association does not agree with an examiner's classification of an asset, it 
may appeal this determination to the District Director of the OTS.

      The aggregate amounts of First Federal's classified assets at the 
dates indicated were as follows:

<TABLE>
<CAPTION>
                                      At September 30,
                                 --------------------------
                                  1996      1995      1994
                                  ----      ----      ----
                                   (Dollars in thousands)

<S>                              <C>       <C>       <C>
Classified assets
  Substandard                    $1,006    $1,702    $2,730
  Doubtful                            -         -         -
  Loss                              414       345       232
                                 ------    ------    ------
      Total classified assets    $1,420    $2,047    $2,962
                                 ======    ======    ======
</TABLE>

      Assets classified as substandard or doubtful require First Federal to 
establish prudent general allowances for loan losses.  If an asset, or 
portion thereof, is classified as loss, First Federal must either establish 
specific allowances for losses in the amount of 100% of the portion of the 
asset classified loss, or charge off such amount.  First Federal maintains 
an allowance for loan losses with respect to loans that are classified and 
an allowance for loss on property held for future sale for other classified 
assets.

      First Federal sets up a specific reserve for the entire balance of 
repossessed cars at the time of repossession.  That reserve is reversed at 
the time of the sale of the car and the loss from the sale is recorded.

      The Savings Bank maintains an allowance for losses on loans and on 
real estate owned.  The allowance for losses on loans and on real estate 
owned was $1,611,000 at September 30, 1996, compared to $1,499,000 at 
September 30, 1995.  During the twelve-month period ended September 30, 
1996, the Savings Bank recorded net charge-offs of $19,000 compared to net 
recoveries of $418,000 during the same period of 1995.  The recovery of 
$431,000 during the March 31, 1995, six-month period was the result of a 
$428,000 recovery from the sale of the Gates of Arlington property, which 
was retained in the allowance for loan losses.  The provisions for loan 
losses during the twelve-month periods ended September 30, 1996, and 1995, 
were $131,000 and $60,000 respectively.

      The Savings Bank classified no loans meeting the definition of 
impaired during the quarter ended September 30, 1996.

      The following table sets forth an analysis of First Federal's 
allowance for loan losses allocated by type of loan:

<TABLE>
<CAPTION>
                                            At September 30,
                  ---------------------------------------------------------------------------------
                       1996                       1995                         1994
                       ----                       ----                         ----
                           Percent of loans            Percent of loans            Percent of loans
                            in category to              in category to              in category to
                  Amount      total loan      Amount      total loans     Amount      total loans
                  ------   ----------------   ------   ----------------   ------   ----------------
                                (Dollars in thousands)

<S>               <C>          <C>            <C>          <C>            <C>          <C>
Mortgage loans    $  521        74.05%        $  566        74.85%        $  518        77.18%
Consumer loans       640        25.95            498        25.15            421        22.82
Unallocated          450            -            435            -             82            -
                  ------       ------         ------       ------         ------       ------
      Total       $1,611       100.00%        $1,499       100.00%        $1,021       100.00%
                  ======       ======         ======       ======         ======       ======
</TABLE>

      The allocation of the allowance does not restrict the ability of First 
Federal to utilize such allocated amounts for other types of loans.

      The amount of the unallocated portion of First Federal's loan loss 
allowance is based on its historical five-year average loss experience for 
various types of mortgage and consumer loans which are not classified 
assets, the level of classified assets, general economic conditions and 
other variables.  Unallocated reserves for assets classified "substandard" 
are established as follows: (1) 5.0% for one-to-four family mortgage loans 
classified substandard; and (2) 10% for all other assets classified 
substandard.  For assets for which a specific reserve has been established 
for the portion of the asset classified "loss," general valuation allowances 
are typically not established for the balance of the asset classified 
"substandard."  At September 30, 1996, First Federal had no assets 
classified "doubtful."  First Federal's loan loss allowance at September 30, 
1996, is considered by management to be adequate.

Investment Activities

      OTS regulations require that First Federal maintain a minimum amount 
of liquid assets, which may be invested in United States Treasury 
obligations, securities of various federal agencies, certificates of deposit 
at insured banks, bankers' acceptances and federal funds.  First Federal is 
also permitted to make investments in certain commercial paper, corporate 
debt securities rated in one of the four highest rating categories by one or 
more nationally recognized statistical rating organizations, and mutual 
funds, as well as other investments permitted by federal regulations.  In 
recent periods, First Federal has maintained liquid assets in an amount 
between 5% and 8% of total assets.

      The following table sets forth an analysis of First Federal's 
investment portfolio at the dates indicated:

<TABLE>
<CAPTION>
                                                              At September 30,
                                      ------------------------------------------------------------------
                                           1996                   1995                   1994
                                           ----                   ----                   ----
                                      Book      Percent of   Book      Percent of   Book      Percent of
                                      value       total      value       total      value       total
                                      -----     ----------   -----     ----------   -----     ----------
                                                           (Dollars in thousands)

<S>                                   <C>       <C>          <C>       <C>          <C>       <C>
Interest-bearing deposits 
 in other banks                       $3,175    100.00%      $  975    100.00%      $  550    100.00%
                                      ======    ======       ======    ======       ======    ======
Investment securities:
  U.S. Government securities and
   agency obligations                 $4,321     53.09%      $4,621     55.07%      $5,182     62.46%
  Obligations of State and 
   political subdivisions                227      2.79          246      2.93           43      0.52
                                      ------    ------       ------    ------       ------    ------
      Subtotal                         4,548     55.88        4,867     58.00        5,225     62.98
                                      ------    ------       ------    ------       ------    ------
FHLB stock                             1,930     23.71        1,635     19.49        1,008     12.15
            
Mortgage-backed securities:
  FNMA certificates                      680      8.35          748      8.91          794      9.57
  FHLMC certificates                      29       .36           37       .44           47       .56
  GNMA certificates                      952     11.70        1,104     13.16        1,222     14.74
                                      ------    ------       ------    ------       ------    ------
      Subtotal                         1,661     20.41        1,889     22.51        2,063     24.87
                                      ------    ------       ------    ------       ------    ------
      Total                           $8,139    100.00%      $8,391    100.00%      $8,296    100.00%
                                      ======    ======       ======    ======       ======    ======
Average remaining life of
 investment securities and
 mortgage-backed securities              3.83 years             6.00 years             7.06 years
Adjusted weighted average 
 maturity of investment securities       1.7 months             4.7 months            11.3 months
</TABLE>


      The composition and maturities of First Federal's investment 
securities and mortgage-backed securities are indicated in the following 
table:

<TABLE>
<CAPTION>
                                                         At September 30, 1996
                               -----------------------------------------------------------------------------
                               Less than      1 to 5      5 to 10        Over          Total investment
                                 1 year       years        years       10 years           securities
                               ----------   ----------   ----------   ----------   -------------------------
                               Book value   Book value   Book value   Book value   Book value   Market value
                               ----------   ----------   ----------   ----------   ----------   ------------
                                                        (Dollars in thousands)

<S>                            <C>          <C>          <C>          <C>          <C>          <C>
U.S. Government securities
 and agency obligations        $3,223       $1,098       $   -        $    -       $4,321       $4,319
Obligation of State and
 political subdivisions             -            -         188            39          227          227
Mortgage-backed securities          -            -         175         1,486        1,661        1,658
                               ------       ------       -----        ------       ------       ------
Total investment securities    $3,223       $1,098       $ 363        $1,525       $6,209       $6,204
                               ======       ======       =====        ======       ======       ======
Weighted average yield           5.51%        5.65%       7.52%         7.01%        6.11%           -

</TABLE>

Deposits and Borrowings

      General.  Deposits have traditionally been the primary source of First 
Federal's funds for use in lending and other investment activities.  In 
addition to deposits, First Federal derives funds from interest payments and 
principal repayments on loans and income on earning assets.  Loan payments 
are a relatively stable source of funds, while deposit inflows and outflows 
fluctuate more in response to general interest rates and money market 
conditions.  Borrowings from the FHLB of Cincinnati have been used to 
compensate for reductions in the availability of funds from other sources.

      Deposits.  Deposits are attracted principally from within First 
Federal's primary market area through the offering of a broad selection of 
deposit instruments, including negotiable order of withdrawal ("NOW") 
accounts, money market deposit accounts, regular passbook and statement 
savings accounts, term certificate accounts and retirement savings plans.  
Interest rates paid, maturity terms, service fees and withdrawal penalties 
for the various types of accounts are established periodically by management 
of First Federal based on First Federal's liquidity requirements, growth 
goals and interest rates paid by competitors.  First Federal does not use 
brokers to attract deposits.

      First Federal's deposits were represented by the various types of 
savings programs described in the following table, at the dates indicated:

<TABLE>
<CAPTION>
                                                                        At September 30,
                                            --------------------------------------------------------------------------------
                                                  1996                        1995                        1994
                                                  ----                        ----                        ----
                                                        Percent of                  Percent of                  Percent of
                                            Amount    total deposits    Amount    total deposits    Amount    total deposits
                                            ------    --------------    ------    --------------    ------    --------------
                                                                    (Dollars in thousands)

<S>                                        <C>             <C>         <C>             <C>         <C>             <C>
NOW accounts:
  Noninterest bearing                      $  3,978          3%        $  3,170          2%        $  4,197          3%
  Money market                               22,307         17           20,266         16           22,903         18
Passbook and statement savings accounts      28,330         22           29,589         23           32,525         25
                                           --------        ---         --------        ---         --------        ---
  Total transaction accounts                 54,615         42           53,025         41           59,625         46
                                           --------        ---         --------        ---         --------        ---
Certificates of deposit:
  Negotiated rate certificates                5,466          4            5,385          4            1,175          1
  Money market certificates:            
    3 to 6 months                             7,141          5            8,408          7           13,565         11
    12 to 23 months                           8,793          7            3,943          3            6,930          5
    2 to 2-1/2 years                          9,078          7           11,338          9           19,793         15
    3 to 3-1/2 years                         38,766         30           41,544         32           23,562         18
    4 to 4-1/2 years                            210          -              289          -              340          -
    5 years and greater                       5,633          5            4,979          4            3,718          4
                                           --------        ---         --------        ---         --------        ---
  Total certificates of deposit              75,087         58           75,886         59           69,083         54
                                           --------        ---         --------        ---         --------        ---
Christmas club and other
 noninterest bearing accounts                   370          -              356          -              305          -
                                           --------        ---         --------        ---         --------        ---
  Total deposits                           $130,072        100%        $129,267        100%        $129,013        100%
                                           ========        ===         ========        ===         ========        ===
</TABLE>

The following table presents the time deposits in First Federal classified 
by rates as of the dates indicated:

<TABLE>
<CAPTION>
                       Year ended September 30
                     --------------------------
                     1996       1995       1994
                     ----       ----       ----
                       (Dollars in thousands)

<S>                 <C>        <C>        <C>
Less than 6%        $63,901    $50,422    $66,123
6 - 6.99%             9,719     23,695        691
7 - 7.99%               539        764      1,096
8 - 8.99%               581        678        856
Greater than 9%         347        327        317
                    -------    -------    -------
                    $75,087    $75,886    $69,083
                    =======    =======    =======
</TABLE>

      The following table presents the amount and remaining maturities of 
time deposits at September 30, 1996: 

<TABLE>
<CAPTION>
                                                  Amount Due
                         ------------------------------------------------------------
                          Up to     Over one year    Over 3 years     Over
      Rate               one year    to 3 years       to 5 years     5 years    Total
      ----               --------   -------------    ------------    -------    -----
                                     (Dollars in thousands)

<S>                      <C>          <C>               <C>           <C>       <C>
Total amount maturing    $46,176      $25,125           $3,601        $ 185     $75,087
Weighted average rate       5.22%        5.60%            6.61%        7.37%       5.42%

</TABLE>

      The following table presents the amount of First Federal's 
certificates of deposit of $100,000 or more by the time remaining until 
maturity as of September 30, 1996, and September 30, 1995:

<TABLE>
<CAPTION>

        Maturity              At September 30, 1996     At September 30, 1995
        --------              ---------------------     ---------------------
                                          (Dollars in thousands)

<S>                                 <C>                        <C>
Three months or less                $ 2,206                    $ 1,953
Over 3 months to 6 months             3,200                      3,181
Over 6 months to 12 months            2,409                      2,798
Over twelve months                    4,021                      3,085
                                    -------                    -------
Total                               $11,836                    $11,017
                                    =======                    =======
</TABLE>

      The following table presents First Federal's deposit account balance 
activity for the periods indicated:

<TABLE>
<CAPTION>
                                                   Year ended September 30
                                           ------------------------------------
                                              1996          1995         1994
                                              ----          ----         ----
                                                    (Dollars in thousands)

<S>                                        <C>           <C>          <C>
Beginning balance                          $ 129,267     $ 129,013    $ 130,331
Deposits                                     321,320       309,913      357,002
Withdrawals                                 (324,469)     (312,968)    (361,503)
Interest credited                              3,954         3,309        3,183
                                           ---------     ---------    ---------
Ending balance                               130,072       129,267      129,013
                                           ---------     ---------    ---------
  Net increase (decrease) in deposits      $     805     $     254    $  (1,318)
                                           =========     =========    =========
Percent increase (decrease) in deposits          .62%          .20%       (1.01)%

</TABLE>

      Borrowings.  The FHLB System functions as a central reserve bank 
providing credit for its member institutions and certain other financial 
institutions.  See "REGULATION - Federal Home Loan Banks."  As a member in 
good standing of the FHLB of Cincinnati, First Federal is authorized to 
apply for advances from the FHLB of Cincinnati, provided certain standards 
of creditworthiness have been met.  Advances are made pursuant to several 
different programs, each having its own interest rate and range of 
maturities.  Depending on the program, limitations on the amount of advances 
are based either on a fixed percentage of an institution's regulatory 
capital or on the FHLB's assessment of the institution's creditworthiness.  
Under current regulations, an association must meet certain qualifications 
to be eligible for FHLB advances.  The extent to which an association is 
eligible for such advances will depend upon whether it meets the Qualified 
Thrift Lender Test (the "QTL Test").  See "REGULATION - Office of Thrift 
Supervision -- Qualified Thrift Lender Test."  If an association meets the 
QTL Test, it will be eligible for 100% of the advances it would otherwise be 
eligible to receive.  If an association does not meet the QTL Test, it will 
be eligible for such advances only to the extent it holds specified QTL Test 
assets.

      The following table presents the maximum amount of First Federal's 
FHLB advances outstanding at September 30, 1996, 1995 and 1994, and the 
average aggregate balances of FHLB advances outstanding during the years 
ended September 30, 1996, 1995 and 1994:

<TABLE>
<CAPTION>
                                                  At or for the
                                              year ended September 30
                                       -------------------------------------
                                        1996           1995           1994
                                        ----           ----           ----
                                              (Dollars in thousands)

<S>                                    <C>            <C>            <C>
Maximum amount of FHLB advances
 outstanding during period             $37,970        $32,132        $15,125
Average amount of FHLB advances
 outstanding during period              30,334         27,143          4,851
Amount of FHLB advances outstanding
 at end of period                       37,970         27,600         14,625
Weighted average interest cost of
 FHLB advances during period based
 on month-end balances                    5.88%          6.17%          2.54%

</TABLE>

      First Federal had variable-rate advances with original maturities of 
less than 90 days totaling $21,970 at 5.45% interest rate at September 30, 
1996.  Fixed-rate long-term advances with a 6.48% weighted average consisted 
of the following by scheduled maturity:

<TABLE>
<CAPTION>
                                       As of September 30, 1996  
                                       ------------------------
                                                     Weighted
                                       Amount      Average Rate
                                       ------      ------------

<S>                                    <C>            <C>
One year or less                       $24,970        5.52%
More than one year through 3 years     $ 3,000        6.41%
More than 3 years through 5 years      $ 3,000        6.35%
More than 5 years through 10 years     $ 7,000        6.75%

</TABLE>

Yields Earned and Rates Paid

      The following table sets forth, for the periods and at the dates 
indicated, the weighted average yields earned on First Federal's interest-
earning assets, the weighted average interest rates paid on interest-bearing 
liabilities, the interest rate spread and the net interest yield on 
interest-earning assets.  Such yields and costs are derived by dividing 
income or expense by the average balances of assets or liabilities, 
respectively, for the periods presented.  Average balances are derived from 
month-end balances.  Management does not believe that the use of month-end 
balances instead of daily balances has caused any material difference in the 
information presented.

<TABLE>
<CAPTION>
                                                                  Year ended September 30,
                                                                  1996      1995      1994
                                                                  ----      ----      ----


<S>                                                               <C>       <C>       <C>
Weighted average yield on loan portfolio                          8.58%     7.97%     7.49%
Weighted average yield on mortgage-backed securities              5.92      6.82      6.69
Weighted average yield on investments                             5.62      5.39      4.01
Weighted average yield on all interest-earning assets             8.43      7.85      7.35

Weighted average rate paid on deposits                            4.26      3.90      3.53
Weighted average rate paid on FHLB advances                       5.55      6.17      2.54
Weighted average rate paid on all interest-bearing liabilities    4.51      4.31      3.49

Interest rate spread (spread between weighted average rate 
 on all interest-earning assets and all interest-bearing 
 liabilities)                                                     3.92      3.54      3.84
Net interest yield (net interest income as a percentage of 
 average interest-earning assets)                                 4.04      3.70      3.99

</TABLE>

      The following table sets forth certain information relating to First 
Federal's average balance sheet information and reflects the average yield 
on interest-earning assets and the average cost of interest-bearing 
liabilities for the periods indicated.  Such yields and costs are derived by 
dividing income or expense by the average monthly balance of interest-
earning assets or interest-bearing liabilities, respectively, for the 
periods presented.  Average balances are derived from month-end balances, 
which include nonaccruing loans in the loan portfolio net of the allowance 
for loss.  Management does not believe that the use of month-end balances 
instead of daily balances has caused any material difference in the 
information presented.

<TABLE>
<CAPTION>
                                                                  Year ended September 30,
                                ----------------------------------------------------------------------------------------------
                                            1996                            1995                             1994
                                -----------------------------	------------------------------   -----------------------------
                                  Average    Interest             Average    Interest              Average    Interest
                                outstanding   earned/  Yield/   outstanding   earned/   Yield/   outstanding   earned/  Yield/
                                  balance      paid     rate      balance      paid      rate      balance      paid     rate
                                -----------  --------  ------   -----------  --------  -------   -----------  --------  ------
                                                                   (Dollars in thousands)

<S>                             <C>          <C>       <C>      <C>          <C>       <C>       <C>          <C>       <C>
Interest-earning assets:
  Loans receivable-net (1)      $153,277     $13,153   8.58%    $147,451     $11,746   7.97%     $129,189     $ 9,671   7.49%
  Mortgage-backed securities       1,773         105   5.92        1,965         134   6.82         2,196         147   6.69
  Interest-bearing deposits
 in FHLB                           2,385         121   5.07        1,993          40   2.00         1,414           6    .42
  Investment securities            4,248         252   5.93        4,037         285   7.06         4,402         228   5.18
                                --------     -------            --------     -------             --------     -------
Total interest-earning assets   $161,683     $13,631   8.43     $155,446     $12,205   7.85      $137,201     $10,052   7.35
                                ========     =======            ========     =======             ========     =======

Interest-bearing liabilities:
  Certificates of deposit       $ 76,379     $ 4,223   5.53     $ 70,316     $ 3,559   5.06      $ 70,076     $ 3,153   4.50
  Passbook accounts               28,721         706   2.46       30,755         757   2.46        33,299         803   2.41
  NOW accounts                    21,857         485   2.22       21,392         460   2.15        22,830         496   2.17
  FHLB advances                   30,334       1,685   5.55       27,143       1,676   6.17         4,851         123   2.54
                                --------     -------            --------     -------             --------     -------
  Total interest-bearing 
   liabilities                  $157,291     $ 7,099   4.51     $149,606     $ 6,452   4.31      $131,056     $ 4,575   3.49
                                ========     =======            ========     =======             ========     =======
Net interest income; interest
 rate spread                                 $ 6,532   3.92                  $ 5,753   3.54                   $ 5,477   3.84
                                             =======                         =======                          =======
Net interest yield (2)                                 4.04                            3.70                             3.99
Average interest-earning 
 assets to average interest-
 bearing  liabilities             102.79%                         103.90%                          104.69%

____________________
<F1>  Includes nonaccrual loans.
<F2>  Net interest yield is net interest income divided by average interest-
      earning assets.

</TABLE>

      First Federal's interest rate spread is the principal determinant of 
income.  The interest rate spread, and therefore net interest income, can 
vary considerably over time because asset and liability repricing do not 
coincide.  Moreover, the long-term or cumulative effect of interest rate 
changes can be substantial.  Interest rate risk is defined as the 
sensitivity of an institution's earnings and net asset values to changes in 
interest rates.  The management and Board of Directors of First Federal 
attempt to manage First Federal's exposure to interest rate risk in a manner 
to maintain the projected four-quarter percentage change in net interest 
income and the projected change in the market value of portfolio equity 
within the limits established by the Board of Directors, assuming a 
permanent and instantaneous parallel shift in interest rates.

      As a part of its effort to monitor its interest rate risk, First 
Federal reviews the reports of the OTS which set forth the application of 
the "net portfolio value" ("NPV") methodology adopted by the OTS as part of 
its capital regulations to the assets and liabilities of First Federal.  
Although First Federal is not currently subject to the NPV regulation 
because such regulation does not apply to institutions with less than $300 
million in assets and risk-based capital in excess of 12%, the application 
of the NPV methodology may illustrate First Federal's interest rate risk.

      Generally, NPV is the discounted present value of the difference 
between incoming cash flows on interest-earning and other assets and 
outgoing cash flows on interest-bearing liabilities.  The application of the 
methodology attempts to quantify interest rate risk as the change in the NPV 
which would result from a theoretical 200 basis point (1 basis point equals 
 .01%) change in market interest rates.  Both a 200 basis point increase in 
market interest rates and a 200 basis point decrease in market interest 
rates are considered.  If the NPV would decrease more than 2% of the present 
value of the institution's assets with either an increase or a decrease in 
market rates, the institution must deduct 50% of the amount of the decrease 
in excess of such 2% in the calculation of the institution's risk-based 
capital.  See "Liquidity and Capital Resources" in the Annual Report to 
Shareholders.

      Presented below, as of September 30, 1996, is an analysis of First 
Federal's interest rate risk as measured by changes in NPV for instantaneous 
and sustained parallel shifts of 100 basis points in market interest rates.

      As illustrated in the table, NPV is moderately sensitive to both 
rising and declining rates.  Differences in sensitivity occur principally 
because, as rates rise, borrowers do not prepay fixed-rate loans as quickly 
as they do when interest rates are declining.  Thus, in a rising interest 
rate environment, the amount of interest First Federal would receive on its 
loans would increase slowly as variable-rate loans are repriced upward and 
as loans are slowly prepaid and new loans at higher rates are made.  
Moreover, the interest First Federal would pay on its deposits would 
increase because First Federal's deposits generally have shorter periods to 
repricing.  Assumptions used in calculating the amounts in this table are 
OTS assumptions.

<TABLE>
<CAPTION>
                               September 30, 1996
                             ----------------------
Change in Interest Rate      $ Change      % Change
    (Basis Points)            In NPV        in NPV
- -----------------------      --------      --------
                             (Dollars in thousands)

        <S>                  <C>             <C>
        +400                 (3,701)         (19)%
        +300                 (2,036)         (11)
        +200                   (720)          (4)
        +100                      4            0
           0                      0            0
        -100                   (596)          (3)
        -200                 (1,405)          (7)
        -300                 (1,488)          (8)
        -400                 (1,170)          (6)

</TABLE>

      As with any method of measuring interest rate risk, certain 
shortcomings are inherent in the NPV approach.  For example, although 
certain assets and liabilities may have similar maturities or periods of 
repricing, they may react in different degrees to changes in market interest 
rates.  Also, the interest rates on certain types of assets and liabilities 
may fluctuate in advance of changes in market interest rates, while interest 
rates on other types may lag behind changes in market rates.  Further, in 
the event of a change in interest rates, expected rates of prepayment on 
loans and mortgage-backed securities and early withdrawal levels from 
certificates of deposit may deviate significantly from those assumed in 
making the risk calculations.

      In the event that interest rates rise from the recent low levels, 
First Federal's net interest income could be expected to be positively 
affected, although rising interest rates could negatively affect First 
Federal's earnings due to diminished loan demand.  In the event that 
interest rates decline from recent levels, First Federal's net interest 
income could be expected to be negatively affected.

      The following table sets forth the average outstanding balances of 
First Federal's noninterest-earning assets and liabilities for the periods 
indicated:

<TABLE>
<CAPTION>
                                                  Year ended September 30,
                                                ----------------------------
                                                 1996       1995       1994
                                                 ----       ----       ----
                                                      (In thousands)
<S>                                             <C>        <C>        <C>
Noninterest-earning assets:
  REO                                           $   16     $    -     $  733
  Fixed assets                                   5,355      2,918      2,439
  Other assets                                   2,533      2,166      1,554
                                                ------     ------     ------

      Total noninterest-earning assets          $7,904     $5,084     $4,726
                                                ======     ======     ======

Noninterest-bearing liabilities:
  Noninterest-bearing NOW accounts              $3,945     $2,893     $3,307
  Other liabilities                              2,561      2,078      2,000
                                                ------     ------     ------

      Total noninterest-bearing liabilities     $6,506     $4,971     $5,307
                                                ======     ======     ======
</TABLE>

      The following table describes the extent to which changes in interest 
rates and changes in volume of interest-earning assets and interest-bearing 
liabilities have affected First Federal's interest income and expense during 
the periods indicated.  For each category of interest-earning assets and 
interest-bearing liabilities, information is provided on changes 
attributable to (i) changes in volume (change in volume multiplied by prior 
year rate), (ii) changes in rate (change in rate multiplied by prior year 
volume) and (iii) total changes in rate and volume.  The combined effects of 
changes in both volume and rate, which cannot be separately identified, have 
been allocated proportionately to the change due to volume and the change 
due to rate:

<TABLE>
<CAPTION>

                                                            Year ended September 30,
                                    ---------------------------------------------------------------------------
                                        1996 vs. 1995            1995 vs. 1994            1994 vs. 1993
                                     Increase (Decrease)      Increase (Decrease)      Increase (Decrease)
                                           due to                   due to                   due to
                                    Volume   Rate   Total    Volume   Rate   Total    Volume    Rate      Total
                                    ------   ----   -----    ------   ----   -----    ------    ----      -----
                                                                 (In thousands)

<S>                                 <C>      <C>    <C>      <C>      <C>    <C>      <C>      <C>        <C>
Interest income attributable to:
  Loans receivable                  $479     $928   $1,407   $1,428   $647   $2,075   $ 331    $  (971)   $(640)
  Mortgage-backed securities         (12)     (17)     (29)     (16)     3      (13)    (31)       (21)     (52)
  Investment securities               34       14       48        9     82       91     (50)       (11)     (61)
                                    ----     ----   ------   ------   ----   ------   -----    -------    -----
  Total interest income             $501     $925   $1,426   $1,421   $732   $2,153   $ 250    $(1,003)   $(753)
                                    ====     ====   ======   ======   ====   ======   =====    =======    =====
Interest expense attributable to:
  Deposits                          $181     $457   $  638   $ (128)  $452   $  324   $(114)   $  (637)   $(751)
  FHLB advances                       62      (53)       9    1,185    368    1,553     125         (5)     120
                                    ----     ----   ------   ------   ----   ------   -----    -------    -----
  Total interest expense            $243     $404   $  647   $1,057   $820   $1,877   $  11    $  (642)   $(631)
                                    ====     ====   ======   ======   ====   ======   =====    =======    =====
Increase in net interest 
 income                                             $  779                   $  276                       $(122)
                                                    ======                   ======                       =====

</TABLE>

Competition

      First Federal competes for deposits with other savings associations, 
savings banks, commercial banks and credit unions and with the issuers of 
commercial paper and other securities, such as shares in money market mutual 
funds.  The primary factors in competing for deposits are interest rates and 
convenience of office location.  In making loans, First Federal competes 
with other savings associations, savings banks, commercial banks, consumer 
finance companies, credit unions, leasing companies and other lenders.  
First Federal competes for loan originations primarily through the interest 
rates and loan fees it charges and through the efficiency and quality of 
services it provides to borrowers.  Competition is affected by, among other 
things, the general availability of lendable funds, general and local 
economic conditions, current interest rate levels and other factors which 
are not readily predictable.

      There is only one other thrift institution which has its principal 
offices in Muskingum County, Ohio, but several other savings associations 
and commercial banks have offices in First Federal's primary market area.  
Of the seven banks and thrifts which have offices in Muskingum County, First 
Federal ranks approximately fourth in deposit share with 12.92% of the 
savings market in the 1995 calendar year, and ranks first in residential 
real estate originations for purchase of residential property with 20.00% of 
the mortgage loan originations for the 1996 fiscal year.

      The number and size of financial institutions competing with First 
Federal is also likely to increase as a result of changes in statutes and 
regulations eliminating various restrictions on interstate branching by 
federal savings associations and national banks.  Such increased competition 
may have an adverse effect upon First Federal.

Personnel

      As of September 30, 1996, First Federal had 65 full-time employees and 
16 part-time employees.  First Federal believes that relations with its 
employees are excellent.  First Federal offers health and life insurance 
benefits.  None of the employees of First Federal are represented by a 
collective bargaining unit.

                                 REGULATION

General

      As a savings and loan holding company within the meaning of the Home 
Owners Loan Act of 1933, as amended (the "HOLA"), Bancorp is subject to 
regulation, examination and oversight by the OTS, and will be required to 
submit periodic reports to the OTS.  As a corporation organized under Ohio 
law, Bancorp is subject to provisions of the Ohio Revised Code applicable to 
corporations generally.

      As a savings bank chartered under the laws of the United States, First 
Federal, Bancorp's wholly-owned subsidiary, is subject to regulation, 
examination and oversight by the OTS.  First Federal must file with the OTS 
periodic reports concerning its activities and financial condition.  Because 
First Federal's deposits are insured by the FDIC, First Federal is subject 
to regulatory oversight by the FDIC.  First Federal is also a member of the 
FHLB of Cincinnati.  The OTS periodically conducts examinations to determine 
whether First Federal is in compliance with the various regulatory 
requirements and is operating in a safe and sound manner.  

Ohio Law

      Merger Moratorium Statute.  Chapter 1704 of the Ohio Revised Code 
regulates certain takeover bids affecting certain public corporations which 
have significant ties to Ohio.  This statute prohibits, with some 
exceptions, any merger, combination or consolidation and any of certain 
other sales, leases, distributions, dividends, exchanges, mortgages or 
transfers between such an Ohio corporation and any person who has the right 
to exercise, alone or with others, 10% or more of the voting power of such 
corporation (an "Interested Shareholder"), for three years following the 
date on which such person first becomes an Interested Shareholder.  Such a 
business combination is permitted only if, prior to the time such person 
first becomes an Interested Shareholder, the Board of Directors of the 
issuing corporation has approved the purchase of shares which resulted in 
such person first becoming an Interested Shareholder.

      After the initial three-year moratorium, such a business combination 
may not occur unless (1) one of the specified exceptions applies, (2) the 
holders of at least two-thirds of the voting shares, and of at least a 
majority of the voting shares not beneficially owned by the Interested 
Shareholder, approve the business combination at a meeting called for such 
purpose, or (3) the business combination meets certain statutory criteria 
designed to ensure that the issuing public corporation's remaining 
shareholders receive fair consideration for their shares.

      An Ohio corporation may, under certain circumstances, "opt out" of the 
statute by specifically providing in its articles of incorporation that the 
statute does not apply to any business combination of such corporation.  
However, the statute still prohibits for twelve months any business 
combination that would have been prohibited but for the adoption of such an 
opt-out amendment.  The statute also provides that it will continue to apply 
to any business combination between a person who became an Interested 
Shareholder prior to the adoption of such an amendment as if the amendment 
had not been adopted.  The Articles of Incorporation of Bancorp do not opt 
out of the protection afforded by Chapter 1704.

      Control Share Acquisition.  Section 1701.831 of the Ohio Revised Code 
(the "Control Share Acquisition Statute") requires that certain acquisitions 
of voting securities which would result in the acquiring shareholder owning 
20%, 33-1/3%, or 50% of the outstanding voting securities of Bancorp (a 
"Control Share Acquisition") must be approved in advance by the holders of 
at least a majority of the outstanding voting shares represented at a 
meeting at which a quorum is present and a majority of the portion of the 
outstanding voting shares represented at such a meeting, excluding the 
voting shares owned by the acquiring shareholder.  The Control Share 
Acquisition Statute was intended, in part, to protect shareholders of Ohio 
corporations from coercive tender offers.  It is uncertain whether the 
foregoing provisions of Ohio law will ultimately be upheld.

      Takeover Bid Statute.  Ohio law also contains a statute regulating 
takeover bids for any Ohio corporation, including savings and loan 
associations.  Such statute provides that no offeror may make a takeover bid 
unless (i) at least 20 days prior thereto the offeror announces publicly the 
terms of the proposed takeover bid and files with the Ohio Division of 
Securities (the "Securities Division") and the target company certain 
information in respect of the offeror, his ownership of the company's shares 
and his plans for the company, and (ii) within ten days following such 
filing either (a) no hearing is required by the Securities Division, (b) a 
hearing is requested by the target company within such time but the 
Securities Division finds no cause for hearing exists, or (c) a hearing is 
ordered and upon such hearing the Securities Division adjudicates that the 
offeror proposes to make full, fair and effective disclosure to offerees of 
all information material to a decision to accept or reject the offer.

      The takeover bid statute also states that no offeror shall make a 
takeover bid if he owns 5% or more of the issued and outstanding equity 
securities of any class of the target company, any of which were purchased 
within one year before the proposed takeover bid, and the offeror, before 
making any such purchase, failed to announce his intention to gain control 
of the target company, or otherwise failed to make full and fair disclosure 
of such intention to the persons from whom he acquired such securities.  The 
United States District Court for the Southern District of Ohio has 
determined that the Ohio takeover bid statute is preempted by federal 
regulation.

Office of Thrift Supervision

      General.  The OTS is an office in the Department of the Treasury and 
is responsible for the regulation and supervision of all federally chartered 
savings associations and all other savings associations, the deposits of 
which are insured by the FDIC in the SAIF.  The OTS issues regulations 
governing the operation of savings associations and regularly examines such 
associations.  It also promulgates regulations that prescribe the 
permissible investments and activities of federally chartered savings 
associations.  This includes the type of lending that such associations may 
engage in and the investments in real estate, subsidiaries and corporate or 
government securities that such associations may make.  The OTS has 
authority over mergers and acquisitions of control of federally chartered 
savings associations.  The OTS also may initiate enforcement actions against 
savings associations and certain persons affiliated with them for violations 
of laws or regulations or for engaging in unsafe or unsound practices.  If 
the grounds provided by law exist, the OTS may appoint a conservator or 
receiver for a savings association.

      Federally chartered savings associations are subject to regulatory 
oversight by the OTS under various consumer protection and fair lending 
laws.  These laws govern, among other things, truth-in-lending disclosure, 
equal credit opportunity, fair credit reporting and community reinvestment.  
Failure to abide by federal laws and regulations governing community 
reinvestment could limit the ability of an association to open a new branch 
or engage in a merger transaction.  Community reinvestment regulations 
evaluate how well and to what extent an institution lends and invests in its 
designated service area, particularly in low-to-moderate income areas.  
First Federal has received a "satisfactory" rating under those regulations.

      Regulatory Capital Requirements.  First Federal is required by OTS 
regulations to meet certain minimum capital requirements.  The following 
table sets forth certain information regarding First Federal's compliance 
with applicable regulatory capital requirements at September 30, 1996:

<TABLE>
<CAPTION>
                                 At September 30, 1996
                                -----------------------
                                              Percent
                                  Amount      of assets
                                  ------      ---------
                                (Dollars in thousands)

<S>                               <C>          <C>
Tangible capital                  12,494       6.77%
Tangible capital requirement       2,767       1.50
                                  ------      -----
  Excess                           9,727       5.27%
                                  ======      =====
Core capital                      12,494       6.77%
Core capital requirement           5,534       3.00
                                  ------      -----
  Excess                           6,960       3.77%
                                  ======      =====
Total capital                     13,718      11.49%
Risk-based capital requirement     9,553       8.00
                                  ------      -----
  Excess                           4,165       3.49%
                                  ======      =====
</TABLE>

      Current capital requirements call for tangible capital of 1.5% of 
adjusted total assets, core capital (which for First Federal consists of 
tangible capital) of 3.0% of adjusted total assets and risk-based capital 
(which for First Federal consists of core capital and general valuation 
reserves) of 8.0% of risk-weighted assets (assets and certain off balance 
sheet items are weighted at percentage levels ranging from 0% to 100% 
depending on their relative risk).  The OTS has proposed to amend the core 
capital requirement so that those associations that do not have the highest 
examination rating and an acceptable level of risk will be required to 
maintain core capital of from 4% to 5%, depending on the association's 
examination rating and overall risk.  First Federal does not anticipate that 
it will be adversely affected if the core capital requirement regulation is 
amended as proposed.

      The OTS has adopted an interest rate risk component to the risk-based 
capital requirement, although the implementation of that component has been 
delayed.  Pursuant to that requirement, each savings association would 
measure the impact of an immediate 200 basis point change in interest rates 
on the value of its portfolio, as determined under the methodology 
established by the OTS.  If the measured interest rate risk is above the 
level deemed normal under the regulation, the association would have to 
deduct one-half of that excess exposure from its total capital when 
determining its risk-based capital.  In general, an association with less 
than $300 million in assets and a risk-based capital ratio in excess of 12% 
is not subject to this requirement.  Pending implementation of the interest 
rate risk component, the OTS has the authority to impose a higher 
individualized capital requirement on any savings association it deems to 
have excess interest rate risk.  The OTS may also adjust the risk-based 
capital requirement on an individualized basis to take into account risks 
due to concentrations of credit and nontraditional activities.

      The OTS has adopted regulations governing prompt corrective action to 
resolve the problems of capital deficient and otherwise troubled savings 
associations.  Certain regulatory actions are mandated or recommended for 
savings associations that are deemed to be well-capitalized, adequately 
capitalized, undercapitalized, significantly undercapitalized and critically 
undercapitalized.  At each successively lower capital category, an 
association is subject to more restrictive and numerous mandatory or 
discretionary regulatory actions or limits, and the OTS has less flexibility 
in determining how to resolve the problems of the institution.  In addition, 
the OTS can downgrade an association's designation notwithstanding its 
capital level, after notice and an opportunity for hearing, if the 
association is deemed to be in an unsafe or unsound condition or to be 
engaging in an unsafe or unsound practice, including a less than 
satisfactory examination rating on matters other than capital.  All 
undercapitalized associations must submit a capital restoration plan to the 
OTS within 45 days after becoming undercapitalized.  Such associations will 
be subject to increased monitoring and asset growth restrictions and will be 
required to obtain prior approval for acquisitions, branching and engaging 
in new lines of business.  Furthermore, critically undercapitalized 
institutions must be placed in conservatorship or receivership within 90 
days of reaching that capitalization level, except under limited 
circumstances.  These prompt corrective action regulations became effective 
December 19, 1992.  First Federal's capital at September 30, 1996, meets the 
standards for the highest category, a "well-capitalized" association.

      Federal law prohibits a savings association from making a capital 
distribution to anyone or paying management fees to any person having 
control of the association if, after such distribution or payment, the 
association would be undercapitalized.  In addition, each company 
controlling an undercapitalized association must guarantee that the 
association will comply with its capital plan until the association has been 
adequately capitalized on an average during each of four consecutive 
calendar quarters and must provide adequate assurances of performance.  The 
aggregate liability pursuant to such guarantee is limited to the lesser of 
(a) an amount equal to 5% of the association's total assets at the time the 
association became undercapitalized or (b) the amount that is necessary to 
bring the association into compliance with all capital standards applicable 
to such institution at the time the association fails to comply with its 
capital restoration plan.

      Qualified Thrift Lender Test.  Savings associations are required to 
meet the QTL Test.  Prior to September 30, 1996, there was only one QTL 
Test, which required savings associations to maintain a specified amount of 
investments in assets that are designated as qualifying thrift investments 
("QTI").  QTIs are generally related to domestic residential real estate and 
manufactured housing and include stock issued by any FHLB, the FHLMC or the 
FNMA.  Under this test, 65% of an institution's "portfolio assets" (total 
assets less goodwill and other intangibles, property used to conduct 
business and 20% of liquid assets) must consist of QTI on a monthly average 
basis in 9 out of every 12 months.  Congress created  a second QTL Test, 
effective September 30, 1996, pursuant to which a savings association may 
also meet the QTL Test under the Internal Revenue Code of 1986, as amended 
(the "Code"), for thrift institution status.  According to the test under 
the Code, at least 60% of the institution's assets (on a tax basis) must 
consist of specified assets (generally loans secured by residential real 
estate or deposits, educational loans, cash and certain governmental 
obligations).  The OTS has not yet promulgated regulations for the new test.  
The OTS may grant exceptions to the QTL Test under certain circumstances.  
If a savings association fails to meet the QTL Test, the association and its 
holding company become subject to certain operating and regulatory 
restrictions.  A savings association that fails to meet the QTL Test will 
not be eligible for new FHLB advances.  At September 30, 1996, First Federal 
met the QTL Test.

      Lending Limit.  OTS regulations generally limit the aggregate amount 
that a savings association can lend to one borrower to an amount equal to 
15% of the association's Lending Limit Capital.  A savings association may 
loan to one borrower an additional amount not to exceed 10% of the 
association's Lending Limit Capital if the additional amount is fully 
secured by certain forms of "readily marketable collateral."  Real estate is 
not considered "readily marketable collateral."  Certain types of loans are 
not subject to this limit.   In applying this limit, the regulations require 
that loans to certain related borrowers be aggregated.  Notwithstanding the 
specified limits, an association may lend to one borrower up to $500,000 for 
any purpose.  At September 30, 1996, First Federal was in compliance with 
this lending limit.  See "Lending Activities -- Loan Originations, Purchases 
and Sales."

      Transactions with Insiders and Affiliates.  Loans to executive 
officers, directors and principal shareholders and their related interests 
must conform to limits on loans to one borrower, and the total of all such 
loans to executive officers, directors, principal shareholders and their 
related interests cannot exceed the association's total capital, (or 200% of 
total capital for a qualifying institution with less than $100 million in 
assets).  Most loans to directors, executive officers and principal 
shareholders must be approved in advance by a majority of the 
"disinterested" members of board of directors of the association with any 
"interested" director not participating.  All loans to directors, executive 
officers and principal shareholders must be made on terms substantially the 
same as offered in comparable transactions with all employees, and loans to 
executive officers are subject to additional limitations.  First Federal was 
in compliance with such restrictions at September 30, 1996.  

      Savings associations must comply with Sections 23A and 23B of the 
Federal Reserve Act ("FRA").  An affiliate of a savings association is any 
company or entity that controls, is controlled by or is under common control 
with the savings association.  Bancorp is an affiliate of First Federal.  
Generally, Sections 23A and 23B of the FRA (i) limit the extent to which a 
savings association or its subsidiaries may engage in "covered transactions" 
with any one affiliate to an amount equal to 10% of such association's 
capital stock and surplus, (ii) limit the aggregate of all such transactions 
with all affiliates to an amount equal to 20% of such capital stock and 
surplus, and (ii) require that all such transactions be on terms 
substantially the same, or at least as favorable to the association, as 
those in transactions with a non-affiliate.  The term "covered transaction" 
includes the making of loans, purchase of assets, issuance of a guarantee 
and other similar types of transactions.  First Federal was in compliance 
with these requirements and restrictions at September 30, 1996.

      Holding Company Regulation.  Bancorp is a savings and loan holding 
company within the meaning of the HOLA.  The HOLA generally prohibits a 
savings and loan holding company from controlling any other savings 
association or savings and loan holding company, without prior approval of 
the OTS, or from acquiring or retaining more than 5% of the voting shares of 
a savings association or holding company thereof which is not a subsidiary.  
Under certain circumstances a savings and loan holding company is permitted 
to acquire, with the approval of the OTS, up to 15% of the previously 
unissued voting shares of an undercapitalized savings association for cash 
without such savings association being deemed to be controlled by the 
holding company.  Except with the prior approval of the OTS, no director or 
officer of a savings and loan holding company or person owning or 
controlling by proxy or otherwise more than 25% of such company's stock may 
also acquire control of any savings institution, other than a subsidiary 
institution, or any other savings and loan holding company.

      Bancorp is a unitary savings and loan holding company.  Under current 
law, there are generally no restrictions on the activities of a unitary 
savings and loan holding company.  However, if the OTS determines that there 
is reasonable cause to believe that the continuation by a savings and loan 
holding company of an activity constitutes a serious risk to the financial 
safety, soundness or stability of its subsidiary savings association, the 
OTS may impose such restrictions as deemed necessary to address such risk, 
including limiting (i) payment of dividends by the savings association, (ii) 
transactions between the savings association and its affiliates, and (iii) 
any activities of the savings association that might create a serious risk 
that the liabilities of the holding company and its affiliates may be 
imposed on the savings association.  Notwithstanding the foregoing rules as 
to permissible business activities of a unitary savings and loan holding 
company, if the savings association subsidiary of a holding company fails to 
meet the QTL Test, then such unitary holding company would become subject to 
the activities restrictions applicable to multiple holding companies.  At 
September 30, 1996, First Federal met the QTL Test.

      If Bancorp were to acquire control of another savings institution, 
other than through a merger or other business combination with First 
Federal, Bancorp would thereupon become a multiple savings and loan holding 
company.  Unless such acquisition is pursuant to the authority to approve 
emergency thrift acquisitions and each subsidiary savings association meets 
the QTL Test, the activities of Bancorp and any of its subsidiaries (other 
than First Federal or other subsidiary savings associations) would 
thereafter be subject to further restrictions.  The HOLA provides that, 
among other things, no multiple savings and loan holding company or 
subsidiary thereof that is not a savings institution shall commence or shall 
continue for more than a limited period of time after becoming a multiple 
savings and loan holding company or subsidiary thereof, any business 
activity other than (i) furnishing or performing management services for a 
subsidiary savings institution, (ii) conducting an insurance agency or 
escrow business, (iii) holding, managing or liquidating assets owned by or 
acquired from a subsidiary savings institution, (iv) holding or managing 
properties used or occupied by a subsidiary savings institution, (v) acting 
as trustee under deeds of trust, (vi) those activities previously directly 
authorized by federal regulation as of March 5, 1987, to be engaged in by 
multiple holding companies, or (vii) those activities authorized by the FRB 
as permissible for bank holding companies, unless the OTS by regulation 
prohibits or limits such activities for savings and loan holding companies.  
Those activities described in (vii) above must also be approved by the OTS 
prior to being engaged in by a multiple holding company.

      The OTS may also approve acquisitions resulting in the formation of a 
multiple savings and loan holding company that controls savings associations 
in more than one state, if the multiple savings and loan holding company 
involved controls a savings association which operated a home or branch 
office in the state of the association to be acquired as of March 5, 1987, 
or if the laws of the state in which the institution to be acquired is 
located specifically permit institutions to be acquired by state-chartered 
institutions or savings and loan holding companies located in the state 
where the acquiring entity is located (or by a holding company that controls 
such state-chartered savings institutions).  As under prior law, the OTS may 
approve an acquisition resulting in a multiple savings and loan holding 
company controlling savings associations in more than one state in the case 
of certain emergency thrift acquisitions.

      Federal Regulation of Acquisitions of Control of Bancorp and First 
Federal.   In addition to Ohio law limitations on the merger and acquisition 
of Bancorp previously discussed, federal limitations generally require 
regulatory approval of acquisitions at specified levels.  Under pertinent 
federal law and regulations, no person, directly or indirectly, or acting in 
concert with others, may acquire control of First Federal or Bancorp without 
60 days prior notice to the OTS.  "Control" is generally defined as having 
more than 25% ownership or voting power; however, ownership or voting power 
of more than 10% may be deemed "control" if certain factors are present.  If 
the acquisition of control is by a company, the acquirer must obtain 
approval, rather than give notice, of the acquisition as a savings and loan 
holding company.  In addition, any merger of First Federal or of Bancorp in 
which Bancorp is not the resulting company must be approved by the OTS.

Federal Deposit Insurance Corporation.

      Deposit Insurance.   The FDIC is an independent federal agency that 
insures the deposits, up to prescribed statutory limits, of federally 
insured banks and thrifts and safeguards the safety and soundness of the 
banking and thrift industries.  FIRREA established two separate insurance 
funds, the Bank Insurance Fund ("BIF") for commercial banks and state 
savings banks and the SAIF for savings associations, both to be maintained 
and administered by the FDIC.  Upon the enactment of FIRREA, First Federal 
became a member of the SAIF and its deposit accounts became insured by the 
FDIC, up to the prescribed limits.  The FDIC has examination authority over 
all insured savings associations if the FDIC does not believe the OTS has 
taken appropriate action to safeguard safety and soundness and the deposit 
insurance fund. 

      Depository institutions are generally prohibited from converting from 
one insurance fund to the other until the SAIF meets a designated reserve 
level, except with the prior approval of the FDIC in certain limited cases, 
provided applicable exit and entrance fees are paid.  The reserves of the 
SAIF are currently below the level required by law.  The insurance fund 
conversion provisions do not prohibit a SAIF member from converting to a 
bank charter or merging with a bank during the five-year moratorium, as long 
as the resulting bank continues to pay the applicable insurance assessments 
to the SAIF during that period and certain other conditions are met.  First 
Federal does not intend to convert to the BIF or to a bank charter.

      The deposits of First Federal and other savings associations are 
insured by the FDIC in the SAIF.  The deposit accounts of commercial banks 
are insured by the FDIC in the BIF, except to the extent such banks have 
acquired SAIF deposits.  Because a significant portion of the assessments 
paid into the SAIF by savings associations are used to pay the cost of prior 
thrift failures, the reserves of the SAIF are below the level required by 
law.  The BIF has, however, met its required reserve level.

      Assessments paid by healthy savings associations exceeded those paid 
by healthy commercial banks by approximately $.19 per $100 in deposits in 
late 1995, and no BIF assessments have been required of healthy commercial 
banks in 1996, except a $2,000 minimum fee.  Such premium disparity could 
have a negative competitive impact on First Federal and other institutions 
with SAIF deposits.  

      Legislation to recapitalize the SAIF and to eliminate the significant 
premium disparity between the BIF and the SAIF became effective September 
30, 1996.  The recapitalization plan provides for a special assessment equal 
to $.657 per $100 of SAIF deposits held at March 31, 1995, in order to 
increase the SAIF reserves to the level required by law.  Certain BIF 
institutions holding SAIF-insured deposits will pay a lower special 
assessment.  On the basis of its $121.8 million in deposits at March 31, 
1995, First Federal paid, on November 27, 1996, an additional pre-tax 
assessment of $800,100.  Such payment was recorded as an expense and 
accounted for by First Federal as of September 30, 1996.  Earnings and 
capital were, therefore, negatively affected for the quarter ended September 
30, 1996, by an after-tax amount of approximately $528,000.

      The recapitalization plan also provides that the cost of prior thrift 
failures will be shared by both the SAIF and the BIF, which will increase 
BIF assessments for healthy banks to approximately $.013 per $100 of 
deposits in 1997.  SAIF assessments for healthy savings associations in 1997 
will be approximately $.064 per $100 in deposits and may never be reduced 
below the level set for healthy BIF institutions.

      The recapitalization plan also provides for the merger of the SAIF and 
the BIF effective January 1, 1999, assuming there are no savings 
associations under federal law.  Under separate proposed legislation, 
Congress is considering the elimination of the federal thrift charter and 
the separate federal regulations of thrifts.  As a result, First Federal 
would have to convert to a different financial institution charter and would 
be regulated under federal law as a bank, including being subject to the 
more restrictive activity limitations imposed on national banks.

      In addition, Bancorp might become subject to more restrictive holding 
company requirements, including activity limits and capital requirements 
similar to those imposed on First Federal.  Bancorp cannot predict the 
impact of the conversion of First Federal to, or regulation of First Federal 
as, a bank until the legislation requiring such change is enacted.

FRB Regulations

      Reserve Requirements.  FRB regulations require savings associations to 
maintain reserves against their transaction accounts (primarily NOW 
accounts) and non-personal time deposits.  Such regulations generally 
require that reserves of 3% be maintained against deposits in transaction 
accounts up to $52 million (subject to an exemption of up to $4.3 million), 
and that an initial reserve of 10% be maintained against that portion of 
total net transaction accounts in excess of $52 million.  These percentages 
are subject to adjustment by the FRB.  At September 30, 1996, First Federal 
was in compliance with its reserve requirements.

Federal Home Loan Banks

      The FHLBs, under the regulatory oversight of the Federal Housing 
Financing Board, provide credit to their members in the form of advances.  
Federally chartered savings associations are required to be members of a 
FHLB.  First Federal is a member of the FHLB of Cincinnati and must maintain 
an investment in the capital stock of that FHLB in an amount equal to the 
greater of 1.0% of the aggregate outstanding principal amount of First 
Federal's residential mortgage loans, home purchase contracts and similar 
obligations at the beginning of each year, or 5% of its advances from the 
FHLB.  First Federal is in compliance with this requirement with an 
investment in FHLB of Cincinnati stock of $1,930,000 at September 30, 1996.

      Upon the origination or renewal of a loan or advance, the FHLB of 
Cincinnati is required by law to obtain and maintain a security interest in 
collateral in one or more of the following categories:  fully disbursed, 
whole first mortgage loans on improved residential property or securities 
representing a whole interest in such loans; securities issued, insured or 
guaranteed by the United States government or an agency thereof; deposits in 
any FHLB; or other real estate related collateral (up to 30% of the member 
association's capital) acceptable to the applicable FHLB, if such collateral 
has a readily ascertainable value and the FHLB can perfect its security 
interest in the collateral.

      Each FHLB is required to establish standards of community investment 
or service that its members must maintain for continued access to long-term 
advances from the FHLBs.  The standards take into account a member's 
performance under the Community Reinvestment Act and its record of lending 
to first-time home buyers.  All long-term advances by each FHLB must be made 
only to provide funds for residential housing finance.

                                  TAXATION

Federal Taxation

      Bancorp is subject to the federal tax laws and regulations which apply 
to corporations generally.  First Federal is also subject to the federal tax 
laws and regulations which apply to corporations generally.  However, 
certain thrift institutions such as First Federal were, prior to the 
enactment of the Small Business Jobs Protection Act, which was signed into 
law on August 21, 1996, allowed deductions for bad debts under methods more 
favorable to those granted to other taxpayers.  Qualified thrift 
institutions could compute deductions for bad debts using either the 
specific charge-off method of Section 166 of the Code, or the reserve method 
of Section 593 of the Code.

      Under Section 593, a thrift institution annually could elect to deduct 
bad debts under either (i) the "percentage of taxable income" method 
applicable only to thrift institutions, or (ii) the "experience" method that 
also was available to small banks.  Under the "percentage of taxable income" 
method, a thrift institution generally was allowed a deduction for an 
addition to its bad debt reserve equal to 8% of its taxable income 
(determined without regard to this deduction and with additional 
adjustments).  Under the "experience"  method, a thrift institution was 
generally allowed a deduction for an addition to its bad debt reserve equal 
to the greater of (i) an amount based on its actual average experience for 
losses in the current and five preceding taxable years, or (ii) an amount 
necessary to restore the reserve to its balance as of the close of the base 
year.  A thrift institution could elect annually to compute its allowable 
addition to bad debt reserves for qualifying loans either under the 
"experience" method or the "percentage of taxable income" method.  For tax 
years 1995, 1994 and 1993, First Federal used the "percentage of taxable 
income" method because such method provided a higher bad debt deduction than 
the "experience" method.

      Section 1616(a) of the Small Business Job Protection Act repealed the 
Section 593 reserve method of accounting for bad debts by thrift 
institutions, effective for taxable years beginning after 1995.  Thrift 
institutions that would be treated as small banks are allowed to utilize the 
"experience" method applicable to such institutions, while thrift 
institutions that are treated as large banks are required to use the 
specific charge-off method.  The "percentage of taxable income" method of 
accounting for bad debts is no longer available for any financial 
institution.

      A thrift institution required to change its method of computing 
reserves for bad debt will treat such change as a change in the method of 
accounting, initiated by the taxpayer, and having been made with the consent 
of the Secretary of the Treasury.  Any adjustments under Section 481(a) of 
the Code required to be recaptured with respect to such change generally 
will be determined solely with respect to the "applicable excess reserves" 
of the taxpayer.  The amount of the "applicable excess reserves" will be 
taken into account ratably over a six-taxable-year period, beginning with 
the first taxable year beginning after 1995, subject to the residential loan 
requirement described below.  In the case of a thrift institution that 
becomes a large bank, the amount of the institution's applicable excess 
reserves generally is the excess of (i) the balances of its reserve for 
losses on qualifying real property loans (generally loans secured by 
improved real estate) and its reserve for losses on nonqualifying loans (all 
other types of loans) as of the close of its last taxable year beginning 
before January 1, 1996, over (ii) the balances of such reserves as of the 
close of its last taxable year beginning before January 1, 1988 (i.e., the 
"pre-1988 reserves").  In the case of a thrift institution that becomes a 
small bank, like First Federal, the amount of the institution's "applicable 
excess reserves" generally is the excess of (i) the balances of its reserve 
for loan losses on qualifying real property loans and its reserve for losses 
on nonqualifying loans as of the close of its last taxable year beginning 
before January 1, 1996, over (ii) the greater balance of (a) its "pre-1988 
reserves" or (b) what the thrift's reserves would have been at the close of 
its last year beginning before January 1, 1996, had the thrift always used 
the "experience" method.

      For taxable years that begin after December 31, 1995, and before 
January 1, 1998, if a thrift meets the residential loan requirement for a 
tax year, the recapture of the "applicable excess reserves" otherwise 
required to be taken into account as a Code Section 481(a) adjustment for 
the year will be suspended.  A thrift meets the residential loan requirement 
if, for the tax year, the principal amount of residential loans made by the 
thrift during the year is not less than its "base amount."  The "base 
amount" generally is the average of the principal amounts of the residential 
loans made by the thrift during the six most recent tax years beginning 
before January 1, 1996.

      A residential loan is a loan as described in Section 7701(a)(19)(C)(v) 
(generally a loan secured by residential real and church property and 
certain mobile homes), but only to the extent that the loan is made to the 
owner of the property to acquire, construct or improve the property.

      The balance of the "pre-1988 reserves" is subject to the provisions of 
Section 593(e) as modified by the Small Business Job Protection Act which 
requires recapture in the case of certain excessive distributions to 
shareholders.  The "pre-1988 reserves" may not be utilized for payment of 
cash dividends or other distributions to a shareholder (including 
distributions in dissolution or liquidation) or for any other purpose 
(except to absorb bad debt losses).  Distribution of a cash dividend by a 
thrift institution to a shareholder is treated as made:  first, out of the 
institution's post-1951 accumulated earnings and profits; second, out of the 
"pre-1988 reserves"; and, third, out of such other accounts as may be 
proper.  To the extent a distribution by First Federal to Bancorp is deemed 
paid out of its "pre-1988 reserves" under these rules, the "pre-1988 
reserves" would be reduced and First Federal's gross income for tax purposes 
would be increased by the amount which, when reduced by the income tax, if 
any, attributable to the inclusion of such amount in its gross income, 
equals the amount deemed paid out of the "pre-1988 reserves."  As of 
September 30, 1996, First Federal's "pre-1988 reserves" subject to potential 
recapture for tax purposes totaled approximately $5.2 million.  First 
Federal believes it has approximately $6.3 million of accumulated earnings 
and profits for tax purposes as of September 30, 1996, which would be 
available for dividend distributions, provided regulatory restrictions 
applicable to the payment of dividends are met.  No representation can be 
made as to whether First Federal will have current or accumulated earnings 
and profits in subsequent years. 

      In addition to the regular income tax, Bancorp and First Federal are 
subject to a minimum tax.  An alternative minimum tax is imposed at a 
minimum tax rate of 20% on "alternative minimum taxable income" (which is 
the sum of a corporation's regular taxable income, with certain adjustments, 
and tax preference items), less any available exemption.  Such tax 
preference items include interest on certain tax-exempt bonds issued after 
August 7, 1986.  In addition, 75% of the amount by which a corporation's 
"adjusted current earnings" exceeds its "alternative minimum taxable income" 
computed without regard to this preference item and prior to reduction by 
net operating losses, is included in "alternative minimum taxable income."  
Net operating losses can offset no more than 90% of "alternative minimum 
taxable income."  The alternative minimum tax is imposed to the extent it 
exceeds the corporation's regular income tax.  Payments of alternative 
minimum tax may be used as credits against regular tax liabilities in future 
years.  In addition, for taxable years after 1986 and before 1996, Bancorp 
and First Federal are also subject to an environmental tax equal to 0.12% of 
the excess of "alternative minimum taxable income" for the taxable year 
(determined without regard to net operating losses and the deduction for the 
environmental tax) over $2.0 million.  

      The federal income tax provision decreased by $56,900 from fiscal 1995 
to fiscal 1996.  The effective tax rate for fiscal 1996 was 34.2% compared 
to 33.4% for fiscal year 1995.

      The tax returns of First Federal have been audited or closed without 
audit through 1992.  In the opinion of management, any examination of open 
returns would not result in a deficiency which could have a material adverse 
effect on the financial condition of First Federal.

      On November 10, 1993, Bancorp's Board of Directors approved changing 
its tax year from December 31, to September 30, to coincide with its fiscal 
year end.

FASB Statement on Accounting for Income Taxes

      In February 1992, the Financial Accounting Standards Board ("FASB") 
issued SFAS No. 109 which requires an asset and liability approach for 
financial accounting and reporting for income taxes and is effective for 
fiscal years beginning after December 15, 1992.  Under SFAS No. 109, a 
deferred tax liability or an asset is recognized for the estimated future 
tax effects attributable to temporary differences and carryforwards based 
upon provisions of the enacted tax law.  If necessary, recorded deferred tax 
assets are reduced by the amount of any tax benefits that, based on 
available evidence, are not expected to be realized.  Management recognized 
a $360,000 reduction of income in the quarter ended December 31, 1993, as a 
result of the cumulative effect of adopting FAS 109.   

Ohio Taxation

      Bancorp is subject to the Ohio corporation franchise tax, which, as 
applied to Bancorp, is a tax measured by both net income and net worth.  The 
rate of tax is the greater of (i) 5.1% on the first $50,000 of computed Ohio 
taxable income and 8.9% of computed Ohio taxable income in excess of $50,000 
or (ii) .582% times taxable net worth.

      In computing its tax under the net worth method, Bancorp may exclude 
100% of its investment in the capital stock of First Federal after the 
Conversion, as reflected on the balance sheet of Bancorp, in computing its 
taxable net worth as long as it owns at least 25% of the issued and 
outstanding capital stock of First Federal.  The calculation of the 
exclusion from net worth is based on the ratio of the excludable investment 
(net of any appreciation or goodwill included in such investment) to total 
assets multiplied by the net value of the stock.  As a holding company, 
Bancorp may be entitled to various other deductions in computing taxable net 
worth that are not generally available to operating companies.

      A special litter tax is also applicable to all corporations, including 
Bancorp, subject to the Ohio corporation franchise tax other than "financial 
institutions."  If the franchise tax is paid on the net income basis, the 
litter tax is equal to .11% of the first $50,000 of computed Ohio taxable 
income and .22% of computed Ohio taxable income in excess of $50,000.  If 
the franchise tax is paid on the net worth basis, the litter tax is equal to 
 .014% times taxable net worth.

      First Federal is a "financial institution" for State of Ohio tax 
purposes.  As such, it is subject to the Ohio corporate franchise tax on 
"financial institutions," which is imposed annually at a rate of 1.5% of 
First Federal's book net worth determined in accordance with generally 
accepted accounting principles.  As a "financial institution," First Federal 
is not subject to any tax based upon net income or net profits imposed by 
the State of Ohio.

Item 2.  Description of Property.

      The following table sets forth certain information at September 30, 
1996, regarding the properties on which the main office and each branch 
office of First Federal is located and other office properties owned by 
First Federal:

<TABLE>
<CAPTION>

Location                        Owned or leased   Date acquired   Square footage   Net book value (1)
- --------                        ---------------   -------------   --------------   ------------------

<S>                                  <C>              <C>             <C>              <C>
Main Office:
Fifth and Market Streets (2)
Zanesville, Ohio  43701              Owned            1961            23,600           $4,189,001

Branch Offices:
990 Military Road
Zanesville, Ohio  43701              Owned            1975             5,000              428,996

2810 Maysville Pike
South Zanesville, Ohio  43701        Owned            1994             2,050              473,706

55 East Main Street
Roseville, Ohio  43777               Owned            1990             2,394              130,476

639 Main Street
Coshocton, Ohio  43812               Owned            1982             4,310              127,822

123 Main Street
Newcomerstown, Ohio  43832           Owned            1984             2,128                4,843

Other Offices:
FHA-VA Lending Office
995 Beverly Avenue
Zanesville, Ohio  43701              Owned            1975             1,000                4,500

Other Properties:
1003 Beverly Avenue
Zanesville, Ohio  43701              Owned            1994             1,284               62,375

____________________
<F1>  Net book value amounts are for land, buildings and improvements.
<F2>  In June of 1995, First Federal entered into contracts for the expansion 
      and renovation of the Main Office facility at 505 Market Street.  
      The construction began in August 1995, and it is anticipated to be 
      complete in November 1996 with an estimated cost of $4.0 million 
      dollars, which will be funded from current cash flow.

</TABLE>

      First Federal also owns furniture, fixtures and various bookkeeping 
and accounting equipment.  The net book value of First Federal's investment 
in office premises and equipment totaled $6.6 million at September 30, 1996.  
First Federal believes such properties are adequately insured.  See Notes to 
Consolidated Financial Statements in the Annual Report for additional 
information.

Item 3.  Legal Proceedings.

      Neither Bancorp nor First Federal is presently involved in any legal 
proceedings of a material nature.  From  time to time, First Federal is a 
party to legal proceedings incidental to its business to enforce its 
security interest in collateral pledged to secure loans made by First 
Federal.

Item 4.  Submission of Matters to a Vote of Security Holders.

Not applicable.


                                   PART II

Item 5.  Market for Common Equity and Related Stockholder Matters.

      Bancorp issued its common shares in July 1992, in connection with its 
acquisition of the stock of First Federal issued in the Conversion.  On each 
of October 26, 1994, and November 6, 1996, the Board of Directors declared a 
stock dividend in the nature of a 2-for-1 stock split.  All earnings and 
dividends per share disclosures have been restated to reflect these stock 
dividends.  At November 30, 1996, after the repurchase of 81,584 shares and 
the stock dividends, Bancorp had 1,570,116 common shares outstanding and 
held of record by approximately 513 shareholders.  Bancorp's common shares 
are traded in the over-the-counter market.  Price information with respect 
to Bancorp's common shares is listed on The Nasdaq SmallCap Market 
("Nasdaq") under the symbol of FFBZ.

      The following table sets forth the range of high and low bid 
information for the common shares of Bancorp, as quoted by Nasdaq, together 
with the dividends declared per common share for each quarter during the 
fiscal year ended September 30, 1996.

<TABLE>
<CAPTION>
                           09/96     06/96     03/96     12/95     09/95    06/95    03/95    12/94
                           -----     -----     -----     -----     -----    -----    -----    -----

<S>                       <C>       <C>       <C>       <C>       <C>      <C>      <C>      <C>
Dividend Declared         $ 0.055   $ 0.055   $ 0.050   $ 0.050   $0.045   $0.045   $0.045   $0.045

High Bid During Quarter    13.750    12.250    11.875    10.125    8.750    7.250    6.500    6.500

Low Bid During Quarter     11.750    11.125    10.125     9.750    7.250    6.375    6.250    6.000

Last Bid Of Quarter        13.750    11.750    11.125    10.125    8.750    7.250    6.500    6.250

</TABLE>

      The income of Bancorp consists primarily of dividends from First 
Federal.  In addition to certain federal income tax considerations, OTS 
regulations impose limitations on the payment of dividends and other capital 
distributions by savings banks.  Under OTS regulations applicable to 
converted savings banks, First Federal is not permitted to pay a cash 
dividend on its capital stock if First Federal's regulatory capital would, 
as a result of the payment of such dividend, be reduced below the amount 
established for the purpose of granting a limited priority claim on the 
assets of First Federal in the event of a complete liquidation to those 
members of First Federal before the Conversion who maintain a savings 
account at First Federal after the Conversion or applicable regulatory 
capital requirements prescribed by the OTS.

      In addition, OTS regulations provide that a savings association which 
immediately prior to, and on a pro forma basis after giving effect to, a 
proposed capital distribution (including a dividend), has total capital (as 
defined by OTS regulations) that is equal to or greater than the amount of 
its fully phased-in capital requirements is generally permitted without OTS 
approval (but subsequent to 30 days prior notice to the OTS) to make capital 
distributions, including dividends, during a calendar year in an amount not 
to exceed the greater of (1) 100% of its net earnings to date during the 
year, plus an amount equal to one-half the amount by which its total capital 
to assets ratio exceeded its required fully phased-in capital to assets 
ratio at the beginning of the year, or (2) 75% of its net earnings during 
the most recent four-quarter period.  Savings associations with total 
capital in excess of the fully phased-in capital requirements that have been 
notified by the OTS that they are in need of more than normal supervision 
and associations whose capital does not exceed their fully phased-in capital 
requirements are subject to restrictions on dividends.

Item 6.  Management's Discussion and Analysis or Plan of Operations.

General

      First Federal is primarily engaged in the business of attracting 
savings deposits from the general public and investing such funds in loans 
secured by one-to-four family residential real estate located primarily in 
eastern Ohio.  In recent years, First Federal has increased its origination 
of consumer loans, primarily direct and indirect loans for the purchase of 
automobiles.  First Federal also originates loans secured by multifamily 
real estate (over four units) and nonresidential real estate and other types 
of consumer loans,  including home equity, home improvement loans, and 
secured and unsecured lines-of-credit.  Prior to 1986, First Federal 
purchased participation interests in various loans secured by multifamily 
and nonresidential real estate located outside of First Federal's primary 
market area.  First Federal also invests in U.S. government and agency 
obligations, interest-bearing deposits in other banks, mortgage-backed 
securities and other investments permitted by applicable law.

      First Federal's profitability is primarily dependent upon its net 
interest income, which is the difference between interest income on its loan 
and investment portfolios and interest paid on deposits and other borrowed 
funds.  Net  interest income is directly affected by the relative amounts of 
interest-earning assets and interest-bearing liabilities and the interest 
rates earned or paid on such amounts.  First Federal's profitability is also 
affected by the provision for loan losses and the level of other income and 
other expenses.  Other income consists primarily of service charges, other 
fees on deposits, dividends on FHLB stock and gain on sale of loans.  The 
gain on sale of loans is the result of First Federal's origination and sale 
of fixed-rate mortgage loans in the secondary market.  Other expenses 
include salaries and employee benefits, occupancy of premises, federal 
deposit insurance premiums, data processing,  advertising, state franchise 
tax and other operating expenses.

      The operating results of First Federal are also affected by general 
economic conditions, the monetary and fiscal policies of federal agencies 
and the regulatory policies of agencies that regulate financial 
institutions.  First Federal's cost of funds is influenced by interest rates 
on competing investments and general market rates of interest.  Lending 
activities are influenced by the demand for real estate loans and other 
types of loans, which is in turn affected by the interest rates at which 
such loans are made, general economic conditions affecting loan demand and 
the availability of funds for lending activities.

Note Regarding Forward-Looking Statements
- -----------------------------------------

      In addition to historical information contained herein, the following 
discussion contains forward-looking statements that involve risks and 
uncertainties.  Economic circumstances, First Federal's operations and First 
Federal's actual results could differ significantly from those discussed in 
the forward-looking statements.  Some of the factors that could cause or 
contribute to such differences are discussed herein but also include changes 
in the economy and interest rates in the nation and First Federal's market 
area generally.

      Some of the forward-looking statements included herein are the 
statements regarding the following:
      1.   Management's determination of the amount of loan loss allowance;
      2.   Management's belief that deposits will grow slightly during fiscal 
           year 1997;
      3.   Management's anticipation that loan demand will remain steady;
      4.   Management's anticipation that additional advances from the FHLB 
           will be necessary to fund loan originations;
      5.   Management's anticipation that adjustable-rate loans will reprice 
           higher in fiscal year 1997 if interest rates remain relatively 
           stable;
      6.   Management's anticipation that depreciation for building, 
           furniture and fixtures will increase;
      7.   Changes in deposit insurance assessments;
      8.   Legislative changes with respect to the federal thrift charter;
      9.   Management's expectation that the amount of its consumer loans 
           will increase; and 
      10.  Management's expectation that a significant portion of the 
           certificates of deposit at First Federal maturing in fiscal year 
           1997 will remain on deposit with First Federal.

Selected Consolidated Financial Data

      The following table sets forth certain information concerning the 
consolidated financial condition and results of operations of First Federal 
as of and for the periods indicated:

<TABLE>
<CAPTION>
Selected financial information                        At or for the year ended September 30,
and other data                               1996        1995        1994        1993        1992
                                             ----        ----        ----        ----        ----
                                                 (Dollars in thousands except for per share data)

<S>                                        <C>         <C>         <C>         <C>         <C>
Total amount of:
  Assets                                   $ 184,467   $ 171,624   $ 156,305   $ 146,048   $ 143,635
  Mortgage-backed securities                   1,661       1,889       2,063       2,395       2,976
  Loans receivable - net                     160,298     151,744     138,618     127,149     122,725
  Federal funds sold and 
   other short-term investments                3,175         975         550           -         824
  Investment securities and FHLB stock         6,478       6,502       6,233       5,638       7,215
  Deposits                                   130,072     129,267     129,013     130,331     132,007
  Borrowed funds                              37,970      27,600      14,625       3,225           -
  Stockholders' equity                        13,998      12,745      11,484      11,231      10,005

Number of:
  Real estate loans outstanding                3,008       2,675       2,655       2,642       2,620
  Consumer loans outstanding                   5,189       4,938       4,735       4,483       4,430
  Deposit accounts                            20,312      20,750      20,237      20,516      21,088
  Full service offices                             6           6           6           6           6

Summary of operations                        1996        1995        1994        1993        1992
                                             ----        ----        ----        ----        ----
  Total interest income                    $  13,630   $  12,205   $  10,052   $  10,805   $  12,365
  Total interest expense                       7,099       6,452       4,575       5,206       7,003
                                           ---------   ---------   ---------   ---------   ---------
  Net interest income                          6,531       5,753       5,477       5,599       5,362
  Provision for loan losses                      131          60         192         281         351
                                           ---------   ---------   ---------   ---------   ---------
  Net interest income after 
   provision for loan losses                   6,400       5,693       5,285       5,318       5,011
  Noninterest income                             871         766         731         765         750
  Noninterest expense                          5,092       4,062       4,084       3,909       3,954
  Provision for loss on property
   held for sale                                   -           -           -           -         548
                                           ---------   ---------   ---------   ---------   ---------
  Income before federal income tax and 
   cumulative effect of a change in
   accounting method                           2,179       2,397       1,932       2,174       1,259
  Provision for federal income taxes             745         802         573         677         119
                                           ---------   ---------   ---------   ---------   ---------
  Income before cumulative effect of a 
   change in accounting method                 1,434       1,595       1,359       1,497       1,140
  Cumulative effect of change in
   accounting for income taxes                     -           -        (360)          -           -
                                           ---------   ---------   ---------   ---------   ---------
  Net income                               $   1,434   $   1,595   $     999   $   1,497   $   1,140
                                           =========   =========   =========   =========   =========
          
  Primary earnings per share before
   cumulative effect of a change in
   accounting method (1)                   $     .84   $     .97   $     .80   $     .88   $     .69
  Change in accounting method                      -           -        (.21)          -           -
                                           ---------   ---------   ---------   ---------   ---------
  Primary earnings per share               $     .84   $     .97   $     .59   $     .88   $     .69
                                           =========   =========   =========   =========   =========
          
  Fully diluted earnings per share
   before cumulative effect of a change
   in accounting method (1)                $     .84   $     .96   $     .79   $     .87   $     .69
  Change in accounting method                      -           -        (.21)          -           -
                                           ---------   ---------   ---------   ---------   ---------
  Fully diluted earnings per share         $     .84   $     .96   $     .58   $     .87   $     .69
                                           =========   =========   =========   =========   =========
          
  Cash dividend declared per share (1)     $    0.21   $    0.18   $    0.14   $    0.09           -
  Weighted average common and 
   common equivalent shares (2)
    Primary                                1,697,094   1,640,194   1,695,948   1,706,096   1,651,700
    Fully diluted                          1,716,515   1,660,670   1,702,556   1,710,692   1,651,700

____________________
<F1>  Information is not applicable to periods prior to July 14, 1992, the 
      effective date of First Federal's conversion from mutual to stock 
      form.
<F2>  On each of October 26, 1994, and November 6, 1996, the Board of 
      Directors declared a stock dividend in the nature of a 2-for-1 stock 
      split.  All earnings and dividends per share disclosures have been 
      restated to reflect these stock dividends.
</TABLE>


<TABLE>
<CAPTION>
                                                           At or for the
                                                      year ended September 30,
                                            ---------------------------------------------
Key Operating Ratios                        1996      1995      1994      1993      1992
                                            ----      ----      ----      ----      ----
          
<S>                                        <C>       <C>       <C>       <C>       <C>
Interest rate spread (spread between
 weighted average rate on all
 interest-earning assets and all
 interest-bearing liabilities) at end
 of period                                   3.71%     3.48%     3.73%     3.87%     4.14%
Average interest rate spread                 3.92      3.54      3.84      3.99      3.91
Net interest yield (net interest
 income divided by average interest-
 earning assets)                             4.04      3.70      3.99      4.15      3.67
Return on stockholders' equity (1)          10.65     13.14     12.57     14.00     17.06
Return on stockholders' equity (2)          10.65     13.14      9.24     14.00     17.06
Return on assets (3)                          .81       .96       .93      1.03      0.78
Return on assets (4)                          .81       .96       .68      1.03      0.78
Average interest-earning assets to
 average interest-bearing liabilities      102.79    103.90    104.69    104.12    101.34
Stockholders' equity to total assets at
 end of period                               7.59      7.43      7.35      7.69      6.97
Average stockholders' equity to average
 total assets                                7.65      7.33      7.51      7.36      4.57
Dividend payout                             25.00     18.75     24.57     10.35         -
Nonperforming assets ratio (total
 nonperforming assets divided by
 total assets) at end of period (5)           .28       .31       .46      1.68      1.87
General valuation allowance to net
 loans outstanding at end of period          0.75      0.76      0.57      0.52      0.71

____________________
<F1>  Net income before cumulative effect of change in accounting principle 
      divided by average stockholders' equity.
<F2>  Net income divided by average stockholders' equity.
<F3>  Net income before cumulative effect of change in accounting principle 
      divided by average total assets.
<F4>  Net income divided by average total assets.
<F5>  Nonperforming assets consist of nonaccruing loans, accruing loans which 
      are past due 90 days or more, real estate owned and property held 
      for future sale.
</TABLE>

Financial Condition Data

      Total assets of First Federal increased to $184.5 million at September 
30, 1996, from $171.6 million at September 30, 1995.  The increase in assets 
is the result primarily of an increase in net loans receivable of $8.6 
million, or 5.64%, from $151.7 million at September 30, 1995, to $160.3 
million at September 30, 1996, and an increase in premises and equipment 
from $3.7 million to $6.6 million.  The increase in loans receivable was 
primarily due to an increase in residential real estate loans of $6.0 
million, a $3.6 million increase in consumer automobile loans, a $1.2 
million increase in other real estate loans, a $119,000 increase in 
commercial loans and a $400,000 increase in other consumer loans.  The 
increase in residential loans was due to new loan originations and 
refinancing of loans from other institutions. 

      Cash and cash equivalents increased $1.8 million to $8.2 million at 
September 30, 1996.  Investment securities decreased $319,000 due to the use 
of the funds from maturing securities for loan originations.  See "Liquidity 
and Capital Resources."  Mortgage-backed securities decreased by $228,000, 
or 12.1%, during the 1996 fiscal year due to principal repayments on the 
mortgage-backed securities portfolio and the use of such funds for 
operations and loan originations.  Accrued interest receivable and other 
assets increased $145,000 to $3.2 million at September 30, 1996.  Premises 
and equipment increased $2.9 million due to the renovation of the Main 
Office, which cost $4.0 million.  FHLB stock increased $295,000, which is 
included in accrued interest receivable and other assets.

      The allowance for loan losses increased by $112,000 from $1,499,000 at 
September 30, 1995, to $1,611,000 at September 30, 1996.  Management 
determined to increase the general valuations as the loan portfolio grew.  
First Federal reviews on a monthly basis the allowance for loan losses as it 
relates to a number of relevant factors, including but not limited to, 
trends in the level of nonperforming assets and classified loans, current 
and anticipated economic conditions in the primary lending area, past loss 
experience and possible losses arising from specific problem assets.  To a 
lesser extent, management also considers loan concentrations to single 
borrowers and changes in the composition of the loan portfolio.  While 
management believes that it uses the best information available to determine 
the allowance for loan losses, unforeseen market conditions could result in 
adjustments, and net earnings could be significantly affected if 
circumstances differ substantially from the assumptions used in making the 
final determination.

      Loans not secured by one- to four-family residential real estate are 
generally considered to involve greater risk of loss than loans secured by 
one- to four-family residential real estate due, in part, to the effects of 
general economic conditions.  The repayment of multifamily residential and 
nonresidential real estate loans generally depends upon the cash flow from 
the operation of the property, which may be negatively affected by national 
and local economic conditions that cause leases not to be renewed or that 
negatively affect the operations of a commercial borrower.  Construction 
loans may also be negatively affected by such economic conditions, 
particularly loans made to developers who do not have a buyer for a property 
before the loan is made.  The risk of default on consumer loans increases 
during periods of recession, high unemployment and other adverse economic 
conditions.  When consumers have trouble paying their bills, they are more 
likely to pay mortgage loans than consumer loans, and the collateral 
securing such loans, if any, may decrease in value more rapidly than the 
outstanding balance of the loan.

      Deposits increased by $805,000, or .62%, from $129.3 million at 
September 30, 1995, to $130.1 million at September 30, 1996.  The increase 
is primarily due to the growth in noninterest-bearing accounts at September 
30, 1996.  The balance of such deposits increased $823,000 to $4.3 million 
at September 30, 1996, from $3.5 million at September 30, 1995.  At 
September 30, 1996, FHLB advances totaled $38 million, an increase of $10.4 
million over the $27.6 million of advances outstanding at September 30, 
1995.  Management believes that deposits will grow slightly during early 
fiscal year 1997 and that it will be necessary to fund the anticipated 
steady loan demand with further advances from the FHLB, whose rates are less 
expensive than current market savings rates and their SAIF premiums.  No 
assurance can be provided, however, that deposits will grow slightly and 
that loan demand will remain steady.  Deposit levels and loan demand are 
affected by national, as well as local, interest rates and other national 
and local economic circumstances.

      Stockholders' equity was $14 million, or 7.59% of total assets, at 
September 30, 1996, compared to $12.7 million, or 7.4% of total assets, at 
September 30, 1995.  The increase was attributable to $1.4 million in net 
income for the 1996 fiscal year, a decrease of $143,000 in the pension 
liability that had been required to fund an actuarial deficiency and 
$330,000 in dividends declared.

Comparison of the Years Ended
September 30, 1996 and 1995

      First Federal reported net income for the 1996 fiscal year of 
approximately $1.4 million compared to $1.6 million in fiscal year 1995.  
The most significant changes from 1995 to 1996 were the increase in net 
interest income of $778,000 and the increase in noninterest expense of $1.0 
million due primarily to a special deposit insurance assessment by the 
Savings Association Insurance Fund ("the SAIF") of the FDIC.

      Net interest income increased by $778,000 in fiscal year 1996 compared 
to fiscal year 1995.  Interest income increased to $13.6 million during 
fiscal year 1996 from $12.2 million during fiscal year 1995.  This increase 
was a result of average loans increasing $5.8 million during 1996 compared 
to 1995 and the highly competitive mortgage loan market in which 1995's 
first-year rates on adjustable-rate mortgages were set at rates lower than 
the fully indexed rates and adjusted to higher rates in 1996.  Only 3.19%, 
or $5.3 million, of First Federal's total loan portfolio of $167.0 million 
consists of fixed-rate residential real estate loans.  If interest rates 
remain relatively stable during fiscal year 1997, the adjustable-rate 
mortgage loan portfolio will reprice at slightly higher rates as most loans 
originated during fiscal year 1996 were not initially priced at the fully 
indexed interest rate. These loans will be repricing upward at their first 
adjustment in 1997 while the balance of the adjustable-rate mortgage loan 
portfolio will not reprice substantially lower during 1997.  No assurance 
can be provided, however, that interest rates will remain stable.  Interest 
rates are affected by general, local and national economic conditions, the 
policies of various regulatory authorities and other factors beyond the 
control of First Federal.  Interest expense for fiscal year 1996 increased 
to $7.1 million from $6.5 million during fiscal year 1995.  Included in 
interest expense for 1996 is approximately $1.7 million of interest on 
borrowed funds.  The increase in interest expense on deposits is the result 
of higher interest rates on certificates of deposit and a shift from 
transaction accounts to certificates of deposit.  It is expected that the 
amount of interest paid on borrowed funds will increase during fiscal year 
1997 as First Federal relies on additional advances from the FHLB to fund 
loan demand.

      First Federal's average interest rate spread increased from 3.54% in 
fiscal 1995 to 3.92% in fiscal 1996 as a result of First Federal's interest-
earning assets repricing at a faster pace than its interest-bearing 
liabilities.

      The provision for loan losses was $131,000 in the 1996 fiscal year, an 
increase of $70,000 from the 1995 fiscal year.  Management increased the 
provision for loan losses as a result of the increase in the loan portfolio.

      Noninterest income increased for fiscal year 1996 by $104,000 from 
fiscal 1995.  This is a result of the increase in dividends paid on FHLB 
stock of $27,000, an increase of $60,000 on fees collected on checking 
accounts and other miscellaneous services and an increase of $10,000 on the 
gain on loans sold.

      Noninterest expenses increased by approximately $1.0 million from 
fiscal 1995 to fiscal 1996.  The increase is primarily attributable to a 
special deposit insurance assessment of $800,100.  In addition, salaries and 
benefits increased $168,000, mainly due to an increase in staff and normal 
pay increases.  Occupancy expense increased $59,000 mainly due to increased 
depreciation for the new loan system and savings system software purchased 
in fiscal 1996.  It is anticipated that depreciation for building and 
furniture and fixtures will increase approximately $175,000 for fiscal 1997 
as a result of the renovation of the Main Office at an approximate cost of 
$4.0 million.

      The deposits of First Federal and other savings associations are 
insured by the FDIC in the SAIF.  The deposit accounts of commercial banks 
are insured by the FDIC in the Bank Insurance Fund (the "BIF"), except to 
the extent such banks have acquired SAIF deposits.  Because a significant 
portion of the assessments paid into the SAIF by savings associations are 
used to pay the cost of prior thrift failures, the reserves of the SAIF are 
below the level required by law.  The BIF has, however, met its required 
reserve level.

      Assessments paid by healthy savings associations exceeded those paid 
by healthy commercial banks by approximately $.19 per $100 in deposits in 
late 1995, and no BIF assessments have been required of healthy commercial 
banks in 1996, except a $2,000 minimum fee.  Such premium disparity could 
have a negative competitive impact on First Federal and other institutions 
with SAIF deposits.  

      Legislation to recapitalize the SAIF and to eliminate the significant 
premium disparity between the BIF and the SAIF became effective September 
30, 1996.  The recapitalization plan provides for a special assessment equal 
to $.657 per $100 of SAIF deposits held at March 31, 1995, in order to 
increase the SAIF reserves to the level required by law.  Certain BIF 
institutions holding SAIF-insured deposits will pay a lower special 
assessment.  On the basis of its $121.8 million in deposits at March 31, 
1995, First Federal paid, on November 27, 1996, an additional pre-tax 
assessment of $800,100.  Such payment was recorded as an expense and 
accounted for by First Federal as of September 30, 1996.  Earnings and 
capital were, therefore, negatively affected for the quarter ended September 
30, 1996, by an after-tax amount of approximately $528,000.

      The recapitalization plan also provides that the cost of prior thrift 
failures will be shared by both the SAIF and the BIF, which will increase 
BIF assessments for healthy banks to approximately $.013 per $100 of 
deposits in 1997.  SAIF assessments for healthy savings associations in 1997 
will be approximately $.064 per $100 in deposits and may never be reduced 
below the level set for healthy BIF institutions.

      The recapitalization plan also provides for the merger of the SAIF and 
the BIF effective January 1, 1999, assuming there are no savings 
associations under federal law.  Under separate proposed legislation, 
Congress is considering the elimination of the federal thrift charter and 
the separate federal regulations of thrifts.  As a result, First Federal 
would have to convert to a different financial institution charter and would 
be regulated under federal law as a bank, including being subject to the 
more restrictive activity limitations imposed on national banks.

      In addition, Bancorp might become subject to more restrictive holding 
company requirements, including activity limits and capital requirements 
similar to those imposed on First Federal.  Bancorp cannot predict the 
impact of the conversion of First Federal to, or regulation of First Federal 
as, a bank until the legislation requiring such change is enacted.

      In August 1996, Congress passed legislation repealing the reserve 
method of accounting used by many thrifts to calculate their bad debt 
reserve for federal income tax purposes and requiring any bad debt reserves 
taken after 1987, using the percentage of taxable income method, be included 
in future taxable income of the association over a six-year period, although 
a two-year delay is permitted for institutions meeting a residential 
mortgage loan origination test.  At September 30, 1996, First Federal has 
approximately $1.1 million in bad debt reserves subject to recapture for 
federal income tax purposes.  The deferred tax liability related to the 
recapture was established in prior years, so First Federal's net income will 
not be negatively affected by this legislation.

      The federal income tax provision decreased by $57,000 from fiscal 1995 
to fiscal 1996.  The effective tax rate for fiscal 1996 was 34.2% compared 
to 33.4% for fiscal year 1995.

Comparison of the Years Ended
September 30, 1995 and 1994

      First Federal reported net income for the 1995 fiscal year of 
approximately $1.6 million compared to $999,000 in fiscal year 1994.  The 
significant changes from 1995 to 1994 were the increase in net interest 
income of $277,000, the decrease in provision for loan losses of $132,000, 
the increase in federal income tax provision of $228,000, and the absence of 
the cumulative effect of a one time change in accounting principle of 
$360,000 that was booked as a result of adopting Statement of Financial 
Accounting Standards ("SFAS") No. 109, "Accounting For Income Taxes."  The 
statement required, among other things, a change from the deferred method to 
the liability method of accounting for deferred income taxes.

      Net interest income increased by $277,000 in 1995.  Interest income 
increased to $12.2 million during fiscal year 1995 from $10.1 million during 
fiscal year 1994.  This increase was a result of average loans increasing 
$18.3 million during 1995 compared to 1994 and the direct result of the 
highly competitive mortgage loan market in which 1994's first-year rates on 
adjustable-rate mortgages were set at rates lower than the normal rate and 
rolled to higher rates in 1995.  Only 3.79%, or $5.9 million, of First 
Federal's total loan portfolio of $155.6 million consists of fixed-rate 
residential real estate loans.  Interest expense for fiscal year 1995 
increased to $6.5 million from $4.6 million during fiscal year 1994.  
Included in interest expense for 1995 is approximately $1.7 million interest 
on borrowed funds.  The increase in interest expense is the result of higher 
interest rates on certificates as offered and as they matured from lower 
rates and a shift from transaction accounts to certificates.

      First Federal's average interest rate spread decreased from 3.84% in 
fiscal 1994 to 3.54% in fiscal 1995 as a result of First Federal's interest-
bearing liabilities repricing at a faster pace than its interest-earning 
assets.

      The provision for loan losses was $60,000 in the 1995 fiscal year, a 
decrease of $132,000 from the 1994 fiscal year.  Management reduced the 
provision for loan losses as a result of total nonperforming assets 
declining from $720,000 at September 30, 1994, to $538,000 at September 30, 
1995.   Also, a $428,000 recovery was received on the Gates of Arlington 
property in 1995, which significantly increased the allowance for loan loss 
balance.

      Noninterest income increased for fiscal year 1995 by $36,000 from 
1994.  This is a result of the increased dividends on FHLB stock, which is 
due to the increased balance of FHLB stock owned and the increased dividend 
paid on the stock.

      Noninterest expenses decreased by approximately $20,000 from fiscal 
1994 to fiscal 1995.  The decrease is primarily attributable to a decrease 
in FDIC insurance premiums of $36,000, due to the decline of average 
deposits throughout the year, and a decrease in data processing costs of 
$20,000, due to renegotiating the cost of the third-party provider.  These 
decreases were offset by an increase in occupancy expense of $41,000, due to 
increased depreciation of $8,800, increased repairs and maintenance of 
$19,000, and an increase in furniture and fixtures of $10,000.  The 
increases in repairs and maintenance and furniture and fixtures were due to 
repairs on branch offices and temporarily relocating utilities and offices 
in preparation for the renovation and construction at the Main Office.

      The federal income tax provision increased by $229,000 from fiscal 
1994 to fiscal 1995.  The effective tax rate for fiscal 1995 was 33.4% 
compared to 29.7% for fiscal year 1994.

Asset and Liability Management

      First Federal's Board of Directors has formulated an asset and 
liability management policy designed to accomplish First Federal's principal 
financial objective of enhancing long-term profitability while reducing its 
interest rate risk.  The principal elements of such policy are to: (i) 
originate long-term, fixed-rate mortgage loans for sale; (ii) emphasize the 
origination of adjustable-rate loans; (iii) originate high quality, short-
term consumer loans; (iv) maintain excess liquidity in relatively short-
term, interest-bearing instruments; and (v) lengthen the maturity of its 
liabilities by seeking longer-term deposits.  First Federal's asset and 
liability management policy is designed to reduce the impact of changes in 
interest rates on its net interest income by achieving a more favorable 
match between the maturity or repricing dates of its interest-earning assets 
and interest-bearing liabilities.

      First Federal presently originates one-year and three-year adjustable-
rate mortgage loans for its own portfolio.  The origination of adjustable-
rate mortgage loans in a low or decreasing interest rate environment is 
negatively affected by the increased consumer demand for fixed-rate mortgage 
loans.  Virtually all fixed-rate mortgage loans originated by First Federal 
in recent years have been originated for sale.

      In recent years, First Federal has stressed short-term consumer 
lending, primarily the origination of automobile loans.  In fiscal year 
1996, the automobile loans increased to $30.4 million from $26.8 million in 
fiscal year 1995.  The increase was due to a general fiscal year improvement 
in automobile sales.  First Federal intends to continue to maintain consumer 
loans at current levels or increase such amounts, depending upon the demand 
for such loans.  Consumer loans may decrease, however, due to decreased 
demand or increased competition.  For the past seven years, First Federal 
has been the leader in originating loans for the purchase of residential 
properties in Muskingum County, in terms of both number and aggregate dollar 
amount of loans.

      First Federal's interest rate spread is the principal determinant of 
income.  The interest rate spread, and therefore net interest income, can 
vary considerably over time, because asset and liability repricing do not 
coincide.  Moreover, the long-term or cumulative effect of interest rate 
changes can be substantial.  Interest rate risk is defined as the 
sensitivity of an institution's earnings and net asset value to changes in 
interest rates.  The management and Board of Directors of First Federal 
carefully manage First Federal's exposure to interest rate risk in a manner 
designed to maintain the projected four-quarter percentage change in net 
interest income and the projected change in the market value of portfolio 
equity within the limits established by the Board of Directors assuming a 
permanent and instantaneous parallel shift in interest rates.  The Board has 
established the maximum possible change in net interest income and market 
value of portfolio equity at +/- 200 basis points at (25%) and (40%).  First 
Federal's projected change is (3)% and (7%) at September 30, 1996.  

Liquidity and Capital Resources

      First Federal's principal sources of funds are deposits, repayments on 
loans and mortgage-backed securities, maturities of investment securities, 
FHLB advances, and funds provided by operations.  While scheduled loan and 
mortgage-backed securities amortization and maturing interest-bearing 
deposits and investment securities are relatively predictable sources of 
funds, deposit flows and loan and mortgage-backed securities prepayments are 
greatly influenced by economic conditions, the general level of interest 
rates and competition.  The particular sources of funds  utilized by First 
Federal from time to time are selected based on comparative costs and 
availability.  First Federal generally manages the pricing of its deposits 
to maintain a steady deposit balance.  From time to time, First Federal has 
decided not to pay rates on deposits as high as the rates paid by its 
competitors.  First Federal has, when necessary, supplemented deposits with 
longer term or less expensive alternative sources of funds, such as advances 
from the FHLB.

      The OTS requires savings associations to maintain a minimum level of 
investments in specified types of liquid assets.  OTS regulations presently 
require First Federal to maintain an average daily balance of investments in 
United States Treasury obligations, federal agency obligations and other 
investments having maturities of five years or less.  Such minimum 
requirement is an amount equal to 5% of the sum of First Federal's average 
daily balance of net withdrawable deposit accounts and borrowings payable in 
one year or less.  The liquidity requirement, which may be changed from time 
to time by the OTS to reflect changing economic conditions, is intended to 
provide a source of relatively liquid funds upon which First Federal may 
rely if necessary to fund deposit withdrawals and other short-term funding 
needs.  First Federal's regulatory liquidity was 5.73% at September 30, 
1996.

      During the fiscal year ended September 30, 1996, cash provided by 
operating activities, mortgage-backed securities repayments, loan repayments 
and borrowings were used to fund deposit maturities, withdrawals and loan 
originations.

      Liquidity management is both a daily and long-term responsibility of 
management.  First Federal adjusts its investments in cash and cash 
equivalents based upon management's assessment of (i) expected loan demand, 
(ii) projected mortgage-backed and investment security maturities, (iii) 
expected deposit flows, (iv) yields available on interest-bearing deposits, 
and (v) the objectives of its asset/liability management program.  Excess 
liquidity is invested generally in federal funds sold, mortgage-backed 
securities, interest-bearing deposits and floating-rate corporate debt 
securities.  If First Federal requires funds beyond its ability to generate 
them internally, it has additional borrowing capacity with the FHLB of 
Cincinnati and collateral eligible for reverse repurchase agreements.  

      First Federal anticipates that it will not have sufficient funds 
available in 1997 from loan and mortgage-backed securities repayments and 
investment security maturities to meet expected loan demand.  It anticipates 
it will be necessary to borrow an additional amount from the FHLB, although 
such borrowings may not occur if loan demand weakens or deposits increase 
sufficiently.  At September 30, 1996, First Federal had outstanding 
commitments to originate loans of $1.8 million, unfunded lines-of-credit 
totaling $3.8 million (a significant portion of which normally remains 
unfunded) and $197,000 in commitments to sell loans.  There were no 
commitments to purchase loans at such date.  Certificates of deposit 
scheduled to mature in one year or less at September 30, 1996, totaled $46.2 
million.  Management believes that a significant portion of the amounts 
maturing during 1997 will remain on deposit with First Federal because they 
are mostly from within First Federal's primary market area and are not 
negotiated rate deposits.  Deposits may not remain, however, due to changes 
in the economy, changes in interest rates that may make alternative 
investments more attractive, or increased competition among financial 
institutions.

      First Federal's liquidity is a product of its operating, investing and 
financing activities.  These activities for the periods presented are 
summarized in the following table:

<TABLE>
<CAPTION>
                                                        Years ended September 30,
                                                      1996        1995        1994
                                                      ----        ----        ----
                                                              (In thousands)

<S>                                                 <C>         <C>         <C>
Net cash provided by operating activities           $  1,888    $  2,086    $  1,739  

Net cash used in investing                           (11,157)    (14,442)    (10,948)

Net cash provided by financing activities             11,095      13,099       9,177
                                                    --------    --------    --------

(Decrease) Increase in cash and cash equivalents       1,826         743        (32)

Cash and cash equivalents at beginning of year         6,336       5,593      5,625
                                                    --------    --------    -------

Cash and cash equivalents at end of year            $  8,162    $  6,336    $ 5,593
                                                    ========    ========    =======
</TABLE>

      First Federal is required by OTS regulations to meet certain minimum 
capital requirements.  The following table sets forth certain information 
regarding First Federal's compliance with applicable regulatory capital 
requirements at September 30, 1996.

<TABLE>
<CAPTION>
                                                Percent
                                   Amount      of assets
                                   ------      ---------
                                   (Dollars in thousands)

<S>                                <C>           <C>
Tangible capital                   $12,494        6.77%
Tangible capital requirement         2,767        1.50
                                   -------       -----
  Excess                           $ 9,727        5.27%
                                   =======       =====

Core capital                       $12,494        6.77%
Core capital requirement             5,534        3.00
                                   -------       -----
  Excess                           $ 6,960        3.77%
                                   =======       =====

Total risk-based capital           $13,718       11.49%
Risk-based capital requirement       9,553        8.00
                                   -------       -----
  Excess                           $ 4,165        3.49%
                                   =======       =====
</TABLE>

Impact of Inflation and Changing Prices

      The financial statements and related data presented herein have been 
prepared in accordance with generally accepted accounting principles 
("GAAP"), which require the measurement of financial position and results of 
operations in terms of historical dollars without considering changes in 
relative purchasing power of money over time because of inflation.

      Unlike most industrial companies, virtually all of the assets and 
liabilities of First Federal are monetary in nature.  As a result, interest 
rates have a more significant impact on First Federal's performance than the 
effects of general levels of inflation.  Interest rates do not necessarily 
move in the same direction or in the same magnitude as the prices of goods 
and services.

Effect of Accounting Changes

      Effective October 1, 1993, SFAS No. 109, "Accounting For Income 
Taxes," was adopted.  The statement requires that First Federal follow the 
liability method in accounting for income taxes.  The liability method 
provides that deferred tax assets and liabilities are recorded based on the 
difference between the tax basis of assets and liabilities and their 
carrying amounts for financial reporting purposes.  The effect of the 
adoption of SFAS No. 109 as of October 1, 1993, is shown as a cumulative 
effect of an accounting principle change on the 1994 Consolidated Statement 
of Income in the amount of $360,000.

      Effective October 1, 1994, the First Federal adopted SFAS No. 115, 
"Accounting for Certain Investments in Debt and Equity Securities."  SFAS 
No. 115 requires corporations to classify certain debt and equity securities 
as held to maturity, trading or available for sale.  The initial adoption of 
SFAS No. 115 on October 1, 1994, had no effect on stockholders' equity as 
management classified all investments as held to maturity.

      In May 1993, SFAS No. 114, "Accounting by Creditors for Impairment of 
a Loan," was issued.  SFAS No. 114 specifies that allowances for loan losses 
on impaired loans should be determined using the present value of estimated 
future cash flows of the loan, discounted at the loan's effective interest 
rate.  A loan is impaired when it is probable that all principal and 
interest amounts will not be collected according to the loan contract.  In 
October 1994, SFAS No. 118, "Accounting by Creditors for Impairment of a 
Loan-Income Recognition and Disclosures," was issued.  SFAS No. 118 amends 
SFAS No. 114 to allow a creditor to use existing methods for recognizing 
interest income on an impaired loan.  SFAS No. 114 and SFAS No. 118 became 
effective for First Federal October 1, 1995.  The adoption of these 
pronouncements did not have a material impact on financial performance.

      In May 1995, the FASB issued its SFAS No. 122, "Accounting for 
Mortgage Servicing Rights," which requires companies that engage in mortgage 
banking activities to recognize as separate assets rights to service 
mortgage loans for others.  This Statement is required to be adopted by 
First Federal by October 1, 1996, and will be applied prospectively to 
rights arising from loans sold by First Federal after adoption of the 
Statement.  The adoption of this pronouncement is not expected to have a 
material impact on financial performance.

      On October 1, 1996, First Federal is required to adopt SFAS No. 123 
"Accounting for Stock-Based Compensation."  SFAS No. 123 encourages but does 
not require entities to use a fair value based method to account for stock-
based compensation plans such as the First Federal stock option plans.  If 
the fair value accounting encouraged by SFAS No. 123 is not adopted, 
entities must disclose the pro forma effect on net income and earnings per 
share had the accounting been adopted.  Fair value of a stock option is to 
be estimated using an option-pricing model that considers exercise price, 
expected life of the option, current price of the stock, expected price 
volatility, expected dividends on the stock, and the risk-free interest 
rate.  First Federal will disclose the pro forma impact of this 
pronouncement in 1997.

Item 7.  Financial Statements.

                         FIRST FEDERAL BANCORP, INC.

                              Zanesville, Ohio

                             September 30, 1996






                                  CONTENTS




REPORT OF INDEPENDENT AUDITORS..................................     1


FINANCIAL STATEMENTS

      CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION............     2

      CONSOLIDATED STATEMENTS OF INCOME.........................     3

      CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY...........     5

      CONSOLIDATED STATEMENTS OF CASH FLOWS.....................     6

      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS................     8




                       REPORT OF INDEPENDENT AUDITORS



The Board of Directors and Stockholders
First Federal Bancorp, Inc.
Zanesville, Ohio


We have audited the accompanying consolidated statements of financial 
condition of First Federal Bancorp, Inc. as of September 30, 1996 and 1995, 
and the related consolidated statements of income, stockholders' equity and 
cash flows for each of the three years in the period ended September 30, 
1996.  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 
Federal Bancorp, Inc. as of September 30, 1996 and 1995, and the results of 
its operations and its cash flows for each of the three years in the period 
ended September 30, 1996, in conformity with generally accepted accounting 
principles.

As discussed in Note 1 to the consolidated financial statements, the Company 
changed its method of accounting for impaired loans in 1996, certain 
investment securities in 1995 and income taxes in 1994.

                                       Crowe, Chizek and Company LLP

Columbus, Ohio
October 31, 1996, except for Note 1 (Earnings and
 Dividends per Common Share) as  to which 
 the date is November 6, 1996


                         FIRST FEDERAL BANCORP, INC.
               CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                         September 30, 1996 and 1995
- -------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                  1996            1995
                                                                  ----            ----
<S>                                                           <C>             <C>
ASSETS
Cash and amounts due from depository institutions (Note 8)    $  4,986,988    $  5,360,583
Overnight deposits                                               3,175,000         975,000
                                                              ------------    ------------
    Cash and cash equivalents                                    8,161,988       6,335,583
Investment securities held to maturity (Fair value -
 $4,546,000 in 1996 and $4,869,000 in 1995) (Note 2)             4,548,069       4,867,174
Mortgage-backed securities held to maturity (Fair
 value - $1,658,000 in 1996 and $1,892,000 in 1995)
 (Note 2)                                                        1,661,018       1,889,418
Loans receivable, net (Notes 3 and 6)                          160,297,702     151,744,328
Premises and equipment, net (Note 4)                             6,553,874       3,687,681
Accrued interest receivable and other assets                     3,244,605       3,100,022
                                                              ------------    ------------

      Total assets                                            $184,467,256    $171,624,206
                                                              ============    ============

LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities
  Deposits (Note 5)                                           $130,071,616    $129,266,615
  Borrowed funds (Note 6)                                       37,970,000      27,600,000
  Advances from borrowers for taxes and insurance                  540,734         311,685
  Accrued expenses and other liabilities                         1,887,057       1,700,869
                                                              ------------    ------------
      Total liabilities                                        170,469,407     158,879,169
                                                              ------------    ------------

Commitments and contingencies (Note 8)

Stockholders' equity (Note 9)
  Preferred stock, $100 par value, 1,000,000 shares
   authorized, no shares issued and outstanding
  Common stock, no par value, 4,000,000 shares
   authorized, 1,651,700 and 825,850 shares issued
   at September 30, 1996 and 1995                                3,656,323       3,656,323
  Retained earnings                                             10,876,921       9,773,827
  Minimum additional pension liability (Note 10)                                  (143,155)
  Treasury shares, 81,584 and 41,292 shares
   at September 30, 1996 and 1995                                 (535,395)       (541,958)
                                                              ------------    ------------
      Total stockholders' equity                                13,997,849      12,745,037
                                                              ------------    ------------

      Total liabilities and stockholders' equity              $184,467,256    $171,624,206
                                                              ============    ============
</TABLE>

        See accompanying notes to consolidated financial statements.


                         FIRST FEDERAL BANCORP, INC.
                      CONSOLIDATED STATEMENTS OF INCOME
                Years ended September 30, 1996, 1995 and 1994

- -------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                 1996           1995           1994
                                                 ----           ----           ----
<S>                                           <C>            <C>            <C>
Interest income
  Interest and fees on loans                  $13,152,751    $11,746,698    $ 9,671,077
  Interest on mortgage-backed securities          104,858        133,586        147,094
  Interest on investment securities               252,063        284,788        227,382
  Interest on other interest earning 
   investments                                    120,957         39,967          6,239
                                              -----------    -----------    -----------
      Total interest income                    13,630,629     12,205,039     10,051,792
                                              -----------    -----------    -----------


Interest expense
  Interest on deposits                          5,414,339      4,776,004      4,451,518
  Interest on borrowed funds                    1,685,085      1,675,527        123,321
                                              -----------    -----------    -----------
      Total interest expense (Note 5)           7,099,424      6,451,531      4,574,839
                                              -----------    -----------    -----------

Net interest income                             6,531,205      5,753,508      5,476,953

Provision for loan losses (Note 3)                130,823         60,340        191,925
                                              -----------    -----------    -----------

Net interest income after provision for 
 loan losses                                    6,400,382      5,693,168      5,285,028
                                              -----------    -----------    -----------
Noninterest income
  Service charges on deposit accounts             316,480        292,814        289,575
  Gain on sale of loans                            47,652         37,208         58,575
  Dividends on Federal Home Loan
   Bank stock                                     118,870         91,469         51,234
  Other operating income                          387,923        344,944        331,271
                                              -----------    -----------    -----------
      Total noninterest income                    870,925        766,435        730,655
                                              -----------    -----------    -----------
Noninterest expense
  Salaries and employee benefits (Note 10)      1,998,265      1,830,241      1,814,517
  Occupancy and equipment expense                 508,015        449,454        407,946
  Deposit insurance expense (Note 14)           1,148,468        336,744        373,073
  Data processing expense                         299,849        299,848        320,277
  Advertising                                     186,986        166,041        167,231
  Ohio franchise taxes                            179,342        167,207        164,284
  Other operating expenses                        771,657        812,970        835,682
                                              -----------    -----------    -----------
      Total noninterest expense                 5,092,582      4,062,505      4,083,010
                                              -----------    -----------    -----------

Income before income taxes and 
 cumulative effect of a change in
 accounting method                              2,178,725      2,397,098      1,932,673

Provision for income taxes (Note 7)               744,899        801,821        573,237
                                              -----------    -----------    -----------

Income before cumulative effect of a 
 change in accounting method                  $ 1,433,826    $ 1,595,277    $ 1,359,436

Cumulative effect of change in
 accounting for income taxes (Note 1)                                          (360,000)
                                              -----------    -----------    -----------
      
Net income                                    $ 1,433,826    $ 1,595,277    $   999,436
                                              ===========    ===========    ===========

Primary earnings per share before 
 cumulative effect of a change in 
 accounting method (Note 1)                   $       .84    $       .97    $       .80

Change in accounting method                                                        (.21)
                                              -----------    -----------    -----------

Primary earnings per share                    $       .84    $       .97    $       .59
                                              ===========    ===========    ===========

Fully diluted earnings per share before
 cumulative effect of a change in
 accounting method (Note 1)                   $       .84    $       .96    $       .79

Change in accounting method                                                        (.21)
                                              -----------    -----------    -----------

Fully diluted earnings per share              $       .84    $       .96    $       .58
                                              ===========    ===========    ===========
</TABLE>

                         FIRST FEDERAL BANCORP, INC.
               CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                Years ended September 30, 1996, 1995 and 1994

- -------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                              Minimum
                                                                              Additional   Total
                                      Common       Retained      Treasury     Pension      Stockholders'
                                      Stock        Earnings      Stock        Liability    Equity

<S>                                   <C>          <C>           <C>          <C>          <C>
Balance, October 1, 1993              $3,656,323   $ 7,695,890                $(121,708)   $11,230,505

Dividends declared, $.14 per share                    (234,335)                               (234,335)

Net income for the year ended
 September 30, 1994                                    999,436                                 999,436

Purchase of treasury shares                                      $(541,958)                   (541,958)

Change in minimum
 additional pension liability                                                    30,782         30,782
                                      ----------   -----------   ---------    ---------    -----------

Balance, September 30, 1994            3,656,323     8,460,991    (541,958)     (90,926)    11,484,430

Dividends declared, $.18 per share                    (282,441)                               (282,441)

Net income for the year ended
 September 30, 1995                                  1,595,277                               1,595,277

Change in minimum
 additional pension liability                                                   (52,229)       (52,229)
                                      ----------   -----------   ---------    ---------    -----------

Balance, September 30, 1995            3,656,323     9,773,827    (541,958)    (143,155)    12,745,037

Dividends declared, 
 $.21 per share                                       (329,569)                               (329,569)

Net income for the year ended
 September 30, 1996                                  1,433,826                               1,433,826

Sale of treasury stock from
 exercise of options                                    (1,163)      6,563                       5,400

Change in minimum 
 additional pension liability                                                   143,155        143,155
                                      ----------   -----------   ---------    ---------    -----------

Balance, September 30, 1996           $3,656,323   $10,876,921   $(535,395)   $       0    $13,997,849
                                      ==========   ===========   =========    =========    ===========
</TABLE>

- -------------------------------------------------------------------------------
        See accompanying notes to consolidated financial statements.


                         FIRST FEDERAL BANCORP, INC.
                    CONSOLIDATED STATEMENTS OF CASH FLOWS
                Years ended September 30, 1996, 1995 and 1994

<TABLE>
<CAPTION>
                                                         1996            1995            1994
                                                         ----            ----            ----
<S>                                                  <C>             <C>             <C>
Cash flows from operating activities
  Net income                                         $  1,433,826    $  1,595,277    $    999,436
  Adjustments to reconcile net 
   income to net cash provided 
   by operating activities
    Depreciation and intangible amortization              253,549         219,628         210,805
    Net amortization/(accretion) on
     investment securities                                (17,356)         73,180         123,890
    Provision for loan losses                             130,823          60,340         191,925
    Net amortization of deferred fees                    (112,329)       (142,268)         34,825
    Deferred taxes                                       (244,484)         36,491         (39,016)
    Cumulative effect of accounting change                                                360,000
    Mortgage loans originated for sale                 (6,903,822)     (2,925,247)     (4,238,226)
    Proceeds from sale of mortgage loans                6,763,321       3,027,571       4,442,365
    Gain on sale of real estate                                                           (26,398)
    FHLB stock dividend                                  (118,600)        (91,200)        (51,100)
    Changes in other assets and other 
     liabilities                                          703,320         231,980        (269,564)
                                                     ------------    ------------    ------------
      Net cash provided by 
       operating activities                             1,888,248       2,085,752       1,738,942
                                                     ------------    ------------    ------------

Cash flows from investing activities
  Purchases of FHLB stock                                (176,800)       (535,600)    
  Purchase of investment securities                    (5,455,986)     (1,730,914)     (2,092,612)
  Proceeds from maturities 
   of investment securities                             5,792,447       2,016,655       1,425,000
  Principal collected on mortgage-
   backed securities                                      228,400         173,189         332,041
  Loans made to customers, net of principal
   repayments                                          (8,431,367)    (14,424,893)    (11,014,928)
  Proceeds from sales and payments
   received on real estate owned                                                          918,841
  Proceeds from sale of student loans                                   1,277,831    
  Purchases of premises and equipment                  (3,114,164)     (1,218,427)       (516,686)
                                                     ------------    ------------    ------------
      Net cash used for investing 
       activities                                     (11,157,470)    (14,442,159)    (10,948,344)
                                                     ------------    ------------    ------------

Cash flows from financing activities
  Net change in deposit accounts                          805,001         374,269      (1,317,732)
  Net change in borrowed funds with original
   maturities of less than three months                10,370,000      12,975,000      11,400,000
  Net change in advance payments by 
   borrowers for taxes and insurance                      229,049          32,131        (128,893)
  Dividends paid                                         (313,823)       (282,441)       (234,335)
  Proceeds from exercise of options                         5,400
  Purchase of treasury shares                                                            (541,958)
                                                     ------------    ------------    ------------
      Net cash provided by 
       financing activities                            11,095,627      13,098,959       9,177,082
                                                     ------------    ------------    ------------

Net change in cash and cash equivalents                 1,826,405         742,552         (32,320)

Cash and cash equivalents at beginning 
 of year                                                6,335,583       5,593,031       5,625,351
                                                     ------------    ------------    ------------

Cash and cash equivalents at end of year             $  8,161,988    $  6,335,583    $  5,593,031
                                                     ============    ============    ============

Supplemental disclosures of cash flow information
  Cash paid during the year:
    Interest on deposits and borrowings              $  7,116,809    $  6,291,521    $  4,592,938
    Income taxes                                        1,015,000         663,000         740,000

    Noncash transactions:
      Transfer of real estate owned balance
       to loans                                                                           884,410

</TABLE>

- -------------------------------------------------------------------------------
        See accompanying notes to consolidated financial statements.


                         FIRST FEDERAL BANCORP, INC.
                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                      September 30, 1996, 1995 and 1994
- -------------------------------------------------------------------------------


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Principles of Consolidation:  The consolidated financial statements include 
the accounts of First Federal Bancorp, Inc. (the "Company") and its wholly-
owned subsidiary First Federal Savings Bank of Eastern Ohio (the "Bank").  
All significant intercompany accounts and transactions have been eliminated.

Industry Segment Information:  The Company grants residential, consumer and 
commercial loans to customers located primarily in east central Ohio.  These 
loans account for substantially all of the Company's revenues.  Mortgage 
loans make up approximately 61.5% of the Company's loan portfolio, 18.7% is 
made up of automobile loans, 15.0% is made up of multi-family, 
nonresidential and construction mortgage loans, and the remaining 4.8% is 
made up of consumer and commercial loans.

Estimates:  The preparation of financial statements in conformity with 
generally accepted accounting principles requires management to make 
estimates and assumptions that affect the reported amounts of assets and 
liabilities and disclosure of contingent assets and liabilities at the date 
of the financial statements and the reported amounts of revenue and expenses 
during the reporting period.  Areas involving the use of management's 
estimates and assumptions include the allowance for loan losses, the 
realization of deferred tax assets, the determination and carrying value of 
impaired loans, depreciation of premises and equipment, the net accrued 
pension liability, the carrying value of other real estate and loans held 
for sale recognized in the Company's financial statements.  Actual results 
could differ from those estimates.

Investments and Mortgage-backed Securities:  Effective October 1, 1994, the 
Company adopted Statement of Financial Accounting Standards (SFAS) No. 115, 
"Accounting for Certain Investments in Debt and Equity Securities."  SFAS 
No. 115 requires corporations to classify certain debt and equity securities 
as held to maturity, trading or available for sale.

Securities classified as held to maturity are stated at cost, adjusted for 
amortization of premiums and accretion of discounts using the interest 
method.  Securities classified as held to maturity are those management has 
positive intent and ability to hold to maturity.  Trading securities are 
those purchased principally to sell in the near term and carried at fair 
value, with unrealized gains and losses reflected in earnings.  The Company 
has no trading securities.

Securities classified as available for sale are carried at fair value.  Net 
unrealized gains and losses are reflected as a separate component of 
stockholders' equity, net of tax effects.  Securities classified as 
available for sale are those that management intends to sell or that could 
be sold for liquidity, investment management, or similar reasons, even if 
management does not presently intend such a sale. The adoption of SFAS No. 
115 had no effect on stockholders' equity as management classified all 
investments as held to maturity.

Realized gains and losses on disposition are based on net proceeds and the 
amortized cost of the security sold, using the specific identification 
method.

Loans Held for Sale:  Mortgage loans originated and intended for sale in the 
secondary market are carried at the lower of cost or estimated market value 
in aggregate.  Net unrealized losses are recognized in a valuation allowance 
by charges to income.

Allowance for Losses on Loans:  Because some loans may not be repaid in 
full, an allowance for loan losses is recorded.  Increases to the allowance 
are recorded by a provision for loan losses charged to expense.  Estimating 
the risk of loss and the amount of loss on any loan is necessarily 
subjective. Accordingly, the allowance is maintained by management at a 
level considered adequate to cover possible losses that are currently 
anticipated based on past loss experience, general economic conditions, 
information about specific borrower situations including their financial 
position and collateral values, and other factors and estimates which are 
subject to change over time.  While management may periodically allocate 
portions of the allowance for specific problem loan situations, the whole 
allowance is available for any loan charge-offs that occur.  A loan is 
charged-off by management as a loss when deemed uncollectible, although 
collection efforts continue and future recoveries may occur.

SFAS No. 114, "Accounting by Creditors for Impairment of a Loan", as amended 
by SFAS No. 118, became effective October 1, 1995 and requires recognition 
of loan impairment.  Loans are considered impaired if full principal or 
interest payments are not anticipated.  Impaired loans are carried at the 
present value of expected cash flows discounted at the loan's effective 
interest rate or at the fair value of the collateral if the loan is 
collateral dependent.  A portion of the allowance for loan losses is 
allocated to impaired loans.

Smaller balance homogeneous loans are evaluated for impairment in total.  
Such loans include residential first mortgage loans secured by one-to four-
family residences, residential construction loans, and automobile, home 
equity and second mortgage loans.  Mortgage loans secured by other 
properties are evaluated individually for impairment.  When analysis of 
borrower operating results and financial condition indicates that underlying 
cash flows of the borrower's business are not adequate to meet its debt 
service requirements, the loan is evaluated for impairment.  Loans are 
generally moved to nonaccrual status when 90 days or more past due.  These 
loans are often also considered impaired.  Impaired loans, or portions 
thereof, are charged off when deemed uncollectible.  The nature of 
disclosures for impaired loans is considered generally comparable to prior 
nonaccrual and renegotiated loans and nonperforming and past-due asset 
disclosures.

Real Estate Owned:  Real estate owned, other than that used in the normal 
course of business, is initially recorded at fair market value less 
estimated costs to sell the property.  Any reduction to fair market value at 
the time of acquisition is accounted for as a loan charge off.  Additional 
provisions for losses are made when the net realizable value of the property 
is determined to be less than the recorded value.  Costs relating to 
development and improvement of real estate are capitalized whereas costs of 
holding such real estate are expensed as incurred.  Also, gains or losses 
are recorded when the property is sold and are reflected in the Consolidated 
Statement of Income.

Premises and Equipment:  Premises and equipment are stated at cost less 
accumulated depreciation.  Premises are depreciated using the straight-line 
method over a 25 to 50 year period.  Equipment is depreciated using the 
straight-line method, with lives ranging primarily from 3 to 20 years.  
Maintenance and repairs are expensed and major improvements are capitalized.

Interest Income on Loans:  Interest on loans is accrued over the term of the 
loans based upon the principal outstanding.  Management reviews loans 
delinquent 90 days or more to determine if the interest accrual should be 
discontinued.  The carrying value of impaired loans reflects cash payments, 
revised estimates of future cash flows, and increases in the present value 
of expected cash flows due to the passage of time.  Cash payments 
representing interest income are reported as such and other cash payments 
are reported as reductions in carrying value.  Increases or decreases in 
carrying value due to changes in estimates of future payments or the passage 
of time are reported as reductions or increases in bad debt expense.

Loan Fees and Costs:  The Company defers loan origination fees, net of 
direct loan origination costs and recognizes them over the life of the loan 
as a yield adjustment.  The net amount deferred is reported as a reduction 
of loans.

Income Taxes:  Effective October 1, 1993, the Company adopted SFAS No. 109 
"Accounting for Income Taxes," which requires that the Company follow the 
liability method in accounting for income taxes.  The liability method 
provides that deferred tax assets and liabilities are recorded based on the 
difference between the tax basis of assets and liabilities and their 
carrying amounts for financial reporting purposes.  The effect of the 
adoption of SFAS No. 109 as of October 1, 1993, is shown as a cumulative 
effect of an accounting principle change in the 1994 Consolidated Statement 
of Income.

Statement of Cash Flows:  For purposes of reporting cash flows, cash and 
cash equivalents include cash on hand, amounts due from banks, and interest-
bearing time deposits in financial institutions with initial maturities of 
90 days or less.  The Company reports net cash flows for customer loan and 
deposit transactions and borrowed funds with maturities of less than three 
months.

Earnings and Dividends per Common Share:  Earnings per share (EPS) is based 
upon the weighted average number of shares of common stock and common stock 
equivalents outstanding during the period.  The common stock equivalents 
that result from the outstanding stock options granted are based on the 
average market price of the Company's stock for primary EPS and on the 
ending market price for the fully diluted EPS.  On November 6, 1996, and on 
October 26, 1994, the Board of Directors declared two-for-one stock splits 
in the form of 100% stock dividends.  All earnings and dividends per share 
disclosures have been restated to reflect these stock splits.  The weighted 
average number of common stock and common stock equivalents during each year 
ended September 30 was as follows:

<TABLE>
<CAPTION>
                                      1996         1995         1994
                                      ----         ----         ----

<S>                                 <C>          <C>          <C>
Primary earnings per share          1,697,094    1,640,194    1,695,948
Fully diluted earnings per share    1,716,515    1,660,670    1,702,556

</TABLE>

Reclassifications:  Certain reclassifications have been made to the 1995 and 
1994 financial statements to be comparable to the 1996 presentation.


NOTE 2 - INVESTMENT SECURITIES

The amortized cost and estimated fair value of investment securities held to 
maturity are as follows at September 30:

<TABLE>
<CAPTION>
                                                             1996
                                     ---------------------------------------------------
                                                     Gross         Gross       Estimated
                                     Amortized     Unrealized    Unrealized      Fair
                                       Cost          Gains         Losses        Value
                                     ---------     ----------    ----------    ---------

<S>                                  <C>           <C>           <C>           <C>
U.S. Government Treasury
 and agency securities               $4,320,760                  $ (1,760)     $4,319,000
Other debt securities                   227,309                      (309)        227,000
                                     ----------                  --------      ----------
      Total investment securities     4,548,069                    (2,069)      4,546,000
Mortgage-backed securities            1,661,018    $ 7,826        (10,844)      1,658,000
                                     ----------    -------       --------      ----------

                                     $6,209,087    $ 7,826       $(12,913)     $6,204,000
                                     ==========    =======       ========      ==========
</TABLE>

<TABLE>
<CAPTION>
                                                             1995
                                     ---------------------------------------------------
                                                     Gross         Gross       Estimated
                                     Amortized     Unrealized    Unrealized      Fair
                                       Cost          Gains         Losses        Value
                                     ---------     ----------    ----------    ---------

<S>                                  <C>           <C>           <C>           <C>
U.S. Government Treasury
 and agency securities               $4,620,716    $ 6,584       $ (4,300)     $4,623,000
Other debt securities                   246,458                      (458)        246,000
                                     ----------    -------       --------      ----------
      Total investment securities     4,867,174      6,584         (4,758)      4,869,000
Mortgage-backed securities            1,889,418     28,953        (26,371)      1,892,000
                                     ----------    -------       --------      ----------

                                     $6,756,592    $35,537       $(31,129)     $6,761,000
                                     ==========    =======       ========      ==========
</TABLE>

The amortized cost and estimated fair value of debt securities held to 
maturity at September 30, 1996, by contractual maturity, are shown below.  
Expected maturities will differ from contractual maturities because 
borrowers may have the right to call or prepay obligations with or without 
prepayment penalties.

<TABLE>
<CAPTION>
                                                       Estimated
                                         Amortized       Fair
                                            Cost         Value
                                         ----------    ----------

<S>                                      <C>           <C>
Due in one year or less                  $3,222,654    $3,223,000
Due after one year through five years     1,098,106     1,096,000
Due after five through ten years            188,080       188,000
Due after ten years                          39,229        39,000
                                         ----------    ----------
                                          4,548,069     4,546,000
Mortgage-backed securities                1,661,018     1,658,000
                                         ----------    ----------

                                         $6,209,087    $6,204,000
                                         ==========    ==========
</TABLE>

No debt securities were sold for fiscal years ending September 30, 1996, 
1995 or 1994.  

At September 30, 1996 and 1995, $3,585,000 and $2,885,000 of investment 
securities were pledged to collateralize public funds deposited in the Bank, 
respectively.

NOTE 3 - LOANS RECEIVABLE

The loan portfolio at September 30, 1996 and 1995 consisted of the 
following:

<TABLE>
<CAPTION>
                                                 1996            1995
                                                 ----            ----

<S>                                          <C>             <C>
Real estate loans
  One- to four-family residences             $ 99,495,953    $ 97,346,561
  Multifamily                                   9,176,379       8,264,793
  Nonresidential                                8,504,671       7,285,499
  Construction loans                            6,581,920       3,601,340
                                             ------------    ------------
                                              123,758,923     116,498,193
Less
  Undisbursed portion of loans in process       5,104,813       2,273,775
  Net deferred loan origination fees              559,731         576,209
                                             ------------    ------------
      Total real estate loans                 118,094,379     113,648,209
                                             ------------    ------------

Consumer and other loans
  Automobile                                   30,375,556      26,766,717
  Loans on deposit accounts                       484,244         298,364
  Home equity, education and other             10,743,261      10,534,177
  Commercial loans                              1,663,436       1,544,330
                                             ------------    ------------
                                               43,266,497      39,143,588
  Net deferred loan origination costs             547,826         451,975
                                             ------------    ------------
      Total consumer and other loans           43,814,323      39,595,563
                                             ------------    ------------

Total loans                                   161,908,702     153,243,772

Less allowance for loan losses                  1,611,000       1,499,444
                                             ------------    ------------

                                             $160,297,702    $151,744,328
                                             ============    ============
</TABLE>

Activity in the allowance for loan losses is summarized as follows for the 
years ended September 30:

<TABLE>
<CAPTION>
                                   1996          1995          1994
                                   ----          ----          ----

<S>                             <C>           <C>           <C>
Balance at beginning of year    $1,499,444    $1,021,209    $  821,330
Provision charged to income        130,823        60,340       191,925
Charge-offs                        (28,017)      (31,545)      (96,582)
Recoveries                           8,750       449,440       104,536
                                ----------    ----------    ----------
Balance at end of year          $1,611,000    $1,499,444    $1,021,209
                                ==========    ==========    ==========

</TABLE>

The Bank classified no loans as impaired under SFAS No. 114 at September 30, 
1996 or during the year then ended.

Mortgage loans serviced for others are not included in the accompanying 
consolidated statements of financial condition.  The unpaid principal 
balances of these loans at September 30, 1996 and 1995 were approximately 
$12,854,000 and $9,888,000, respectively.

In the ordinary course of business the Bank has granted loans to certain 
officers, directors and their related interests.  Related party loans are 
made substantially on the same terms as those prevailing at the time for 
comparable transactions with unrelated persons and do not involve more than 
normal risk of collectibility.  Related party loan activity, for loans 
aggregating $60,000 or more to any one related party, is summarized as 
follows:

<TABLE>
<CAPTION>

      <S>                                      <C>
      Balance at September 30, 1995            $223,297
      Additions                                 339,500
      Repayments                                (30,863)
                                               --------
      Balance at September 30, 1996            $531,934
                                               ========
</TABLE>

NOTE 4 - PREMISES AND EQUIPMENT

Premises and equipment consists of the following at September 30:

<TABLE>
<CAPTION>
                                                  1996          1995
                                                  ----          ----

<S>                                            <C>           <C>
Land and improvements                          $  759,449    $  759,449
Office buildings and leasehold improvements     2,263,921     2,263,921
Furniture, fixtures and equipment               2,381,161     2,405,295
Construction in progress                        3,422,175       685,310
                                               ----------    ----------
      Total                                     8,826,706     6,113,975
Accumulated depreciation                        2,272,832     2,426,294
                                               ----------    ----------

                                               $6,553,874    $3,687,681
                                               ==========    ==========
</TABLE>

Depreciation expense was $247,971, $189,050 and $180,227 for the years ended 
September 30, 1996, 1995 and 1994, respectively.


NOTE 5 - DEPOSITS

Deposits at September 30 are summarized as follows:

<TABLE>
<CAPTION>
                                                    1996            1995
                                                    ----            ----

<S>                                             <C>             <C>
Noninterest-bearing checking                    $  3,978,251    $  3,169,803
Christmas club and other noninterest-bearing         369,976         355,520
                                                ------------    ------------

      Total noninterest-bearing                    4,348,227       3,525,323
                                                ------------    ------------

Money market checking                             22,306,521      20,266,154
Passbook and statement savings                    28,329,780      29,589,361
Negotiated-rate certificates of deposit            5,465,772       5,385,248
Fixed-rate certificates of deposit                69,621,316      70,500,529
                                                ------------    ------------

      Total interest-bearing                     125,723,389     125,741,292
                                                ------------    ------------

        Total deposits                          $130,071,616    $129,266,615
                                                ============    ============
</TABLE>

The aggregate amount of certificates of deposit with a minimum denomination 
of $100,000 was approximately $11,836,000 and $11,017,000 at September 30, 
1996 and 1995, respectively.  Deposits greater than $100,000 are not insured 
by the Federal Deposit Insurance Corporation (FDIC).

At September 30, 1996, scheduled maturities of certificates of deposit are 
as follows for the year ending September 30:

<TABLE>
<CAPTION>
                                    Amount
                                    ------

                    <S>           <C>
                    1997          $46,175,398
                    1998           21,664,541
                    1999            3,460,781
                    2000            2,282,515
                    2001            1,318,905
                    Thereafter        184,948
                                  -----------
                                  $75,087,088
                                  ===========
</TABLE>

In conjunction with the renovation of the Company's main office, $96,862 of 
interest expense was capitalized into the cost of the construction in 
progress during the year ended September 30, 1996.  Total interest expense 
for 1996 would have been $7,196,286 if the construction period interest were 
not capitalized.

NOTE 6 - BORROWED FUNDS

Borrowed funds consist solely of Federal Home Loan Bank (FHLB) advances.  
The Company had advances with original maturities of less than three months 
totaling $21,970,000 with variable rates of 6.10%.  Fixed-rate long-term 
advances (6.51% average rate) consist of the following at September 30, 
1996, by scheduled maturity:

<TABLE>
<CAPTION>
                                  Amount
                                  ------

                 <S>           <C>
                 1997          $ 3,000,000
                 1998            2,000,000
                 1999            1,000,000
                 2000            2,000,000
                 2001            1,000,000
                 Thereafter      7,000,000
                               -----------
                               $16,000,000
                               ===========
</TABLE>

At September 30, 1995, the Company had $11,600,000 (6.90% interest rate) of 
variable-rate advances and $16,000,000 (6.48% average interest rate) of 
fixed-rate advances.

At September 30, 1996, $1,930,100 of FHLB stock and $56,955,000 of one- to 
four-family residential loans were pledged to collateralize advances from 
the FHLB.  Based on the Company's FHLB stock investment at September 30, 
1996, the Company could borrow up to $38,602,000.


NOTE 7 - FEDERAL INCOME TAXES

The provision for federal income taxes for the years ended September 30 
consists of the following components:

<TABLE>
<CAPTION>
                                  1996         1995        1994
                                  ----         ----        ----

<S>                             <C>          <C>         <C>
Current federal income taxes    $ 989,383    $765,330    $612,253
Deferred federal income 
  tax expense (benefit)          (244,484)     36,491     (39,016)
                                ---------    --------    --------
                                $ 744,899    $801,821    $573,237
                                =========    ========    ========

</TABLE>

The reconciled difference between the financial statement provision and 
amounts computed by using the statutory rate is as follows for the years 
ended September 30:

<TABLE>
<CAPTION>
                                 1996                 1995                 1994
                           -----------------    -----------------    -----------------
                           Amount    Percent    Amount    Percent    Amount    Percent
                           ------    -------    ------    -------    ------    -------

<S>                       <C>         <C>      <C>         <C>      <C>         <C>
Income tax computed at
 the statutory rate       $740,767    34.0%    $815,013    34.0%    $657,109    34.0%
Tax effect of 
 miscellaneous items         4,132      .2      (13,192)    (.6)     (83,872)   (4.3)
                          --------    ----     --------    ----     --------    ----

                          $744,899    34.2%    $801,821    33.4%    $573,237    29.7%
                          ========    ====     ========    ====     ========    ====
</TABLE>

The following are sources of gross deferred tax assets and liabilities as of 
September 30:

<TABLE>
<CAPTION>
                                                     1996         1995         1994
                                                     ----         ----         ----

<S>                                               <C>          <C>          <C>
Items giving rise to deferred tax assets:
  Allowance for loan losses in excess 
   of tax reserve                                 $ 174,256    $ 218,518    $ 264,785
  Deferred compensation                               3,628       46,951       28,856
  Pension expense                                    17,516        7,300        6,716
  Accrued vacation and sick pay                      33,320        5,745        5,285
  Gain on sale of real estate owned                  18,614        9,185    
  Savings Association Insurance Fund
   capitalization assessment                        272,030        
  Organizational costs                               10,625       10,625        9,775
  Other                                               9,813        8,190       14,458
                                                  ---------    ---------    ---------
      Gross deferred tax asset                      539,802      306,514      329,875
                                                  ---------    ---------    ---------

Items giving rise to deferred tax liabilities
  Deferred loan fees                               (192,727)    (283,867)    (344,311)
  FHLB stock dividends                             (266,703)    (226,345)    (179,710)
  Depreciation                                     (190,844)    (164,926)    (140,314)
  Amortization of certificate of
   deposit premium                                  (16,331)     (18,583)     (19,169)
  Investment accretion                               (8,925)      (3,019)        (106)
  Other                                             (10,014)        
                                                  ---------    ---------    ---------
      Gross deferred tax liability                 (685,544)    (696,740)    (683,610)
                                                  ---------    ---------    ---------

Net deferred tax liability                        $(145,742)   $(390,226)   $(353,735)
                                                  =========    =========    =========
</TABLE>


NOTE 8 - COMMITMENTS AND CONTINGENCIES

The Company can be a party to financial instruments with off-balance-sheet 
risk in the normal course of business to meet financing needs of its 
customers.  These financial instruments include commitments to make loans.  
The Company's exposure to credit loss in the event of nonperformance by the 
other party to the financial instrument for commitments to make loans is 
represented by the contractual amount of those instruments.  The Company 
follows the same credit policy to make such commitments as is followed for 
those loans recorded in the financial statements.  As of September 30, 1996, 
the Company had commitments to make loans and unfunded lines of credit (at 
market rates) of approximately $5,923,000, excluding loans in process.  
$5,169,000 were variable-rate and $754,000 were fixed-rate commitments.  The 
Company also had commitments to sell $197,000 of fixed-rate mortgage loans 
at September 30, 1996.

At September 30, 1996 and 1995, the Company was required to have $832,000 
and $702,000, respectively, on deposit with the Federal Reserve Bank or as 
cash on hand.  These reserves do not earn interest.

The Bank entered into a commitment to renovate its main office.  Management 
has estimated the total renovation costs to be $4,000,000.  As of September 
30, 1996, approximately $3,400,000 of renovation costs had been incurred.


NOTE 9 - RESTRICTIONS ON RETAINED EARNINGS AND CAPITAL 
REQUIREMENTS

Retained earnings at September 30, 1996 and 1995 include approximately 
$1,615,000 for which no deferred federal income tax liability has been 
recorded.  This amount represents an allocation of income to bad debt 
deductions for tax purposes alone.  Reduction of amounts so allocated for 
purposes other than tax bad-debt losses or adjustments from carryback of net 
operating losses would create income for tax purposes only, which would be 
subject to current tax.  The unrecorded deferred tax liability on the above 
amount at September 30, 1996 and 1995 was approximately $549,000.

The Bank is subject to various regulatory capital requirements administered 
by the federal banking agencies.  Failure to meet minimum capital 
requirements can initiate certain mandatory, actions that, if undertaken, 
could have a direct material effect on the Company's financial statements.  
Under capital adequacy guidelines and the regulatory framework for prompt 
corrective action, the Bank must meet specific capital guidelines that 
involve quantitative measures of the Bank's assets, liabilities and certain 
off-balance-sheet items as calculated under regulatory accounting practices.  
The Bank's capital amounts and classifications are also subject to 
qualitative judgments by the regulators about components, risk weightings 
and other factors.  At September 30, 1996, management believes the Company 
and the Bank are in compliance with all regulatory capital requirements.  
Based on the Bank's computed regulatory capital ratios, the Bank is 
considered well capitalized under Section 38 of the Federal Deposit 
Insurance Act at September 30, 1996.  To be well capitalized, the Bank must 
maintain minimum tangible, core and risk-based capital ratios of 5%, 6% and 
10%, respectively.  The Bank's actual capital amounts and ratios for capital 
adequacy purposes are as follows at September 30, 1996:

<TABLE>
<CAPTION>
                                     Tangible            Core            Risk-based
                                     Capital            Capital            Capital
                                     --------           -------          ----------

<S>                                <C>               <C>               <C>
Regulatory capital - computed      $ 12,494,000      $ 12,494,000      $ 13,718,000
Minimum capital requirement           2,767,000         5,534,000         9,553,000
                                   ------------      ------------      ------------

Regulatory capital - excess        $  9,727,000      $  6,960,000      $  4,165,000
                                   ============      ============      ============

Regulatory capital - computed              6.77%             6.77%            11.49%
Minimum capital requirement                1.50              3.00              8.00
                                   ------------      ------------      ------------

Excess                                     5.27%             3.77%             3.49%
                                   ============      ============      ============

Regulatory asset base              $184,477,000      $184,477,000      $119,409,000
                                   ============      ============      ============
</TABLE>


NOTE 10 - PENSION PLAN

The Bank has a noncontributory defined benefit pension plan providing 
retirement and death benefits  for all of its eligible employees.  The 
Plan's benefit formula is the projected unit credit formula which 
encompasses future salary levels and participants' years of service and cash 
surrender value of insurance policies.  Net pension cost for the years ended 
September 30 includes the following components:

<TABLE>
<CAPTION>
                                                   1996         1995         1994
                                                   ----         ----         ----

<S>                                              <C>          <C>          <C>
Service cost - benefits earned during year       $107,029     $ 77,174     $101,554
Interest cost on projected benefit obligation      78,113       61,115       61,773
Actual return on plan assets                        8,571      (31,435)      13,037
Net amortization and deferral                     (10,722)      25,473        3,106
                                                 --------     --------     --------

Net pension cost                                 $182,991     $132,327     $179,470
                                                 ========     ========     ========
</TABLE>


The following table sets forth the funded status and amounts recognized in 
the statements of financial condition at September 30, 1996 and 1995.

<TABLE>
<CAPTION>
                                                         1996           1995
                                                         ----           ----

      <S>                                             <C>            <C>
      Actuarial present value of benefit obligation:

        Vested benefit obligation                     $  598,783     $  842,987
                                                      ==========     ==========        

        Accumulated benefit obligation                $  612,254     $  873,683
                                                      ==========     ==========

      Plan assets at fair value                       $  774,606     $  713,297
      Actuarial present value of projected benefit
        obligation for services rendered to date       1,042,402      1,562,260
                                                      ----------     ----------
      Unfunded projected benefit obligation             (267,796)      (848,963)
      Unrecognized net loss                              200,373        831,732
      Unrecognized transition liability, net of
       amortization                                       15,043         16,311
      Minimum additional pension liability                             (159,466)
                                                      ----------     ----------

      Net accrued pension liability                   $  (52,380)    $ (160,386)
                                                      ==========     ==========
</TABLE>

<TABLE>
<CAPTION>
                                                         1996          1995
                                                         ----          ----

      <S>                                                <C>           <C>
      Assumptions for the plan valuations include:
      Weighted average discount rate                     7.71%         5.00%
      Annual rate of increase in compensation levels     4.00%         4.00%
      Expected long-term rate of return on assets        5.00%         5.00%
</TABLE>

The unrecognized transition liability is being amortized straight-line as a 
component of pension cost over a 19-year period.

Plan assets are invested in Bank certificates of deposit and money market 
funds held by the Bank and cash surrender value of insurance policies.

For financial reporting purposes, an additional liability is recognized for 
the amount by which the accumulated benefit obligation exceeds plan assets.  
An intangible asset is recorded up to the sum of the unrecognized prior 
service costs and transition obligation, and stockholders' equity is reduced 
for the excess.


NOTE 11 - PARENT COMPANY

Condensed financial information of First Federal Bancorp, Inc.  as of 
September 30 is as follows:

              CONDENSED STATEMENTS OF FINANCIAL CONDITION
                    September 30, 1996 and 1995
<TABLE>
<CAPTION>
                                                       1996           1995
                                                       ----           ----

      <S>                                          <C>             <C>
      ASSETS
        Deposits with subsidiary                   $   884,328     $   650,539
        Commercial loans                               262,799          69,686
        Other assets                                    13,218         132,720
        Investment securities held to maturity
          (Fair value - $249,145 in 1996
          and $498,000 in 1995)                        249,408         498,113
        Investment in subsidiary, at equity in 
          underlying value of net assets            12,679,951      11,478,922
                                                   -----------     -----------

          Total assets                             $14,089,704     $12,829,980
                                                   ===========     ===========

      LIABILITIES
        Other liabilities                          $    91,855     $    84,943

      STOCKHOLDERS' EQUITY                          13,997,849      12,745,037
                                                   -----------     -----------

        Total liabilities and stockholders'
         equity                                    $14,089,704     $12,829,980
                                                   ===========     ===========
</TABLE>


                        CONDENSED STATEMENTS OF INCOME
                Years ended September 30, 1996, 1995 and 1994

<TABLE>
<CAPTION>
                                             1996           1995           1994
                                             ----           ----           ----

      <S>                                  <C>            <C>            <C>
      Dividend income                      $  400,000     $  500,000     $1,850,000
      Equity in undistributed income
        of subsidiary and net earnings      1,057,871      1,123,989       (754,127)
      Interest income                          65,571         87,556         17,923
                                           ----------     ----------     ----------

        Total income                        1,523,442      1,711,545      1,113,796

      Other expenses                           89,616        116,268        114,360
                                           ----------     ----------     ----------

          Net income                       $1,433,826     $1,595,277     $  999,436
                                           ==========     ==========     ==========
</TABLE>

                      CONDENSED STATEMENTS OF CASH FLOWS
                Years ended September 30, 1996, 1995 and 1994

<TABLE>
<CAPTION>
                                              1996            1995           1994
                                              ----            ----           ----

      <S>                                  <C>             <C>             <C>
      Operating activities
        Net income                         $ 1,433,826     $ 1,595,277     $  999,436
        Amortization/(accretion)
          of investment securities              (1,812)             25            846
        Equity in undistributed income of
          subsidiary                        (1,057,871)     (1,123,989)       754,127
        Net change in other assets 
          and liabilities                      110,665        (109,996)           629
                                           -----------     -----------     ----------
          Net cash provided by operating
            activities                         484,808         361,317      1,755,038
                                           -----------     -----------     ----------

      Investing activities
        Purchase of investment securities     (499,483)                      (998,984)
        Proceeds from maturities of
          investment securities                750,000         500,000    
        Loans made to customers, net
          of principal repayments             (193,113)        (69,686)
                                           -----------     -----------     ----------
          Net cash provided/(used) by
            investing activities                57,404         430,314       (998,984)
                                           -----------     -----------     ----------

      Financing activities
        Purchase of treasury stock                                           (541,958)
        Proceeds from exercise of options        5,400
        Dividends paid                        (313,823)       (282,441)      (234,335)
                                           -----------     -----------     ----------
          Net cash used by 
            financing activities              (308,423)       (282,441)      (776,293)
                                           -----------     -----------     ----------

      Net change in cash and cash 
        equivalents                            233,789         509,190        (20,239)
      
      Cash and cash equivalents at
        beginning of year                      650,539         141,349        161,588
                                           -----------     -----------     ----------

      Cash and cash equivalents at 
          end of year                      $   884,328     $   650,539     $  141,349
                                           ===========     ===========     ==========
</TABLE>

NOTE 12 - STOCK OPTION PLANS

The Company has four stock option plans, two Incentive Stock Option Plans 
for Officers and Key Employees and two Stock Option Plans for Nonemployee 
Directors, that were approved by the Board of Directors and were ratified by 
the Company's shareholders at the annual meetings in February 1993 and 
February 1995.  Reserved shares and options granted under the plans at 
September 30 are as follows, stated to reflect the stock dividend in the 
nature of a two-for-one stock split approved by the Board of Directors on 
November 6, 1996:

<TABLE>
<CAPTION>
                                                               1996      1995
                                                               ----      ----

<S>                                                          <C>        <C>
Shares reserved for issuance under the Incentive Stock 
  Option Plan for Officers and Key Employees                 208,270    208,270

Options granted:   $ 2.50 per share                           72,880     72,880
                     5.00 per share                            2,000      2,000
                     5.25 per share                            2,000      2,000
                     6.50 per share                            6,600      6,600
                     6.75 per share                           64,000     64,000
                    10.75 per share                            4,400    
                                                             -------    -------

                                                             151,880    147,480
                                                             -------    -------

Shares available                                              56,390     60,790
                                                             =======    =======


Options exercised: $ 5.00 per share                              400    
                     5.25 per share                              400    
                     6.50 per share                              200
                                                             -------
                                                               1,000
                                                             =======

<CAPTION>
                                                               1996       1995
                                                               ----       ----

Shares reserved for issuance under the
  Stock Option Plan for Nonemployee Directors                113,812    113,812

Options granted:  $ 2.50 per share                            34,960     34,960
                  $ 6.81 per share                            32,000     32,000
                  $ 9.88 per share                            16,740
                                                             -------    -------

                                                              83,700     66,960
                                                             -------    -------

Shares available                                              30,112     46,852
                                                             =======    =======
</TABLE>


NOTE 13 - DIVIDENDS

By regulation, limitations have been imposed on all capital distributions by 
savings institutions, including cash dividends.  The regulation establishes 
a three-tiered system of restrictions, with the greatest flexibility 
afforded to thrifts which are both well-capitalized and given favorable 
qualitative examination ratings by the Office of Thrift Supervision (OTS).  
For example, a thrift which is given one of the two highest examination 
ratings and has capital, as defined, equal to its fully phased-in regulatory 
capital requirements could, after prior notice but without the prior 
approval of the OTS, make capital distributions in any year that would 
reduce by one-half the amount of its capital which exceeds its fully phased-
in capital requirement, as adjusted to reflect net income to date during the 
year.  Other thrifts would be subject to more stringent procedural and 
substantive requirements, the most restrictive being prior OTS approval of 
any capital distribution.  At September 30, 1996, these limitations would 
not restrict the Company from paying normal dividends.


NOTE 14 - SAVINGS ASSOCIATION INSURANCE FUND ASSESSMENT

On September 30, 1996, legislation was passed to recapitalize the Savings 
Association Insurance Fund (SAIF).  As a result, all savings and loan 
institutions will pay a one time assessment of $.657 per $100 of deposits 
held as of March 31, 1995.  Consequently, the Company recognized an $800,100 
expense in the 1996 Consolidated Statement of Income.

NOTE 15 - DISCLOSURE ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS

The following table shows carrying value and the related estimated fair 
values of financial instruments at September 30, 1996.  Items that are not 
financial instruments are not included.

<TABLE>
<CAPTION>
                                                   Carrying        Estimated
                                                   Amounts         Fair Value
                                                   --------        ----------

      <S>                                        <C>              <C>
      Financial assets
      Cash and cash equivalents                  $  8,161,988     $  8,162,000
      Investment securities held to maturity        4,548,069        4,546,000
      Mortgage-backed securities                    1,661,018        1,658,000
      FHLB stock                                    1,930,100        1,930,100
      Loans, net of allowance for loan losses     160,297,702      160,123,000
      Accrued interest receivable                     956,418          956,000

      Financial liabilities
      Demand and savings deposits                 (54,984,528)     (54,985,000)
      Certificates of deposit                     (75,087,088)     (75,333,000)
      Borrowed funds                              (37,970,000)     (38,099,000)
      Advances from borrowers for taxes
        and insurance                                (540,734)        (541,000)
      Accrued interest payable                       (433,648)        (434,000)

</TABLE>

For purposes of the above disclosures of estimated fair value, the following 
assumptions were used as of September 30, 1996.  The estimated fair values 
for cash and cash equivalents, FHLB stock, accrued interest receivable, 
demand and savings deposits, variable-rate borrowed funds, advances from 
borrowers for taxes and insurance and accrued interest payable are 
considered to approximate cost.  The estimated fair value for securities is 
based on quoted market values for the individual securities or for 
equivalent securities.  The estimated fair value for variable-rate loans 
which reprice in less than six months is considered to approximate cost.  
The estimated fair value for fixed-rate loans is based on estimates of the 
rates the Company would charge for similar loans at September 30, 1996, 
applied over estimated payment periods.  The estimated fair values for 
certificates of deposit and fixed-rate borrowings are based on estimates of 
the rates the Company would pay on such deposits and borrowings at September 
30, 1996, applied for the time period until maturity.  The estimated fair 
value of commitments is not material.

While these estimates of fair values are based on management's judgment of 
appropriate factors, there is no assurance that, were the Company to have 
disposed of such items at September 30, 1996, the estimated fair values 
would necessarily have been achieved at that date, since fair values may 
differ depending on various circumstances.  The estimated fair values at 
September 30, 1996 should not necessarily be considered to apply at 
subsequent dates.

Item 8.  Changes in and Disagreements with Accountants on Accounting and 
         Financial Disclosure.
       Not applicable.

                                 PART III

Item 9.  Directors, Executive Officers, Promoters and Control Persons; 
         compliance with section 16(a) of the Exchange Act.

      The information contained in the definitive Proxy Statement for the 
1997 Annual Meeting of Shareholders of First Federal Bancorp, Inc. (the 
"Proxy Statement"), under the captions "Proposal One:  Election of 
Directors" and "Voting Securities and Ownership of Certain Beneficial Owners 
and Management" is incorporated herein by reference. 

      The following table presents certain information in respect of the 
executive officers of Bancorp:


<TABLE>
<CAPTION>
      Name(1)                   Age(2)                  Position
      -------                   ------                  --------

<S>                               <C>            <C>
Ward D. Coffman, III              43             Secretary
Connie Ayres LaPlante             40             Treasurer
John C. Matesich, III             53             Chairman of the Board
J. William Plummer                51             President
</TABLE>

      The following table presents certain information in respect of the 
executive officers of First Federal:

<TABLE>
<CAPTION>
      Name(1)                   Age(2)                  Position
      -------                   ------                  --------

<S>                               <C>            <C>
Connie Ayres LaPlante             40             Treasurer and Senior Vice President
John C. Matesich, III             53             Chairman of the Board
J. William Plummer                51             President and Chief Executive Officer
Larry W. Snode                    47             Secretary and
                                                 Senior Vice President - Operations
Thomas N. Sulens                  45             Senior Vice President - Lending

____________________________
<F1> There are no family relationships among the executive officers of 
     Bancorp or First Federal.
<F2> As of December 15, 1996.
</TABLE>

      Ward D. Coffman, III, the Secretary of Bancorp, is an attorney who has 
been engaged in private practice in the Zanesville area for more than five 
years.  Mr. Coffman also serves as a director of both Bancorp and First 
Federal.  

      Connie Ayres LaPlante is the Treasurer of both Bancorp and First 
Federal and is also a Senior Vice President of First Federal.  Ms. LaPlante 
began employment with First Federal in 1978.  Ms. LaPlante is a member of 
the Board of Directors of both Bancorp and First Federal.

      John C. Matesich, III, the Chairman of the Board of both Bancorp and 
First Federal, is the President of Matesich Distributing Co., a beer and 
wine distributor in Southeastern Ohio.  Mr. Matesich has been the President 
of Matesich Distributing Co. since 1990 and has been employed by Matesich 
Distributing for more than five years.

      J. William Plummer has been the President and Chief Executive Officer 
of First Federal since 1979 and has been the President of Bancorp since its 
incorporation in January 1992.  Mr. Plummer also serves as a director of 
both Bancorp and First Federal.

      Larry W. Snode is First Federal's Secretary and Senior Vice President 
in charge of Operations.  Mr. Snode began employment with First Federal in 
1977.

      Thomas N. Sulens is the Senior Vice President in charge of Lending for 
First Federal.  Mr. Sulens commenced employment with First Federal in 1973.


Item 10.  Executive Compensation.

      The information contained in the Proxy Statement under the captions 
"Compensation of Executive Officers and Directors" and "Proposal Two:  
Approval of the Performance Plan" are incorporated herein by reference.

Item 11.  Security Ownership of Certain Beneficial Owners and Management.

      (a)  Security Ownership of Certain Beneficial Owners

      The information contained in the Proxy Statement under the caption 
"Voting Securities and Ownership of Certain Beneficial Owners and 
Management" is incorporated herein by reference. 

      (b)  Security Ownership of Management

      The information contained in the Proxy Statement under the caption 
"Voting Securities and Ownership of Certain Beneficial Owners and 
Management" is incorporated herein by reference. 

      (c)  Changes in Control

      Not applicable.

Item 12.    Certain Relationships and Related Transactions.

      The information contained in the Proxy Statement under the caption 
"Compensation of Executive Officers and Directors -- Certain Transactions 
with First Federal" is incorporated herein by reference. 

Item 13.  Exhibits and Reports on Form 8-K

        (a)(1)  The following consolidated financial statements 
are filed as a part of this Report:

          (A)  Consolidated Statements of Financial Condition at 
               September 30, 1996 and 1995.

          (B)  Consolidated Statements of Income for each of the 
               years ended September 30, 1996, 1995 and 1994.

          (C)  Consolidated Statements of Shareholders' Equity for 
               each of the years ended September 30, 1996, 1995 and 1994.

          (D)  Consolidated Statements of Cash Flows for each of 
               the years ended September 30, 1996, 1995 and 1994.

          (E)  Notes to Consolidated Financial Statements.

        (a)(2)  All schedules have been omitted because the 
information contained in such schedules is either 
inapplicable or is included in the Notes to Consolidated 
Financial Statements. 

        (a)(3)   Exhibits

            Item 3.     Articles of Incorporation, Amendment to 
                        Articles of Incorporation, Code of Regulations, and 
                        Amendment to Code of Regulations.
            Item 10.    Material contracts.
                        Employment Agreement - J. William Plummer
                        Employment Agreement - Connie Ayres LaPlante
            Item 21.    Subsidiaries of the Registrant.
            Item 23.    Consent of Auditors
            Item 27.    Financial Data Schedule
            Item 99.1   Proxy Statement
            Item 99.2   Safe Harbor Under the Private Securities 
                        Litigation Reform Act of 1995


                                   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 Federal Bancorp, Inc.


                                       By /s/ J. William Plummer      
                                              J. William Plummer
                                              President
                                              (Principal Executive Officer)

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

By /s/ Connie Ayres LaPlante           By /s/ Don R. Parkhill      
       Connie Ayres LaPlante                  Don R. Parkhill
       Treasurer and a Director               Director
       (Principal Accounting Officer)

Date December 18, 1996                 Date December 18, 1996      


By /s/ Ward D. Coffman, III            By /s/ John C. Matesich, III    
       Ward D. Coffman, III                   John C. Matesich, III
       Secretary and a Director               Chairman of the Board

Date December 18, 1996                 Date December 18, 1996      


By /s/ Robert D. Goodrich, II         By /s/  J. William Plummer    
       Robert D. Goodrich, II                 J. William Plummer
       Director                               President and a Director

Date December 18, 1996                Date December 18, 1996      


By /s/ Patrick L. Hennessey
       Patrick L. Hennessey
       Director

Date December 18, 1996


                               INDEX TO EXHIBITS


<TABLE>
<CAPTION>

 EXHIBIT            
 NUMBER                   DESCRIPTION                                     PAGE NUMBER
 --------                 -----------                                     -----------
            
   <C>       <S>                                      <S>
    3.1      Articles of Incorporation of First       The Articles of Incorporation of First Federal Bancorp, 
             Federal Bancorp, Inc.                    Inc. ("Bancorp"), filed as Exhibit 3.1 to Bancorp's 
                                                      Registration Statement on Form S-1 ("S-1") filed with 
                                                      the Securities and Exchange Commission ("SEC") on March 
                                                      16, 1992, are incorporated herein by reference.
            
    3.2      Amendment to the Articles of             The Amendment to the Articles of Incorporation of Bancorp
             Incorporation of First Federal           filed as Exhibit 3.2 to Bancorp's 10-K for the fiscal 
             Bancorp, Inc.                            year ended September 30, 1992, filed with the SEC on 
                                                      December 29, 1992 (the "1992 10-K") 
                                                      is incorporated herein by reference.
            
    3.3      Code of Regulations of First Federal     The Code of Regulations of Bancorp filed as Exhibit 3.2 
             Bancorp, Inc.                            to Bancorp's S-1 filed with the SEC on March 16, 1992, 
                                                      is incorporated herein by reference.

    3.4      Amendment to the Code of Regulations     The Amendment to the code of Regulations of Bancorp filed
             of First Federal Bancorp, Inc.           as Exhibit 3.4 to the 1992 10-K is incorporated herein 
                                                      by reference.
            
   10.1      Amended Management Recognition Plan      The Amended Management Recognition Plan and Trust 
             and Trust Agreement of First Federal     Agreement of First Federal Savings Bank of Eastern Ohio 
             Savings Bank of Eastern Ohio             included as Exhibit A to Bancorp's Proxy Statement filed 
                                                      as Exhibit 28 to the 1992 10-K is incorporated herein 
                                                      by reference.
            
   10.2      First Federal Bancorp, Inc. 1992         The First Federal Bancorp, Inc. 1992 Stock Option Plan 
             Stock Option Plan for Officers and       for Officers and Key Employees included as Exhibit B to 
             Key Employees                            Bancorp's Proxy Statement filed as Exhibit 28 to the 1992
                                                      10-K is incorporated herein by reference.
            
   10.3      First Federal Bancorp, Inc. 1992 Stock   The First Federal Bancorp, Inc. 1992 Stock Option Plan
             Option Plan for Non-Employee Directors   for Non-Employee Directors included as Exhibit C to 
                                                      Bancorp's Proxy Statement filed as Exhibit 28 to the 1992 
                                                      10-K is incorporated herein by reference.
            
   10.4      Employment Agreement between First       ----------
             Federal Savings Bank of Eastern Ohio      
             and J. William Plummer      

   10.5      Employment Agreement between First       ----------
             Federal Savings Bank of Eastern Ohio      
             and Connie Ayres LaPlante      
            
   10.6      Tax Sharing Agreement between First      The tax sharing agreement between First Federal Bancorp 
             Federal Savings Bank of Eastern Ohio     and First Federal filed as exhibit 10.6 in the 1993
             and First Federal Bancorp, Inc.          10-KSB is incorporated herein by reference.
            
   10.7      First Federal Bancorp, Inc. 1994 Stock   The First Federal Bancorp, Inc. 1994 Stock Option Plan
             Option Plan for Officers and Key         for Officers and Key Employees included as Exhibit A 
             Employees                                to Bancorp's Proxy Statement filed as Exhibit 28 to the 
                                                      1994 10-KSB is incorporated herein by reference.
            
   10.8      First Federal Bancorp, Inc. 1994 Stock   The First Federal Bancorp, Inc. 1994 Stock Option Plan
             Option Plan for Non-Employee Directors   for Non-Employee Directors included as Exhibit B to 
                                                      Bancorp's Proxy Statement filed as Exhibit 28 to the 
                                                      1994 10-KSB is incorporated herein by reference.
            
   21        Subsidiaries of First Federal Bancorp,   The list of the subsidiary of Bancorp filed as 
             Inc.                                     Exhibit 22 to the 1992 10-K is incorporated herein by 
                                                      reference.
            
   23        Consent of Auditors                      ----------
            
   27        Financial Data Schedule                  ----------
            
   99.1      Proxy Statement for the 1997 Annual      ----------
             Meeting of Shareholders of First 
             Federal Bancorp, Inc.  
            
   99.2      Safe Harbor Under the Private            ----------
             Securities Litigation Reform Act 
             of 1995
</TABLE>




                              EMPLOYMENT AGREEMENT


      THIS EMPLOYMENT AGREEMENT  (hereinafter  referred to as this "AGREEMENT"),
entered  into this 6th day of  November,  1996,  by and  between  First  Federal
Bancorp,  Inc., a savings and loan holding company  incorporated  under Ohio law
(hereinafter  referred to as "Bancorp"),  First Federal  Savings Bank of Eastern
Ohio,  a savings  bank  chartered  under  the laws of the  United  States  and a
wholly-owned subsidiary of Bancorp (hereinafter referred to as "First Federal"),
and  J.  William  Plummer,  an  individual   (hereinafter  referred  to  as  the
"EMPLOYEE");


                                   WITNESSETH:


      WHEREAS,  the  EMPLOYEE  is an  employee  of  Bancorp  and  First  Federal
(hereinafter collectively referred to as the "EMPLOYERS");

      WHEREAS,  as a  result  of the  skill,  knowledge  and  experience  of the
EMPLOYEE, the Boards of Directors of the EMPLOYERS desire to retain the services
of the  EMPLOYEE as the  President  and Chief  Executive  Officer of each of the
EMPLOYERS;

      WHEREAS,  the EMPLOYEE  desires to continue to serve as the  President and
Chief Executive Officer of each of the EMPLOYERS; and

      WHEREAS,  the  EMPLOYEE  and the  EMPLOYERS  desire  to  enter  into  this
Agreement to set forth the terms and conditions of the  employment  relationship
between the EMPLOYERS and the EMPLOYEE;

      NOW,  THEREFORE,  in  consideration  of the premises and mutual  covenants
herein contained, the EMPLOYERS and the EMPLOYEE hereby agree as follows:

1.  Employment  and Term.  Upon the terms and subject to the  conditions of this
AGREEMENT,  the EMPLOYERS  hereby employ the EMPLOYEE,  and the EMPLOYEE  hereby
accepts employment,  as the President and Chief Executive Officer of each of the
EMPLOYERS.  The term of this  AGREEMENT  shall  commence  on the date hereof and
shall end on November  5th,  1999  (hereinafter  referred to as the "TERM").  In
January of each year, the Boards of Directors of the EMPLOYERS  shall review the
EMPLOYEE's  performance  and record the results of such review in the minutes of
the Board of Directors.

2.    Duties of EMPLOYEE.

      (a)  General  Duties  and  Responsibilities.  As the  President  and Chief
      Executive Officer of each of the EMPLOYERS, the EMPLOYEE shall perform the
      duties and responsibilities  customary for such offices to the best of his
      ability and in accordance  with the policies  established by the Boards of
      Directors of the EMPLOYERS and all applicable  laws and  regulations.  The
      EMPLOYEE  shall  perform  such  other  duties  not  inconsistent  with his
      position  as may be  assigned  to him from  time to time by the  Boards of
      Directors of the EMPLOYERS;  provided,  however,  that the EMPLOYERS shall
      employ the EMPLOYEE during the TERM in a senior executive capacity without
      diminishment of the importance or prestige of his position.

      (b) Devotion of Entire Time to the Business of the EMPLOYERS. The EMPLOYEE
      shall devote his entire  productive  time,  ability and  attention  during
      normal business hours  throughout the TERM to the faithful  performance of
      his duties  under this  AGREEMENT.  The  EMPLOYEE  shall not  directly  or
      indirectly  render any services of a business,  commercial or professional
      nature to any person or organization  without the prior written consent of
      the Boards of  Directors of the  EMPLOYERS;  provided,  however,  that the
      EMPLOYEE shall not be precluded from (i) vacations and other leave time in
      accordance  with  Section (e) hereof;  (ii)  reasonable  participation  in
      community,  civic,  charitable  or  similar  organizations;  or (iii)  the
      pursuit of personal  investments  which do not  interfere or conflict with
      the performance of the EMPLOYEE's duties to the EMPLOYERS.

3.    Compensation, Benefits and Reimbursements.

      (a)   Salary.  The EMPLOYEE shall receive during the TERM an annual salary
      payable in equal  installments not less often than monthly.  The amount of
      such  annual  salary  shall be  $121,437  until  changed  by the Boards of
      Directors  of the  EMPLOYERS  in  accordance  with  Section  3(b)  of this
      AGREEMENT.

      (b)   Annual Salary Review.  In January of each year  throughout the TERM,
      the  annual  salary of the  EMPLOYEE  shall be  reviewed  by the Boards of
      Directors of the  EMPLOYERS and shall be set,  effective  January 1, at an
      amount  not less  than  $121,437,  based  upon the  EMPLOYEE's  individual
      performance and the overall  profitability and financial  condition of the
      EMPLOYERS (hereinafter referred to as the "ANNUAL REVIEW"). The results of
      the  ANNUAL  REVIEW  shall be  reflected  in the  minutes of the Boards of
      Directors of the EMPLOYERS.

      (c)   Expenses.  In addition to any  compensation  received  under Section
      3(a) or (b) of this  AGREEMENT,  the EMPLOYERS  shall pay or reimburse the
      EMPLOYEE  for  all  reasonable  travel,  entertainment  and  miscellaneous
      expenses  incurred in connection  with the performance of his duties under
      this AGREEMENT.  Such  reimbursement  shall be made in accordance with the
      existing   policies  and   procedures  of  the  EMPLOYERS   pertaining  to
      reimbursement of expenses to senior management officials.

      (d)   Employee Benefit Program.

            (i)   During the TERM, the EMPLOYEE shall be entitled to participate
            in all formally  established  employee benefit,  bonus,  pension and
            profit-sharing plans and similar programs that are maintained by the
            EMPLOYERS from time to time,  including programs in respect of group
            health,  disability or life insurance,  reimbursement  of membership
            fees  in  civic,  social  and  professional  organizations  and  all
            employee benefit plans or programs  hereafter  adopted in writing by
            the  Boards  of  Directors  of  the  EMPLOYERS,   for  which  senior
            management  personnel  are eligible,  including  any employee  stock
            ownership  plan,  stock  option  plan or other  stock  benefit  plan
            (hereinafter  collectively  referred  to as  the  "BENEFIT  PLANS").
            Notwithstanding   the   foregoing   sentence,   the   EMPLOYERS  may
            discontinue  or terminate at any time any such  BENEFIT  PLANS,  now
            existing or hereafter adopted,  to the extent permitted by the terms
            of such plans and shall not be required to  compensate  the EMPLOYEE
            for such discontinuance or termination.

            (ii)  After the  expiration  of the TERM or the  termination  of the
            employment  of the employee for any reason other than JUST CAUSE (as
            defined  hereinafter),  the  EMPLOYERS  shall provide a group health
            insurance  program  in which the  EMPLOYEE  and his  spouse  will be
            eligible to participate  and which shall provide  substantially  the
            same benefits as are available to retired employees of the EMPLOYERS
            on the date of this AGREEMENT until both the EMPLOYEE and his spouse
            become 65 years of age; provided, however that all premiums for such
            program  shall be paid  equally by the  EMPLOYERS  and the  EMPLOYEE
            and/or his spouse after the EMPLOYEE's retirement; provided further,
            however,  that the EMPLOYEE may only participate in such program for
            as long as the  EMPLOYERS  elect in their  sole  discretion  to make
            available an employee group health  insurance  program which permits
            the EMPLOYERS to make coverage available for retirees.

      (e)   Vacation  and Sick Leave.  The EMPLOYEE  shall be entitled,  without
      loss of pay, to be absent  voluntarily  from the performance of his duties
      under this AGREEMENT, subject to the following conditions:

            (i)   The  EMPLOYEE  shall be  entitled  to an  annual  vacation  in
            accordance with the policies periodically  established by the Boards
            of Directors of the EMPLOYERS for senior management officials of the
            EMPLOYERS;

            (ii)  Vacation  time  shall  be  scheduled  by  the  EMPLOYEE  in  a
            reasonable manner. The EMPLOYEE shall not be entitled to receive any
            additional  compensation  from  the  EMPLOYERS  in the  event of his
            failure to take the full  allotment of vacation  time during any one
            year.  Vacation time accrued in any one year may not be carried over
            into any succeeding year; and

            (iii) The  EMPLOYEE  shall  be  entitled  to  annual  sick  leave as
            established  by the Boards of Directors of the  EMPLOYERS for senior
            management  officials of the  EMPLOYERS.  In the event that any sick
            leave time shall not have been used during any calendar  year,  such
            leave shall accrue to subsequent calendar years; provided,  however,
            that the  number of accrued  days of sick leave  shall not exceed 35
            days.

4.    Termination of Employment.

      (a)   General.  In addition to the  termination  of the  employment of the
      EMPLOYEE upon the  expiration of the TERM,  the employment of the EMPLOYEE
      shall terminate at any other time during the TERM upon the delivery by the
      EMPLOYERS of written  notice of  employment  termination  to the EMPLOYEE.
      Without limiting the generality of the foregoing  sentence,  the following
      subparagraphs  (i),  (ii) and (iii) of this  Section 4(a) shall govern the
      obligations  of the EMPLOYERS to the EMPLOYEE  upon the  occurrence of the
      events described in such subparagraphs:

            (i)   Termination  for JUST CAUSE.  In the event that the  EMPLOYERS
            terminate the employment of the EMPLOYEE  during the TERM because of
            the EMPLOYEE's  failure to comply with the Human Resources  Policies
            of the EMPLOYERS or because of the EMPLOYEE's  personal  dishonesty,
            incompetence, willful misconduct, breach of fiduciary duty involving
            personal  profit,  intentional  failure or  refusal  to perform  the
            duties and  responsibilities  assigned  in this  AGREEMENT,  willful
            violation of any law,  rule,  regulation  or final  cease-and-desist
            order  (other  than  traffic   violations   or  similar   offenses),
            conviction  of a felony or for fraud or  embezzlement,  or  material
            breach of any provision of this AGREEMENT (hereinafter  collectively
            referred to as "JUST CAUSE"),  the EMPLOYEE  shall not receive,  and
            shall have no right to receive,  any  compensation or other benefits
            for any period after such termination.

            (ii)  Termination after CHANGE OF CONTROL. In the event that, before
            the expiration of the TERM and in connection with or within one year
            of a CHANGE OF CONTROL (as defined hereinafter) of either one of the
            EMPLOYERS,  (A) the employment of the EMPLOYEE is terminated for any
            reason other than JUST CAUSE before the  expiration of the TERM, (B)
            the  present  capacity  or  circumstances  in which the  EMPLOYEE is
            employed is changed  before the  expiration  of the TERM, or (C) the
            EMPLOYEE's  responsibilities,   authority,   compensation  or  other
            benefits provided under this AGREEMENT are materially reduced,  then
            the following shall occur:

                  (I)   The EMPLOYERS  shall  promptly pay to the EMPLOYEE or to
                  his beneficiaries, dependents or estate an amount equal to the
                  sum of (1) the amount of  compensation  to which the  EMPLOYEE
                  would be  entitled  for the  remainder  of the TERM under this
                  AGREEMENT,  plus (2) the difference between (x) the product of
                  three,  multiplied  by  the  total  compensation  paid  to the
                  EMPLOYEE for the  immediately  preceding  calendar year as set
                  forth on the Form W-2 of the  EMPLOYEE,  less (xx) the  amount
                  paid  to  the   EMPLOYEE   pursuant  to  clause  (1)  of  this
                  subparagraph (I);

                  (II)  The EMPLOYEE,  his dependents,  beneficiaries and estate
                  shall  continue to be covered  under all BENEFIT  PLANS of the
                  EMPLOYERS at the  EMPLOYERS'  expense as if the EMPLOYEE  were
                  still employed under this AGREEMENT  until the earliest of the
                  expiration  of the TERM or the date on which the  EMPLOYEE  is
                  included in another  employer's  benefit  plans as a full-time
                  employee; and

                  (III) The  EMPLOYEE  shall not be  required  to  mitigate  the
                  amount  of any  payment  provided  for in  this  AGREEMENT  by
                  seeking other  employment or otherwise,  nor shall any amounts
                  received  from other  employment  or otherwise by the EMPLOYEE
                  offset  in  any  manner  the   obligations  of  the  EMPLOYERS
                  thereunder,  except as  specifically  stated  in  subparagraph
                  (II).

            In the event that payments  pursuant to this  subsection  (ii) would
            result  in the  imposition  of a penalty  tax  pursuant  to  Section
            280G(b)(3) of the Internal Revenue Code of 1986, as amended, and the
            regulations   promulgated   thereunder   (hereinafter   collectively
            referred to as "SECTION  280G"),  such payments  shall be reduced to
            the maximum  amount  which may be paid under  SECTION  280G  without
            exceeding such limits.

            (iii) Termination  Without CHANGE OF CONTROL.  In the event that the
            employment  of the EMPLOYEE is terminated  before the  expiration of
            the TERM for any reason other than JUST CAUSE or in connection  with
            or within one year of a CHANGE OF CONTROL,  the  EMPLOYERS  shall be
            obligated to continue (A) to pay on a monthly basis to the EMPLOYEE,
            his  designated  beneficiaries  or his  estate,  his  annual  salary
            provided pursuant to Section 3(a) or (b) of this AGREEMENT until the
            expiration  of the TERM and (B) to  provide to the  EMPLOYEE  at the
            EMPLOYERS' expense,  health,  life,  disability,  and other benefits
            substantially  equal to those being  provided to the EMPLOYEE at the
            date of termination of his employment until the earliest to occur of
            the expiration of the TERM or the date the EMPLOYEE becomes employed
            full-time by another  employer.  In the event that payments pursuant
            to this subsection (iii) would result in the imposition of a penalty
            tax pursuant to SECTION 280G,  such payments shall be reduced to the
            maximum  amount  which  may  be  paid  under  SECTION  280G  without
            exceeding those limits.

      (b)   Death of the EMPLOYEE.  The TERM  automatically  terminates upon the
      death of the EMPLOYEE.  In the event of such death, the EMPLOYEE's  estate
      shall be entitled to receive the compensation due the EMPLOYEE through the
      last day of the  calendar  month in which  the death  occurred,  except as
      otherwise specified herein.

      (c)   "Golden  Parachute"  Provision.  Any  payments  made to the EMPLOYEE
      pursuant to this  AGREEMENT  or otherwise  are subject to and  conditioned
      upon their compliance with 12 U.S.C. [SECTION] 1828(k) and any regulations
      promulgated thereunder.

      (d)   Definition  of "CHANGE OF CONTROL".  A "CHANGE OF CONTROL"  shall be
      deemed to have  occurred in the event  that,  at any time during the TERM,
      either any person or entity obtains "conclusive  control" of the EMPLOYERS
      within  the  meaning  of 12 C.F.R.  [SECTION]  574.4(a),  or any person or
      entity  obtains  "rebuttable  control"  within  the  meaning  of 12 C.F.R.
      [SECTION]  574.4(b) and has not  rebutted  control in  accordance  with 12
      C.F.R. [SECTION] 574.4(c).

5.    Special  Regulatory Events.  Notwithstanding  Section 4 of this AGREEMENT,
the  obligations  of the  EMPLOYERS to the  EMPLOYEE  shall be as follows in the
event of the following circumstances:

      (a)   If the  EMPLOYEE is suspended  and/or  temporarily  prohibited  from
      participating in the conduct of the EMPLOYERS'  affairs by a notice served
      under  section  8(e)(3) or (g)(1) of the  Federal  Deposit  Insurance  Act
      (hereinafter referred to as the "FDIA"), the EMPLOYERS'  obligations under
      this  AGREEMENT  shall  be  suspended  as of the date of  service  of such
      notice,  unless stayed by appropriate  proceedings.  If the charges in the
      notice are  dismissed,  the EMPLOYERS  may, in their  discretion,  pay the
      EMPLOYEE all or part of the compensation withheld while the obligations in
      this AGREEMENT  were suspended and reinstate,  in whole or in part, any of
      the obligations that were suspended.

      (b)   If the  EMPLOYEE  is  removed  and/or  permanently  prohibited  from
      participating in the conduct of the EMPLOYERS'  affairs by an order issued
      under  Section  8(e)(4)  or  (g)(1) of the FDIA,  all  obligations  of the
      EMPLOYERS under this AGREEMENT shall terminate as of the effective date of
      such order;  provided,  however,  that vested rights of the EMPLOYEE shall
      not be affected by such termination.

      (c)   If the  EMPLOYERS are in default,  as defined in section  3(x)(1) of
      the FDIA, all  obligations  under this AGREEMENT shall terminate as of the
      date of default;  provided,  however,  that vested  rights of the EMPLOYEE
      shall not be affected.

      (d)   All obligations under this AGREEMENT shall be terminated,  except to
      the extent of a determination  that the  continuation of this AGREEMENT is
      necessary  for  the  continued  operation  of  the  EMPLOYERS,  (i) by the
      Director of the Office of Thrift Supervision  (hereinafter  referred to as
      the "OTS"),  or his or her  designee at the time that the Federal  Deposit
      Insurance  Corporation or the Resolution Trust Corporation  enters into an
      agreement to provide assistance to or on behalf of the EMPLOYERS under the
      authority  contained in Section  13(c) of the FDIA or (ii) by the Director
      of the OTS, or his or her  designee,  at any time the Director of the OTS,
      or his or her designee,  approves a supervisory merger to resolve problems
      related  to the  operation  of the  EMPLOYERS  or when the  EMPLOYERS  are
      determined  by the  Director  of the  OTS to be in an  unsafe  or  unsound
      condition.  No vested rights of the EMPLOYEE shall be affected by any such
      action.

6.    Consolidation,  Merger or Sale of Assets.  Nothing in this AGREEMENT shall
preclude the EMPLOYERS from  consolidating  with,  merging into, or transferring
all, or substantially  all, of their assets to another  corporation that assumes
all of the  EMPLOYERS'  obligations  and  undertakings  hereunder.  Upon  such a
consolidation,  merger or  transfer  of assets,  the term  "EMPLOYERS,"  as used
herein,  shall mean such other  corporation or entity,  and this AGREEMENT shall
continue in full force and effect.

7.    Confidential  Information.  The  EMPLOYEE  acknowledges  that  during  his
employment he will learn and have access to confidential  information  regarding
the  EMPLOYERS  and their  customers  and  businesses.  The EMPLOYEE  agrees and
covenants  not to  disclose  or use for his own  benefit,  or the benefit of any
other  person  or  entity,  any  confidential  information,  unless or until the
EMPLOYERS  consent to such disclosure or use or such information  becomes common
knowledge  in the  industry or is otherwise  legally in the public  domain.  The
EMPLOYEE shall not knowingly  disclose or reveal to any unauthorized  person any
confidential  information  relating  to the  EMPLOYERS,  their  subsidiaries  or
affiliates,  or to any of the  businesses  operated  by them,  and the  EMPLOYEE
confirms  that  such  information  constitutes  the  exclusive  property  of the
EMPLOYERS. The EMPLOYEE shall not otherwise knowingly act or conduct himself (a)
to the material detriment of the EMPLOYERS,  their subsidiaries,  or affiliates,
or (b) in a  manner  which is  inimical  or  contrary  to the  interests  of the
EMPLOYERS.

8.    Nonassignability.  Neither  this  AGREEMENT  nor  any  right  or  interest
hereunder  shall be  assignable  by the EMPLOYEE,  his  beneficiaries,  or legal
representatives without the EMPLOYERS' prior written consent; provided, however,
that nothing in this Section 8 shall preclude (a) the EMPLOYEE from  designating
a beneficiary to receive any benefits  payable  hereunder upon his death, or (b)
the executors, administrators, or other legal representatives of the EMPLOYEE or
his estate from assigning any rights hereunder to the person or persons entitled
thereto.

9.    No  Attachment.  Except as required  by law,  no right to receive  payment
under this AGREEMENT shall be subject to anticipation,  commutation, alienation,
sale, assignment,  encumbrance, charge, pledge or hypothecation or to execution,
attachment,  levy, or similar process of assignment by operation of law, and any
attempt, voluntary or involuntary, to effect any such action shall be null, void
and of no effect.

10.   Binding Agreement.  This AGREEMENT shall be binding upon, and inure to the
benefit  of, the  EMPLOYEE  and the  EMPLOYERS  and their  respective  permitted
successors and assigns.

11.   Amendment of  AGREEMENT.  This  AGREEMENT  may not be modified or amended,
except by an instrument in writing signed by the parties hereto.

12.   Waiver.  No term or  condition of this  AGREEMENT  shall be deemed to have
been  waived,  nor shall there be an estoppel  against  the  enforcement  of any
provision of this AGREEMENT,  except by written  instrument of the party charged
with  such  waiver  or  estoppel.  No such  written  waiver  shall  be  deemed a
continuing waiver,  unless  specifically  stated therein,  and each waiver shall
operate  only  as to the  specific  term  or  condition  waived  and  shall  not
constitute  a waiver of such term or  condition  for the future or as to any act
other than the act specifically waived.

13.   Severability.  If, for any reason, any provision of this AGREEMENT is held
invalid, such invalidity shall not affect the other provisions of this AGREEMENT
not held so invalid,  and each such other  provision  shall,  to the full extent
consistent  with  applicable  law,  continue in full force and  effect.  If this
AGREEMENT  is held  invalid  or cannot  be  enforced,  then any prior  AGREEMENT
between the EMPLOYERS  (or any  predecessor  thereof) and the EMPLOYEE  shall be
deemed  reinstated to the full extent permitted by law, as if this AGREEMENT had
not been executed.

14.   Headings.  The headings of the paragraphs  herein are included  solely for
convenience of reference and shall not control the meaning or  interpretation of
any of the provisions of this AGREEMENT.

15.   Governing Law. This AGREEMENT has been executed and delivered in the State
of Ohio and its validity, interpretation,  performance, and enforcement shall be
governed by the laws of this State of Ohio,  except to the extent  that  federal
law is governing.

16.   Effect  of  Prior   Agreements.   This   AGREEMENT   contains  the  entire
understanding  between the parties hereto and  supersedes  any prior  employment
agreement  between the  EMPLOYERS or any  predecessor  of the  EMPLOYERS and the
EMPLOYEE.

17.   Notices. Any notice or other communication  required or permitted pursuant
to this AGREEMENT shall be deemed  delivered if such notice or  communication is
in writing  and is  delivered  personally  or by  facsimile  transmission  or is
deposited in the United States mail, postage prepaid, addressed as follows:

      If to Bancorp and/or First Federal:

            First Federal Savings Bank of Eastern Ohio
            Fifth & Market Streets
            Zanesville, Ohio 43701

      With copies to:

            John C. Vorys, Esq.
            Vorys, Sater, Seymour and Pease
            Atrium Two, Suite 2100
            221 East Fourth Street
            Cincinnati, Ohio  45201-0236

      If to the EMPLOYEE:

            Mr. J. William Plummer
            366 Broadview Avenue
            Zanesville, Ohio  43701


      IN WITNESS WHEREOF,  each of the EMPLOYERS has caused this AGREEMENT to be
executed  by its duly  authorized  officer,  and the  EMPLOYEE  has signed  this
AGREEMENT, each as of the day and year first above written.



Attest:                               FIRST FEDERAL BANCORP, INC.



/s/ Naomi B. Bankes                   By /s/ John C. Matesich, III
- -------------------------------       ----------------------------------------
                                             John C. Matesich, III
                                             its Chairman



Attest:                               FIRST FEDERAL SAVINGS BANK OF EASTERN OHIO



/s/ Naomi B. Bankes                   By /s/ John C. Matesich, III
- -------------------------------       ----------------------------------------
                                             John C. Matesich, III
                                             its Chairman



Attest:



/s/ Naomi B. Bankes                   /s/ J. William Plummer
- -------------------------------       ----------------------------------------
                                          J. William Plummer




                              EMPLOYMENT AGREEMENT


      THIS EMPLOYMENT AGREEMENT  (hereinafter  referred to as this "AGREEMENT"),
entered  into this 6th day of  November,  1996,  by and  between  First  Federal
Bancorp,  Inc., a savings and loan holding company  incorporated  under Ohio law
(hereinafter  referred to as "Bancorp"),  First Federal  Savings Bank of Eastern
Ohio,  a savings  bank  chartered  under  the laws of the  United  States  and a
wholly-owned subsidiary of Bancorp (hereinafter referred to as "First Federal"),
and  Connie  Ayres  LaPlante,  an  individual  (hereinafter  referred  to as the
"EMPLOYEE");


                                   WITNESSETH:


      WHEREAS,  the  EMPLOYEE  is an  employee  of  Bancorp  and  First  Federal
(hereinafter collectively referred to as the "EMPLOYERS");

      WHEREAS,  as a  result  of the  skill,  knowledge  and  experience  of the
EMPLOYEE, the Board of Directors of First Federal desires to retain the services
of the EMPLOYEE as the Senior Vice  President and Treasurer of First Federal and
the Board of Directors of Bancorp desires to retain the services of the Employee
as Treasurer of Bancorp;

      WHEREAS,  the  EMPLOYEE  desires to  continue  to serve as the Senior Vice
President and Treasurer of First Federal and as the Treasurer of Bancorp; and

      WHEREAS,  the  EMPLOYEE  and the  EMPLOYERS  desire  to  enter  into  this
Agreement to set forth the terms and conditions of the  employment  relationship
between the EMPLOYERS and the EMPLOYEE;

      NOW,  THEREFORE,  in  consideration  of the premises and mutual  covenants
herein contained, the EMPLOYERS and the EMPLOYEE hereby agree as follows:

1.    Employment and Term.  Upon the terms and subject to the conditions of this
AGREEMENT,  First Federal hereby employs the EMPLOYEE,  and the EMPLOYEE  hereby
accepts employment, as the Senior Vice President and Treasurer of First Federal,
and Bancorp  hereby  employs  the  EMPLOYEE,  and the  Employer  hereby  accepts
employment,  as Treasurer of Bancorp.  The term of this AGREEMENT shall commence
on the date hereof and shall end on November 5th, 1999 (hereinafter  referred to
as the  "TERM").  In  January  of each  year,  the  Boards of  Directors  of the
EMPLOYERS shall review the EMPLOYEE's performance and record the results of such
review in the minutes of the Boards of Directors.

2.    Duties of EMPLOYEE.

      (a)   General  Duties and  Responsibilities.  As the Senior Vice President
      and Treasurer of First  Federal and as Treasurer of Bancorp,  the EMPLOYEE
      shall perform the duties and  responsibilities  customary for such offices
      to the best of her ability and in accordance with the policies established
      by the Boards of Directors of the  EMPLOYERS and all  applicable  laws and
      regulations. The EMPLOYEE shall perform such other duties not inconsistent
      with her  positions  as may be  assigned  to her from  time to time by the
      Boards  of  Directors  of  the  EMPLOYERS;  provided,  however,  that  the
      EMPLOYERS shall employ the EMPLOYEE during the TERM in a senior  executive
      capacity  without  diminishment  of  the  importance  or  prestige  of her
      position.

      (b)   Devotion  of  Entire  Time to the  Business  of the  EMPLOYERS.  The
      EMPLOYEE shall devote her entire  productive  time,  ability and attention
      during  normal  business  hours   throughout  the  TERM  to  the  faithful
      performance  of her duties under this  AGREEMENT.  The EMPLOYEE  shall not
      directly or  indirectly  render any services of a business,  commercial or
      professional  nature  to any  person  or  organization  without  the prior
      written  consent of the Boards of  Directors of the  EMPLOYERS;  provided,
      however,  that the EMPLOYEE  shall not be precluded from (i) vacations and
      other leave time in accordance  with Section 3(e) hereof;  (ii) reasonable
      participation in community, civic, charitable or similar organizations; or
      (iii) the  pursuit  of  personal  investments  which do not  interfere  or
      conflict with the performance of the EMPLOYEE's duties to the EMPLOYERS.

3.    Compensation, Benefits and Reimbursements.

      (a)   Salary.  The EMPLOYEE shall receive during the TERM an annual salary
      payable in equal  installments not less often than monthly.  The amount of
      such  annual  salary  shall be  $80,752  until  changed  by the  Boards of
      Directors  of the  EMPLOYERS  in  accordance  with  Section  3(b)  of this
      AGREEMENT.

      (b)   Annual Salary Review.  In January of each year  throughout the TERM,
      the  annual  salary of the  EMPLOYEE  shall be  reviewed  by the Boards of
      Directors of the  EMPLOYERS and shall be set,  effective  January 1, at an
      amount  not  less  than  $80,752,  based  upon the  EMPLOYEE's  individual
      performance and the overall  profitability and financial  condition of the
      EMPLOYERS (hereinafter referred to as the "ANNUAL REVIEW"). The results of
      the  ANNUAL  REVIEW  shall be  reflected  in the  minutes of the Boards of
      Directors of the EMPLOYERS.

      (c)   Expenses.  In addition to any  compensation  received  under Section
      3(a) or (b) of this  AGREEMENT,  the EMPLOYERS  shall pay or reimburse the
      EMPLOYEE  for  all  reasonable  travel,  entertainment  and  miscellaneous
      expenses  incurred in connection  with the performance of her duties under
      this AGREEMENT.  Such  reimbursement  shall be made in accordance with the
      existing   policies  and   procedures  of  the  EMPLOYERS   pertaining  to
      reimbursement of expenses to senior management officials.

      (d)   Employee Benefit Program.

            (i)   During the TERM, the EMPLOYEE shall be entitled to participate
            in all formally  established  employee benefit,  bonus,  pension and
            profit-sharing plans and similar programs that are maintained by the
            EMPLOYERS from time to time,  including programs in respect of group
            health,  disability or life insurance,  reimbursement  of membership
            fees  in  civic,  social  and  professional  organizations  and  all
            employee benefit plans or programs  hereafter  adopted in writing by
            the  Boards  of  Directors  of  the  EMPLOYERS,   for  which  senior
            management  personnel  are eligible,  including  any employee  stock
            ownership  plan,  stock  option  plan or other  stock  benefit  plan
            (hereinafter  collectively  referred  to as  the  "BENEFIT  PLANS").
            Notwithstanding   the   foregoing   sentence,   the   EMPLOYERS  may
            discontinue  or terminate at any time any such  BENEFIT  PLANS,  now
            existing or hereafter adopted,  to the extent permitted by the terms
            of such plans and shall not be required to  compensate  the EMPLOYEE
            for such discontinuance or termination.

            (ii)  After the  expiration  of the TERM or the  termination  of the
            employment  of the employee for any reason other than JUST CAUSE (as
            defined  hereinafter),  the  EMPLOYERS  shall provide a group health
            insurance  program  in which the  EMPLOYEE  and her  spouse  will be
            eligible to participate  and which shall provide  substantially  the
            same benefits as are available to retired employees of the EMPLOYERS
            on the date of this AGREEMENT until both the EMPLOYEE and her spouse
            become 65 years of age; provided, however that all premiums for such
            program  shall be paid  equally by the  EMPLOYERS  and the  EMPLOYEE
            and/or her spouse after the EMPLOYEE's retirement; provided further,
            however,  that the EMPLOYEE may only participate in such program for
            as long as the  EMPLOYERS  elect in their  sole  discretion  to make
            available an employee group health  insurance  program which permits
            the EMPLOYERS to make coverage available for retirees.

      (e)   Vacation  and Sick Leave.  The EMPLOYEE  shall be entitled,  without
      loss of pay, to be absent  voluntarily  from the performance of her duties
      under this AGREEMENT, subject to the following conditions:

            (i)   The  EMPLOYEE  shall be  entitled  to an  annual  vacation  in
            accordance with the policies periodically  established by the Boards
            of Directors of the EMPLOYERS for senior management officials of the
            EMPLOYERS;

            (ii)  Vacation  time  shall  be  scheduled  by  the  EMPLOYEE  in  a
            reasonable manner. The EMPLOYEE shall not be entitled to receive any
            additional  compensation  from  the  EMPLOYERS  in the  event of her
            failure to take the full  allotment of vacation  time during any one
            year.  Vacation time accrued in any one year may not be carried over
            into any succeeding year; and

            (iii) The  EMPLOYEE  shall  be  entitled  to  annual  sick  leave as
            established  by the Boards of Directors of the  EMPLOYERS for senior
            management  officials of the  EMPLOYERS.  In the event that any sick
            leave time shall not have been used during any calendar  year,  such
            leave shall accrue to subsequent calendar years; provided,  however,
            that the  number of accrued  days of sick leave  shall not exceed 35
            days.

4.    Termination of Employment.

      (a)   General.  In addition to the  termination  of the  employment of the
      EMPLOYEE upon the  expiration of the TERM,  the employment of the EMPLOYEE
      shall terminate at any other time during the TERM upon the delivery by the
      EMPLOYERS of written  notice of  employment  termination  to the EMPLOYEE.
      Without limiting the generality of the foregoing  sentence,  the following
      subparagraphs  (i),  (ii) and (iii) of this  Section 4(a) shall govern the
      obligations  of the EMPLOYERS to the EMPLOYEE  upon the  occurrence of the
      events described in such subparagraphs:

            (i)   Termination  for JUST CAUSE.  In the event that the  EMPLOYERS
            terminate the employment of the EMPLOYEE  during the TERM because of
            the EMPLOYEE's  failure to comply with the Human Resources  Policies
            of the EMPLOYERS or because of the EMPLOYEE's  personal  dishonesty,
            incompetence, willful misconduct, breach of fiduciary duty involving
            personal  profit,  intentional  failure or  refusal  to perform  the
            duties and  responsibilities  assigned  in this  AGREEMENT,  willful
            violation of any law,  rule,  regulation  or final  cease-and-desist
            order  (other  than  traffic   violations   or  similar   offenses),
            conviction  of a felony or for fraud or  embezzlement,  or  material
            breach of any provision of this AGREEMENT (hereinafter  collectively
            referred to as "JUST CAUSE"),  the EMPLOYEE  shall not receive,  and
            shall have no right to receive,  any  compensation or other benefits
            for any period after such termination.

            (ii)  Termination after CHANGE OF CONTROL. In the event that, before
            the expiration of the TERM and in connection with or within one year
            of a CHANGE OF CONTROL (as defined hereinafter) of either one of the
            EMPLOYERS,  (A) the employment of the EMPLOYEE is terminated for any
            reason other than JUST CAUSE before the  expiration of the TERM, (B)
            the  present  capacity  or  circumstances  in which the  EMPLOYEE is
            employed is changed  before the  expiration  of the TERM, or (C) the
            EMPLOYEE's  responsibilities,   authority,   compensation  or  other
            benefits provided under this AGREEMENT are materially reduced,  then
            the following shall occur:

                  (I)   The EMPLOYERS  shall  promptly pay to the EMPLOYEE or to
                  her beneficiaries, dependents or estate an amount equal to the
                  sum of (1) the amount of  compensation  to which the  EMPLOYEE
                  would be  entitled  for the  remainder  of the TERM under this
                  AGREEMENT,  plus (2) the difference between (x) the product of
                  three,  multiplied  by  the  total  compensation  paid  to the
                  EMPLOYEE for the  immediately  preceding  calendar year as set
                  forth on the Form W-2 of the  EMPLOYEE,  less (xx) the  amount
                  paid  to  the   EMPLOYEE   pursuant  to  clause  (1)  of  this
                  subparagraph (I);

                  (II)  The EMPLOYEE,  her dependents,  beneficiaries and estate
                  shall  continue to be covered  under all BENEFIT  PLANS of the
                  EMPLOYERS at the  EMPLOYERS'  expense as if the EMPLOYEE  were
                  still employed under this AGREEMENT  until the earliest of the
                  expiration  of the TERM or the date on which the  EMPLOYEE  is
                  included in another  employer's  benefit  plans as a full-time
                  employee; and

                  (III) The  EMPLOYEE  shall not be  required  to  mitigate  the
                  amount  of any  payment  provided  for in  this  AGREEMENT  by
                  seeking other  employment or otherwise,  nor shall any amounts
                  received  from other  employment  or otherwise by the EMPLOYEE
                  offset  in  any  manner  the   obligations  of  the  EMPLOYERS
                  hereunder, except as specifically stated in subparagraph (II).

            In the event that payments  pursuant to this  subsection  (ii) would
            result  in the  imposition  of a penalty  tax  pursuant  to  Section
            280G(b)(3) of the Internal Revenue Code of 1986, as amended, and the
            regulations   promulgated   thereunder   (hereinafter   collectively
            referred to as "SECTION  280G"),  such payments  shall be reduced to
            the maximum  amount  which may be paid under  SECTION  280G  without
            exceeding such limits.

            (iii) Termination  Without CHANGE OF CONTROL.  In the event that the
            employment  of the EMPLOYEE is terminated  before the  expiration of
            the TERM for any reason other than JUST CAUSE or in connection  with
            or within one year of a CHANGE OF CONTROL,  the  EMPLOYERS  shall be
            obligated to continue (A) to pay on a monthly basis to the EMPLOYEE,
            her  designated  beneficiaries  or her  estate,  her  annual  salary
            provided pursuant to Section 3(a) or (b) of this AGREEMENT until the
            expiration  of the TERM and (B) to  provide to the  EMPLOYEE  at the
            EMPLOYERS' expense,  health,  life,  disability,  and other benefits
            substantially  equal to those being  provided to the EMPLOYEE at the
            date of termination of her employment until the earliest to occur of
            the expiration of the TERM or the date the EMPLOYEE becomes employed
            full-time by another  employer.  In the event that payments pursuant
            to this subsection (iii) would result in the imposition of a penalty
            tax pursuant to SECTION 280G,  such payments shall be reduced to the
            maximum  amount  which  may  be  paid  under  SECTION  280G  without
            exceeding those limits.

      (b)   Death of the EMPLOYEE.  The TERM  automatically  terminates upon the
      death of the EMPLOYEE.  In the event of such death, the EMPLOYEE's  estate
      shall be entitled to receive the compensation due the EMPLOYEE through the
      last day of the  calendar  month in which  the death  occurred,  except as
      otherwise specified herein.

      (c)   "Golden  Parachute"  Provision.  Any  payments  made to the EMPLOYEE
      pursuant to this  AGREEMENT  or otherwise  are subject to and  conditioned
      upon their compliance with 12 U.S.C. [SECTION] 1828(k) and any regulations
      promulgated thereunder.

      (d)   Definition  of "CHANGE OF CONTROL".  A "CHANGE OF CONTROL"  shall be
      deemed to have  occurred in the event  that,  at any time during the TERM,
      either any person or entity obtains "conclusive  control" of the EMPLOYERS
      within  the  meaning  of 12 C.F.R.  [SECTION]  574.4(a),  or any person or
      entity  obtains  "rebuttable  control"  within  the  meaning  of 12 C.F.R.
      [SECTION]  574.4(b) and has not  rebutted  control in  accordance  with 12
      C.F.R. [SECTION] 574.4(c).

5.    Special  Regulatory Events.  Notwithstanding  Section 4 of this AGREEMENT,
the  obligations  of the  EMPLOYERS to the  EMPLOYEE  shall be as follows in the
event of the following circumstances:

      (a)   If the  EMPLOYEE is suspended  and/or  temporarily  prohibited  from
      participating in the conduct of the EMPLOYERS'  affairs by a notice served
      under  section  8(e)(3) or (g)(1) of the  Federal  Deposit  Insurance  Act
      (hereinafter referred to as the "FDIA"), the EMPLOYERS'  obligations under
      this  AGREEMENT  shall  be  suspended  as of the date of  service  of such
      notice,  unless stayed by appropriate  proceedings.  If the charges in the
      notice are  dismissed,  the EMPLOYERS  may, in their  discretion,  pay the
      EMPLOYEE all or part of the compensation withheld while the obligations in
      this AGREEMENT  were suspended and reinstate,  in whole or in part, any of
      the obligations that were suspended.

      (b)   If the  EMPLOYEE  is  removed  and/or  permanently  prohibited  from
      participating in the conduct of the EMPLOYERS'  affairs by an order issued
      under  Section  8(e)(4)  or  (g)(1) of the FDIA,  all  obligations  of the
      EMPLOYERS under this AGREEMENT shall terminate as of the effective date of
      such order;  provided,  however,  that vested rights of the EMPLOYEE shall
      not be affected by such termination.

      (c)   If the  EMPLOYERS are in default,  as defined in section  3(x)(1) of
      the FDIA, all  obligations  under this AGREEMENT shall terminate as of the
      date of default;  provided,  however,  that vested  rights of the EMPLOYEE
      shall not be affected.

      (d)   All obligations under this AGREEMENT shall be terminated,  except to
      the extent of a determination  that the  continuation of this AGREEMENT is
      necessary  for  the  continued  operation  of  the  EMPLOYERS,  (i) by the
      Director of the Office of Thrift Supervision  (hereinafter  referred to as
      the "OTS"),  or his or her  designee at the time that the Federal  Deposit
      Insurance  Corporation or the Resolution Trust Corporation  enters into an
      agreement to provide assistance to or on behalf of the EMPLOYERS under the
      authority  contained in Section  13(c) of the FDIA or (ii) by the Director
      of the OTS, or his or her  designee,  at any time the Director of the OTS,
      or his or her designee,  approves a supervisory merger to resolve problems
      related  to the  operation  of the  EMPLOYERS  or when the  EMPLOYERS  are
      determined  by the  Director  of the  OTS to be in an  unsafe  or  unsound
      condition.  No vested rights of the EMPLOYEE shall be affected by any such
      action.

6.    Consolidation,  Merger or Sale of Assets.  Nothing in this AGREEMENT shall
preclude the EMPLOYERS from  consolidating  with,  merging into, or transferring
all, or substantially  all, of their assets to another  corporation that assumes
all of the  EMPLOYERS'  obligations  and  undertakings  hereunder.  Upon  such a
consolidation,  merger or  transfer  of assets,  the term  "EMPLOYERS,"  as used
herein,  shall mean such other  corporation or entity,  and this AGREEMENT shall
continue in full force and effect.

7.    Confidential  Information.  The  EMPLOYEE  acknowledges  that  during  her
employment she will learn and have access to confidential  information regarding
the  EMPLOYERS  and their  customers  and  businesses.  The EMPLOYEE  agrees and
covenants  not to  disclose  or use for her own  benefit,  or the benefit of any
other  person  or  entity,  any  confidential  information,  unless or until the
EMPLOYERS  consent to such disclosure or use or such information  becomes common
knowledge  in the  industry or is otherwise  legally in the public  domain.  The
EMPLOYEE shall not knowingly  disclose or reveal to any unauthorized  person any
confidential  information  relating  to the  EMPLOYERS,  their  subsidiaries  or
affiliates,  or to any of the  businesses  operated  by them,  and the  EMPLOYEE
confirms  that  such  information  constitutes  the  exclusive  property  of the
EMPLOYERS. The EMPLOYEE shall not otherwise knowingly act or conduct herself (a)
to the material detriment of the EMPLOYERS,  their subsidiaries,  or affiliates,
or (b) in a  manner  which is  inimical  or  contrary  to the  interests  of the
EMPLOYERS.

8.    Nonassignability.  Neither  this  AGREEMENT  nor  any  right  or  interest
hereunder  shall be  assignable  by the EMPLOYEE,  her  beneficiaries,  or legal
representatives without the EMPLOYERS' prior written consent; provided, however,
that nothing in this Section 8 shall preclude (a) the EMPLOYEE from  designating
a beneficiary to receive any benefits  payable  hereunder upon her death, or (b)
the executors, administrators, or other legal representatives of the EMPLOYEE or
her estate from assigning any rights hereunder to the person or persons entitled
thereto.

9.    No  Attachment.  Except as required  by law,  no right to receive  payment
under this AGREEMENT shall be subject to anticipation,  commutation, alienation,
sale, assignment,  encumbrance, charge, pledge or hypothecation or to execution,
attachment,  levy, or similar process of assignment by operation of law, and any
attempt, voluntary or involuntary, to effect any such action shall be null, void
and of no effect.

10.   Binding Agreement.  This AGREEMENT shall be binding upon, and inure to the
benefit  of, the  EMPLOYEE  and the  EMPLOYERS  and their  respective  permitted
successors and assigns.

11.   Amendment of  AGREEMENT.  This  AGREEMENT  may not be modified or amended,
except by an instrument in writing signed by the parties hereto.

12.   Waiver.  No term or  condition of this  AGREEMENT  shall be deemed to have
been  waived,  nor shall there be an estoppel  against  the  enforcement  of any
provision of this AGREEMENT,  except by written  instrument of the party charged
with  such  waiver  or  estoppel.  No such  written  waiver  shall  be  deemed a
continuing waiver,  unless  specifically  stated therein,  and each waiver shall
operate  only  as to the  specific  term  or  condition  waived  and  shall  not
constitute  a waiver of such term or  condition  for the future or as to any act
other than the act specifically waived.

13.   Severability.  If, for any reason, any provision of this AGREEMENT is held
invalid, such invalidity shall not affect the other provisions of this AGREEMENT
not held so invalid,  and each such other  provision  shall,  to the full extent
consistent  with  applicable  law,  continue in full force and  effect.  If this
AGREEMENT  is held  invalid  or cannot  be  enforced,  then any prior  AGREEMENT
between the EMPLOYERS  (or any  predecessor  thereof) and the EMPLOYEE  shall be
deemed  reinstated to the full extent permitted by law, as if this AGREEMENT had
not been executed.

14.   Headings.  The headings of the paragraphs  herein are included  solely for
convenience of reference and shall not control the meaning or  interpretation of
any of the provisions of this AGREEMENT.

15.   Governing Law. This AGREEMENT has been executed and delivered in the State
of Ohio and its validity, interpretation,  performance, and enforcement shall be
governed by the laws of this State of Ohio,  except to the extent  that  federal
law is governing.

16.   Effect  of  Prior   Agreements.   This   AGREEMENT   contains  the  entire
understanding  between the parties hereto and  supersedes  any prior  employment
agreement  between the  EMPLOYERS or any  predecessor  of the  EMPLOYERS and the
EMPLOYEE.

17.   Notices. Any notice or other communication  required or permitted pursuant
to this AGREEMENT shall be deemed  delivered if such notice or  communication is
in writing  and is  delivered  personally  or by  facsimile  transmission  or is
deposited in the United States mail, postage prepaid, addressed as follows:

      If to Bancorp and/or First Federal:

            First Federal Savings Bank of Eastern Ohio
            Fifth & Market Streets
            Zanesville, Ohio 43701

      With copies to:

            John C. Vorys, Esq.
            Vorys, Sater, Seymour and Pease
            Atrium Two, Suite 2100
            221 East Fourth Street
            Cincinnati, Ohio  45201-0236

      If to the EMPLOYEE:

            Ms. Connie Ayres LaPlante
            _________________________
            _________________________


      IN WITNESS WHEREOF,  each of the EMPLOYERS has caused this AGREEMENT to be
executed  by its duly  authorized  officer,  and the  EMPLOYEE  has signed  this
AGREEMENT, each as of the day and year first above written.



Attest:                              FIRST FEDERAL BANCORP, INC.



/s/ Naomi B. Bankes                  By /s/ J. William Plummer
- ------------------------------       -----------------------------------------
                                            J. William Plummer
                                            its President/CEO



Attest:                              FIRST FEDERAL SAVINGS BANK OF EASTERN OHIO



/s/ Naomi B. Bankes                  By /s/ J. William Plummer
- ------------------------------       -----------------------------------------
                                            J. William Plummer
                                            its President/CEO



Attest:



/s/ Naomi B. Bankes                  By /s/ Connie Ayres LaPlante
- ------------------------------       -----------------------------------------
                                            Connie Ayres LaPlante





                                   EXHIBIT 23



                                  CROWE CHIZEK




                         CONSENT OF INDEPENDENT AUDITORS


As  independent   certified  public  accountants,   we  hereby  consent  to  the
incorporation  by reference of our opinion  dated  October 31, 1996,  except for
Note 1  (Earnings  and  Dividends  per  Common  Share)  as to which  the date is
November 6, 1996,  accompanying the consolidated  financial  statements of First
Federal Bancorp,  Inc., as contained in the Annual Report on Form 10-KSB for the
fiscal year ended September 30, 1996, in the Registration Statements on Form S-8
previously  filed by First  Federal  Bancorp,  Inc.,  with  the  Securities  and
Exchange Commission on July 17, 1995, and on February 1, 1994.


                                         /s/  Crowe, Chizek and Company LLP
                                         ---------------------------------------
                                              Crowe, Chizek and Company LLP


December 19, 1996
Columbus, Ohio





<TABLE> <S> <C>

<ARTICLE>             9
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
CONSOLIDATED BALANCE SHEET AND THE CONSOLIDATED STATEMENT OF INCOME FILED AS
PART OF THE REPORT ON FORM 10-KSB AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE
TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          SEP-30-1996
<PERIOD-START>                             OCT-01-1995
<PERIOD-END>                               SEP-30-1996
<CASH>                                           4,987
<INT-BEARING-DEPOSITS>                               0
<FED-FUNDS-SOLD>                                 3,175
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                          0
<INVESTMENTS-CARRYING>                           6,209
<INVESTMENTS-MARKET>                             6,204
<LOANS>                                        160,298
<ALLOWANCE>                                      1,611
<TOTAL-ASSETS>                                 184,467
<DEPOSITS>                                     130,072
<SHORT-TERM>                                    24,970
<LIABILITIES-OTHER>                              2,428
<LONG-TERM>                                     13,000
                                0
                                          0
<COMMON>                                         3,656
<OTHER-SE>                                      10,342
<TOTAL-LIABILITIES-AND-EQUITY>                 184,467
<INTEREST-LOAN>                                 13,153
<INTEREST-INVEST>                                  357
<INTEREST-OTHER>                                   121
<INTEREST-TOTAL>                                13,631
<INTEREST-DEPOSIT>                               5,414
<INTEREST-EXPENSE>                               7,099
<INTEREST-INCOME-NET>                            6,532
<LOAN-LOSSES>                                      131
<SECURITIES-GAINS>                                   0
<EXPENSE-OTHER>                                  5,093
<INCOME-PRETAX>                                  2,179
<INCOME-PRE-EXTRAORDINARY>                       1,434
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     1,434
<EPS-PRIMARY>                                      .84
<EPS-DILUTED>                                      .84
<YIELD-ACTUAL>                                    4.04
<LOANS-NON>                                        386
<LOANS-PAST>                                       126
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                 1,499
<CHARGE-OFFS>                                       28
<RECOVERIES>                                         9
<ALLOWANCE-CLOSE>                                1,161
<ALLOWANCE-DOMESTIC>                                 0
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                            450
        


</TABLE>


                           FIRST FEDERAL BANCORP, INC.
                                505 Market Street
                             Zanesville, Ohio 43701
                                 (614) 453-0606


                    NOTICE OF ANNUAL MEETING OF SHAREHOLDERS

      Notice is hereby  given that the 1997 Annual  Meeting of  Shareholders  of
First Federal Bancorp, Inc.  ("Bancorp"),  will be held at the Holiday Inn, 4645
East Pike,  Zanesville,  Ohio,  on  February  19,  1997,  at 2:00 p.m.,  Eastern
Standard Time (the "Annual Meeting"),  for the following purposes,  all of which
are more completely set forth in the accompanying Proxy Statement:

      1.    To re-elect Ward D. Coffman, III, Robert D. Goodrich, II, Patrick L.
            Hennessey  and Connie  Ayres  LaPlante as  directors  of Bancorp for
            terms expiring in 1999;

      2.    To approve the First Federal Bancorp,  Inc., 1997 Performance  Stock
            Option Plan for Senior Executive Officers and Outside Directors; and

      3.    To ratify the selection of Crowe, Chizek and Company as the auditors
            of Bancorp for the current fiscal year;

      4.    To  transact  such other  business as may  properly  come before the
            Annual Meeting or any adjournment thereof.

      Only  shareholders  of  Bancorp  of  record at the  close of  business  on
December  24,  1996,  will be entitled  to receive  notice of and to vote at the
Annual Meeting.  Whether or not you expect to attend the Annual Meeting, we urge
you to consider the accompanying Proxy Statement carefully and to SIGN, DATE AND
PROMPTLY  RETURN  THE  ENCLOSED  PROXY  SO THAT  YOUR  SHARES  MAY BE  VOTED  IN
ACCORDANCE  WITH YOUR WISHES AND THE  PRESENCE  OF A QUORUM MAY BE ASSURED.  The
giving of a Proxy does not affect  your right to vote in person in the event you
attend the Annual Meeting.



Zanesville, Ohio                           J. William Plummer, President and
January 10,  1997                             Chief Executive Officer
                                              Ward D. Coffman, III, Secretary



                           FIRST FEDERAL BANCORP, INC.
                                505 Market Street
                             Zanesville, Ohio 43701
                                 (614) 453-0606

                                 PROXY STATEMENT

                                     PROXIES

      The enclosed  Proxy is being  solicited by the Board of Directors of First
Federal  Bancorp,  Inc.  ("Bancorp"),  for use at the  1997  Annual  Meeting  of
Shareholders  of  Bancorp  to be  held  at the  Holiday  Inn,  4645  East  Pike,
Zanesville, Ohio, on February 19, 1997, at 2:00 p.m., Eastern Standard Time, and
at any adjournments  thereof (the "Annual Meeting").  Without affecting any vote
previously  taken, the Proxy may be revoked by a shareholder  before exercise by
giving notice of revocation to Bancorp in writing or in open meeting. Attendance
at the Annual Meeting will not, of itself, revoke a Proxy.

      Each properly  executed Proxy received prior to the Annual Meeting and not
revoked  will be voted as  specified  thereon  or, in the  absence  of  specific
instructions to the contrary, will be voted:

      FOR the  re-election  of Ward D. Coffman,  III,  Robert D.  Goodrich,  II,
      Patrick L. Hennessey and Connie Ayres LaPlante as directors of Bancorp for
      terms expiring in 1999;

      FOR the approval of the First  Federal  Bancorp,  Inc.,  1997  Performance
      Stock Option Plan for Senior Executive Officers and Outside Directors (the
      "Performance Plan"); and

      FOR the ratification of the selection of Crowe, Chizek and Company ("Crowe
      Chizek") as the auditors of Bancorp for the current fiscal year.

      Proxies may be solicited by the directors, officers and other employees of
Bancorp in person or by telephone, telegraph or mail, only for use at the Annual
Meeting  and will  not be used for any  other  meeting.  The cost of  soliciting
Proxies will be borne by Bancorp.

      Only  shareholders  of record as of the close of business on December  24,
1996 (the "Voting  Record  Date"),  are eligible to vote at the Annual  Meeting.
Bancorp's  records  disclose  that,  as of the Voting  Record  Date,  there were
1,571,716  common shares of Bancorp (the "Shares")  outstanding.  All numbers of
Shares contained in this Proxy Statement  reflect a stock dividend in the nature
of a 2-for-1  stock split that was  effective in November  1996. On all matters,
shareholders are entitled to one vote for each Share held.

      This Proxy Statement is first being mailed to the  shareholders of Bancorp
on or about January 10, 1997.


                                  VOTE REQUIRED

Election of Directors

      Under Ohio law and Bancorp's Code of Regulations (the "Regulations"),  the
four  nominees  receiving  the  greatest  number  of votes  will be  elected  as
directors.  Shares as to which the authority to vote is withheld are not counted
toward the  election  of  directors  or toward the  election  of the  individual
nominees specified on the Proxy.

Approval of the Performance Stock Option Plan

      The  affirmative  vote of the holders of at least a majority of the Common
Shares  represented  in person or by proxy at the Annual Meeting is necessary to
approve the Performance Plan. Generally, shares that are held by a nominee for a
beneficial  owner and that are  represented  in person or by proxy at the Annual
Meeting but not voted with respect to such proposal  ("Non-votes") will have the
same effect as a vote against the approval of the Performance Plan. If, however,
a  shareholder  has signed and dated a proxy in the form of the enclosed  Proxy,
but has not  voted  on the  approval  of the  Performance  Plan by  marking  the
appropriate  box on the  Proxy,  such  person's  Shares  will be  voted  FOR the
approval of the Performance Plan and will not be considered Non-votes.

Ratification of Selection of Auditors

      The  affirmative  vote  of  the  holders  of  a  majority  of  the  Shares
represented  in person or by proxy at the Annual  Meeting is necessary to ratify
the selection of Crowe Chizek as the auditors of Bancorp for the current  fiscal
year. The effect of an abstention is the same as an "against" vote. If, however,
a  shareholder  has signed and dated a proxy in the form of the enclosed  Proxy,
but has not voted on the  ratification  of the  selection of Crowe Chizek as the
auditors by marking the appropriate box on the Proxy,  such person's Shares will
be voted FOR the ratification of the selection of Crowe Chizek as the auditors.


                       VOTING SECURITIES AND OWNERSHIP OF
                    CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

      The  following  table sets forth certain  information  with respect to the
only persons known to Bancorp to own beneficially more than five percent (5%) of
the outstanding Shares as of December 15, 1996:

<TABLE>
<CAPTION>
                               Amount and Nature of             Percent of
Name and Address (1)         Beneficial Ownership (2)       Shares Outstanding
- --------------------         ------------------------       ------------------

<S>                                  <C>                           <C>
Ward D. Coffman, III                  92,160 (3)                   5.81%
Connie Ayres LaPlante                104,244 (4)                   6.50
J. William Plummer                   108,960 (5)                   6.79

<FN>
- --------------------
<F1>  Each of the  individuals  listed  in this  table may be  contacted  at the
      address of Bancorp, 505 Market Street, Zanesville, Ohio 43701.

<F2>  All  Shares  are held  with  sole  voting  and  dispositive  power  unless
      otherwise indicated.

<F3>  Includes  16,740 Shares subject to currently  exercisable  options granted
      under  the  First  Federal  Bancorp,  Inc.,  1992  Stock  Option  Plan for
      Non-Employee  Directors  (the  "1992  Non-qualified  Plan")  and the First
      Federal Bancorp,  Inc., 1994 Stock Option Plan for Non-Employee  Directors
      (the  "1994  Non-qualified  Plan");  and  7,000  Shares  held by the First
      Federal  Savings Bank of Eastern Ohio  Defined  Benefit  Pension Plan (the
      "Pension  Plan"),  with  respect to which Mr.  Coffman  shares  voting and
      dispositive power as a co-trustee.

<F4>  Consists of 70,024  Shares held jointly with Mrs.  LaPlante's  husband and
      34,220 Shares subject to currently  exercisable  options granted under the
      First Federal Bancorp, Inc., 1992 Incentive Stock Option Plan for Officers
      and Key  Employees  (the "1992 ISO Plan") and the First  Federal  Bancorp,
      Inc., 1994 Stock Option Plan for Officers and Key Employees (the "1994 ISO
      Plan").

<F5>  Includes  34,220 Shares subject to currently  exercisable  options granted
      under the 1992 ISO Plan and the 1994 ISO Plan;  and 7,000  Shares  held by
      the Pension  Plan,  with respect to which Mr.  Plummer  shares  voting and
      dispositive power as a co-trustee.
</FN>
</TABLE>

      The  following  table sets forth certain  information  with respect to the
number of Shares  beneficially  owned by each  director  of  Bancorp  and by all
directors and executive officers of Bancorp as a group as of December 15, 1996:

<TABLE>
<CAPTION>
                                           Amount and Nature of           Percent of
Name and Address(1)                      Beneficial Ownership (2)     Shares Outstanding
- -------------------                      ------------------------     ------------------

<S>                                             <C>                        <C>
Ward D. Coffman, III                             92,160 (3)                 5.81%
Robert D. Goodrich, II                           36,940 (4)                 2.33
Patrick L. Hennessey                             69,740 (5)                 4.39
Connie Ayres LaPlante                           104,244 (6)                 6.50
John C. Matesich, III                            44,365 (7)                 2.80
Don R. Parkhill                                  24,725 (8)                 1.56
J. William Plummer                              108,960 (9)                 6.79
All directors and executive officers
 of Bancorp as a group (7 people)               460,134                    26.72%

<FN>
- --------------------
<F1>  Each of the  individuals  listed  in this  table may be  contacted  at the
      address of Bancorp, 505 Market Street, Zanesville, Ohio 43701.

<F2>  All  Shares  are held  with  sole  voting  and  dispositive  power  unless
      otherwise indicated.

<F3>  See footnote 3 to the preceding  table for a description of Mr.  Coffman's
      beneficial ownership.

<F4>  Includes 400 Shares held of record by Mr.  Goodrich as  custodian  for his
      daughter; 2,400 Shares held of record by Mr. Goodrich as custodian for his
      minor son;  and 16,740  Shares  subject to currently  exercisable  options
      granted under the 1992 Non-qualified Plan and the 1994 Non-qualified Plan.

<F5>  Includes  16,740 Shares subject to currently  exercisable  options granted
      under  the 1992  Non-qualified  Plan and the 1994  Non-qualified  Plan and
      7,000 Shares held by the Pension Plan, with respect to which Mr. Hennessey
      shares voting and dispositive power as a co-trustee.

<F6>  See footnote 4 to the preceding table for a description of Ms.  LaPlante's
      beneficial ownership.

<F7>  Includes 625 Shares held by Mr. Matesich's daughter; 16,740 Shares subject
      to currently exercisable options granted under the 1992 Non-qualified Plan
      and the 1994  Non-qualified  Plan;  and 7,000  Shares  held by the Pension
      Plan,  with respect to which Mr.  Matesich  shares voting and  dispositive
      power as a co-trustee.

<F8>  Includes  1,500  Shares  held by Mr.  Parkhill's  wife and  16,740  Shares
      subject  to  currently   exercisable   options   granted  under  the  1992
      Non-qualified Plan and the 1994 Non-qualified Plan.

<F9>  See footnote 5 to the preceding  table for a description of Mr.  Plummer's
      beneficial ownership.
</FN>
</TABLE>

                       PROPOSAL ONE: ELECTION OF DIRECTORS

      In accordance  with Article Two of the Code of Regulations of Bancorp (the
"Regulations"), four directors are to be elected at the Annual Meeting, each for
a term of two years and until  their  successors  are  elected.  Each  holder of
Shares is entitled to one vote for each  director  position for each Share held.
No shareholder may cumulate votes in the election of directors.

      In accordance with Section 2.03 of the Regulations,  nominees for election
as a director may be proposed only by the directors or by a shareholder entitled
to vote for directors.  The directors will consider  shareholder  nominations in
selecting  nominees.  A shareholder  who wishes to make a nomination must follow
the  procedures  set  forth in the  Regulations.  Such  procedures  require  the
submission  of a written  nomination  by the  shareholder  to the  Secretary  of
Bancorp  by the later of the  November  15th  immediately  preceding  the annual
meeting of shareholders or the sixtieth day before the first  anniversary of the
most recent annual meeting of  shareholders  held for the election of directors.
Each such written  nomination  must state the name,  age,  business or residence
address of the nominee,  the principal  occupation or employment of the nominee,
the number of Shares owned either beneficially or of record by each such nominee
and the length of time such Shares have been so owned.

      Unless otherwise directed,  Proxies received pursuant to this solicitation
will be voted for the nominees listed below, each of whom has been designated by
the  directors.  In the event that any nominee  listed  below fails to stand for
election at the Annual  Meeting,  Proxies will be voted for such other person as
may be designated by the directors.  Management  does not anticipate that any of
the nominees listed below will fail to stand for election at the Annual Meeting.

      The Board of Directors  proposes the re-election of the following  persons
to terms which will expire in 1999:

<TABLE>
<CAPTION>
                                                                       Director
Name (1)                       Age (2)      Position(s) Held           Since (3)
- --------                       -------      ----------------           ---------

<S>                              <C>        <S>                          <C>
Ward D. Coffman, III             43         Secretary and Director       1992
Robert D. Goodrich, II           50         Director                     1992
Patrick L. Hennessey             46         Director                     1992
Connie Ayres LaPlante            40         Treasurer and Director       1992

<FN>
- --------------------
<F1>  There  are no  family  relationships  among  the  directors  or  executive
      officers of Bancorp.

<F2>  As of December 15, 1996.

<F3>  Each director  nominee became a director of Bancorp in connection with the
      1992  conversion  of First  Federal  Savings  Bank of Eastern  Ohio,  Inc.
      ("First  Federal"),  from mutual to stock form (the  "Conversion") and the
      formation  of  Bancorp  as the  holding  company  of First  Federal.  Each
      director nominee also serves as a director of First Federal.
</FN>
</TABLE>

      The following  directors  will continue to serve after the Annual  Meeting
for the terms indicated:

<TABLE>
<CAPTION>
                                                                                             Term
Name (1)                   Age (2)      Position(s) Held               Director Since (3)   Expires
- --------                   -------      ----------------               -----------------    -------

<S>                          <C>        <S>                                   <C>            <C>
John C. Matesich, III        53         Chairman and Director                 1992           1998
Don R. Parkhill              38         Director                              1995           1998
J. William Plummer           51         President, Chief Executive            1992           1998
                                         Officer and Director

<FN>
- --------------------
<F1>  There  are no  family  relationships  among  the  directors  or  executive
      officers of Bancorp.

<F2>  As of December 15, 1996.

<F3>  Each  director,  except  Mr.  Parkhill,  became a  director  of Bancorp in
      connection with the Conversion and the formation of Bancorp as the holding
      company of First Federal. Each director also serves as a director of First
      Federal.
</FN>
</TABLE>

      Ward D.  Coffman,  III,  is an  attorney  who has been  engaged in private
practice in the Zanesville area for more than five years.

      Robert D. Goodrich,  II, is the Chairman of the Board and Chief  Executive
Officer of Wendy's Management Group, Inc., a position he has held since 1986.

      Patrick L.  Hennessey is currently the President of P & D  Transportation.
Mr. Hennessey has been employed by P & D Transportation since 1985.

      Connie  Ayres  LaPlante is a Senior Vice  President  and the  Treasurer of
First Federal. Ms. LaPlante commenced employment with First Federal in 1978.

      John C. Matesich,  III, is the President of Matesich  Distributing  Co., a
beer and wine  distributor  in  Southeastern  Ohio.  Mr.  Matesich  has been the
President  of  Matesich  Distributing  Co.  since 1990 and has been  employed by
Matesich Distributing Co. for more than five years.

      Don R. Parkhill was appointed to the Board of Directors  effective October
1, 1995,  to fill the  vacancy  created by the death of D.  Bruce  Huffman.  Mr.
Parkhill  has  been the  President  of  Blackson-Parkhill  Agency,  Inc.,  doing
business as Parkhill Sedanko Insurance Agency,  Inc., in Coshocton,  Ohio, since
1987. Mr. Parkhill is also the owner of Parkhill  Business and Estate  Planning,
which has sold life insurance and assisted with other  financial  planning needs
since 1987.

      J. William Plummer is currently the President and Chief Executive  Officer
of First Federal.  Mr. Plummer has been employed by First Federal since 1970 and
has served as the President and the Chief Executive Officer since 1979.

Meetings of Directors

      The Board of Directors of Bancorp met 14 times for regularly scheduled and
special  meetings during the fiscal year ended September 30, 1996. Each director
attended at least 75% of the  aggregate of such meetings and all meetings of the
committees of the Board of Directors of which such director is a member.

      The  Board of  Directors  of First  Federal  met 24  times  for  regularly
scheduled and special meetings during the fiscal year ended September 30, 1996.

Committees of Directors

      The Board of Directors of Bancorp has a Stock Option  Committee  formed to
administer the 1992 ISO Plan, the 1994 ISO Plan, the 1992 Non-qualified Plan and
the 1994 Non-qualified  Plan. The Stock Option Committee is comprised of Messrs.
Coffman,  Hennessey and Matesich. The Stock Option Committee met one time during
the fiscal year ended September 30, 1996.

      The Board of Directors  of Bancorp  does not have a Nominating  Committee.
Nominations  for election to the Board of Directors of Bancorp are determined by
the entire Board of Directors of Bancorp. In addition, the Regulations provide a
procedure  for  shareholders  to nominate  persons for  election to the Board of
Directors of Bancorp. See "Election of Directors."

      The  Audit  Committee  and the  Compensation  Committee  of the  Board  of
Directors  of  Bancorp  meet in  conjunction  with the Audit  Committee  and the
Compensation  Committee of the Board of Directors  of First  Federal.  The Audit
Committee is comprised of Messrs. Coffman,  Hennessey and Goodrich. The function
of the Audit  Committee is to recommend  the  retention of outside  auditors for
Bancorp and First  Federal and to meet with such outside  auditors to review the
results of their audit of Bancorp and First  Federal.  The Audit  Committee  met
once during the fiscal year ended September 30, 1996.

      Messrs. Coffman, Goodrich and Matesich are the members of the Compensation
Committee.  The Compensation  Committee reviews and recommends to the full Board
of Directors  salary  levels and benefits  for the  executive  officers of First
Federal and, in conjunction  with  management,  for the other employees of First
Federal. The Compensation  Committee met four times during the fiscal year ended
September 30, 1996.

      The Board of Directors of First  Federal  also has a Loan  Committee.  The
function of the Loan  Committee  is to approve  loans for amounts  greater  than
$200,000.  Messrs.  Plummer,  Coffman and  Hennessey are the members of the Loan
Committee.  The Loan Committee met 15 times by telephone  during the fiscal year
ended September 30, 1996.


                COMPENSATION OF EXECUTIVE OFFICERS AND DIRECTORS

Executive Compensation

      The following Summary  Compensation  Table sets forth certain  information
with respect to the  compensation  paid by First Federal to the chief  executive
officer of  Bancorp  and the only  other  officer  of  Bancorp  to receive  cash
compensation in excess of $100,000 during fiscal year 1996:

                           Summary Compensation Table

<TABLE>
<CAPTION>
                                    Annual Compensation         Long Term Compensation
                                  -----------------------   -------------------------------
                                                                         Awards
                                                            -------------------------------
  Name and Principal                                        Restricted
       Position            Year    Salary($)    Bonus ($)    Stock ($)     Options/ SARs(#)
- ----------------------     ----   -----------   ---------   -----------    ----------------

<S>                        <C>    <C>            <C>           <C>            <C>
J. William Plummer         1996   $123,876       $50,660       $   -          $     -
  President and Chief      1995    113,758(1)     42,493           -           16,000(2)
  Executive Officer        1994    113,396(1)     31,500           -                -

Connie Ayres LaPlante      1996     80,393(3)     28,254           -                -
  Treasurer

<FN>
- -------------------
<F1>  Includes  directors'  fees in the amount of $4,200  and  $13,300 in fiscal
      years 1995 and 1994,  respectively.  Does not include amounts attributable
      to other  miscellaneous  benefits,  the cost of which was less than 10% of
      Mr. Plummer's cash compensation.

<F2>  Represents the number of Shares underlying  options granted to Mr. Plummer
      under the 1994 ISO Plan.  Bancorp does not have a stock benefit plan which
      provides for the grant of "SARs," an abbreviation for "Stock  Appreciation
      Rights."

<F3>  Does not include amounts attributable to other miscellaneous benefits, the
      cost of which was less than 10% of Ms. LaPlante's cash compensation.
</FN>
</TABLE>

Employment Agreements

      In November 1996,  First Federal entered into  employment  agreements with
Mr. Plummer and Ms.  LaPlante,  each with a term of three years.  The agreements
provide  for a salary  review  by the Board of  Directors  not less  often  than
annually and the inclusion of the employee in any formally  established employee
benefit,  bonus  pension and  profit-sharing  plans for which senior  management
personnel are  eligible.  Each  employment  agreement may be terminated by First
Federal at any time. In the event of termination for "just cause," as defined in
the  employment  agreement,  the  employee  will  have no right to  receive  any
compensation  or other  benefits for any period after such  termination.  In the
event of  termination  within one year of any change in  "control"  (as  defined
below) of First  Federal or Bancorp,  each  employee will be entitled to receive
(a) a payment in an amount equal to the sum of (i) the amount of compensation to
which the employee is entitled for the  remainder of the term of the  agreement,
plus (ii) the  difference  between  (x) the product of three  multiplied  by the
total  compensation paid to the employee for the immediately  preceding calendar
year less (y) the amount paid to the employee pursuant to (i); and (b) continued
health, life and disability insurance and other benefits  substantially equal to
those which the employee was receiving at the time the agreement was  terminated
until the earliest to occur of the end of the term of the agreement, or the date
the employee becomes employed by another employer.  "Control," as defined in the
employment  agreements,  generally  refers to the  acquisition  by any person or
entity of the ownership or power to vote ten percent (10%) or more of the Shares
of either First Federal or Bancorp, the control of the election of a majority of
the  directors  of  either  First  Federal  or  Bancorp  or  the  exercise  of a
controlling influence over the management or policies of either First Federal or
Bancorp.

      In the event of termination other than for "just cause" (as defined in the
employment  agreement) or in connection  with a change of control,  the employee
will be entitled to a continuation of salary payments for a period of time equal
to the term of the employment  agreement,  as well as a continuation of benefits
substantially  equal to those  being  provided  at the  date of  termination  of
employment  until the  earlier to occur of the end of the  employment  agreement
term or the date the employee becomes employed full-time by another employer.

Compensation of Directors

      Each non-employee director of Bancorp receives a fee of $250 per month and
$50 for each  meeting of the Board of Directors  attended,  with payment for two
excused absences per year. Each non-employee  director of First Federal receives
a fee of $500 per month  and $200 for each  meeting  of the  Board of  Directors
attended,  with  payment  for four  excused  absences  per year.  In addition to
regular fees paid to the directors of First Federal, members of the Compensation
Committee and members of the Benefits  Committee  who are not employees  receive
$150 for each meeting  attended.  Members of the Loan Committee,  other than the
executive officers, receive $50 for each meeting attended in person, although no
fees were paid during the fiscal year ended  September  30,  1996,  because only
telephonic  meetings  were held during the year.  No committee  fees are paid to
members of the Audit Committee.

Certain Transactions with First Federal

      First  Federal  makes loans to executive  officers and  directors of First
Federal and Bancorp in the ordinary course of business and on the same terms and
conditions,  including  interest  rates and  collateral,  as those of comparable
loans  to  other  persons.  All  outstanding  loans to  executive  officers  and
directors were made pursuant to such policy, do not involve more than the normal
risk of collectibility or present other unfavorable  features and are current in
their payments.

      During the fiscal year ended  September 30, 1996,  First Federal  retained
the services of Ward D. Coffman, III, an attorney engaged in private practice in
the Zanesville  area. Mr. Coffman is the secretary and a director of Bancorp and
serves as general counsel to First Federal.  From time to time, Mr. Coffman will
serve as general  counsel to First  Federal  during  the fiscal  year  beginning
October 1, 1996.

Stock Option Plans

      The shareholders of Bancorp approved stock option plans for employees (the
"ISO Plans") and non-employee  directors (the "Non-qualified Plans") in 1993 and
in 1995.  The  purposes  of the ISO Plans and the  Non-qualified  Plans  include
attracting and retaining the best available personnel as officers, employees and
directors of Bancorp and First Federal and providing incentives to the officers,
employees  and  directors  of Bancorp and First  Federal by  facilitating  their
purchases of an ownership interest in Bancorp.

      Bancorp  currently has reserved  322,082  common shares for issuance under
the ISO  Plans and the  Non-Qualified  Plans,  of which  236,980  are  currently
subject to outstanding  options.  Pursuant to the ISO Plans, options to purchase
157,880 Shares have been granted.  Of such options,  an option to purchase 2,000
Shares has  terminated  without being  exercised  and options to purchase  2,600
Shares have been exercised as of December 24, 1996. Such options are intended to
qualify as "incentive stock options"  ("ISOs") under Section 422 of the Internal
Revenue Code of 1986, as amended (the "Code"),  which, if certain conditions are
met, permits the optionees to delay the recognition of federal taxable income on
the Shares  received  upon the  exercise  of  options.  All of the ISOs  already
granted are currently exercisable in full.

      The Stock Option  Committee of the Board of  Directors  may grant  options
under the ISO Plans at such times as it deems  most  beneficial  to Bancorp  and
First  Federal  on the  basis of the  nature  of the  services  rendered  by the
employee,  each  employee's  current and potential  contribution  to Bancorp and
First Federal and such other factors as the Stock Option  Committee  may, in its
sole discretion, deem relevant.

      The  option  exercise  price for ISOs is  determined  by the Stock  Option
Committee at the time of option grant.  The exercise price must not be less than
100% of the fair market value of the Shares on the date of the grant.  Moreover,
for an employee  who owns more than 10% of  Bancorp's  outstanding  Shares,  the
exercise  price of the ISO may not be less than 110% of the fair market value of
the Shares on the date of the grant, and the ISO shall not be exercisable  after
the  expiration  of five  years  from  the  date it is  granted.  No ISO will be
exercisable after the expiration of ten years from the date of grant.

      The ISO  Plans  provide  that in the event of a "change  of  control,"  as
defined in the ISO Plans,  all ISOs then  outstanding  shall become  immediately
exercisable.  A "change of control"  includes  execution of an  agreement  for a
merger or acquisition or the  acquisition of the beneficial  ownership of 25% or
more of the voting shares of Bancorp by any person or entity.

      Pursuant to the Non-qualified Plans, options to purchase 100,440 Shares of
Bancorp have been  granted,  and of such options,  an option to purchase  16,740
Shares has terminated without being exercised.  The Non-qualified  Plans provide
for the grant of options  that are not intended to qualify as  "incentive  stock
options"  under  Section 422 of the Code  ("Non-qualified  Options").  Grants of
Non-qualified  Options are made  automatically to each non-employee  director at
the time the  Non-qualified  Plans  became  effective  or upon a new  director's
election.  Non-qualified  Options granted under the 1994  Non-qualified Plan are
immediately exercisable upon grant. Non-qualified Options granted under the 1992
Non-qualified Plan are first exercisable one year after the date of grant.

      The exercise price for  Non-qualified  Options is the fair market value of
the  Shares  on the  date of the  grant,  except  that the  exercise  price of a
Non-qualified  Option granted to a non-employee  director who owns more than 10%
of  Bancorp's  outstanding  Shares shall be 110% of the fair market value of the
Shares on the date of the grant. The term of each  Non-qualified  Option will be
ten years from the date each such Non-qualified  Option is granted,  except that
in the case of a  Non-qualified  Option granted to an optionee who owns a number
of Shares  representing more than 10% of the Shares  outstanding at the time the
Non-qualified  Option is granted,  the term of the Non-qualified Option shall be
five years.  Termination or removal of an Option recipient for cause, as defined
in the ISO Plans and the  Non-qualified  Plans,  will result in the annulment of
any outstanding Options. An Option recipient cannot transfer or assign an Option
other than by will or in accordance with the laws of descent and distribution.

      Without further  approval of the  shareholders,  the Board of Directors of
Bancorp  may at any time  alter,  suspend  or  discontinue  the ISO Plans or the
Non-qualified  Plans,  except  that the  Board  of  Directors  may not,  without
approval of the shareholders,  increase the number of Shares which may be issued
under  the ISO Plans or the  Non-qualified  Plans  (except  for  adjustments  to
reflect certain changes in the capitalization of Bancorp),  materially  increase
the benefits  accruing to participants  under the ISO Plans or the Non-qualified
Plans or materially modify the requirements for eligibility for participation in
the ISO Plans or the Non-qualified  Plans.  Notwithstanding  the foregoing,  the
Board of Directors  may amend the ISO Plans or the  Non-qualified  Plans to take
into account  changes in  applicable  securities,  federal  income tax and other
applicable laws.

      The following table sets forth information  regarding the number and value
of unexercised  options awarded under the ISO Plans held by the person listed in
the Summary Compensation Table:

            Aggregated Option/SAR Exercises In Last Fiscal Year and
                            9/30/96 Option/SAR Values

<TABLE>
<CAPTION>
                                                            Number of
                                                            Securities        Value of
                                                            Underlying       Unexercised
                                                            Unexercised     In-the-Money
                                                           Options/SARs     Options/SARs
                                                           at 9/30/96(#)    at 9/30/96(1)
                      Shares Acquired                      Exercisable/     Exercisable/
       Name             on Exercise      Value Realized    Unexercisable    Unexercisable
- ------------------    ---------------    --------------    -------------    -------------

<S>                         <S>                <S>            <C>             <C>
J. William Plummer          N/A                N/A            34,220/0        $316,975/0

<FN>
- -------------------
<F1>  An option is  "in-the-money"  if the fair market  value of the  underlying
      Shares exceeds the exercise price of the option. The figure represents the
      value of such unexercised options, determined by multiplying the number of
      Shares  subject to  unexercised  options  by the  difference  between  the
      exercise  prices of such options and the closing sale price for the Shares
      on  September  30, 1996,  as adjusted to reflect the  November  1996 stock
      dividend.
</FN>
</TABLE>

                 PROPOSAL TWO: APPROVAL OF THE PERFORMANCE PLAN

      The Board of Directors of Bancorp proposes the adoption of the Performance
Plan. The Performance  Plan must be approved by the holders of a majority of the
Common Shares represented in person or by proxy at the Annual Meeting. The Board
of Directors recommends that the shareholders of Bancorp approve the Performance
Plan.


      The  following  is a summary of the terms of the  Performance  Plan and is
qualified in its entirety by reference to the full text of the Performance Plan,
a copy of which is attached hereto as Exhibit A.

Purpose and Eligibility

      The purpose of the  Performance  Plan is to provide  incentive to the four
senior  executive  officers and the five  non-employee  directors of Bancorp and
First Federal to maintain and improve the financial  performance of Bancorp. The
following four senior  executive  officers and five  non-employee  directors are
eligible  to   participate   in  the   Performance   Plan   (collectively,   the
"Participants").

<TABLE>
<CAPTION>
                    Senior Executive Officers                        Non-Employee Directors
- ----------------------------------------------------------------     ----------------------
        Name                              Office
        ----                              ------

<S>                       <S>                                        <S>
J. William Plummer        President of Bancorp and First Federal     John Matesich, III
Connie Ayres LaPlante     Treasurer of Bancorp, Senior Vice          Ward D. Coffman, III
                          President, Treasurer of First Federal      Robert D. Goodrich, II
Thomas N. Sulens          Senior Vice President of First Federal     Patrick H. Hennessey
Larry W. Snode            Senior Vice President of First Federal     Don R. Parkhill
</TABLE>

      The Performance Plan has been designed  specifically to provide  incentive
to the Participants to continue the comparatively  strong financial  performance
of Bancorp during the past five years. In order for any one of the  Participants
to obtain any economic benefit from the Performance Plan, two events must occur.
First,  the return on equity ("ROE") of Bancorp must be maintained at or above a
five-year average.  Second, following the grant of options under the Performance
Plan, the market value of the shares must appreciate.  If the ROE is maintained,
for  example,  but the fair market  value of the shares  underlying  the options
never  increases,  then  no  economic  benefit  will be  obtained  by any of the
Participants.

      Bancorp  currently has reserved  322,082  common shares for issuance under
the ISO Plans and the  Non-qualified  Plans,  of which  236,980  are  subject to
currently  outstanding options.  Such options were granted (i) to employees on a
discretionary basis following a subjective evaluation of the performance of each
optionee by the Stock Option Committee and (ii) to non-employee  directors on an
automatic  basis  after  adoption  of each  such plan by the  shareholders.  See
"COMPENSATION OF EXECUTIVE OFFICERS AND DIRECTORS - Stock Option Plans."

      Unlike the ISO Plans and the  Non-qualified  Plans,  the Performance  Plan
provides  for the grant of options  if, and only if, the ROE for any fiscal year
during the five-year term of the Performance  Plan equals or exceeds the average
of the returns on equity for the five  fiscal  years  preceding  any such fiscal
year  (the  "Average").  In order to  determine  whether  the  Participants  are
eligible for an option  grant,  the ROE for each of the five fiscal years of the
Performance  Plan will be determined as of September 30 of each such year;  will
be calculated in accordance with generally accepted accounting  principles;  and
will be reported in the Annual Report to Shareholders for each such year.

      When the ROE during any year of the  five-year  term equals or exceeds the
Average,  then an option to purchase 2,000 common shares will be granted to each
of the Participants on December 1 of such year.  However,  the maximum number of
common shares which may be subject to options granted to any  Participant  under
the Performance  Plan is 6,000. As a result,  options under the Performance Plan
may only be granted in three of the five years of the term.

Exercise Price

      If the  Performance  Plan is approved by the  shareholders,  54,000 Shares
(approximately 3.44% of the Common Shares outstanding on December 24, 1996) will
be reserved  for  issuance by Bancorp  upon the  exercise of options  granted to
senior  executive  officers  and  non-employee  directors  of Bancorp  under the
Performance Plan.

      Options will be granted under the Performance  Plan with an exercise price
equal to the fair  market  value of the  Shares on the date of the  grant.  Fair
market value is defined by the Performance  Plan as the mean between the closing
high bid and low asked  quotations  for a Share of Bancorp  on The Nasdaq  Stock
Market.  Notwithstanding  the foregoing,  in the event a participant owns Shares
representing  more than 10% of the outstanding  Shares at the time the option is
granted, the exercise price shall not be less than 110% of the Fair Market Value
on the date of grant.

Administration and Amendment

      The Performance  Plan will be administered by the Stock Option  Committee.
Without further approval of the shareholders,  the Board of Directors of Bancorp
may at any time alter,  suspend or discontinue the Performance Plan, except that
the Board of Directors may not, without approval of the  shareholders,  increase
the  number of Common  Shares  which may be issued  under the  Performance  Plan
(except for  adjustments to reflect  certain  changes in the  capitalization  of
Bancorp),  materially  increase the benefits accruing to participants  under the
Performance  Plan or materially  modify the  requirements  for  eligibility  for
participation in the Performance Plan.  Notwithstanding the foregoing, the Board
of Directors  may amend the  Performance  Plan to take into  account  changes in
applicable securities, federal income tax and other applicable laws.

Term

      The term of each option granted  pursuant to the Performance  Plan will be
10 years  from the date of  grant.  However,  in the case of a Senior  Executive
Officer who owns a number of Shares  representing more than ten percent (10%) of
the Shares outstanding at the time the option is granted, the term of the option
will be 5 years. Each option will terminate before the end of the term, one year
after  termination of service due to disability,  six months after death (unless
extended  to one year by the  Stock  Option  Committee)  or three  months  after
termination  of service for any reason  other than  termination  for "cause," as
defined in the Performance  Plan. Any option granted pursuant to the Performance
Plan will, unless otherwise  specified by the Stock Option Committee at the time
of grant,  be  exercisable  immediately  after the date of grant of such option,
provided  that the  optionee  shall  have  been a senior  executive  officer  or
non-employee director of Bancorp or First Federal at all times during the period
beginning with the date of grant of any such option and ending on the date which
is 3 months before the date of exercise of any such option.  Any options granted
pursuant to the Performance Plan will not be transferable  other than by will or
by the laws of descent and  distribution.  All options  granted  pursuant to the
Performance Plan will become immediately exercisable in the event of a Change of
Control,  as defined herein at "COMPENSATION OF EXECUTIVE OFFICERS AND DIRECTORS
- - Stock Option Plans."

Tax Treatment of ISOs

      An optionee who is granted an ISO will not recognize taxable income either
on the  date of  grant  or on the date of  exercise,  although  the  alternative
minimum tax may apply.  Upon disposition of Shares acquired from the exercise of
an ISO,  long-term  capital  gain or loss is generally  recognized  in an amount
equal to the difference  between the amount  realized on the sale or disposition
and the exercise price. If the optionee  disposes of the Shares within two years
of the date of grant or  within  one year from the date of the  transfer  of the
Shares  to the  optionee  (a  "Disqualifying  Disposition"),  however,  then the
optionee will recognize ordinary income, as opposed to capital gain, at the time
of disposition in an amount  generally  equal to the lesser of (i) the amount of
gain realized on the disposition, or (ii) the difference between the fair market
value of the Shares received on the date of exercise and the exercise price. Any
remaining  gain or loss is treated as a short-term or long-term  capital gain or
loss, depending upon the period of time the Shares have been held.

      Bancorp is not entitled to a tax deduction  upon either the exercise of an
ISO or the disposition of Shares acquired  pursuant to such exercise,  except to
the extent  that the  optionee  recognizes  ordinary  income in a  Disqualifying
Disposition.  Ordinary income from a Disqualifying  Disposition  will constitute
compensation  but  will  not be  subject  to tax  withholding,  nor  will  it be
considered wages for payroll tax purposes.

      If the holder of an ISO pays the exercise price, in whole or in part, with
previously acquired Shares, the exchange should not affect the ISO tax treatment
of the exercise.  Upon such exchange,  and except as otherwise described herein,
no gain or  loss  is  recognized  by the  optionee  upon  delivering  previously
acquired Shares to Bancorp,  and Shares received by the optionee equal in number
to previously  acquired Shares  exchanged  therefor will have the same basis and
holding period for long-term  capital gain purposes as the  previously  acquired
Shares.  (The optionee,  however,  will not be able to utilize the prior holding
period  for  the  purpose  of  satisfying  the  ISO  statutory   holding  period
requirements for avoidance of a Disqualifying  Disposition.)  Shares received by
the optionee in excess of the number of shares  previously  acquired will have a
basis  for  federal  income  tax  purposes  of zero and a holding  period  which
commences  as of the  date the  shares  are  transferred  to the  optionee  upon
exercise  of the  ISO.  If the  exercise  of an ISO  is  effected  using  Shares
previously  acquired  through  the  exercise  of an ISO,  the  exchange  of such
previously  acquired  Shares will be considered a disposition of such Shares for
the purpose of determining whether a Disqualifying Disposition has occurred.

Tax Treatment of Non-qualified Options

      An optionee  receiving a Non-qualified  Option does not recognize  taxable
income on the date of grant of the  option,  provided  that the option  does not
have a readily  ascertainable  fair market value at the time it is granted.  The
optionee must recognize  ordinary income  generally at the time of exercise of a
Non-qualified  Option in the amount of the  difference  between  the fair market
value of the shares on the date of exercise and the option  price.  The ordinary
income  received  will  constitute  compensation  for which tax  withholding  by
Bancorp generally will be required.  The amount of ordinary income recognized by
an  optionee  will be  deductible  by  Bancorp  in the year  that  the  optionee
recognizes  the  income if  Bancorp  complies  with the  applicable  withholding
requirement.

      If, at the time of  exercise,  the sale of the Shares  could  subject  the
optionee to short-swing  profit  liability under Section 16(b) of the Securities
Exchange Act of 1934, such person  generally will not recognize  ordinary income
until the date that the  optionee  is no longer  subject to such  Section  16(b)
liability.  Upon such date,  the optionee will recognize  ordinary  income in an
amount equal to the fair market value of the Shares on such date less the option
exercise price. Nevertheless,  the optionee may elect under Section 83(b) of the
Code within 30 days of the date of exercise to recognize  ordinary  income as of
the date of exercise, without regard to the restriction of Section 16(b).

      Shares  acquired upon the exercise of a  Non-qualified  Option will have a
tax  basis  equal to their  fair  market  value  on the  exercise  date or other
relevant date on which ordinary income is recognized, and the holding period for
the Shares  generally  will begin on the date of exercise or such other relevant
date.  Upon  subsequent  disposition of the Shares,  the optionee will recognize
long-term capital gain or loss if the optionee has held the Shares for more than
one  year  prior  to  disposition,  or  short-term  capital  gain or loss if the
optionee has held the Shares for one year or less.

      If a holder of a Non-qualified Option pays the exercise price, in whole or
in part, with previously  acquired Shares,  the optionee will recognize ordinary
income in the  amount  by which the fair  market  value of the  Shares  received
exceeds the exercise  price.  The optionee will not recognize  gain or loss with
respect to the  previously  acquired  Shares  upon  delivering  such  previously
acquired  Shares to Bancorp  unless such delivery  constitutes  a  Disqualifying
Disposition of Shares  acquired  through the exercise of an ISO. Shares received
by an  optionee  equal in number to the  previously  acquired  Shares  exchanged
therefor will have the same basis and holding period as such previously acquired
Shares.  Shares  received  by an  optionee  in  excess  of the  number  of  such
previously  acquired  Shares will have a basis equal to the fair market value of
such additional Shares as of the date ordinary income is recognized. The holding
period for such  additional  Shares will  commence as of the date of exercise or
such other relevant date.

Awards

      The following  table sets forth  information  with respect to awards which
will be made pursuant to the  Performance  Plan if approved by the  shareholders
and if the ROE targets required by the Performance Plan are achieved:


                                NEW PLAN BENEFITS

<TABLE>
<CAPTION>
       Name and Position                          Number of Units
       -----------------                          ---------------

       <S>                                            <C>
       J. William Plummer                              6,000
       Connie Ayres LaPlante                           6,000
       Executive Group                                12,000
       Non-Employee Director Group                    30,000
       Non-Executive Officer Employee Group           12,000
</TABLE>

      Because the options are contingent upon the specific  performance  targets
and will not be  transferable  and because the  exercise  price will be the fair
market value at the date of grant,  no value can be determined at this time. The
fair market  value of each Share  outstanding  at December  15,  1996,  based on
Nasdaq's reported closing sale price, was $16.00.


              PROPOSAL THREE: RATIFICATION OF SELECTION OF AUDITORS

      The  Board of  Directors  of  Bancorp  has  selected  Crowe  Chizek as the
auditors  of  Bancorp  and  its  subsidiary  for the  current  fiscal  year  and
recommends that the shareholders ratify such selection.  Management expects that
a  representative  of Crowe Chizek will be present at the Annual  Meeting,  will
have the  opportunity  to make a  statement  if he or she so desires and will be
available to respond to appropriate questions.


                 PROPOSALS OF SECURITY HOLDERS AND OTHER MATTERS

      Any  proposals  of security  holders  intended to be included in Bancorp's
Proxy  Statement for the 1998 Annual Meeting of  Shareholders  should be sent to
Bancorp  by  certified  mail and must be  received  by  Bancorp  not later  than
September 12, 1997.

      Management  knows of no other  business  which may be  brought  before the
Annual Meeting, including matters incident to the conduct of the Annual Meeting.
If, however,  other matters are brought before the Annual  Meeting,  the persons
named in the enclosed  Proxy intend to vote such Proxy in accordance  with their
best judgment.

      IT IS  IMPORTANT  THAT  PROXIES BE RETURNED  PROMPTLY.  WHETHER OR NOT YOU
EXPECT TO ATTEND  THE  MEETING  IN  PERSON,  YOU ARE URGED TO FILL IN,  SIGN AND
RETURN THE PROXY IN THE ENCLOSED SELF-ADDRESSED ENVELOPE.


Zanesville, Ohio                           J. William Plummer, President and
January 10, 1997                             Chief Executive Officer
                                           Ward D. Coffman, III, Secretary



                                    Exhibit A


                           FIRST FEDERAL BANCORP, INC.
                       1997 PERFORMANCE STOCK OPTION PLAN
               FOR SENIOR EXECUTIVE OFFICERS AND OUTSIDE DIRECTORS


      1. Purpose of this Plan. The purpose of the First Federal  Bancorp,  Inc.,
1997  Performance  Stock Option Plan for Senior  Executive  Officers and Outside
Directors is to provide  incentive to the senior executive  officers and outside
directors of First Federal  Bancorp,  Inc.,  and First  Federal  Savings Bank of
Eastern Ohio to maintain and improve the financial  performance of First Federal
Bancorp,  Inc. This Plan is intended to authorize  the grant of incentive  stock
options,  as defined in Section 422 of the  Internal  Revenue  Code of 1986,  as
amended,  and options which do not qualify as incentive stock options under such
code.

      2.  Definitions.  As used in this  Plan,  the  following  terms  have  the
corresponding meanings:

      (a) "Board"  means the Board of Directors of First Federal  Bancorp,  Inc.
("FFB"), or any successor corporation upon assumption of this Plan.

      (b) "Cause" means failure to comply with the Human  Resources  Policies of
FFB  or  First  Federal  Savings  Bank  of  Eastern  Ohio  ("FFS")  or  personal
dishonesty, incompetence, willful misconduct, breach of fiduciary duty involving
personal  profit,  intentional  failure or  refusal  to  perform  the duties and
responsibilities  assigned to the Optionee in any employment  agreement to which
the Optionee is a party, willful violation of any law, rule, regulation or final
cease-and  desist  order (other than traffic  violations  or similar  offenses),
conviction of a felony or for fraud or  embezzlement,  or material breach of any
provision of any employment agreement to which the Optionee is a party.

      (c) "Change of Control"  means (i) the  execution of an agreement  for the
sale of all, or a material portion, of the assets of FFB or FFS as would require
a vote of  shareholders  under Ohio  corporate  law;  (ii) the  execution  of an
agreement  for a  merger  or  recapitalization  of FFB or FFS or any  merger  or
recapitalization  whereby  FFB is not the  surviving  entity;  (iii) a change of
control  of FFB or FFS,  as  defined  or  determined  by the  OTS;  or (iv)  the
acquisition,  directly or indirectly,  of the beneficial  ownership  (within the
meaning of the term "beneficial ownership" as defined under Section 13(d) of the
Exchange Act and the rules promulgated  thereunder) of twenty-five percent (25%)
or more of the outstanding voting securities of FFB or FFS by any person, trust,
entity or group.

      (d) "Code" means the Internal Revenue Code of 1986, as amended.

      (e) "Committee" means the Stock Option Committee appointed by the Board in
accordance with Section 4(a) hereof.

      (f)  "Continuous  Service"  means  the  absence  of  any  interruption  or
termination  of  service  to FFB or FFS by a Senior  Executive  Officer or by an
Outside  Director.  Service shall not be considered  interrupted  in the case of
sick leave, military leave or any other leave of absence approved by the Board.

      (g)  "Effective  Date" means the date on which this Plan is adopted by the
Board.

      (h) "Exchange Act" means the Securities Exchange Act of 1934, as amended.

      (i) "Fair Market  Value" shall be  determined as set forth in Section 8(a)
of this Plan.

      (j) "FFB" means First Federal Bancorp,  Inc., or any successor corporation
upon assumption of this Plan.

      (k) "FFS" means First  Federal  Savings Bank of Eastern  Ohio,  the wholly
owned subsidiary of FFB.

      (l) "ISO" means an incentive  stock  option,  as defined in Section 422 of
the Code.

      (m) "NQSO"  means a stock  option  which does not qualify as an  incentive
stock option, as defined in Section 422 of the Code.

      (n) "OTS" means the Office of Thrift Supervision.

      (o) "Option" means an ISO or NQSO granted in accordance with the terms and
subject to the conditions of this Plan.

      (p) "Optionee" means a Senior Executive Officer or an Outside Director who
receives an Option pursuant to this Plan.

      (q)  "Outside  Directors"  means the five members of the Board who are not
employees of FFB or FFS and who are members of the Board on the Effective Date.

      (r) "Plan" means the First Federal Bancorp,  Inc., 1997 Performance  Stock
Option Plan for Senior Executive Officers and Outside Directors.

      (s)  "ROE"  means  the  return  on  equity  of FFB  for a  fiscal  year as
calculated in accordance with generally  accepted  accounting  principles and as
reported in the Annual Report to Shareholders for such year.

      (t) "Senior Executive Officers" means the President of FFB and FFS and the
three Senior Vice Presidents of FFS on the Effective Date.

      (u)  "Share" or  "Shares"  means one or more  common  shares,  with no par
value, of FFB.

      3. Shares Subject to this Plan.

      (a) Shares Available. Subject to adjustment as provided in Section 3(b) of
this Plan,  the aggregate  number of Shares with respect to which Options may be
granted pursuant to this Plan shall be 54,000.  In the event that (i) any Shares
subject  to an Option  granted  under  this  Plan,  or as to which  such  Option
relates,  are  forfeited or (ii) an Option  otherwise  terminates or is canceled
without the  delivery of Shares,  the Shares  covered by such  Option,  or as to
which such Option relates, shall become Shares with respect to which Options may
be granted  to the extent  permissible  under Rule 16b-3  promulgated  under the
Exchange Act, or any successor rule or regulation thereto as in effect from time
to time.  In the event that any Option is  exercised  through  the  delivery  of
Shares,  the number of Shares  available  for  Options  under this Plan shall be
increased by the number of Shares  surrendered,  to the extent permissible under
Rule  16b-3  promulgated  under  the  Exchange  Act,  or any  successor  rule or
regulation thereto as in effect from time to time.

      (b)  Adjustments and Corporate Acts. (i) In the event that any dividend or
other  distribution  (whether in the form of cash,  Shares,  other securities or
other   property),   recapitalization,   stock  split,   reverse   stock  split,
reorganization,   merger,   consolidation,   split-up,  spin-off,   combination,
repurchase,  exchange of Shares or other securities of FFB, issuance of warrants
or other rights to purchase Shares or other  securities of FFB, or other similar
corporation  transaction  or event  affects  the  Shares in a manner by which an
adjustment  is  necessary  in order to prevent  dilution or  enlargement  of the
benefits or potential  benefits  intended to be made available  under this Plan,
the Committee shall proportionately  adjust any or all (as necessary) of (I) the
number  of  Shares  or  other  securities  of FFB (or  number  and kind of other
securities or property)  with respect to which Options may be granted;  (II) the
number  of  Shares  or  other  securities  of FFB (or  number  and kind of other
securities or property) subject to outstanding  Options;  and (III) the grant or
exercise  price with respect to any  Options;  provided,  however,  that no such
adjustment  shall be  authorized to the extent that such  authority  would cause
this  Plan to  violate  Section  422(b)(1)  of the  Code,  as from  time to time
amended, or Rule 16b-3 promulgated under the Exchange Act, or any successor rule
or regulation thereto as in effect from time to time.

      (ii) The existence of this Plan and the Options  granted  hereunder  shall
not  affect  or  restrict  in any way the  right or  power  of the  Board or the
shareholders  of FFB to  make or  authorize  any  adjustment,  recapitalization,
reorganization or other change in FFB's capital  structure or its business,  any
merger,  acquisition or consolidation of FFB, any issuance of bonds, debentures,
preferred or prior  preference  stocks ahead of or affecting FFB's capital stock
or the rights  thereof,  the  dissolution  or  liquidation of FFB or any sale or
transfer of all or any part of its assets or  business,  or any other  corporate
act or proceeding, including any merger or acquisition which would result in the
exchange of cash,  stock of another  company or options to purchase the stock of
another  company  for any  Option  outstanding  at the  time  of such  corporate
transaction or which would involve the termination of all Options outstanding at
the time of such corporate transaction.

      4. Administration.

      (a) Stock Option  Committee.  This Plan shall be  administered  by a Stock
Option Committee appointed by the Board. The Committee shall consist of at least
three  members of the Board,  one of whom shall be an employee  of FFS,  and may
consist of the entire Board.

      (b) Powers of the Committee. The Committee is authorized to interpret this
Plan and to prescribe,  amend and rescind rules and regulations relating to this
Plan; to determine the form and content of Options to be issued under this Plan;
and  to  make  such  other   determinations   necessary  or  advisable  for  the
administration  of this Plan.  The  Committee  shall have and may exercise  such
other power and  authority  as may be  delegated to it by the Board from time to
time.  A majority  of the entire  Committee  shall  constitute  a quorum and the
action of a majority of the members  present at any meeting at which a quorum is
present  shall be  deemed  the  action  of the  Committee.  In no event  may the
Committee revoke  outstanding  Options without the consent of the Optionee.  The
President of FFB and such other officers as shall be designated by the Committee
are hereby authorized to execute instruments  evidencing Options approved by the
Committee on behalf of FFB and to cause them to be  delivered to the  Optionees.
The  construction  and the  interpretation  of the  provisions  of this Plan are
vested with the  Committee,  in its  absolute  discretion.  All such  decisions,
determinations and interpretations  shall be final,  conclusive and binding upon
all parties having an interest in this Plan.

      5.  Eligibility.  Eligibility to participate in this Plan shall be limited
to the Senior Executive Officers and to the Outside Directors.

      6. Term of Plan. This Plan shall continue in effect for a term of five (5)
years from the Effective Date, unless earlier terminated  pursuant to Section 13
hereof.  Unless  otherwise  expressly  provided in this Plan or in an applicable
award  agreement,  the authority of the Board or the Committee to amend,  alter,
adjust,  suspend,  discontinue  or  terminate  any such  award  or to waive  any
conditions or rights under any such award shall continue after the expiration of
such term.

      7. Grant of Options.

      (a) Automatic  Performance Grant. In the event that the ROE for any one of
the fiscal years ended September 30, 1997, 1998,  1999, 2000 or 2001,  equals or
exceeds  the average ROE for the five  fiscal  years  preceding  any such fiscal
year,  each one of the Senior  Executive  Officers  and each one of the  Outside
Directors shall automatically be granted on the immediately following December 1
an  Option  to  purchase  2,000  Shares;  provided,  however,  that the  maximum
aggregate  number  of  Shares  subject  to  Options  granted  to any one  Senior
Executive  Officer or any one Outside  Director under this Plan shall not exceed
6,000.

      (b) Option  Agreement.  Each Option granted pursuant to this Plan shall be
evidenced by an instrument in a form approved by the Committee.  Such instrument
shall contain terms and  conditions  which are  consistent  with this Plan.  Any
option granted to a Senior Executive Officer shall be an ISO. Any option granted
to an Outside Director shall be a NQSO.

      8. Terms and Conditions of Options. Each and every Option granted pursuant
to this Plan shall  comply  with,  and be subject  to, the  following  terms and
conditions:

      (a) Option  Price.  (i) The price per Share at which each  Option  granted
under this Plan may be exercised shall be the Fair Market Value of the Shares on
the date such Option is granted,  except as set forth in subsection (ii) of this
Section  8(a).  The Fair Market  Value shall equal the mean  between the closing
high bid and low asked  quotations  with  respect to a Share on such date on The
Nasdaq Stock Market.

      (ii) The foregoing  notwithstanding,  in the event an Optionee owns Shares
representing  more than ten percent (10%) of the outstanding  Shares at the time
the Option is  granted,  the Option  exercise  price  shall not be less than one
hundred  and ten percent  (110%) of the Fair  Market  Value of the Shares at the
time the Option is granted.

      (b) Method of Exercise.  An Option may be exercised,  in whole or in part,
by giving  written  notice of exercise to FFB.  Such  notice  shall  specify the
number of Shares to be purchased. Full payment for each Share purchased upon the
exercise  of any  Option  granted  under  this Plan shall be made at the time of
exercise  of each such  Option  and  shall be paid in cash or cash  equivalents,
including  personal  checks,  or, if permitted by the Committee,  in Shares or a
combination of cash or cash  equivalents and Shares.  Shares utilized in full or
partial  payment of the exercise  price shall be valued at the Fair Market Value
at the date of exercise. FFB shall accept full or partial payment in Shares only
to the extent  permitted by applicable law. No Shares shall be issued until full
payment  therefor  has been  received by FFB. No Optionee  shall have any of the
rights of a shareholder of FFB until Shares are issued to such Optionee.

      (c) Term of Option.  Subject to the right of FFB to  provide  for  earlier
termination in the event of any merger,  acquisition or consolidation  involving
FFB,  the term of each  Option  granted  pursuant to this Plan shall be ten (10)
years from the date each such Option is granted; provided,  however, that in the
case of a Senior Executive Officer who owns a number of Shares representing more
than ten  percent  (10%) of the  Shares  outstanding  at the time the  Option is
granted, the term of the Option shall be five (5) years.

      (d) Exercise  Generally.  Any Option granted  pursuant to this Plan shall,
unless otherwise specified by the Committee at the time of grant, be exercisable
immediately  after the date of grant of such  Option;  provided,  however,  that
except as  otherwise  provided in Section 9 hereof,  no Option may be  exercised
unless the  Optionee  shall have been a Senior  Executive  Officer or an Outside
Director of FFB or FFS at all times during the period beginning with the date of
grant of any such Option and ending on the date which is three (3) months before
the date of exercise of any such Option.  The  Committee  may impose  additional
conditions  upon  the  right of an  Optionee  to  exercise  any  Option  granted
hereunder as long as such conditions are not inconsistent with the terms of this
Plan.

      (e)  Transferability.  Any Option  granted  pursuant to this Plan shall be
exercised  during any  Optionee's  lifetime  only by the  Optionee  to whom such
option is granted and shall not be assignable or transferable other than by will
or by the laws of descent and distribution.

      (f) Limit on Grant.  In no event shall an  Optionee be granted  Options to
purchase Shares in excess of twenty-five  percent (25%) of the aggregate  Shares
subject to this Plan as described in Section 3 hereof.

      (g) Change of  Control.  Notwithstanding  any  provision  set forth in the
instruments  pursuant to which individual  Options are granted,  all outstanding
Options  shall  become  immediately  exercisable  in the  event of a  Change  of
Control.

      9. Effect of Termination of Continuous Employment,  Disability or Death on
Options.

      (a) Termination of Continuous Employment. In the event that any Optionee's
Continuous  Service to FFB or FFS shall  terminate  for any  reason,  other than
permanent and total  disability (as such term is defined in Section  22(e)(3) of
the Code, as from time to time amended),  death or termination for Cause, all of
any such Optionee's Options and all of any such Optionee's rights to purchase or
receive Shares pursuant thereto shall automatically  terminate on the earlier of
(i) the respective  expiration  dates of any such Options or (ii) the date which
is three (3) months after the date of such termination of Continuous Service.

      (b) Disability. In the event that any Optionee's Continuous Service to FFB
or FFS shall  terminate as the result of the permanent and total  disability (as
such term is  defined  in  Section  22(e)(3)  of the Code,  as from time to time
amended) of such  Optionee and the Optionee was entitled to exercise  Options at
the date of such termination of Continuous  Service,  such Optionee may exercise
any  Options  granted  to him  pursuant  to this  Plan at any time  prior to the
earlier of (i) the respective  expiration  dates of any such Options or (ii) the
expiration  of one (1) year  after the date of such  termination  of  Continuous
Service.

      (c) Death.  In the event of the death of any  Optionee  on a date on which
the Optionee was entitled to exercise any such Options,  any Options  granted to
any  such  Optionee  may be  exercised  by the  person  or  persons  to whom the
Optionee's  rights under any such Options pass by will or by the laws of descent
and  distribution   (including  the  Optionee's  estate  during  the  period  of
administration)  at  any  time  prior  to the  earlier  of  (i)  the  respective
expiration  dates of any such Options or (ii) the  expiration  of six (6) months
after the date of death of such Optionee (or such later period not to exceed one
(1) year which the Committee may permit, in its discretion).

      (d) Termination  for Cause.  In the event an Optionee's  service to FFB or
FFS is terminated  for Cause,  any Options  granted to such  Optionee  which are
outstanding on the date of termination shall be forfeited.

      (e)  Termination  of Options.  To the extent that any Option granted under
this Plan to any  Optionee  whose  Continuous  Service to FFB or FFS  terminates
shall not have been  exercised  within the  applicable  period set forth in this
Section  9, any such  Option,  and all  rights to  purchase  or  receive  Shares
pursuant thereto, shall terminate on the last date of the applicable period.

      10. Time of Granting  Options.  The date of grant of an Option  under this
Plan shall be the  applicable  date under Section 7 of this Plan.  Notice of the
grant shall be given to each  Optionee to whom an Option is so granted  within a
reasonable time after the date of such grant.

      11.  Effective  Date. The Effective Date of this Plan shall be the date on
which this Plan is adopted by the Board.

      12.  Approval  by  Shareholders.  This  Plan  shall  be  approved  by  the
shareholders  of FFB within  twelve  (12) months  before or after the  Effective
Date.

      13. Amendment and Termination of this Plan.

      (a) Amendment  and  Termination  of this Plan by the Board.  The Board may
alter,  suspend or discontinue this Plan, except that no action of the Board may
increase  (other than as provided in Section 3(b) hereof) the maximum  number of
Shares  subject to Options  granted  under this Plan,  materially  increase  the
benefits  accruing  to  Optionees  under  this  Plan or  materially  modify  the
requirements for eligibility for  participation in this Plan, unless such action
of the Board shall be approved or ratified by the shareholders of FFB.

      (b)  Change  in  Applicable  Law.   Notwithstanding  any  other  provision
contained  in this Plan,  in the event of a change in any  federal or state law,
rule  or  regulation  which  would  make  the  exercise  of all or  part  of any
previously granted Option unlawful or subject FFB to any penalty,  the Committee
may  restrict  any such  exercise  without the consent of the  Optionee or other
holder  thereof in order to comply with any such law,  rule or  regulation or to
avoid any such penalty.

      14.  Conditions  Upon Issuance of Shares.  Shares shall not be issued with
respect to any Option  granted  under this Plan unless the issuance and delivery
of such Shares  shall  comply with all relevant  provisions  of law,  including,
without  limitation,  the  Securities  Act of 1933,  as  amended,  the rules and
regulations promulgated thereunder,  any applicable state securities law and the
requirements of any stock exchange or quotation system upon which the Shares may
then be listed or quoted.  As a condition to the exercise of an Option,  FFB may
require  the  person  exercising  the  Option to make such  representations  and
warranties as may be necessary to assure the  availability  of an exemption from
the registration requirements of federal and state securities law.

      15. Reservation of Shares.  During the term of this Plan, FFB will reserve
and keep available a number of Shares  sufficient to satisfy the requirements of
this Plan.

      16.  Unsecured  Obligation.  No  Optionee  under  this Plan shall have any
interest in any fund or special asset of FFB by reason of this Plan or the grant
of any Option to such  Optionee  under this Plan. No trust fund shall be created
in  connection  with this Plan or any grant of any Option  hereunder,  and there
shall be no  required  funding  of  amounts  which  may  become  payable  to any
Optionee.

      17.  Governing  Law.  This Plan  shall be  governed  by and  construed  in
accordance with the laws of the State of Ohio, except to the extent that federal
law shall be deemed to apply.

      18. Compliance with Rule 16b-3. With respect to persons subject to Section
16 of the Exchange Act, transactions under this Plan are intended to comply with
all applicable conditions of Rule 16b-3 promulgated  thereunder or any successor
rule or  regulation  thereto as in effect  from time to time.  To the extent any
provision of this Plan or action by the Committee  fails to so comply,  it shall
be deemed null and void, to the extent  permitted by law and deemed advisable by
the Committee.

      19.  Tax  Withholding.  FFB  shall  have  the  right  to  deduct  from any
settlement,  including  the delivery or vesting of Shares,  made under this Plan
any  federal,  state or local  taxes of any kind  required by law to be withheld
with  respect to such  payments or to take such other action as may be necessary
in the opinion of FFB to satisfy all  obligations for the payment of such taxes.
If Shares are used to satisfy tax withholding, such Shares shall be valued based
on the Fair Market Value when the tax withholding is required.

      20. No Right to  Employment.  Neither  the  adoption  of this Plan nor the
granting of any Option shall confer upon any employee of FFB or FFS any right to
continued employment with FFB or FFS, as the case may be, nor shall it interfere
in any way with the right of FFB or FFS to terminate  the  employment  of any of
its employees at any time, with or without cause.


                               *** PROXY CARD ***


                                 REVOCABLE PROXY


      THIS PROXY IS SOLICITED ON BEHALF OF THE BOARD OF DIRECTORS OF FIRST
                              FEDERAL BANCORP, INC.
                         THE FIRST FEDERAL BANCORP, INC.
                         ANNUAL MEETING OF SHAREHOLDERS
                                FEBRUARY 19, 1997

      The undersigned  shareholder of First Federal  Bancorp,  Inc.  ("Bancorp")
hereby  constitutes and appoints John C. Matesich III, Don R. Parkhill and Larry
W. Snode, or any one of them, the Proxy or Proxies of the undersigned  with full
power of  substitution  and  resubstitution,  to vote at the  Annual  Meeting of
Shareholders  of  Bancorp  to be  held  at the  Holiday  Inn,  4645  East  Pike,
Zanesville, Ohio, on February 19, 1997, at 2:00 p.m. (the "Annual Meeting"), all
of the shares of Bancorp which the undersigned is entitled to vote at the Annual
Meeting, or at any adjournment thereof, on each of the following proposals,  all
of which are described in the accompanying Proxy Statement:

1.  To re-elect four directors of Bancorp for terms expiring in 1999;

    [ ]  FOR all nominees listed below     [ ]  WITHHOLD authority to vote for 
         (except as marked to the               all nominees listed below:
         contrary below): 

                              Ward D. Coffman, III
                             Robert D. Goodrich, II
                              Patrick L. Hennessey
                              Connie Ayres LaPlante

(INSTRUCTION:  To withhold authority to vote for any individual  nominee,  write
that nominee's name in the space provided below.)

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

2.  To approve the First Federal Bancorp,  Inc., 1997  Performance  Stock Option
    Plan for Senior Executive Officers and Outside Directors; and

               [ ] FOR           [ ] AGAINST           [ ] ABSTAIN

3.  To ratify the selection  of Crowe,  Chizek and  Company as the  auditors  of
    Bancorp for the current fiscal year; and

               [ ] FOR           [ ] AGAINST           [ ] ABSTAIN

4.  To transact  such other  business  as may  properly  come  before the Annual
    Meeting or any adjournment thereof.

               [ ] FOR           [ ] AGAINST           [ ] ABSTAIN


         IMPORTANT: Please sign and date this Proxy on the reverse side.



This Proxy, when properly executed,  will be voted in the manner directed herein
by the undersigned  shareholder.  Unless otherwise specified, the shares will be
voted FOR proposals 1, 2 and 3.

All Proxies  previously given by the undersigned are hereby revoked.  Receipt of
the  Notice  of  the  Annual  Meeting  of  Shareholders  of  Bancorp  and of the
accompanying Proxy Statement is hereby acknowledged.

Please  sign  exactly  as  your  name  appears  on your  Stock  Certificates(s).
Executors, Administrators, Trustees, Guardians, Attorneys and Agents should give
their full titles.



- ------------------------------------       ------------------------------------
Signature                                  Signature


- ------------------------------------       ------------------------------------
Print or Type Name                         Print or Type Name


Date: ------------------------------       Date:-------------------------------


THIS PROXY IS SOLICITED  ON BEHALF OF THE BOARD OF DIRECTORS OF BANCORP.  PLEASE
DATE,  SIGN AND  RETURN IT  PROMPTLY  IN THE  ENCLOSED  ENVELOPE.  NO POSTAGE IS
REQUIRED FOR MAILING IN THE U.S.A.




                                  EXHIBIT 99.2


     Safe Harbor Under the Private Securities Litigation Reform Act of 1995


      The Private Securities  Litigation Reform Act of 1995 (the "Act") provides
a "safe harbor" for forward-looking statements to encourage companies to provide
prospective  information about their companies,  so long as those statements are
identified as  forward-looking  and are  accompanied  by  meaningful  cautionary
statements  identifying  important  factors that could cause  actual  results to
differ materially from those discussed in the statement.  First Federal Bancorp,
Inc.  ("Bancorp")  desires to take advantage of the "safe harbor"  provisions of
the Act. Certain information, particularly information regarding future economic
performance  and finances and plans and objectives of  management,  contained or
incorporated  by reference in Bancorp's  Annual Report on Form 10-KSB for fiscal
year 1996 is  forward-looking.  In some  cases,  information  regarding  certain
important  factors that could cause actual  results of operations or outcomes of
other events to differ materially from any such forward-looking statement appear
together  with such  statement.  In  addition,  forward-looking  statements  are
subject to other risks and  uncertainties  affecting the financial  institutions
industry, including, but not limited to, the following:


Interest Rate Risk

      Bancorp's  operating results are dependent to a significant  degree on its
net interest income, which is the difference between interest income from loans,
investments and other interest-earning  assets and interest expense on deposits,
borrowings  and other  interest-bearing  liabilities.  The  interest  income and
interest  expense of Bancorp  change as the interest  rates on  interest-earning
assets  and  interest-bearing  liabilities  change.  Interest  rates may  change
because of general  economic  conditions,  the  policies  of various  regulatory
authorities  and other factors beyond  Bancorp's  control.  In a rising interest
rate  environment,  loans tend to prepay  slowly  and new loans at higher  rates
increase slowly,  while interest paid on deposits  increases rapidly because the
terms to maturity of deposits  tend to be shorter  than the terms to maturity or
prepayment of loans.  Such  differences  in the  adjustment of interest rates on
assets and liabilities may negatively affect Bancorp's income.


Possible Inadequacy of the Allowance for Loan Losses

      Bancorp  maintains  an  allowance  for loan losses  based upon a number of
relevant  factors,  including,  but not  limited  to,  trends  in the  level  of
nonperforming  assets and classified  loans,  current and  anticipated  economic
conditions in the primary  lending area, past loss  experience,  possible losses
arising from specific  problem loans and changes in the  composition of the loan
portfolio.  While the Board of  Directors of Bancorp  believes  that it uses the
best  information   available  to  determine  the  allowance  for  loan  losses,
unforeseen  market  conditions  could  result in material  adjustments,  and net
earnings  could be  significantly  adversely  affected if  circumstances  differ
substantially from the assumptions used in making the final determination.

      Loans not  secured  by one- to  four-family  residential  real  estate are
generally  considered to involve greater risk of loss than loans secured by one-
to four-family  residential  real estate due, in part, to the effects of general
economic conditions. The repayment of multifamily residential and nonresidential
real estate loans generally depends upon the cash flow from the operation of the
property,  which may be  negatively  affected  by  national  and local  economic
conditions.  Construction loans may also be negatively affected by such economic
conditions,  particularly loans made to developers who do not have a buyer for a
property  before  the  loan is made.  The  risk of  default  on  consumer  loans
increases  during  periods of  recession,  high  unemployment  and other adverse
economic  conditions.  When consumers have trouble paying their bills,  they are
more  likely to pay  mortgage  loans  than  consumer  loans.  In  addition,  the
collateral  securing such loans, if any, may decrease in value more rapidly than
the outstanding balance of the loan.


Competition

      First Federal Savings Bank of Eastern Ohio ("First Federal")  competes for
deposits with other savings associations, commercial banks and credit unions and
issuers of commercial paper and other securities, such as shares in money market
mutual funds.  The primary  factors in competing for deposits are interest rates
and convenience of office location. In making loans, First Federal competes with
other savings associations, commercial banks, consumer finance companies, credit
unions, leasing companies,  mortgage companies and other lenders. Competition is
affected by, among other things,  the general  availability  of lendable  funds,
general and local economic  conditions,  current  interest rate levels and other
factors which are not readily  predictable.  The size of financial  institutions
competing  with First  Federal is likely to  increase  as a result of changes in
statutes and  regulations  eliminating  various  restrictions  on interstate and
inter-industry  branching and acquisitions.  Such increased competition may have
an adverse effect upon Bancorp.


Legislation and Regulation that may Adversely Affect Bancorp's Earnings

      First  Federal is subject to extensive  regulation by the Office of Thrift
Supervision  (the  "OTS") and the Federal  Deposit  Insurance  Corporation  (the
"FDIC")  and is  periodically  examined  by  such  regulatory  agencies  to test
compliance with various regulatory  requirements.  As a savings and loan holding
company,  Bancorp is also subject to regulation and examination by the OTS. Such
supervision  and regulation of First Federal and Bancorp are intended  primarily
for the  protection of depositors  and not for the  maximization  of shareholder
value and may affect the  ability of the  company to engage in various  business
activities.  The  assessments,  filing  fees and  other  costs  associated  with
reports,  examinations and other regulatory matters are significant and may have
an adverse effect on Bancorp's net earnings.

      The FDIC is authorized to establish  separate annual  assessment rates for
deposit  insurance  of members of the Bank  Insurance  Fund (the  "BIF") and the
Savings  Association  Insurance  Fund (the "SAIF").  The FDIC has  established a
risk-based  assessment system for both SAIF and BIF members.  Under such system,
assessments may vary depending on the risk the institution  poses to its deposit
insurance fund. Such risk level is determined by reference to the  institution's
capital level and the FDIC's level of supervisory concern about the institution.

      The recapitalization plan also provides for the merger of the SAIF and BIF
effective  January 1, 1999,  assuming  there are no savings  associations  under
federal law. Under separate  proposed  legislation,  Congress is considering the
elimination of the federal thrift charter and the separate federal regulation of
thrifts.  As a result,  First  Federal  would  have to  convert  to a  different
financial  institution  charter.  In addition,  First Federal would be regulated
under  federal law as a bank and would,  therefore,  become  subject to the more
restrictive  activity limitations imposed on national banks.  Moreover,  Bancorp
might become subject to more restrictive holding company requirements, including
activity  limits and  capital  requirements  similar  to those  imposed on First
Federal.  Bancorp  cannot  predict the impact of the conversion of First Federal
to, or regulation  of Federal as, a bank until the  legislation  requiring  such
change is enacted.





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