FIRST FEDERAL BANCORP INC/OH/
10KSB, 1997-12-29
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: THERMOENERGY CORP, 10-K405, 1997-12-29
Next: TODAYS MAN INC, 8-A12G, 1997-12-29



                                 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, 1997
                          ------------------

                                     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)

               Issuer's telephone number, including area code:
                               (740) 453-0606
               -----------------------------------------------

       Securities registered under Section 12(b) of the Exchange Act:
                                    None
       --------------------------------------------------------------

       Securities registered under Section 12(g) of the Exchange Act:
                      Common shares, 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 Exchange Act 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 
$15,369,241.

      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 30, 1997, 
was $23,796,038.

      1,575,116 of the registrant's common shares were issued and 
outstanding on November 30, 1997.

                     DOCUMENTS INCORPORATED BY REFERENCE


      The following sections of the definitive Proxy Statement for the 1998 
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 in 1992.  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 utilizes Money Concepts as a third-party provider of 
investments and financial planning for its customers.

      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.

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 $174.0 million at September 
30, 1997, and constituted 85.43% 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,
                     -----------------------------------------------------------------------------------------------------------
                            1997                  1996                  1995                  1994                  1993
                      ------------------    ------------------    ------------------    ------------------    ------------------
                                Percent               Percent               Percent               Percent               Percent
                                of total              of total              of total              of total              of total
                      Amount     loans      Amount     loans      Amount     loans      Amount     loans      Amount     loans
                      ------    --------    ------    --------    ------    --------    ------    --------    ------    --------
                                                               (Dollars in thousands)

Type of Loan:
- -------------
<S>                  <C>         <C>       <C>         <C>       <C>         <C>       <C>         <C>       <C>         <C>
Real Estate Loans
  One-to-four
   family            $102,723    58.04%    $ 99,496    59.57%    $ 97,347    62.55%    $ 90,092    62.96%    $ 86,282    66.31%
  Multifamily
   (over 4
   units)               9,692     5.47        9,176     5.49        8,265     5.31        9,179     6.41        7,642     5.87
  Construction          3,082     1.74        6,582     3.94        3,601     2.31        5,485     3.83        3,168     2.43
  Nonresidential
   real estate          9,799     5.54        8,505     5.09        7,285     4.68        5,699     3.98        6,324     4.86
Consumer Loans
  Automobile           36,267    20.49       30,376    18.19       26,767    17.20       21,950    15.34       18,135    13.94 
  Home equity           4,652     2.63        3,767     2.25        4,136     2.66        3,466     2.42        2,912     2.24
  Home
   improvement            464      .26          662      .40          818      .52          713      .50          601      .46
  Deposit
   account                422      .24          484      .29          298      .19          287      .20          323      .25
  Education                 -        -            -        -           31      .02        1,061      .74          581      .45
  Other secured         7,237     4.09        5,799     3.47        5,210     3.35        4,280     2.99        3,644     2.80
  Unsecured               517      .29          515      .31          339      .22          252      .18          259      .20
Commercial              2,137     1.21        1,663     1.00        1,544      .99          648      .45          246      .19
                     ---------------------------------------------------------------------------------------------------------
      Total loans    $176,992   100.00%    $167,025   100.00%    $155,641   100.00%    $143,112   100.00%    $130,117   100.00%

  Less:
  Undisbursed
   loans
   in process           1,374                 5,105                 2,274                 3,207                 1,915
  Net deferred
   origination
   fees
   (costs) and
   amortized
   discounts             (225)                   11                   124                   267                   232
  Allowance
   for loan
   losses               1,816                 1,611                 1,499                 1,021                   821
                     ------------------------------------------------------------------------------------------------
      Total
       loans - net   $174,027              $160,298              $151,744              $138,617              $127,149
                     ================================================================================================

</TABLE>

      Loan Maturity Schedule.  The following table sets forth certain 
information at September 30, 1997, 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,
                                ------------------------------------------------------------------------------------
                                                                         2002 to    2007 to    2012 and
                                  1998      1999      2000      2001       2006       2011    thereafter     Total
  (In thousands)

<S>                             <C>       <C>       <C>       <C>        <C>        <C>        <C>          <C>
Fixed-Rate Loans:
- -----------------
One-to-four family
 residential real estate        $   73    $   50    $   77    $   455    $ 1,202    $ 1,277    $    937     $  4,071
Multifamily (over 4 units)           -        21        30        192        646          -           -          889
Nonresidential real estate         700        22        98        341      1,641        291           -        3,093
Consumer and other               4,291     3,579     7,036     27,798      3,772          -           -       46,476
                                ------------------------------------------------------------------------------------
      Total Fixed Rate          $5,064    $3,672    $7,241    $28,786    $ 7,261    $ 1,568     $   937     $ 54,529
                                ====================================================================================

Adjustable-Rate Loans:
- ----------------------
One-to-four family
 residential real estate        $1,557    $   52    $  144    $ 1,320    $ 8,006    $18,553     $72,102     $101,734
Multifamily (over 4 units)           -         -         -         26        345      2,369       6,063        8,803
Nonresidential real estate          73        65        41         37      1,204      1,313       3,973        6,706
Consumer and other               1,570       656       739      2,255          -          -           -        5,220
                                ------------------------------------------------------------------------------------
      Total Adjustable- Rate    $3,200    $  773    $  924    $ 3,638    $ 9,555    $22,235     $82,138     $122,463
                                ====================================================================================

All Loans:
- ----------
One-to-four family
 residential real estate        $1,630    $  102    $  221    $ 1,775    $ 9,208    $19,830     $73,039     $105,805
Multifamily (over 4 units)           -        21        30        218        991      2,369       6,063        9,692
Nonresidential real estate         773        87       139        378      2,845      1,604       3,973        9,799
Consumer and other               5,861     4,235     7,775     30,053      3,772          -           -       51,696
                                ------------------------------------------------------------------------------------
      Total All Loans           $8,264    $4,445    $8,165    $32,424    $16,816    $23,803     $83,075     $176,992
                                ====================================================================================
</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.  Fixed-rate 1-4 family residential real estate loans are 
offered with terms of up to 30 years.

      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"), have been 
originated for sale.  A majority of the fixed-rate residential real estate 
loans in First Federal's loan portfolio at September 30, 1997, were 
originated prior to 1981.  See "Loan Originations, Purchases and Sales."  
First Federal anticipates originating up to $7.5 million in 15-year fixed-
rate mortgages for First Federal's loan portfolio.  No assurance can be 
provided, however, that First Federal will be able to originate such loans.  
Loan demand is affected by competition, interest rates, general economic 
conditions, and the availability of funds for lending.  See Exhibit 99.2 
hereto, "Safe Harbor Under the Private Securities Litigation Reform Act of 
1995," which is incorporated herein by reference.

      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 $105.3 million at September 30, 1997, and 
represented 59.47% of total loans.  There were no construction loans 
delinquent at September 30, 1997.  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, 1997, loans secured by multifamily properties totaled 
approximately $9.7 million, or 5.47% of total loans.  There were no 
multifamily real estate loans delinquent or included in classified assets at 
September 30, 1997.

      Construction Loans.  First Federal offers loans to owner-occupants for 
the construction of single-family homes.  Such loans are offered with either 
adjustable or fixed 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, 1997, a total of $3.1 million, or 
approximately 1.74%, 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 $540,000.

      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, 1997, was equal 
to 62.71% of total capital at such date.

      At September 30, 1997, First Federal had a total of $9.8 million 
invested in nonresidential real estate loans.  There were no nonresidential 
real estate loans delinquent at September 30, 1997.  Such loans comprised 
approximately 5.54% 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 1997, 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, 1997, automobile loans totaled approximately $36.3 
million, or 20.49% of total loans.  This is an increase from $30.4 million, 
or 18.19% of total loans as of September 30, 1996.  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 $4.7 million, or 2.63% 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, 1997, First Federal had approximately $49.6 million, 
or 28.00% 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 $1.2 million delinquent at September 30, 1997.

      Commercial Loans.  Commercial loans totaled $2.1 million.  First 
Federal has a new and used car floor-planning program for a local car dealer 
with a balance of $1.9 million at September 30, 1997.  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 a loan 
solicitor 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 $75,000 is submitted to the President and the principal lending 
officer of First Federal for approval.  Loans for more than $214,000 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 a loan origination agent 
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.  First 
Federal anticipates originating up to $7.5 million of fixed-rate mortgages 
to be held in First Federal's loan portfolio.  Due to the low percentage of 
fixed-rate loans in the loan portfolio, management believes that the 
addition of up to $7.5 million in 15-year fixed-rate loans to the loan 
portfolio, which it plans for fiscal year 1998,  will enhance the first-year 
income on loans without additional material interest-rate risk to the 
portfolio.  No assurance can be provided, however, that such fixed-rate 
loans will be added to the portfolio.  Loan demand is affected by 
competition, interest rates, general economic conditions, and the 
availability of funds for lending.  See Exhibit 99.2 hereto, "Safe Harbor 
Under the Private Securities Litigation Reform Act of 1995," which is 
incorporated herein by reference.

      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.  In 1993, the volume of fixed-
rate mortgage loans originated by First Federal increased to such a level 
that 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, 1997, First Federal's loan portfolio included 
participation interests in loans having an aggregate book value of $494,000.  
Loan participations account for 5.84% 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,
                                     -----------------------------
                                      1997       1996       1995
                                      ----       ----       ----
                                        (Dollars in thousands)

Loans originated:
  Adjustable-rate:
  ----------------
<S>                                  <C>        <C>        <C>
  Real estate:
    One-to-four family               $27,087    $30,729    $18,204
    Multifamily                        1,022        748        274
    Nonresidential                       663        580      2,763
  Consumer                             8,123      9,358      7,557
                                     -----------------------------
      Total adjustable-rate loans    $36,895    $41,415    $28,798
                                     -----------------------------
  Fixed-rate:
  -----------
  Real estate:
    One-to-four family (1)           $ 6,789    $ 7,229    $ 3,471
    Multifamily                            -          -          -
    Nonresidential                       437        130        203
  Consumer                            28,993     24,071     22,215
                                     -----------------------------
      Total fixed-rate loans         $36,219    $31,430    $25,889
                                     -----------------------------
      Total loans originated         $73,114    $72,845    $54,687
                                     -----------------------------
Loans sold                             5,215      6,763      4,306
                                     -----------------------------
Principal repayments (2)              57,932     54,698     37,852
                                     -----------------------------
      Total reductions                63,147     61,461     42,158
                                     -----------------------------
Change in other items - net (3)        3,762     (2,830)       598
                                     -----------------------------
      Net increase                   $13,729    $ 8,554    $13,127
                                     =============================

- --------------------
<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 
$2.3 million to any one borrower at September 30, 1997.  The largest amount 
First Federal had outstanding to one borrower was $1.7 million.  Such loan 
was secured by non-residential real estate and was current at September 30, 
1997.  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,
                                                    -----------------------------------------------------------------------
                                                            1997                     1996                     1995
                                                    ---------------------    ---------------------    ---------------------
                                                              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                                     $1,906       1.08%       $1,831       1.10%       $2,844       1.83%
  60 to 89 days                                        172       0.10           372       0.22           129       0.08
  90 or more days                                      399       0.22           337       0.20           442       0.28
                                                    -------------------------------------------------------------------
    Total delinquent real estate loans              $2,477       1.40        $2,540       1.52        $3,415       2.19
                                                    -------------------------------------------------------------------

Consumer loans delinquent for:
  30 to 59 days                                        511       0.29           386       0.23           208       0.13
  60 to 89 days                                        305       0.17           188       0.11           121       0.08
  90 or more days                                      384       0.22           214       0.13            96       0.06
                                                    -------------------------------------------------------------------
    Total delinquent consumer loans                  1,200       0.68           788       0.47           425       0.27
                                                    -------------------------------------------------------------------
    Total delinquent loans                          $3,677       2.08%       $3,328       1.99%       $3,840       2.46%
                                                    ===================================================================
</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,
                                               ------------------------------------------
                                               1997     1996     1995     1994      1993
                                               ----     ----     ----     ----      ----
                                                         (Dollars in thousands)

<S>                                            <C>      <C>      <C>      <C>      <C>
Loans accounted for on a non-accrual basis:
  Real estate:
    Residential                                $ 368    $ 211    $ 264    $ 415    $  160
    Nonresidential                                 0        0        0        0        37
  Consumer                                        74      175       96      152       184
                                               ------------------------------------------
      Total nonaccrual loans                   $ 442    $ 386    $ 360    $ 567    $  381
                                               ------------------------------------------

Accruing loans which are contractually
 past due 90 days or more:
  Real estate:
    Residential                                $ 111    $ 126    $ 178    $ 153    $  302
    Nonresidential                                 0        0        0        0         0
  Consumer                                         0        0        0        0         0
                                               ------------------------------------------
      Total accruing loans which are
       90 days past due                        $ 111    $ 126    $ 178    $ 153    $  302
                                               ------------------------------------------

      Total nonaccrual loans and accruing
       loans which are 90 days past due        $ 553    $ 512    $ 538    $ 720    $  683
                                               ==========================================

Percentage of total loans                       0.31%    0.31%    0.35%    0.52%     0.54%
                                               ==========================================

Other nonperforming assets - net (1)           $   0    $   0    $   0    $   0    $1,777
                                               ==========================================

- --------------------
<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, 1997, $67,554 of interest income 
would have been recorded on nonaccruing loans had such loans been accruing 
and $44,145 of interest income on those loans was included in net income for 
the period.  During the periods shown, First Federal had no restructured 
loan within the meaning of SFAS No. 15.

      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,
                                 --------------------------
                                  1997      1996      1995
                                  ----      ----      ----
                                   (Dollars in thousands)

<S>                              <C>       <C>       <C>
Classified assets
  Substandard                    $1,144    $1,006    $1,702
  Doubtful                            -         -         -
  Loss                              346       414       345
                                 --------------------------
      Total classified assets    $1,490    $1,420    $2,047
                                 ==========================
</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.

<TABLE>
<CAPTION>

                                                       Year ended September 30,
                                            ----------------------------------------------
                                             1997      1996      1995      1994      1993
                                             ----      ----      ----      ----      ----
                                                        (Dollars in thousands)

<S>                                         <C>       <C>       <C>       <C>       <C>
Balance at beginning of period              $1,611    $1,499    $1,021    $  821    $1,352
Charge-offs
  Mortgage loans                                 0         0        (1)       (7)     (788)
  Consumer loans                               (28)      (28)      (30)      (89)      (63)
                                            ----------------------------------------------
      Total charge-offs                        (28)      (28)      (31)      (96)     (851)
                                            ----------------------------------------------
Recoveries
  Mortgage loans                                 0         0        438        1        19
  Consumer loans                                11         9         11      104        20
                                            ----------------------------------------------
      Total recoveries                          11         9        449      105        39
                                            ----------------------------------------------
      Net (charge-offs) recoveries             (17)       (19)      418        9      (812)
                                            ----------------------------------------------
Provision for loss                             222        131        60      191       281
                                            ----------------------------------------------
Balance at end of period                    $1,816     $1,611    $1,499   $1,021    $  821
                                            ==============================================
Ratio of net (charge-offs) recoveries to
 average loans outstanding                   (0.01)%    (0.01)%    0.28%    0.01%    (0.65)%
                                            ==============================================
</TABLE>

      First Federal classified no loans meeting the definition of impaired 
during the years ended September 30, 1997 and 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,
                 ----------------------------------------------------------------------------------------------------------------
                         1997                   1996                   1995                   1994                   1993
                 --------------------   --------------------   --------------------   --------------------   --------------------
                          Percent of             Percent of             Percent of             Percent of             Percent of
                           loans in               loans in               loans in               loans in               loans in
                          category to            category to            category to            category to            category to
                 Amount   total loans   Amount   total loans   Amount   total loans   Amount   total loans   Amount   total loans
                 ------   -----------   ------   -----------   ------   -----------   ------   -----------   ------   -----------
                                                              (Dollars in thousands)

<S>              <C>         <C>        <C>         <C>        <C>         <C>        <C>         <C>         <C>       <C>
Mortgage loans   $  548      70.79%     $  521      74.05%     $  566      74.85%     $  518      77.18%      $389      79.48%
Consumer loans      797      28.00         623      24.95         483      24.16         421      22.37        327      20.33
Commercial
 loans               21       1.21          17       1.00          15       0.99           0        .45          0        .19
Unallocated         450          -         450          -         435          -          82          -        105          -
                 ------------------------------------------------------------------------------------------------------------
      Total      $1,816     100.00%     $1,611     100.00%     $1,499     100.00%     $1,021     100.00%      $821     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, 1997, First Federal had no assets 
classified "doubtful."  First Federal's loan loss allowance at September 30, 
1997, was considered by management to be adequate.  See Exhibit 99.2, "Safe 
Harbor Under the Private Securities Litigation Reform Act of 1995" attached 
hereto, which is incorporated herein by reference.

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,
                                        -------------------------------------------------------------------
                                                1997                   1996                    1995
                                        --------------------   --------------------    --------------------
                                        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>
Investment securities:
  U.S. Government securities and
   agency obligations                   $7,296      81.60%     $4,321      69.59%      $4,621      68.40%
  Obligations of State and
   political subdivisions                  207       2.32         227       3.66          246       3.64
                                        ----------------------------------------------------------------
    Total investment securities          7,503      83.92       4,548      73.25        4,867      72.04
                                        ----------------------------------------------------------------
  Mortgage-backed securities             1,438      16.08       1,661      26.75        1,889      27.96
                                        ----------------------------------------------------------------
    Total investment securities and
     mortgage-backed securities         $8,941     100.00%     $6,209     100.00%      $6,756     100.00%
                                        ================================================================
  Average remaining life of
   investment securities and
   mortgage-backed securities               2.92 years            3.83 years              6.00 years
  Adjusted weighted average
   maturity of investment securities        3.7 months            1.7 months              4.7 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, 1997
                                   ----------------------------------------------------------------------------------
                                   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              $7,296         $ -           $  -         $    -        $7,296         $7,297
Obligation of States and
 political subdivisions                   -           -            170             37           207            207
Mortgage-backed securities                -           -            148          1,290         1,438          1,477
                                     -----------------------------------------------------------------------------
Total investment securities and
 mortgage-backed securities          $7,296         $ -           $318         $1,327        $8,941         $8,981
                                     =============================================================================
Weighted average yield                 5.79%         --           7.48%          7.00%         6.03%             -

</TABLE>

Note:  Yields on tax-exempt securities are adjusted on a tax-equivalent 
       basis.

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,
                                           --------------------------------------------------------------------------------------
                                                      1997                          1996                          1995
                                            -------------------------     -------------------------     -------------------------
                                                         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                      $  4,214          3%          $  3,978          3%          $  3,170          2%
  Money market                               24,299         19             22,307         17             20,266         16
Passbook and statement savings accounts      25,747         20             28,330         22             29,589         23
                                           -------------------------------------------------------------------------------
  Total transaction accounts                 54,260         42             54,615         42             53,025         41
                                           -------------------------------------------------------------------------------
Certificates of deposit:
  Negotiated-rate certificates                4,587          4              5,466          4              5,385          4
  Money-market certificates:
    3 to 6 months                             5,873          5              7,141          5              8,408          7
    12 to 23 months                          28,104         23              8,793          7              3,943          3
    2 to 2 1/2 years                          7,882          6              9,078          7             11,338          9
    3 to 3 1/2 years                         20,382         16             38,766         30             41,544         32
    4 to 4 1/2 years                            204          -                210          -                289          -
    5 years and greater                       4,968          4              5,633          5              4,979          4
                                           -------------------------------------------------------------------------------
  Total certificates of deposit              72,000         58             75,087         58             75,886         59
                                           -------------------------------------------------------------------------------
Christmas club and other
 noninterest-bearing accounts                   375          -                370          -                356          -
                                           -------------------------------------------------------------------------------
  Total deposits                           $126,635        100%          $130,072        100%          $129,267        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
                   -----------------------------
                    1997       1996       1995
                    ----       ----       ----
                      (Dollars in thousands)

<S>                <C>        <C>        <C>
Less than 6%       $52,396    $63,901    $50,422
6 - 6.99%           18,362      9,719     23,695
7 - 7.99%              310        539        764
8 - 8.99%              589        581        678
Greater than 9%        343        347        327
                   -----------------------------
                   $72,000    $75,087    $75,886
                   =============================
</TABLE>

      The following table presents the amount and remaining maturities of 
time deposits at September 30, 1997:

<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    $45,887        $25,745          $ 327         $  41     $72,000
Weighted average rate       5.43%          5.83%          6.80%         6.12%       5.58%

</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, 1997, and September 30, 1996:

<TABLE>
<CAPTION>

         Maturity             At September 30, 1997    At September 30, 1996
         --------             ---------------------    ---------------------
                                          (Dollars in thousands)

<S>                                  <C>                      <C>
Three months or less                 $ 3,892                  $ 2,206
Over 3 months to 6 months              1,835                    3,200
Over 6 months to 12 months             3,503                    2,409
Over twelve months                     2,891                    4,021
                                     -------                  -------
Total                                $12,121                  $11,836
                                     =======                  =======
</TABLE>

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

<TABLE>
<CAPTION>

                                                 Year ended September 30
                                           -----------------------------------
                                             1997         1996         1995
                                             ----         ----         ----
                                                 (Dollars in thousands)

<S>                                        <C>          <C>          <C>
Beginning balance                          $ 130,072    $ 129,267    $ 129,013
Deposits                                     382,506      321,320      309,913
Withdrawals                                 (389,873)    (324,469)    (312,968)
Interest credited                              3,930        3,954        3,309
                                           -----------------------------------
Ending balance                             $ 126,635    $ 130,072    $ 129,267
                                           ===================================
    Net increase (decrease) in deposits    $  (3,437)   $     805    $     254
                                           -----------------------------------
Percent increase (decrease) in deposits        (2.64)%        .62%         .20%

</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, 1997, 1996 and 1995, and the 
average aggregate balances of FHLB advances outstanding during the years 
ended September 30, 1997, 1996 and 1995:

<TABLE>
<CAPTION>

                                                      At or for the
                                                 year ended September 30
                                              -----------------------------
                                               1997       1996       1995
                                               ----       ----       ----
                                                 (Dollars in thousands)

<S>                                           <C>        <C>        <C>
Maximum amount of FHLB advances
 outstanding during period                    $59,805    $37,970    $32,132
Average amount of FHLB advances
 outstanding during period                    $50,260    $30,334    $27,143
Amount of FHLB advances outstanding at
 end of period                                $59,805    $37,970    $27,600
Weighted average interest cost of FHLB
 advances during period based on month-end
 balances                                        5.75%      5.55%      6.17%

</TABLE>

      First Federal had variable-rate advances with original maturities of 
less than 90 days totaling $29.8 million at a 6.53% interest rate at 
September 30, 1997.  Fixed-rate long-term advances with a 6.34% weighted 
average consisted of the following by scheduled maturity:

<TABLE>
<CAPTION>

                                      As of September 30, 1997
                                      ------------------------
                                                    Weighted
                                      Amount      Average Rate
                                      ------      ------------

<S>                                   <C>            <C>
One year or less                      $ 3,000        6.22%
More than one year through 3 years    $20,000        6.22%
More than 3 years through 5 years     $ 2,000        6.65%
More than 5 years through 10 years    $ 5,000        6.79%

</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,
                                                                                ------------------------
                                                                                1997     1996     1995
                                                                                ----     ----     ----

<S>                                                                             <C>      <C>      <C>
Weighted average yield on loan portfolio                                        8.59%    8.58%    7.97%
Weighted average yield on mortgage-backed securities                            7.35     5.92     6.82
Weighted average yield on investments                                           5.67     5.62     5.39
Weighted average yield on all interest-earning assets                           8.44     8.43     7.85
Weighted average rate paid on deposits                                          4.16     4.26     3.90
Weighted average rate paid on FHLB advances                                     5.75     5.55     6.17
Weighted average rate paid on all interest-bearing liabilities                  4.62     4.51     4.31
Interest rate spread (spread between weighted average rate on all interest-
 earning assets and all interest-bearing liabilities)                           3.82     3.92     3.54
Net interest yield (net interest income as a percentage of average interest-
 earning assets)                                                                3.87     4.04     3.70

</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.  Yields on tax-exempt assets have been computed on a 
fully tax-exempt basis assuming a tax rate of 34%.

<TABLE>
<CAPTION>

                                                                    Year ended September 30,
                               ---------------------------------------------------------------------------------------------------
                                            1997                              1996                              1995
                               -------------------------------   -------------------------------   -------------------------------
                                 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)      $166,185     $14,274    8.59%     $153,277     $13,153    8.58%     $147,451     $11,746    7.97%
  Mortgage-backed securities       1,538         113    7.35         1,773         105    5.92         1,965         134    6.82
  Interest-bearing deposits in
   FHLB                            3,047         163    5.35         2,385         121    5.07         1,993          40    2.00
  Investment securities            5,196         304    5.85         4,248         252    5.93         4,037         285    7.06
                                --------------------              --------------------              --------------------
Total interest-earning assets   $175,966     $14,854    8.44      $161,683     $13,631    8.43      $155,446     $12,205    7.85
                                ====================              ====================              ====================
Interest-bearing liabilities:
  Certificates of deposit       $ 72,942     $ 3,968    5.44      $ 76,379     $ 4,223    5.53      $ 70,316     $ 3,559    5.06
  Passbook accounts               27,461         670    2.44        28,721         706    2.46        30,755         757    2.46
  NOW accounts                    23,316         504    2.16        21,857         485    2.22        21,392         460    2.15
  FHLB advances                   50,260       2,888    5.75        30,334       1,685    5.55        27,143       1,676    6.17
                                --------------------              --------------------              --------------------
  Total interest-bearing
   liabilities                  $173,979     $ 8,030    4.62      $157,291     $ 7,099    4.51      $149,606    $ 6,452     4.31
                                ====================              ====================              ===================
Net interest income; interest
 rate spread                                 $ 6,824    3.82                   $ 6,532    3.92                  $ 5,753     3.54
                                             =======                           =======                          =======
Net interest yield (2)                                  3.87                              4.04                              3.70
Average interest-earning
 assets to average interest-
 bearing  liabilities             102.62%                           102.79%                           103.90%

- --------------------
<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%, and because the 
OTS is not currently enforcing the regulation, 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, 1997, 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, 1997
                           ----------------------
Change in Interest Rate    $ Change      % Change
    (Basis Points)          In NPV        in NPV
- -----------------------    --------      --------
                           (Dollars in thousands)

         <S>               <C>             <C>
         +400              $(1,987)        (9)%
         +300              $  (654)        (3)%
         +200              $   213          1%
         +100              $   439          2%
            0                    0          0
         -100              $  (824)        (4)%
         -200              $(1,312)        (6)%
         -300              $(1,488)        (7)%
         -400              $(1,212)        (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,
                                               ---------------------------
                                                1997       1996      1995
                                                ----       ----      ----
                                                     (In thousands)

<S>                                            <C>        <C>       <C>
Noninterest-earning assets:
  REO                                          $    16    $   16    $    -
  Fixed assets                                   7,114     5,355     2,918
  Other assets                                   3,474     2,533     2,166
                                               ---------------------------
      Total noninterest-earning assets         $10,604    $7,904    $5,084
                                               ===========================
Noninterest-bearing liabilities:
  Noninterest-bearing NOW accounts             $ 4,357    $3,945    $2,893
  Other liabilities                              2,269     2,561     2,078
                                               ---------------------------
      Total noninterest-bearing liabilities    $ 6,626    $6,506    $4,971
                                               ===========================
</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,
                                    -------------------------------------------------------------------------------------------
                                           1997 vs. 1996                   1996 vs. 1995                   1995 vs. 1994
                                    ---------------------------     ---------------------------     ---------------------------
                                    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                  $1,106       $  15    $1,121     $479        $928     $1,407    $1,428       $647     $2,075
  Mortgage-backed securities           (10)         18         8      (12)        (17)       (29)      (16)         3        (13)
  Investment securities                 91           3        94       34          14         48         9         82         91
                                    --------------------------------------------------------------------------------------------
  Total interest income             $1,187       $  36    $1,223     $501        $925     $1,426    $1,421       $732     $2,153
                                    ============================================================================================
Interest expense attributable to:                  
  Deposits                          $ (142)      $(130)   $ (272)    $181        $457     $  638    $ (128)      $452     $  324
  FHLB advances                      1,140          63     1,203       62         (53)         9     1,185        368      1,553
                                    --------------------------------------------------------------------------------------------
  Total interest expense            $  998       $ (67)   $  931     $243        $404     $  647    $1,057       $820     $1,877
                                    ============================================================================================
Increase (decrease) in net
 interest income                    $  189       $ 103    $  292     $258        $521     $  779    $  364       $(88)    $  276
                                    ============================================================================================
</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 third in deposit share with 12.95% of the 
savings market as of June 30, 1996, and ranks first in residential real 
estate originations for purchase of residential property with 17.21% of the 
mortgage loan originations for the first nine months of the 1997 calendar 
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, 1997, First Federal had 70 full-time employees and 
12 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, by certain other persons who 
acquire or transfer voting shares after public disclosure of the acquisition 
or by certain officers of Bancorp or directors of Bancorp who are also 
employees of Bancorp.  The Control Share Acquisition Statute was intended, 
in part, to protect shareholders of Ohio corporations from coercive tender 
offers.

      Takeover Bid Statute.  Ohio law provides that an offeror may not make 
a tender offer or request or invitation for tenders that would result in the 
offeror beneficially owning more than ten percent of any class of the target 
company's equity securities unless such offeror files certain information 
with the Ohio Division of Securities (the "Securities Division") and 
provides such information to the target company and the offerees within 
Ohio.  The Securities Division may suspend the continuation of the control 
bid if the Securities Division determines that the offeror's filed 
information does not provide full disclosure to the offerees of all material 
information concerning the control bid.  The statute also provides that an 
offeror may not acquire any equity security of a target company within two 
years of the offeror's previous acquisition of any equity security of the 
same target company pursuant to a control bid unless the Ohio offerees may 
sell such security to the offeror on substantially the same terms as 
provided by the previous control bid.  The statute does not apply to a 
transaction if either the offeror or the target company is a savings and 
loan holding company and the proposed transaction requires federal 
regulatory approval.

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, 1997:

<TABLE>
<CAPTION>

                                  At September 30, 1997
                                  ----------------------
                                               Percent
                                  Amount      of assets
                                  ------      ---------
                                  (Dollars in thousands)

<S>                               <C>            <C>
Tangible capital                  $13,862        6.82%
Tangible capital requirement        3,049        1.50
                                  -------------------
  Excess                          $10,813        5.32%
                                  ===================
Core capital                      $13,862        6.82%
Core capital requirement            6,097        3.00
                                  -------------------
  Excess                          $ 7,765        3.82%
                                  ===================
Total capital                     $15,167       11.31%
Risk-based capital requirement     10,729        8.00
                                  -------------------
  Excess                          $ 4,438        3.31%
                                  ===================
</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.  First Federal's capital at September 30, 1997, 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 
maintain a specified level of investments in assets that are designated as 
qualifying thrift investments ("QTIs").  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 the QTL 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.  
Under legislation effective in 1996, QTIs were expanded to include credit 
card and educational loans without restriction, and the QTL Test could be 
met by qualifying as a "domestic building and loan" under the Internal 
Revenue Code of 1986, as amended (the "Code").  Under this test, 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 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, 1997, 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, 1997, 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 
deposits).  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 to the general public or as 
offered to all employees in a company-wide benefit program.  Loans to 
executive officers are subject to additional limitations.  First Federal was 
in compliance with such restrictions at September 30, 1997.

      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, 1997.

      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, 1997, 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.  The FDIC maintains and administers two 
separate insurance funds, the Bank Insurance Fund ("BIF") for commercial 
banks and state savings banks and the SAIF for savings associations.

      The deposits of First Federal and other savings associations are 
insured by the FDIC in the SAIF.  Legislation to recapitalize the SAIF and 
to eliminate the significant premium disparity between the BIF and the SAIF 
became effective September 30, 1996.  Pursuant to the recapitalization plan, 
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 has increased 
BIF assessments for healthy banks to $.013 per $100 of deposits in 1997.  
SAIF assessments for healthy savings associations in 1997 are $.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 regulation 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.  Effective December 12, 1997, such 
regulations generally require that reserves of 3% be maintained against 
deposits in transaction accounts up to $47.8 million (subject to an 
exemption of up to $4.7 million), and that an initial reserve of 10% be 
maintained against that portion of total net transaction accounts in excess 
of $47.8 million.  These percentages are subject to adjustment by the FRB.  
At September 30, 1997, First Federal was in compliance with the reserve 
requirements then in effect and also in compliance with the new 
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 $3,041,900 at September 30, 1997.

      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 and First Federal are each subject to the federal tax laws and 
regulations which apply to corporations generally.  In addition to the 
regular income tax, Bancorp and First Federal may be subject to an 
alternative 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.  
However, the Taxpayer Relief Act of 1997 repealed the alternative minimum 
tax for certain "small corporations" for tax years beginning after December 
31, 1997.  A corporation initially qualifies as a small corporation if it 
had average gross receipts of $5,000,000 or less for the three tax years 
ending with its first tax year beginning after December 31, 1996.  Once a 
corporation is recognized as a small corporation, it will continue to be 
exempt from the alternative minimum tax for as long as its average gross 
receipts for the prior three-year period does not exceed $7,500,000.  In 
determining if a corporation meets this requirement, the first year that it 
achieved small corporation status is not taken into consideration.

      First Federal's average gross receipts for the three tax years ending 
on September 30, 1997, is $14,910,000, and as a result, First Federal does 
not qualify as a small corporation exempt from the alternative minimum tax.

      Prior to the enactment of the Small Business Jobs Protection Act (the 
"Small Business Act"), which was signed into law on August 21, 1996, certain 
thrift institutions, including First Federal, were allowed deductions for 
bad debts under methods more favorable than 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 one of the two reserve methods of Section 593 of the Code.  The 
reserve methods under Section 593 of the Code permitted a thrift institution 
annually to 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 1996, 1995 and 1994, First Federal used the percentage of taxable 
income method because such method provided a higher bad debt deduction than 
the experience method.

      The Small Business Act eliminated the percentage of taxable income 
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 only the specific charge-off method.  
First Federal would be treated as a small bank.

      A thrift institution required to change its method of computing 
reserves for bad debt will threat 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.  Section 481(a) of the Code requires 
certain amounts to be recaptured with respect to such change.  Generally, 
the amounts to be recaptured 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, 1998 (i.e., the "pre-1998 reserves").  In the case of a thrift 
institution that becomes a small 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 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 of the 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 then 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.

      The tax returns of First Federal have been audited or closed without 
audit through fiscal year 1993.  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.

      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, 1997, First Federal's "pre-1988 reserves" for tax purposes 
totaled approximately $1.6 million.  First Federal believes it has 
approximately $7.1 million of accumulated earnings and profits for tax 
purposes as of September 30, 1997, 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.

      The federal income tax provision decreased by $226,000 from fiscal 
1996 to fiscal 1997.  The effective tax rate for fiscal 1997 was 33% 
compared to 34.2% for fiscal year 1996.

      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.

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.  For tax years beginning after 
December 31, 1998, the tax rate is the greater of (i) 5.1% on the first 
$50,000 of computed Ohio taxable income and 8.5% of computed Ohio taxable 
income in excess of $50,000 or (ii) .400% times taxable net worth.

      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.  For tax year 1999, however, the franchise 
tax on financial institutions will be 1.4% of the book net worth and for tax 
years thereafter the tax will be 1.3% of the book net worth.  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, 
1997, 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            $4,908,265

Branch Offices:
990 Military Road
Zanesville, Ohio  43701               Owned             1975              5,000               418,323

2810 Maysville Pike
South Zanesville, Ohio  43701         Owned             1994              2,050               460,618

55 East Main Street
Roseville, Ohio  43777                Owned             1990              2,394               121,432

639 Main Street
Coshocton, Ohio  43812                Owned             1982              4,310               119,860

132 Main Street
Newcomerstown, Ohio  43832            Owned             1984              2,128                 4,770

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                61,250


- --------------------
<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 was completed in 
      November 1996 for a cost of $4.3 million.

</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 $1.3 million at September 30, 1997.  
First Federal believes such properties are adequately insured.  See Notes to 
Consolidated Financial Statements 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.

      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, 1997.

<TABLE>
<CAPTION>

                           09/97     06/97     03/97     12/96     09/96     06/96     03/96     12/95
                           -----     -----     -----     -----     -----     -----     -----     -----

<S>                        <C>       <C>       <C>       <C>       <C>       <C>       <C>       <C>
Dividend Declared          $0.060    $0.060    $0.060    $0.060    $0.055    $0.055    $0.050    $0.050

High Bid During Quarter    20.250    19.000    18.500    16.500    13.750    12.250    11.875    10.125

Low Bid During Quarter     17.000    17.000    16.000    13.250    11.750    11.125    10.125     9.750

Last Bid Of Quarter        18.750    18.250    18.500    16.000    13.750    11.750    11.125    10.125

</TABLE>

      On 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.  
Bancorp had 1,575,116 common shares outstanding and held of record by 
approximately 557 shareholders as of November 30, 1997.  Bancorp's common 
shares are traded in the over-the-counter market.

      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, other types of 
consumer loans,  including home equity, home improvement loans, and secured 
and unsecured lines-of-credit, and commercial loans.  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 1998;
      (3)   Management's anticipation that loan demand will increase 
            slightly;
      (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 1998 if interest rates remain 
            relatively stable;
      (6)   Management's anticipation to add up to $7.5 million in fixed-
            rate residential loans to the loan portfolio;
      (7)   Legislative changes with respect to the federal thrift charter;
      (8)   Management's expectation that the amount of its consumer loans 
            will increase; and 
      (9)   Management's expectation that a significant portion of the 
            certificates of deposit at First Federal maturing in fiscal year 
            1998 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                                             1997         1996         1995         1994         1993
                                                           ----         ----         ----         ----         ----
                                                               (Dollars in thousands except for per share data)

<S>                                                      <C>          <C>          <C>          <C>          <C>
Total amount of:
  Assets                                                 $ 203,703    $ 184,467    $ 171,624    $ 156,305    $ 146,048
  Mortgage-backed securities                                 1,438        1,661        1,889        2,063        2,395
  Loans receivable - net                                   174,027      160,298      151,744      138,618      127,149
  Federal funds sold and
   other short-term investments                              1,600        3,175          975          550            -
  Investment securities and FHLB stock                      10,545        6,478        6,502        6,233        5,638
  Deposits                                                 126,635      130,072      129,267      129,013      130,331
  Borrowed funds                                            59,805       37,970       27,600       14,625        3,225
  Stockholders' equity                                      15,626       13,998       12,745       11,484       11,231
Number of:
  Real estate loans outstanding                              2,972        3,008        2,675        2,655        2,642
  Consumer loans outstanding                                 5,994        5,189        4,938        4,735        4,483
  Deposit accounts                                          20,349       20,312       20,750       20,237       20,516
  Full service offices                                           6            6            6            6            6

<CAPTION>

Summary of operations                                      1997         1996         1995         1994         1993
                                                           ----         ----         ----         ----         ----

<S>                                                      <C>          <C>          <C>          <C>          <C>
  Total interest income                                  $  14,854    $  13,630    $  12,205    $  10,052    $  10,805
  Total interest expense                                     8,031        7,099        6,452        4,575        5,206
                                                         -------------------------------------------------------------
  Net interest income                                        6,823        6,531        5,753        5,477        5,599
  Provision for loan losses                                    222          131           60          192          281
                                                         -------------------------------------------------------------
  Net interest income after
   provision for loan losses                                 6,601        6,400        5,693        5,285        5,318
  Noninterest income                                         1,096          871          766          731          765
  Noninterest expense                                        4,753        5,092        4,062        4,084        3,909
  Provision for loss on property
   held for sale                                                 -            -            -            -            -
                                                         -------------------------------------------------------------
  Income before federal income tax and
   cumulative effect of a change in accounting
   method                                                    2,944        2,179        2,397        1,932        2,174
  Provision for federal income taxes                           971          745          802          573          677
                                                         -------------------------------------------------------------
  Income before cumulative effect of a
   change in accounting method                               1,973        1,434        1,595        1,359        1,497
  Cumulative effect of change in accounting
   for income taxes                                              -            -            -         (360)           -
                                                         -------------------------------------------------------------
  Net income                                             $   1,973    $   1,434    $   1,595    $     999    $   1,497
                                                         =============================================================

  Primary earnings per share before cumulative effect
   of a change in accounting method                      $    1.15    $     .84    $     .97    $     .80    $     .88
  Change in accounting method                                    -            -            -         (.21)           -
                                                         -------------------------------------------------------------
  Primary earnings per share                             $    1.15    $     .84    $     .97    $     .59    $     .88
                                                         =============================================================

  Fully diluted earnings per share before cumulative
   effect of a change in accounting method               $    1.14    $     .84    $     .96    $     .79    $     .87
  Change in accounting method                                    -            -            -         (.21)           -
                                                         -------------------------------------------------------------
  Fully diluted earnings per share                       $    1.14    $     .84    $     .96    $     .58    $     .87
                                                         =============================================================

  Cash dividend declared per share                       $    0.24    $    0.21    $    0.18    $    0.14    $    0.09
  Weighted average common and
   common equivalent shares (1)
    Primary                                              1,721,481    1,697,094    1,640,194    1,695,948    1,706,096
    Fully diluted                                        1,728,007    1,716,515    1,660,670    1,702,556    1,710,692

- --------------------
<F1>  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                        1997       1996       1995       1994       1993
                                            ----       ----       ----       ----       ----

<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                                   3.52%      3.71%      3.48%      3.73%      3.87%
Average interest rate spread                 3.82       3.92       3.54       3.84       3.99
Net interest yield (net interest
 income divided by average interest-
 earning assets)                             3.87       4.04       3.70       3.99       4.15
Return on stockholders' equity (1)          13.36      10.65      13.14      12.57      14.00
Return on stockholders' equity (2)          13.36      10.65      13.14       9.24      14.00
Return on assets (3)                         1.02        .81        .96        .93       1.03
Return on assets (4)                         1.02        .81        .96        .68       1.03
Average interest-earning assets to
 average interest-bearing liabilities      102.62     102.79     103.90     104.69     104.12
Stockholders' equity to total assets at
 end of period                               7.67       7.59       7.43       7.35       7.69
Average stockholders' equity to average
 total assets                                7.61       7.65       7.33       7.51       7.36
Dividend payout                             19.13      25.00      18.75      24.14      10.35
Nonperforming assets ratio (total
 nonperforming assets divided by
 total assets) at end of period (5)           .27        .28        .31        .46       1.68
General valuation allowance to net
 loans outstanding at end of period          0.74       0.75       0.76       0.57       0.52

- --------------------
<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 $203.7 million at September 
30, 1997, from $184.5 million at September 30, 1996.  The increase in assets 
is the result primarily of an increase in net loans receivable of $13.7 
million, or 8.56%, from $160.3 million at September 30, 1996, to $174.0 
million at September 30, 1997, an increase in securities held to maturity 
from $4.5 million to $7.5 million, and an increase in premises and equipment 
from $6.6 million to $7.5 million.  The increase in loans receivable was 
primarily due to an increase in residential real estate loans of $4.0 
million, a $5.9 million increase in consumer automobile loans, a $1.3 
million increase in other real estate loans, a $474,000 increase in 
commercial loans and a $2.1 million increase in other consumer loans.  The 
increase in residential loans was due to new loan originations and 
refinancing of loans from other institutions.  The increase in consumer auto 
loans was due to new originations and refinancing of loans from other 
institutions.

      Cash and cash equivalents increased $675,000 to $8.8 million at 
September 30, 1997.  Investment securities increased $3.0 million to 
increase the level of securities available for liquidity as assets have 
continued to increase.  See "Liquidity and Capital Resources."  Mortgage-
backed securities decreased by $223,000, or 13.42%, during the 1997 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 $1.2 million to $4.4 million 
at September 30, 1997.  Premises and equipment increased $1.0 million due to 
the renovation of the Main Office, which cost $4.3 million.  FHLB stock 
increased $1.1 million, which is included in accrued interest receivable and 
other assets.

      The allowance for loan losses increased by $205,000 from $1,611,000 at 
September 30, 1996, to $1,816,000 at September 30, 1997.  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.  See Exhibit 99.2 hereto, "Safe Harbor Under the 
Private Securities Litigation Reform Act of 1995," which is incorporated 
herein by reference.

      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 decreased by $3.4 million, or 2.64%, from $130.1 million at 
September 30, 1996, to $126.6 million at September 30, 1997.  The decrease 
is primarily due to the decline in certificate of deposit accounts at 
September 30, 1997.  The balance of such deposits decreased $3.1 million to 
$72.0 million at September 30, 1997, from $75.1 million at September 30, 
1996.  At September 30, 1997, FHLB advances totaled $59.8 million, an 
increase of $21.8 million over the $38 million of advances outstanding at 
September 30, 1996.  Management believes that deposits will grow slightly 
during early fiscal year 1998 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, the 
attractiveness of alternative investments and other national and local 
economic circumstances.

      Stockholders' equity was $15.6 million, or 7.67% of total assets, at 
September 30, 1997, compared to $14 million, or 7.59% of total assets, at 
September 30, 1996.  The increase was attributable to $2.0 million in net 
income for the 1997 fiscal year, $377,000 in dividends declared, and $32,850 
received from exercised options.

Comparison of the Years Ended
September 30, 1997 and 1996

      First Federal reported net income for the 1997 fiscal year of 
approximately $2.0 million, compared to $1.4 million in fiscal year 1996.  
The most significant changes from 1996 to 1997 were the increase in net 
interest income of $292,000 and the decrease in noninterest expense of 
$421,000 due primarily to not having a special deposit insurance assessment 
by the Savings Association Insurance Fund ("the SAIF") of the FDIC as in 
1996.

      Net interest income increased by $292,000 in fiscal year 1997 compared 
to fiscal year 1996.  Interest income increased $1.2 million during fiscal 
year 1997 from $13.6 million during fiscal year 1996.  This increase was a 
result of average loans increasing $12.9 million during 1997 compared to 
1996 and the highly competitive mortgage loan market in which 1996's first-
year rates on adjustable-rate mortgages were set at rates lower than the 
fully indexed rates and adjusted to higher rates in 1997.  Only 2.85%, or 
$5.0 million, of First Federal's total loan portfolio of $174.0 million 
consists of fixed-rate residential real estate loans.  Due to the low 
percentage of fixed-rate loans in the loan portfolio, management believes 
that the addition of up to $7.5 million in 15-year fixed-rate loans to the 
loan portfolio, which it plans for fiscal year 1998,  will enhance the 
first-year income on loans without additional material interest-rate risk to 
the portfolio.  No assurance can be provided, however, that such fixed-rate 
loans will be added to the portfolio.  Loan originations are affected by 
loan demand, which in turn is affected by interest rates offered, general 
economic conditions and the availability of funds for lending activities.  
If interest rates remain relatively stable during fiscal year 1998, 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 1997 increased $931,000 from $7.1 million during fiscal year 
1996.  Included in interest expense for 1997 is approximately $2.9 million 
of interest on borrowed funds.  The increase in interest expense on deposits 
is the result of higher interest rates on certificates of deposit.  It is 
expected that the amount of interest paid on borrowed funds will increase 
during fiscal year 1998 as First Federal relies on additional advances from 
the FHLB to fund loan demand.

      First Federal's average interest rate spread decreased from 3.92% in 
fiscal 1996 to 3.82% in fiscal 1997 as a result of the average rate First 
Federal is paying on deposits and borrowings increasing more than the 
average rate First Federal is earning on loans and securities.

      The provision for loan losses was $222,000 in the 1997 fiscal year, an 
increase of $91,000 from the 1996 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 1997 by $225,000 from 
fiscal 1996.  This is a result of the increase in dividends paid on FHLB 
stock of $59,000, an increase of $20,000 in the gain on loans sold, and an 
increase in other income of $124,000, due to the sale of land that was held 
in the subsidiary, Firstfedco Agency, Inc., at a zero balance.  The land had 
been written off in 1992.

      Noninterest expenses decreased by approximately $339,000 from fiscal 
1996 to fiscal 1997.  The decrease is primarily attributable to not having a 
special deposit insurance assessment of $800,100 in fiscal 1997.  In 
addition, salaries and benefits increased $33,000, mainly due to an increase 
in staff and normal pay increases.  Occupancy expense increased $251,000 
mainly due to increased depreciation for the new building and furniture and 
fixtures as a result of the renovation of the Main Office at a cost of $4.3 
million.  The renovation also accounted for a $28,000 increase in costs due 
to the grand opening and reappraisal of the building.  Other operating 
expenses increased $229,000 due to an $88,000 increase in write-offs of 
consumer loans and dishonored checks,  $20,000 in start-up costs for the 
debit card program, a $20,000 increase in auditing and consulting fees 
related to the addition of Money Concepts, our third-party provider of 
investments and financial planning, a $20,000 increase in stationary and 
supplies, and a $12,000 increase in contributions.

      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.  Legislation to 
recapitalize the SAIF and to eliminate the significant premium disparity 
between the BIF and the SAIF became effective September 30, 1996.  Pursuant 
to the recapitalization plan, 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 has increased 
BIF assessments for healthy banks to $.013 per $100 of deposits in 1997.  
SAIF assessments for healthy savings associations in 1997 are $.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 regulation 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.  A two-
year delay is permitted for institutions meeting a residential mortgage loan 
origination test.  At September 30, 1997, First Federal had approximately 
$1.0 million in bad debt reserves subject to recapture for federal income 
tax purposes and approximately $1.1 million at September 30, 1996.  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 increased by $226,000 from fiscal 
1996 to fiscal 1997.  The effective tax rate for fiscal 1997 was 33.00% 
compared to 34.2% for fiscal year 1996.

Year 2000 Considerations
- ------------------------

      First Federal has conducted a comprehensive review of its computer 
systems to identify the systems that could be affected by the "Year 2000" 
issue and is developing an implementation plan to resolve the issue.  The 
Year 2000 problem is the result of computer programs being written using two 
digits rather than four to define the applicable year.  Any computer 
programs that have time-sensitive software may recognize a date using "00" 
as the year 1900 rather than the year 2000.  This could result in a major 
system failure or miscalculations.  First Federal presently believes that, 
with modifications to existing software and converting to new software, the 
Year 2000 problem will not pose significant operational problems for First 
Federal's computer systems as so modified and converted.  However, if such 
modifications and conversions are not completed timely, the Year 2000 
problem may have a negative impact on the operations of First Federal.

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 SAIF.

      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.  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. 

      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 the 
special deposit insurance assessment of $800,100 in 1996.  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.

      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.

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 
1997, the automobile loans increased to $36.3 million from $30.4 million in 
fiscal year 1996.  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 eight 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 parameters for  the maximum absolute 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 1% and (6)% at September 
30, 1997.

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.  At September 30, 1997, 
such minimum requirement was 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 requirement has since been 
lowered to 4%.  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 7.53% at September 30, 
1997.

      During the fiscal year ended September 30, 1997, 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 1998 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, 1997, First Federal had outstanding 
commitments to originate loans of $591,000, unfunded lines-of-credit 
totaling $4.6 million (a significant portion of which normally remains 
unfunded) and $139,000 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, 1997, totaled $45.9 
million.  Management believes that a significant portion of the amounts 
maturing during 1998 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,
                                                      1997        1996        1995
                                                      ----        ----        ----
                                                             (In thousands)

<S>                                                 <C>         <C>         <C>
Net cash provided by operating activities           $  1,996    $  1,888    $  2,086

Net cash used in investing                           (19,218)    (11,157)    (14,442)

Net cash provided by financing activities             17,897      11,095      13,099
                                                    --------------------------------

(Decrease) Increase in cash and cash equivalents         675       1,826         743

Cash and cash equivalents at beginning of year         8,162       6,336       5,593
                                                    --------------------------------

Cash and cash equivalents at end of year            $  8,837    $  8,162    $  6,336
                                                    ================================
</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, 1997.

<TABLE>
<CAPTION>

                                                Percent
                                  Amount       of assets
                                  ------       ---------
                                  (Dollars in thousands)

<S>                               <C>            <C>
Tangible capital                  $13,862        6.82%
Tangible capital requirement        3,049        1.50
                                  -------------------
  Excess                          $10,813        5.32%
                                  ===================

Core capital                      $13,862        6.82%
Core capital requirement            6,097        3.00
                                  -------------------
  Excess                          $ 7,765        3.82%
                                  ===================

Total risk-based capital          $15,167       11.31%
Risk-based capital requirement     10,729        8.00
                                  -------------------
  Excess                          $ 4,438        3.31%
                                  ===================
</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

      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 was adopted by First Federal on 
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 SFAS No. 122 did not have a significant impact on First Federal's 
financial statements.

      On October 1, 1996, First Federal adopted 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.  The pro forma impact of this pronouncement is disclosed in First 
Federal's financial statements.

      SFAS No. 125, "Accounting for Transfers and Servicing of Financial 
Assets and Extinquishments of Liabilities," was issued by the FASB in 1996.  
SFAS 125 revises the accounting for transfers of financial assets, such as 
loans and securities, and for distinguishing between sales and secured 
borrowings.  It was originally effective for some transactions in 1997 and 
others in 1998.  SFAS No. 127, "Deferral of the Effective Date of Certain 
Provisions of FASB Statement No. 125" was issued in December 1996.  SFAS 127 
defers, for one year, the effective date of provisions related to securities 
lending, repurchase agreements and other similar transactions.  The 
remaining portions of SFAS 125 continued to be effective January 1, 1997.  
SFAS 125 did not have a material impact on First Federal's financial 
statements.

      In March 1997, the FASB issued SFAS No. 128, "Earnings Per Share" 
which is effective for financial statements for periods ending after 
December 15, 1997, including interim periods.  SFAS 128 simplifies the 
calculation of earnings per share ("EPS") by replacing primary EPS with 
basic EPS.  It also requires dual presentation of basic EPS and diluted EPS 
for entities with complex capital structures.  Basic EPS includes no 
dilution and is computed by dividing income available to common shareholders 
by the weighted-average common shares outstanding for the period.  Diluted 
EPS reflects the potential dilution of securities that could share in 
earnings such as stock options, warrants or other common stock equivalents.  
All prior period EPS data will be restated to conform with the new 
presentation; however, First Federal does not expect such restatement to be 
materially different from EPS data previously reported.

      In February 1997, the FASB issued SFAS No. 129, "Disclosures of 
Information about Capital Structure."  SFAS 129 consolidated existing 
accounting guidance relating to disclosure about a company's capital 
structure.  Public companies generally have always been required to make 
disclosures now required by SFAS 129 and, therefore, SFAS 129 should have no 
material impact on First Federal.  SFAS 129 is effective for financial 
statements for periods ending after December 15, 1997.

      In June 1997, the FASB issued SFAS No. 130, "Reporting Comprehensive 
Income."  SFAS 130 establishes standards for reporting and display of 
comprehensive income and its components (revenues, expenses, gains and 
loses) in a full set of general-purpose financial statements.  SFAS 130 
requires that all items that are required to be recognized under accounting 
standards as components of comprehensive income be reported in a financial 
statement that is displayed with the same prominence as other financial 
statements.  It does not require a specific format for that financial 
statement but requires that an enterprise display an amount representing 
total comprehensive income for the period in that financial statement.

      SFAS 130 requires that an enterprise (a) classify items of other 
comprehensive income by their nature in a financial statement and (b) 
display the accumulated balance of other comprehensive income separately 
from retained earnings and additional paid-in capital in the equity section 
of a statement of financial position.  SFAS 130 is effective for fiscal 
years beginning after December 15, 1997.  Reclassification of financial 
statements for earlier periods provided for comparative purposes is 
required.

      In June 1997, the FASB issued SFAS No. 131, "Disclosures about 
Segments of an Enterprise and Related Information."  This Statement 
significantly changes the way that public business enterprises report 
information about operating segments in annual financial statements and 
requires that those enterprises report selected information about reportable 
segments in interim financial reports issues to shareholders.  It also 
establishes standards for related disclosures about products and services, 
geographic areas and major customers.  SFAS 131 uses a "management approach" 
to disclose financial and descriptive information about an enterprise's 
reportable operating segments which is based on reporting information the 
way the management organizes the segments within the enterprise for making 
operating decisions and assessing performance.  For many enterprises, the 
management approach will likely result in more segments being reported.  In 
addition, the Statement requires significantly more information to be 
disclosed for each reportable segment than is presently being reported in 
annual financial statements.  The Statement also requires that selected 
information be reported in interim financial statements.  SFAS 131 is 
effective for financial statements for periods beginning after December 15, 
1997.

Item 7.  Financial Statements.


                         FIRST FEDERAL BANCORP, INC.
                              Zanesville, Ohio

                             September 30, 1997



<TABLE>


                                  CONTENTS




<S>                                                      <C>
REPORT OF INDEPENDENT AUDITORS                           40


FINANCIAL STATEMENTS

      CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION     41

      CONSOLIDATED STATEMENTS OF INCOME                  42

      CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY    43

      CONSOLIDATED STATEMENTS OF CASH FLOWS              44

      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS         46

</TABLE>


                         FIRST FEDERAL BANCORP, INC.



                       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, 1997 and 1996, 
and related consolidated statements of income, stockholders' equity and cash 
flows for each of the three years in the period ended September 30, 1997.  
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 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 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 overall financial 
statement presentation.  We believe 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, 1997 and 1996, and results of its 
operations and cash flows for each of the three years in the period ended 
September 30, 1997, in conformity with generally accepted accounting 
principles.




                                       Crowe, Chizek and Company LLP

Columbus, Ohio
October 23, 1997



                         FIRST FEDERAL BANCORP, INC.
               CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                         September 30, 1997 and 1996

<TABLE>
<CAPTION>

                                                                        1997            1996
                                                                        ----            ----

<S>                                                                 <C>             <C>
ASSETS
Cash and amounts due from depository institutions                   $  7,237,127    $  4,986,988
Overnight deposits                                                     1,600,000       3,175,000
                                                                    ----------------------------
      Cash and cash equivalents                                        8,837,127       8,161,988
Securities held to maturity (Fair value - $7,504,000 in 1997 and
 $4,546,000 in 1996)                                                   7,503,561       4,548,069
Mortgage-backed securities held to maturity (Fair value -
 $1,477,000 in 1997 and $1,658,000 in 1996)                            1,437,681       1,661,018
Loans receivable, net                                                174,026,629     160,297,702
Premises and equipment, net                                            7,501,696       6,553,874
Accrued interest receivable and other assets                           4,396,375       3,244,605
                                                                    ----------------------------

      Total assets                                                  $203,703,069    $184,467,256
                                                                    ============================

LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities
  Deposits                                                          $126,634,570    $130,071,616
  Borrowed funds                                                      59,805,000      37,970,000
  Advances from borrowers for taxes and insurance                        376,276         540,734
  Accrued expenses and other liabilities                               1,261,362       1,887,057
                                                                    ----------------------------
      Total liabilities                                              188,077,208     170,469,407
                                                                    ----------------------------

Commitments and contingencies

Stockholders' equity
  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 shares issued                                 3,656,323       3,656,323
  Retained earnings                                                   12,461,620      10,876,921
  Treasury shares, 76,584 and 81,584 shares, at cost                    (492,082)       (535,395)
                                                                    ----------------------------
      Total stockholders' equity                                      15,625,861      13,997,849
                                                                    ----------------------------

        Total liabilities and stockholders' equity                  $203,703,069    $184,467,256
                                                                    ============================

</TABLE>


                         FIRST FEDERAL BANCORP, INC.
                      CONSOLIDATED STATEMENTS OF INCOME
                Years ended September 30, 1997, 1996 and 1995

<TABLE>
<CAPTION>

                                              1997           1996           1995
                                              ----           ----           ----

<S>                                        <C>            <C>            <C>
Interest income
  Interest and fees on loans               $14,273,365    $13,152,751    $11,746,698
  Interest on securities                       417,158        356,921        418,374
  Other interest income                        163,389        120,957         39,967
                                           -----------------------------------------
      Total interest income                 14,853,912     13,630,629     12,205,039
                                           -----------------------------------------

Interest expense
  Interest on deposits                       5,142,179      5,414,339      4,776,004
  Interest on borrowed funds                 2,888,430      1,685,085      1,675,527
                                           -----------------------------------------
      Total interest expense                 8,030,609      7,099,424      6,451,531
                                           -----------------------------------------

Net interest income                          6,823,303      6,531,205      5,753,508

Provision for loan losses                      222,268        130,823         60,340
                                           -----------------------------------------

Net interest income after provision for
 loan losses                                 6,601,035      6,400,382      5,693,168
                                           -----------------------------------------

Noninterest income
  Service charges on deposit accounts          310,308        316,480        292,814
  Gain on sale of loans                         67,624         47,652         37,208
  Dividends on FHLB stock                      177,456        118,870         91,469
  Other operating income                       540,487        387,923        344,944
                                           -----------------------------------------
      Total noninterest income               1,095,875        870,925        766,435
                                           -----------------------------------------

Noninterest expense
  Salaries and employee benefits             2,031,085      1,998,265      1,830,241
  Occupancy and equipment expense              758,537        508,015        449,454
  Deposit insurance expense                    174,218      1,148,468        336,744
  Data processing expense                      328,213        299,849        299,848
  Advertising                                  267,088        186,986        166,041
  Ohio franchise taxes                         192,511        179,342        167,207
  Other operating expenses                   1,000,983        771,657        812,970
                                           -----------------------------------------
      Total noninterest expense              4,752,635      5,092,582      4,062,505
                                           -----------------------------------------

Income before income taxes                   2,944,275      2,178,725      2,397,098

Provision for income taxes                     971,697        744,899        801,821
                                           -----------------------------------------

Net income                                 $ 1,972,578    $ 1,433,826    $ 1,595,277
                                           =========================================

Primary earnings per share                 $      1.15    $       .84    $       .97
                                           =========================================

Fully diluted earnings per share           $      1.14    $       .84    $       .96
                                           =========================================

</TABLE>


                         FIRST FEDERAL BANCORP, INC.
               CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                Years ended September 30, 1997, 1996 and 1995

<TABLE>
<CAPTION>

                                                                      Minimum
                                                                     Additional        Total
                            Common       Retained       Treasury      Pension      Stockholders'
                            Stock        Earnings        Stock       Liability        Equity
                            ------       --------       --------     ----------    -------------

<S>                       <C>           <C>            <C>           <C>            <C>
Balance,
  October 1, 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

Dividends declared,
 $.24 per share                            (377,416)                                   (377,416)

Net income for the
 year ended
 September 30, 1997                       1,972,578                                   1,972,578

Sale of treasury stock
 from exercise of
 options                                    (10,463)      43,313                         32,850
                          ---------------------------------------------------------------------

Balance,
 September 30, 1997       $3,656,323    $12,461,620    $(492,082)    $       0      $15,625,861
                          =====================================================================

</TABLE>


                         FIRST FEDERAL BANCORP, INC.
                    CONSOLIDATED STATEMENTS OF CASH FLOWS
                Years ended September 30, 1997, 1996 and 1995

<TABLE>
<CAPTION>

                                                      1997            1996            1995
                                                      ----            ----            ----

<S>                                               <C>             <C>             <C>
Cash flows from operating activities
  Net income                                      $  1,972,578    $  1,433,826    $  1,595,277
  Adjustments to reconcile net income to net
   cash provided by operating activities
    Depreciation and intangible amortization           472,846         253,549         219,628
    Net amortization (accretion) on securities         (63,517)        (17,356)         73,180
    Provision for loan losses                          222,268         130,823          60,340
    Net amortization of deferred fees                  236,789        (112,329)       (142,268)
    Deferred taxes                                     159,930        (244,484)         36,491
    Mortgage loans originated for sale              (5,216,323)     (6,903,822)     (2,925,247)
    Proceeds from sale of mortgage loans             5,214,597       6,763,321       3,027,571
    FHLB stock dividend                               (177,200)       (118,600)        (91,200)
    Changes in other assets and other
     liabilities                                      (825,594)        703,320         231,980
                                                  --------------------------------------------
      Net cash provided by operating
       activities                                    1,996,374       1,888,248       2,085,752
                                                  --------------------------------------------

Cash flows from investing activities
  Purchase of FHLB stock                            (1,111,800)       (176,800)       (535,600)
  Purchase of securities                            (8,980,101)     (5,455,986)     (1,730,914)
  Proceeds from maturities of securities             6,265,325       5,792,447       2,016,655
  Principal collected on mortgage-backed
   securities                                          223,337         228,400         173,189
  Loans made to customers, net of principal
   repayments                                      (14,305,110)     (8,431,367)    (14,424,893)
  Proceeds from sales and payments received
   on real estate owned                                110,701
  Proceeds from sale of student loans                                                1,277,831
  Purchases of premises and equipment               (1,420,669)     (3,114,164)     (1,218,427)
                                                  --------------------------------------------
      Net cash used for investing
       activities                                  (19,218,317)    (11,157,470)    (14,442,159)
                                                  --------------------------------------------
</TABLE>


                         FIRST FEDERAL BANCORP, INC.
              CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
                Years ended September 30, 1997, 1996 and 1995

<TABLE>
<CAPTION>

                                                        1997            1996            1995
                                                        ----            ----            ----

<S>                                                   <C>             <C>             <C>
Cash flows from financing activities
  Net change in deposit accounts                      (3,437,046)        805,001         374,269
  Net change in short-term FHLB advances               7,835,000      10,370,000       3,975,000
  Proceeds from long-term FHLB advances               17,000,000       1,000,000      16,000,000
  Repayment of long-term FHLB advances                (3,000,000)     (1,000,000)     (7,000,000)
  Net change in advance payments by
   borrowers for taxes and insurance                    (164,458)        229,049          32,131
  Dividends paid                                        (369,264)       (313,823)       (282,441)
  Proceeds from exercise of options                       32,850           5,400
                                                     -------------------------------------------
      Net cash provided by financing activities       17,897,082      11,095,627      13,098,959
                                                     -------------------------------------------

Net change in cash and cash equivalents                  675,139       1,826,405         742,552

Cash and cash equivalents at beginning of year         8,161,988       6,335,583       5,593,031
                                                     -------------------------------------------

Cash and cash equivalents at end of year             $ 8,837,127     $ 8,161,988     $ 6,335,583
                                                     ===========================================

Supplemental disclosures of cash flow information
  Cash paid during the year:
    Interest on deposits and borrowings              $ 8,034,416     $ 7,116,809     $ 6,291,521
    Income taxes                                         850,000       1,015,000         663,000

  Noncash transactions:
    Transfer of real estate owned balance
     to loans                                        $   108,541

</TABLE>

                         FIRST FEDERAL BANCORP, INC.
                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                      September 30, 1997, 1996 and 1995

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.

Concentration of Credit Risk:  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 58% of the Company's loan portfolio, 21% is made 
up of automobile loans, 12% is made up of multi-family, nonresidential and 
construction mortgage loans and the remaining 9% 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 affecting 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 use of management's 
estimates and assumptions include allowance for loan losses, realization of 
deferred tax assets, determination and carrying value of impaired loans, 
depreciation of premises and equipment, fair value of financial instruments, 
net accrued pension liability, 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:  The Company classifies 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 the positive intent and ability to hold to maturity.  

Trading securities are those purchased principally to sell in the near term, 
and are 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 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.

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.

Statement of Financial Accounting Standards (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 and commercial loans 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 on 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:  The Company follows 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.

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 
on the weighted average number of shares of common stock and common stock 
equivalents outstanding during the period.  The common stock equivalents 
resulting from the outstanding stock options granted are based on 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, the Board of 
Directors declared a two-for-one stock split in the form of a 100% stock 
dividend.  All earnings and dividends per share disclosures have been 
restated to reflect this stock split.  The weighted average number of common 
stock and common stock equivalents during each year ended September 30 was 
as follows:

<TABLE>
<CAPTION>

                         1997         1996         1995
                         ----         ----         ----

      <S>              <C>          <C>          <C>
      Primary          1,721,481    1,697,094    1,640,194
      Fully diluted    1,728,007    1,716,515    1,660,670

</TABLE>

Reclassifications:  Certain reclassifications have been made to the 1996 and 
1995 financial statements to be comparable to the 1997 presentation.


NOTE 2 - SECURITIES

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

<TABLE>
<CAPTION>

                              -------------------------1997-----------------------
                                              Gross         Gross       Estimated
                              Amortized     Unrealized    Unrealized      Fair
                                Cost          Gains         Losses        Value
                              ---------     ----------    ----------    ---------

<S>                           <C>            <C>          <C>           <C>
U.S. Government Treasury
 and agency securities        $7,296,591     $ 3,693      $ (3,284)     $7,297,000
Other debt securities            206,970          30                       207,000
                              ----------------------------------------------------
      Total securities         7,503,561       3,723        (3,284)      7,504,000
Mortgage-backed securities     1,437,681      39,319                     1,477,000
                              ----------------------------------------------------

                              $8,941,242     $43,042      $ (3,284)     $8,981,000
                              ====================================================

<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 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>

The amortized cost and estimated fair value of debt securities held to 
maturity at September 30, 1997, 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             $7,296,591    $7,297,000
Due after five through ten years       206,970       207,000
                                    ------------------------
                                     7,503,561     7,504,000
Mortgage-backed securities           1,437,681     1,477,000
                                    ------------------------

                                    $8,941,242    $8,981,000
                                    ========================
</TABLE>

No debt securities were sold for fiscal years ending September 30, 1997, 
1996 or 1995.

At September 30, 1997 and 1996, $3,085,000 and $3,585,000 of securities were 
pledged to collateralize public funds deposited in the Bank.


NOTE 3 - LOANS RECEIVABLE

The loan portfolio at September 30 consisted of the following:

<TABLE>
<CAPTION>

                                                 1997            1996
                                                 ----            ----

<S>                                          <C>             <C>
Real estate loans
  One- to four-family residences             $102,723,272    $ 99,495,953
  Multifamily                                   9,691,513       9,176,379
  Nonresidential                                9,799,389       8,504,671
  Construction loans                            3,082,024       6,581,920
                                             ----------------------------
                                              125,296,198     123,758,923
Less
  Undisbursed portion of loans in process       1,373,844       5,104,813
  Net deferred loan origination fees              474,858         559,731
                                             ----------------------------
      Total real estate loans                 123,447,496     118,094,379
                                             ----------------------------

Consumer and other loans
  Automobile                                   36,267,264      30,375,556
  Loans on deposit accounts                       421,866         484,244
  Home equity, education and other             12,869,551      10,743,261
  Commercial loans                              2,136,709       1,663,436
                                             ----------------------------
                                               51,695,390      43,266,497
  Net deferred loan origination costs             699,743         547,826
                                             ----------------------------
      Total consumer and other loans           52,395,133      43,814,323
                                             ----------------------------

Total loans                                   175,842,629     161,908,702

Less allowance for loan losses                  1,816,000       1,611,000
                                             ----------------------------

                                             $174,026,629    $160,297,702
                                             ============================
</TABLE>

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

<TABLE>
<CAPTION>

                                   1997          1996          1995
                                   ----          ----          ----

<S>                             <C>           <C>           <C>
Balance at beginning of year    $1,611,000    $1,499,444    $1,021,209
Provision charged to income        222,268       130,823        60,340
Charge-offs                        (28,649)      (28,017)      (31,545)
Recoveries                          11,381         8,750       449,440
                                --------------------------------------

Balance at end of year          $1,816,000    $1,611,000    $1,499,444
                                ======================================
</TABLE>

The Bank classified no loans as impaired under SFAS No. 114 at September 30, 
1997 and 1996 or during the years 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, 1997 and 1996 were approximately 
$14,730,000 and $12,854,000.

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>

      <S>                                    <C>
      Balance at September 30, 1996          $ 531,934
      Additions                                108,000
      Repayments                              (167,414)
      Other                                    (57,867)
                                             ---------

      Balance at September 30, 1997          $ 414,653
                                             =========
</TABLE>

NOTE 4 - PREMISES AND EQUIPMENT

Premises and equipment consists of the following at September 30:

<TABLE>
<CAPTION>

                                                  1997          1996
                                                  ----          ----

<S>                                            <C>           <C>
Land and improvements                          $  759,449    $  759,449
Office buildings and leasehold improvements     6,516,883     2,263,921
Furniture, fixtures and equipment               2,433,874     2,381,161
Construction in progress                                -     3,422,175
                                               ------------------------
      Total                                     9,710,206     8,826,706
Accumulated depreciation                        2,208,510     2,272,832
                                               ------------------------

                                               $7,501,696    $6,553,874
                                               ========================
</TABLE>

Depreciation expense was $462,707, $247,971 and $189,050 for the years ended 
September 30, 1997, 1996 and 1995.


NOTE 5 - DEPOSITS

Deposits at September 30 are summarized as follows:

<TABLE>
<CAPTION>

                                                    1997            1996
                                                    ----            ----

<S>                                             <C>             <C>
Noninterest-bearing checking                    $  4,214,234    $  3,978,251
Christmas club and other noninterest-bearing         375,242         369,976
                                                ----------------------------

      Total noninterest-bearing                    4,589,476       4,348,227
                                                ----------------------------

Money market checking                             24,298,655      22,306,521
Passbook and statement savings                    25,746,917      28,329,780
Negotiated-rate certificates of deposit            4,586,588       5,465,772
Fixed-rate certificates of deposit                67,412,934      69,621,316
                                                ----------------------------

      Total interest-bearing                     122,045,094     125,723,389
                                                ----------------------------

        Total deposits                          $126,634,570    $130,071,616
                                                ============================
</TABLE>

The aggregate amount of certificates of deposit with a minimum denomination 
of $100,000 was approximately $12,121,000 and $11,836,000 at September 30, 
1997 and 1996.  Deposits greater than $100,000 are not insured by the 
Federal Deposit Insurance Corporation (FDIC).

At September 30, 1997, scheduled maturities of certificates of deposit are 
as follows for the year ending September 30:

<TABLE>
<CAPTION>

                                         Amount
                                         ------

                   <S>                 <C>
                   1998                $45,886,452
                   1999                 21,153,635
                   2000                  3,446,574
                   2001                  1,145,098
                   2002                    273,080
                   Thereafter               94,683
                                       -----------
                                       $71,999,522
                                       ===========
</TABLE>

In conjunction with renovation of the Company's main office, $96,862 of 
interest expense was capitalized into the cost of 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 had not been 
capitalized.


NOTE 6 - BORROWED FUNDS

Borrowed funds consist solely of Federal Home Loan Bank (FHLB) advances.  At 
September 30, 1997, the Company had advances with original maturities of 
less than three months totaling $29,805,000 with variable rates of 6.53%.  
Fixed-rate long-term advances (ranging from 5.90% to 6.90%) consist of the 
following at September 30, 1997, by scheduled maturity:

<TABLE>
<CAPTION>

                                          Amount
                                       -----------

                   <S>                 <C>
                   1998                $ 3,000,000
                   1999                 13,000,000
                   2000                  6,000,000
                   2001                  1,000,000
                   2002                  1,000,000
                   Thereafter            6,000,000
                                       -----------
                                       $30,000,000
                                       ===========
</TABLE>

At September 30, 1996, the Company had $21,970,000 (6.10% interest rate) of 
variable-rate advances and $16,000,000 (6.51% average interest rate) of 
fixed-rate advances.

At September 30, 1997, $3,041,900 of FHLB stock and $101,240,000 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, 
1997, the Company could borrow up to $101,751,000.


NOTE 7 - FEDERAL INCOME TAXES

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

<TABLE>
<CAPTION>

                                         1997        1996         1995
                                         ----        ----         ----

<S>                                    <C>         <C>          <C>
Current federal income taxes           $811,767    $ 989,383    $765,330
Deferred federal income tax expense
 (benefit)                              159,930     (244,484)     36,491
                                       ---------------------------------

                                       $971,697    $ 744,899    $801,821
                                       =================================
</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>

                                 1997                     1996                   1995
                          ---------------------    -------------------    -------------------
                            Amount      Percent     Amount     Percent     Amount     Percent
                            ------      -------     ------     -------     ------     -------

<S>                       <C>            <C>       <C>          <C>       <C>          <C>
Income tax computed
 at the statutory rate    $1,001,054     34.0%     $740,767     34.0%     $815,013     34.0%
Tax effect of
 miscellaneous items         (29,357)    (1.2)        4,132       .2       (13,192)     (.6)
                          -----------------------------------------------------------------

                          $  971,697     32.8%     $744,899     34.2%     $801,821     33.4%
                          =================================================================
</TABLE>

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

<TABLE>
<CAPTION>

                                                            1997         1996         1995
                                                            ----         ----         ----

      <S>                                                 <C>          <C>          <C>
      Items giving rise to deferred tax assets:
        Allowance for loan losses in excess of tax
         reserve                                          $ 262,342    $ 174,256    $ 218,518
        Deferred compensation                                 3,372        3,628       46,951
        Pension expense                                      17,462       17,516        7,300
        Accrued vacation and sick pay                        34,986       33,320        5,745
        Gain on sale of real estate owned                    16,954       18,614        9,185
        Savings Association Insurance Fund
         capitalization assessment                                       272,030
        Organizational costs                                              10,625       10,625
        Other                                                18,969        9,813        8,190
                                                          -----------------------------------
            Gross deferred tax asset                        354,085      539,802      306,514
                                                          -----------------------------------

      Items giving rise to deferred tax liabilities:
        Deferred loan fees                                  (95,903)    (192,727)    (283,867)
        FHLB stock dividends                               (326,951)    (266,703)    (226,345)
        Depreciation                                       (221,360)    (190,844)    (164,926)
        Amortization of certificate of deposit premium      (14,078)     (16,331)     (18,583)
        Investment accretion                                   (801)      (8,925)      (3,019)
        Other                                                  (664)     (10,014)    
                                                          -----------------------------------
            Gross deferred tax liability                   (659,757)    (685,544)    (696,740)
                                                          -----------------------------------

      Net deferred tax liability                          $(305,672)   $(145,742)   $(390,226)
                                                          ===================================
</TABLE>

In August 1996, legislation was enacted repealing the reserve method of 
accounting used by many thrifts to calculate their bad debt reserve for 
federal income tax purposes.  As a result, thrifts such as the Bank must 
recapture that portion of the reserve exceeding the amount that could have 
been taken under the experience method for tax years beginning after 
December 31, 1987.  Legislation also requires thrifts to account for bad 
debts for federal income tax purposes on the same basis as commercial banks 
for tax years beginning after December 31, 1995.  The recapture will occur 
over a six-year period, the commencement of which will be delayed until the 
first taxable year beginning after December 31, 1997, provided the 
institution meets certain residential lending requirements.  At September 
30, 1997, the Bank had approximately $1,044,000 in bad debt reserves subject 
to recapture for federal income tax purposes.  The deferred tax liability 
related to the recapture has been previously established.  In fiscal 1997, 
no bad debt reserves were recaptured as the Bank met the residential lending 
requirements.


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, 1997, 
the Company had commitments to make loans and unfunded lines of credit (at 
market rates) of approximately $6,245,000, excluding loans in process.  
$6,022,000 were variable-rate and $223,000 were fixed-rate commitments.  The 
fixed-rate commitments had interest rates ranging from 6.40% to 7.88%.  The 
Company also had commitments to sell $139,000 of fixed-rate mortgage loans 
at September 30, 1997.

At September 30, 1997 and 1996, the Company was required to have $786,000 
and $832,000 on deposit with the Federal Reserve Bank or as cash on hand.  
These reserves do not earn interest.


NOTE 9 - RESTRICTIONS ON RETAINED EARNINGS AND CAPITAL REQUIREMENTS

Retained earnings at September 30, 1997 and 1996 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, 1997 and 1996 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 involving 
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, 1997 and 1996, management believes the 
Bank is 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, 1997 and 1996.  To be well capitalized, the Bank must maintain 
minimum tangible, core and risk-based capital ratios of 5%, 6% and 10%, 
respectively.  There are no conditions or events since September 30, 1997 
that management believes have changed the Bank's capital amounts.  The 
Bank's actual capital amounts and ratios for capital adequacy purposes are 
as follows at September 30:

<TABLE>
<CAPTION>

                                                     1997
                                 --------------------------------------------
                                   Tangible          Core         Risk-based
                                   Capital         Capital         Capital
                                   --------        -------        ----------

<S>                              <C>             <C>             <C>
Regulatory capital - computed    $ 13,862,000    $ 13,862,000    $ 15,167,000
Minimum capital requirement         3,048,000       6,097,000      10,729,000
                                 --------------------------------------------

Regulatory capital - excess      $ 10,814,000    $  7,765,000    $  4,438,000
                                 ============================================

Regulatory capital - computed            6.82%           6.82%          11.31%
Minimum capital requirement              1.50            3.00            8.00
                                 --------------------------------------------

Excess                                   5.32%           3.82%           3.31%
                                 ============================================

Regulatory asset base            $203,229,000    $203,229,000    $134,109,000
                                 ============================================

                                                     1996
                                 --------------------------------------------
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 - 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, 1997, these limitations would 
not restrict the Company from paying normal dividends.


NOTE 11 - 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>

                                                         1997        1996        1995
                                                         ----        ----        ----

      <S>                                              <C>         <C>         <C>
      Service cost - benefits earned during year       $ 62,396    $107,029    $ 77,174
      Interest cost on projected benefit obligation      80,369      78,113      61,115
      Actual return on plan assets                      (86,240)      8,571     (31,435)
      Net amortization and deferral                      49,964     (10,722)     25,473
                                                       --------------------------------

      Net pension cost                                 $106,489    $182,991    $132,327
                                                       ================================
</TABLE>

The following table sets forth the funded status and amounts recognized in 
the statements of financial condition at September 30, 1997 and 1996:

<TABLE>
<CAPTION>

                                                               1997          1996
                                                               ----          ----

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

      Vested benefit obligation                             $  724,919    $  598,783
                                                            ========================

      Accumulated benefit obligation                        $  744,872    $  612,254
                                                            ========================

  Plan assets at fair value                                 $  962,230    $  774,606
  Actuarial present value of projected benefit
   obligation for services rendered to date                  1,251,878     1,042,402
                                                            ------------------------
  Unfunded projected benefit obligation                       (289,648)     (267,796)
  Unrecognized net loss                                        291,410       200,373
  Unrecognized transition liability, net of amortization        13,775        15,043
                                                            ------------------------

  Net accrued pension liability                             $   15,537    $  (52,380)
                                                            ========================

Assumptions for the plan valuations include:
  Weighted average discount rate                                  7.40%         7.71%
  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 in cash surrender value of insurance policies.


NOTE 12 - STOCK OPTION PLANS

The Company has five stock option plans, two Incentive Stock Option Plans 
for Officers and Key Employees, two Stock Option Plans for Nonemployee 
Directors and the 1997 Performance Stock Option Plan for Executive Officers 
and 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, February 1995 and February 1997.  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>

                                                                          1997       1996
                                                                          ----       ----

<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      4,400
                       14.75 per share                                     3,200
                                                                         ------------------

                                                                         155,080    151,880
                                                                         ------------------

Shares available                                                          53,190     56,390
                                                                         ==================

Options exercised:   $  5.00 per share                                       800        400
                        5.25 per share                                       800        400
                        6.50 per share                                     2,800        200
                       10.75 per share                                       600
                                                                         ------------------
                                                                           5,000      1,000
                                                                         ==================

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     16,740
                                                                         ------------------

                                                                          83,700     83,700
                                                                         ------------------

Shares available                                                          30,112     30,112
                                                                         ==================

Shares reserved and available for issuance under the 1997 Performance
 Stock Option Plan for Executive Officers and Nonemployee Directors       54,000
                                                                         =======
</TABLE>

In October 1995, the Financial Accounting Standards Board issued SFAS No. 
123, "Accounting for Stock-Based Compensation," which encourages the use of 
a fair value-based method to account for stock-based compensation plans such 
as the Company's stock option plans.  As allowed by SFAS No. 123; however, 
the Company has elected to continue to follow prior standards in accounting 
for its stock options.  Under these standards, because the exercise price of 
the Company's stock options equals the market price of the underlying stock 
on the date of grant, no compensation is recognized.  If compensation 
expense is not recorded, pro forma information regarding net income and 
earnings per share is required by SFAS No. 123, and has been determined as 
if the Company had accounted for its stock options under the fair value 
method of that standard.  The fair value for these options was estimated at 
the date of grant using an option pricing model with the following 
assumptions for 1997 and 1996, respectively:  risk-free interest rates of 
6.24% and 5.70%; dividend yields of 2.44% and 3.35%; volatility factors of 
the expected market price of the Company's stock of 5.42%; and a weighted 
average life of the options of 10 years.  For purposes of pro forma 
disclosures, the estimated fair value of the options is amortized to expense 
over the options' vesting period.  The Company's pro forma information 
follows:

<TABLE>
<CAPTION>

                                           1997          1996
                                           ----          ----

      <S>                               <C>           <C>
      Income as reported                $1,972,578    $1,433,826
      Pro forma net income               1,938,000     1,338,000

      Earnings per share as reported
        Primary                         $     1.15    $     0.84
        Diluted                               1.14          0.84
      Pro forma earnings per share
        Primary                               1.13          0.79
        Diluted                               1.12          0.78

</TABLE>

A summary of the Company's stock option activity and related information 
subject to SFAS No. 123 follows:

<TABLE>
<CAPTION>

                                                         1997                   1996
                                                  -------------------    -------------------
                                                             Average                Average
                                                             Exercise               Exercise
                                                  Options     Price      Options     Price
                                                  -------    --------    -------    --------

<S>                                               <C>         <C>        <C>        <C>
Outstanding beginning of year                     21,140      $10.06
Granted                                            4,600       14.75     22,140     $10.09
Exercised                                           (600)      10.75
Forfeited                                         (1,400)      13.04     (1,000)     10.75
Outstanding end of year                           23,740       10.77     21,140      10.06
Exercisable end of year                           19,940       10.02      8,000       9.88
Weighted average fair value of options granted
 during year                                                    6.79                  7.59

</TABLE>

NOTE 13 - 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 paid 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 14 - DISCLOSURE ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS

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

<TABLE>
<CAPTION>

                                           1997                            1996
                               ----------------------------    ----------------------------
                                 Carrying       Estimated        Carrying       Estimated
                                 Amounts        Fair Value       Amounts        Fair Value
                                 --------       ----------       --------       ----------

<S>                            <C>             <C>             <C>             <C>
Financial assets
Cash and cash equivalents      $  8,837,127    $  8,837,000    $  8,161,988    $  8,162,000
Securities held to maturity       7,503,561       7,504,000       5,458,069       4,546,000
Mortgage-backed securities        1,437,681       1,477,000       1,661,018       1,658,000
FHLB stock                        3,041,900       3,042,000       1,930,100       1,930,000
Loans, net                      174,026,629     173,838,000     160,297,702     160,123,000
Accrued interest receivable       1,133,146       1,133,000         956,148         956,000

Financial liabilities
Demand and savings deposits     (54,635,048)    (54,635,000)    (54,984,528)    (54,985,000)
Certificates of deposit         (71,999,522)    (72,317,000)    (75,087,088)    (75,333,000)
Borrowed funds                  (59,805,000)    (59,877,000)    (37,970,000)    (38,099,000)
Advances from borrowers for
 taxes and insurance               (376,276)       (376,000)       (540,734)       (541,000)
Accrued interest payable           (429,841)       (430,000)       (433,648)       (434,000)

</TABLE>

For purposes of the above disclosures of estimated fair value, the following 
assumptions were used as of September 30, 1997 and 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 twelve 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, 1997 and 
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, 1997 and 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, 1997 or 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, 1997 and 
1996 should not necessarily be considered to apply at subsequent dates.


NOTE 15 - PARENT COMPANY

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

                 CONDENSED STATEMENTS OF FINANCIAL CONDITION
                         September 30, 1997 and 1996
<TABLE>
<CAPTION>

                                                              1997           1996
                                                              ----           ----
<S>                                                        <C>            <C> 
ASSETS
  Deposits with subsidiary                                 $   469,623    $   884,328
  Commercial loans                                             861,732        262,799
  Other assets                                                  14,741         13,218
  Securities held to maturity (fair value - $250,000 in
   1997 and $249,000 in 1996)                                  250,102        249,408
  Investment in subsidiary, at equity in underlying
   value of net assets                                      14,124,568     12,679,951
                                                           --------------------------

      Total assets                                         $15,720,766    $14,089,704
                                                           ==========================

LIABILITIES
  Other liabilities                                             94,905    $    91,855

STOCKHOLDERS' EQUITY                                        15,625,861     13,997,849
                                                           --------------------------

  Total liabilities and stockholders' equity               $15,720,766    $14,089,704
                                                           ==========================
</TABLE>


                       CONDENSED STATEMENTS OF INCOME
                Years ended September 30, 1997, 1996 and 1995

<TABLE>
<CAPTION>

                                        1997          1996          1995
                                        ----          ----          ----

<S>                                  <C>           <C>           <C>
Dividend income                      $  550,000    $  400,000    $  500,000
Equity in undistributed income of
 subsidiary and net earnings          1,444,617     1,057,871     1,123,989
Interest income                          90,729        65,571        87,556
                                     --------------------------------------

    Total income                      2,085,346     1,523,442     1,711,545

Other expenses                          112,768        89,616       116,268
                                     --------------------------------------

      Net income                     $1,972,578    $1,433,826    $1,595,277
                                     ======================================

</TABLE>


                     CONDENSED STATEMENTS OF CASH FLOWS
                Years ended September 30, 1997, 1996 and 1995

<TABLE>
<CAPTION>

                                          1997           1996           1995
                                          ----           ----           ----

<S>                                    <C>            <C>            <C>
Operating activities
  Net income                           $ 1,972,578    $ 1,433,826    $ 1,595,277
  Amortization/(accretion) of
   securities                                 (694)        (1,812)            25
  Equity in undistributed income of
   subsidiary                           (1,444,617)    (1,057,871)    (1,123,989)
  Net change in other assets and
   liabilities                              (6,625)       110,665       (109,996)
                                       -----------------------------------------
      Net cash provided by
       operating activities                520,642        484,808        361,317
                                       -----------------------------------------

Investing activities
  Purchase of securities                                 (499,483)
  Proceeds from maturities of
   securities                                             750,000        500,000
  Loans made to customers, net
   of principal repayments                (598,933)      (193,113)       (69,686)
                                       -----------------------------------------
      Net cash provided/(used) by
       investing activities               (598,933)        57,404        430,314
                                       -----------------------------------------

Financing activities
  Proceeds from exercise of options         32,850          5,400
  Dividends paid                          (369,264)      (313,823)      (282,441)
                                       -----------------------------------------
      Net cash used by
       financing activities               (336,414)      (308,423)      (282,441)
                                       -----------------------------------------

Net change in cash and cash
 equivalents                              (414,705)       233,789        509,190

Cash and cash equivalents at
 beginning of year                         884,328        650,539        141,349
                                       -----------------------------------------

Cash and cash equivalents at
 end of year                           $   469,623    $   884,328    $   650,539
                                       =========================================

</TABLE>

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 
1998 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       44      Secretary
      Connie Ayres LaPlante      41      Treasurer
      John C. Matesich, III      54      Chairman of the Board
      J. William Plummer         52      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      41      Treasurer and
                                         Senior Vice President
      John C. Matesich, III      54      Chairman of the Board
      J. William Plummer         52      President and
                                         Chief Executive Officer
      Larry W. Snode             48      Secretary and
                                         Senior Vice President -
                                         Operations
      Thomas N. Sulens           46      Senior Vice President -
                                         Lending

- --------------------
<F1>  There are no family relationships among the executive officers of 
      Bancorp or First Federal.
<F2>  As of December 15, 1997.

</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" is 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, 1997 and 1996.
         (B)  Consolidated Statements of Income for each of the years ended 
              September 30, 1997, 1996 and 1995.
         (C)  Consolidated Statements of Shareholders' Equity for each of
              the years ended September 30, 1997, 1996 and 1995.
         (D)  Consolidated Statements of Cash Flows for each of the years
              ended September 30, 1997, 1996 and 1995.
         (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.
                         First Federal Bancorp, Inc. 1992 Stock Option Plan 
                          for Officers and Key Employees
                         First Federal Bancorp, Inc. 1992 Stock Option Plan 
                          for Non-Employee Directors
                         First Federal Bancorp, Inc. 1994 Stock Option Plan 
                          for Officers and Key Employees
                         First Federal Bancorp, Inc. 1994 Stock Option Plan 
                          for Non-Employee Directors
                         First Federal Bancorp, Inc. 1997 Performance Stock 
                          Option Plan for Senior Executive Officers and 
                          Outside Directors
                         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

No reports on Form 8-K were filed during the quarter for which this report 
is filed.

                                 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 17, 1997                 Date December 17, 1997
     -----------------                      -----------------


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 17, 1997                 Date December 17, 1997
     -----------------                      -----------------


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 17, 1997                 Date December 17, 1997
     -----------------                      -----------------


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

Date December 17, 1997



                              INDEX TO EXHIBITS
<TABLE>
<CAPTION>

EXHIBIT
NUMBER    DESCRIPTION
- -------   -----------

 <S>      <C>                                                  <C>
  3.1     Articles of Incorporation of First Federal Bancorp,	 The Articles of Incorporation of First Federal
          Inc.                                                   Bancorp, 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 Incorporation of          The Amendment to the Articles of Incorporation of
          First Federal Bancorp, Inc.                            Bancorp filed as Exhibit 3.2 to Bancorp's 10-K for the
                                                                 fiscal 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 Bancorp, Inc.     The Code of Regulations of Bancorp filed as Exhibit
                                                                 3.2 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 of First          The Amendment to the code of Regulations of
          Federal Bancorp, Inc.                                  Bancorp filed as Exhibit 3.4 to the 1992 10-K is
                                                                 incorporated herein by reference.

 10.1     Amended Management Recognition Plan and                The Amended Management Recognition Plan and
          Trust Agreement of First Federal Savings Bank of       Trust Agreement of First Federal Savings Bank of
          Eastern Ohio                                           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 Stock Option          The First Federal Bancorp, Inc. 1992 Stock Option
          Plan for Officers and Key Employees                    Plan for Officers and Key Employees included as
                                                                 Exhibit B to 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 Option          The First Federal Bancorp, Inc. 1992 Stock Option
          Plan for Non-Employee Directors                        Plan 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 Federal            The tax sharing agreement between First Federal
          Savings Bank of Eastern Ohio and First Federal         Bancorp and First Federal filed as exhibit 10.6 in the
          Bancorp, Inc.                                          1993 10-KSB is incorporated herein by reference.

 10.7     First Federal Bancorp, Inc. 1994 Stock Option          The First Federal Bancorp, Inc. 1994 Stock Option
          Plan for Officers and Key Employees                    Plan for Officers and Key Employees included as
                                                                 Exhibit A 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 Option          The First Federal Bancorp, Inc. 1994 Stock Option
          Plan for Non-Employee Directors                        Plan 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.

 10.9     First Federal Bancorp, Inc. 1997 Performance           The First Federal Bancorp, Inc. 1997 Performance
          Stock Option Plan for Senior Executive Officers        Stock Option Plan for Senior Executive Officers and
          and Outside Directors                                  Outside Directors included as Exhibit A to Bancorp's
                                                                 Proxy Statement filed as Exhibit 99.1 to the 1996
                                                                 10-KSB is incorporated herein by reference.

 21       Subsidiaries of First Federal Bancorp, Inc.            The list of the subsidiary of Bancorp filed as 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 1998 Annual Meeting of         Incorporated by reference to the Definitive Proxy
          Shareholders of First Federal Bancorp, Inc.            Statement for the 1998 Annual Meeting of
                                                                 Shareholders, to be filed.

 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 1st day of October, 1997, 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 (herein after 
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 September 30, 2000 (hereinafter referred to as 
the "TERM").  In September 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 
      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 $125,080.00 until changed by the 
      Boards of Directors of the EMPLOYERS in accordance with Section 3(b) 
      of this AGREEMENT.

      (b)  Annual Salary Review.  In September 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 
      October 1, at an amount not less than $125,080.00, 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 year, 
           such leave shall accrue to subsequent 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 1st day of October, 1997, 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 (herein after 
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 Senior Vice President and Treasurer of each 
of the EMPLOYERS;

      WHEREAS, the EMPLOYEE desires to continue to serve as the Senior Vice 
President and Treasurer 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 Senior Vice President and Treasurer of 
each of the EMPLOYERS.  The term of this AGREEMENT shall commence on the 
date hereof and shall end on September 30, 2000 (hereinafter referred to as 
the "TERM").  In September 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 Senior Vice 
      President and Treasurer of each of the EMPLOYERS, 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 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 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 $83,175.00 until 
      changed by the Boards of Directors of the EMPLOYERS in accordance with 
      Section 3(b) of this AGREEMENT.

      (b)  Annual Salary Review.  In September 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 
      October 1, at an amount not less than $83,175.00, 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 year, 
           such leave shall accrue to subsequent 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 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, 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 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, 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:

           Mrs. Connie Ayres LaPlante
           826 Convers Ave.
           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/ 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                    /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 23, 1997 
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, 1997, 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 26, 1997
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-30-1997
<PERIOD-START>                             OCT-01-1996
<PERIOD-END>                               SEP-30-1997
<CASH>                                           7,237
<INT-BEARING-DEPOSITS>                               0
<FED-FUNDS-SOLD>                                 1,600
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                          0
<INVESTMENTS-CARRYING>                           8,941
<INVESTMENTS-MARKET>                             8,941
<LOANS>                                        174,027
<ALLOWANCE>                                      1,816
<TOTAL-ASSETS>                                 203,703
<DEPOSITS>                                     126,635
<SHORT-TERM>                                    32,805
<LIABILITIES-OTHER>                              1,638
<LONG-TERM>                                     27,000
                                0
                                          0
<COMMON>                                         3,656
<OTHER-SE>                                      11,970
<TOTAL-LIABILITIES-AND-EQUITY>                 203,703
<INTEREST-LOAN>                                 14,273
<INTEREST-INVEST>                                  417
<INTEREST-OTHER>                                   163
<INTEREST-TOTAL>                                14,853
<INTEREST-DEPOSIT>                               5,142
<INTEREST-EXPENSE>                               8,031
<INTEREST-INCOME-NET>                            6,823
<LOAN-LOSSES>                                      222
<SECURITIES-GAINS>                                   0
<EXPENSE-OTHER>                                  4,753
<INCOME-PRETAX>                                  2,944
<INCOME-PRE-EXTRAORDINARY>                       1,973
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     1,973
<EPS-PRIMARY>                                     1.15
<EPS-DILUTED>                                     1.14
<YIELD-ACTUAL>                                    3.87
<LOANS-NON>                                        442
<LOANS-PAST>                                       111
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                 1,611
<CHARGE-OFFS>                                       29
<RECOVERIES>                                        11
<ALLOWANCE-CLOSE>                                1,816
<ALLOWANCE-DOMESTIC>                                 0
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                            450
        

</TABLE>

                                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 1997 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