FIRST FEDERAL BANCORP INC/OH/
10KSB, 1998-12-28
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: FOCUS ENHANCEMENTS INC, SC 13G, 1998-12-28
Next: ALLIANCE LIMITED MATURITY GOVERNMENT FUND INC, 485APOS, 1998-12-28




                                 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, 1998
                          ------------------

                                     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 
$17,023,618.

      Based upon information regarding the average of the bid and asked 
price provided by The Nasdaq SmallCap Market, the aggregate market value of 
the voting shares held by nonaffiliates of the registrant on November 30, 
1998, was $26,793,312.

      3,150,532 of the registrant's common shares were issued and 
outstanding on November 30, 1998.


                     DOCUMENTS INCORPORATED BY REFERENCE


      The following sections of the definitive Proxy Statement for the 1999 
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.    Proposal Two:  Amendment to Articles of Incorporation;

      3.    Proposal Three:  Ratification of Selection of Auditors;

      4.    Compensation of Executive Officers and Directors; and

      5.    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 has contracted with Money Concepts as a third-party 
provider of investment products and financial planning services 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 $169.6 million at September 
30, 1998, and constituted 79.45% 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,
                     -----------------------------------------------------------------------------------------------------------
                            1998                  1997                  1996                  1995                  1994
                                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            $ 96,856    55.99%    $102,723    58.04%    $ 99,496    59.57%    $ 97,347    62.55%    $  90,092   62.96%
  Multifamily 
   (over 4 
   units)               8,735     5.05        9,692     5.47        9,176     5.49        8,265     5.31         9,179    6.41
  Construction          4,459     2.58        3,082     1.74        6,582     3.94        3,601     2.31         5,485    3.83
  Nonresidential 
   real estate         10,620     6.14        9,799     5.54        8,505     5.09        7,285     4.68         5,699    3.98
Consumer Loans
  Automobile           35,861    20.73       36,267    20.49       30,376    18.19       26,767    17.20        21,950   15.34
  Home equity           6,287     3.63        4,652     2.63        3,767     2.25        4,136     2.66         3,466    2.42
  Home
   improvement            323      .19          464      .26          662      .40          818      .52           713     .50
  Deposit
   account                467      .27          422      .24          484      .29          298      .19           287     .20
  Education                 -        -            -        -            -        -           31      .02         1,061     .74
  Other secured         6,813     3.94        7,237     4.09        5,799     3.47        5,210     3.35         4,280    2.99
  Unsecured               670      .39          517      .29          515      .31          339      .22           252     .18
Commercial              1,892     1.09        2,137     1.21        1,663     1.00        1,544      .99           648     .45
                     ---------------------------------------------------------------------------------------------------------
      Total loans    $172,983   100.00%    $176,992   100.00%    $167,025   100.00%    $155,641   100.00%     $143,112  100.00%

Less:
Undisbursed
 loans 
 in process             1,485                 1,374                 5,105                 2,274                  3,207
Net deferred 
 origination 
 fees
 (costs) and 
 amortized 
 discounts               (167)                 (225)                   11                   124                    267
Allowance
 for loan
 losses                 2,042                 1,816                 1,611                 1,499                  1,021
                     ---------------------------------------------------------------------------------------------------------
      Total 
       loans - net   $169,623              $174,027              $160,298              $151,744               $138,617
                     =========================================================================================================

</TABLE>

      Loan Maturity Schedule.  The following table sets forth certain 
information at September 30, 1998, regarding the net dollar amount of 
certain loans maturing in First Federal's portfolio, based on contractual 
terms to maturity:

<TABLE>
<CAPTION>

                                                 Due during the years ending September 30,
                                                 -----------------------------------------
                                                             2000 to
                                                   1999       2003       > 2003     Total
                                                               (In thousands)

      <S>                                         <C>        <C>         <C>        <C>
      Fixed Rate Loans:
      Real Estate - Construction                  $    -     $    -      $    -     $    -
      Commercial                                       -          -           -          -
                                                  ----------------------------------------
                                                  $    -     $    -      $    -     $    -
                                                  ========================================

      Adjustable Rate Loans:
      Real Estate - Construction                  $  524     $    -      $3,935     $4,459
      Commercial                                   1,892          -           -      1,892
                                                  ----------------------------------------
                                                  $2,416     $    -      $3,935     $6,351
                                                  ========================================

      Total Fixed and Adjustable Rate Loans:
      Real Estate - Construction                  $  524     $    -      $3,935     $4,459
      Commercial                                   1,892          -           -      1,892
                                                  ----------------------------------------
                                                  $2,416     $    -      $3,935     $6,351
                                                  ========================================

</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 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.

      In the past, 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, 1998, 
were originated prior to 1981.  See "Loan Originations, Purchases and 
Sales."  During fiscal year 1998, First Federal retained $10 million of the 
$20 million fixed-rate residential real estate loans it originated during 
the year.  First Federal anticipates originating up to $8.0 million in 15-
year fixed-rate mortgages for First Federal's loan portfolio during the 1999 
fiscal year.  This would be a decrease of $2 million from the 15-year fixed-
rate mortgages that were originated for the portfolio during the 1998 fiscal 
year.  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 $101.3 million at September 30, 1998, and 
represented 58.57% of total loans.  There were no construction loans 
delinquent at September 30, 1998.  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 80%.  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, 1998, loans secured by multifamily properties totaled 
approximately $8.7 million, or 5.05% of total loans, the largest of which 
had a balance of $997,000.  There were no multifamily real estate loans 
delinquent or included in classified assets at September 30, 1998.

      Construction Loans.  First Federal offers loans to owner-occupants for 
the construction of single-family homes.  Such loans are offered with 
adjustable rates of interest and for terms of up to 30 years.  The borrower 
pays interest only for the first six months while the residence is being 
constructed.  At September 30, 1998, a total of $4.5 million, or 
approximately 2.58%, of First Federal's total loans, consisted of 
construction loans.  First Federal currently has no multifamily or 
nonresidential real estate construction loans in its portfolio.  

      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 $250,000.

      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, 1998, was equal 
to 62.71% of total capital at such date.

      At September 30, 1998, First Federal had a total of $10.6 million 
invested in nonresidential real estate loans, the largest of which had a 
balance of $524,000.  There were no nonresidential real estate loans 
delinquent at September 30, 1998.  Such loans comprised approximately 6.14% 
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 1998, 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, 1998, automobile loans totaled approximately $35.9 
million, or 20.73% of total loans.  This is a decrease from $36.3 million, 
or 20.49% of total loans as of September 30, 1997.  The change is due 
primarily to the tightening of underwriting, as First Federal's consumer 
delinquencies increased, and more competition from car manufacturers' 
favorably-priced buyers' programs and lease programs.

      Home equity lines-of-credit are originated for terms of up to ten 
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 $6.3 million, or 3.63% 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 was completed.

      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, 1998, First Federal had approximately $50.5 million, 
or 29.18% 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 $1.1 million delinquent at September 30, 1998.

      Commercial Loans.  Commercial loans totaled $1.9 million.  First 
Federal has new and used car floor-planning programs for two local car 
dealers with a balance of $1.4 million and $269,000 at September 30, 1998.  
The floor-plan loans are secured by the title of the cars as well as the 
real estate.  First Federal currently has a commercial line-of-credit loan 
in its portfolio 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.  Effective the second quarter of 1998, 
First Federal no longer utilizes a loan solicitor for FHA and VA loans, 
which were 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 $100,000 is submitted to the President and the principal lending 
officer of First Federal for approval.  Loans for more than $227,150 must be 
approved by the Loan Committee of the Board of Directors.

      First Federal's policy is to obtain a Phase I environmental site 
assessment on commercial properties.  No assessment is required on 
residential properties.

      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.  First Federal 
anticipates originating up to $8.0 million of 15-year 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 $8.0 million in 15-year fixed-rate loans to the loan 
portfolio, which it plans for fiscal year 1999, 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.  In 1998, First Federal began to retain for its portfolio a 
portion of the 15-year fixed-rate mortgages originated.  For fiscal year 
1998, $10 million of 15-year fixed-rate loans were retained for the 
portfolio.

      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, 1998, First Federal's loan portfolio included 
participation interests in loans having an aggregate book value of $448,000, 
of which $86,000 were 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,
                                            -------------------------------
                                             1998        1997        1996
                                             ----        ----        ----
                                                (Dollars in thousands)

      Loans originated:
        Adjustable-rate:
        ----------------
        <S>                                 <C>         <C>         <C>
        Real estate:
          One-to-four family                $24,608     $27,087     $30,729
          Multifamily                             -       1,022         748
          Nonresidential                      1,015         663         580
        Consumer (4)                         11,784       8,123       9,358
                                            -------------------------------
            Total adjustable-rate loans     $37,407     $36,895     $41,415
                                            -------------------------------

        Fixed rate:
        -----------
        Real estate:
          One-to-four family (1)            $20,917     $ 6,789     $ 7,229
          Multifamily                         1,000           -           -
          Nonresidential                          -         437         130
        Consumer                             25,632      28,993      24,071
                                            -------------------------------
            Total fixed-rate loans          $47,549     $36,219     $31,430
                                            -------------------------------
            Total loans originated          $84,956     $73,114     $72,845
                                            -------------------------------
      Loans sold                             10,336       5,215       6,763
                                            -------------------------------
      Principal repayments (2)               78,629      57,932      54,698
                                            -------------------------------
            Total reductions                 88,965      63,147      61,461
                                            -------------------------------
      Change in other items - net (3)          (395)      3,762      (2,830)
                                            -------------------------------
              Net increase (decrease)       $(4,404)    $13,729     $ 8,554
                                            ===============================

- --------------------
<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.
<F4>  Includes car floorplan loans secured by real estate and cars.

</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 
$2.4 million to any one borrower at September 30, 1998.  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, 
1998.  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 
status as of the dates indicated:

<TABLE>
<CAPTION>

                                                                         At September 30,
                                           ----------------------------------------------------------------------------
                                                    1998                       1997                       1996
                                           ----------------------     ----------------------     ----------------------
                                                      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                            $1,177        0.68%        $1,906        1.08%        $1,831        1.10%
  60 to 89 days                               210        0.12            172        0.10            372        0.22
  90 or more days                             541        0.31            399        0.22            337        0.20
                                           ------------------------------------------------------------------------
    Total delinquent real estate loans     $1,928        1.11         $2,477        1.40         $2,540        1.52
                                           ------------------------------------------------------------------------

Consumer loans delinquent for:
  30 to 59 days                               641        0.37            511        0.29            386        0.23
  60 to 89 days                               238        0.14            305        0.17            188        0.11
  90 or more days                             234        0.13            384        0.22            214        0.13
                                           ------------------------------------------------------------------------
    Total delinquent consumer loans         1,113        0.64          1,200        0.68            788        0.47
                                           ------------------------------------------------------------------------
    Total delinquent loans                 $3,041        1.75%        $3,677        2.08%        $3,328        1.99%
                                           ========================================================================

</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,
                                                ---------------------------------------------
                                                1998      1997      1996      1995      1994
                                                ----      ----      ----      ----      ----
                                                            Dollars in thousands)

<S>                                             <C>       <C>       <C>       <C>       <C>
Loans accounted for on a non-accrual basis:
  Real estate:
    Residential                                 $ 610     $ 368     $ 211     $ 264     $ 415
    Nonresidential                                  0         0         0         0         0
  Consumer                                         17        74       175        96       152
                                                ---------------------------------------------
      Total nonaccrual loans                    $ 627     $ 442     $ 386     $ 360     $ 567
                                                ---------------------------------------------
Accruing loans which are contractually
 past due 90 days or more:
  Real estate:
    Residential                                 $   0     $ 111     $ 126     $ 178     $ 153
    Nonresidential                                  0         0         0         0         0
  Consumer                                          0         0         0         0         0
                                                ---------------------------------------------
      Total accruing loans which are 
       90 days past due                         $   0     $ 111     $ 126     $ 178     $ 153
                                                ---------------------------------------------
      Total nonaccrual loans and accruing 
       loans which are 90 days past due         $ 627     $  53     $ 512     $ 538     $ 720
                                                =============================================
Percentage of total loans                        0.37%     0.31%     0.31%     0.35%     0.52%
                                                =============================================
Other nonperforming assets - net (1)            $   0     $   0     $   0     $   0     $   0
                                                =============================================

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

</TABLE>

      During the year ended September 30, 1998, $97,668 of interest income 
would have been recorded on nonaccruing loans had such loans been accruing 
and $55,369 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,
                                        ----------------------------
                                         1998       1997       1996
                                         ----       ----       ----
                                           (Dollars in thousands)

      <S>                               <C>        <C>        <C>
      Classified assets
        Substandard                     $1,846     $1,144     $1,006
        Doubtful                             -          -          -
        Loss                               725        346        414
                                        ----------------------------
            Total classified assets     $2,571     $1,490     $1,420
                                        ============================

</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 as a 
charge-off.

<TABLE>
<CAPTION>

                                                                Year ended September 30,
                                                   --------------------------------------------------
                                                    1998       1997       1996       1995       1994
                                                    ----       ----       ----       ----       ----
                                                                 (Dollars in thousands)

      <S>                                          <C>        <C>        <C>        <C>        <C>
      Balance at beginning of period               $1,816     $1,611     $1,499     $1,021     $  821
      Charge-offs
        Mortgage loans                                  -          -          -         (1)        (7)
        Consumer loans                               (455)       (28)       (28)       (30)       (89)
                                                   --------------------------------------------------
            Total charge-offs                        (455)       (28)       (28)       (31)       (96)
                                                   --------------------------------------------------
      Recoveries
        Mortgage loans                                  -          -          -        438          1
        Consumer loans                                  -         11          9         11        104
                                                   --------------------------------------------------
            Total recoveries                            -         11          9        449        105
                                                   --------------------------------------------------
            Net (charge-offs) recoveries             (455)       (17)       (19)       418          9
                                                   --------------------------------------------------
      Provision for loss                              681        222        131         60        191
                                                   --------------------------------------------------
      Balance at end of period                     $2,042     $1,816     $1,611     $1,499     $1,021
                                                   ==================================================
      Ratio of net (charge-offs) recoveries to 
       average loans outstanding                    (0.26)%    (0.01)%    (0.01)%     0.28%      0.01%
                                                   ==================================================

</TABLE>

      First Federal classified no loans meeting the definition of impaired 
during the years ended September 30, 1998 and 1997.

      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,
                 ----------------------------------------------------------------------------------------------------------------
                         1998                   1997                   1996                   1995                   1994
                 --------------------   --------------------   --------------------   --------------------   --------------------
                          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   $  600      69.73%     $  548      70.79%     $  521      74.05%     $  566      74.85%     $  518      77.18%
Consumer loans    1,073      29.18         797      28.00         623      24.95         483      24.16         421      22.37
Commercial 
 loans               19       1.09          21       1.21          17       1.00          15       0.99           0        .45
Unallocated         350          -         450          -         450          -         435          -          82          -
                 -------------------------------------------------------------------------------------------------------------
      Total      $2,042     100.00%     $1,816     100.00%     $1,611     100.00%     $1,499     100.00%     $1,021     100.00%
                 =============================================================================================================

</TABLE>

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

      The amount of the unallocated portion of First Federal's loan loss 
allowance is based on its historical five-year average loss experience for 
various types of mortgage and consumer loans which are not classified 
assets, the level of classified assets, general economic conditions and 
other variables.  Unallocated reserves for assets classified "substandard" 
are established at 15%.  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, 1998, First Federal had no 
assets classified "doubtful."  First Federal's loan loss allowance at 
September 30, 1998, 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 15% 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,
                                                ---------------------------------------------------------------------
                                                        1998                    1997                    1996
                                                ---------------------   ---------------------   ---------------------
                                                 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                     $11,907      89.20%      $7,296      81.60%      $4,321      69.59%
        Obligations of State and 
         political subdivisions                     185       1.39          207       2.32          227       3.66
                                                ------------------------------------------------------------------
            Total investment securities          12,092      90.59        7,503      83.92        4,548      73.25
                                                ------------------------------------------------------------------
      Mortgage-backed securities                  1,256       9.41        1,438      16.08        1,661      26.75
                                                ------------------------------------------------------------------
            Total investment securities and
             mortgage-backed securities         $13,348     100.00%      $8,941     100.00%      $6,209     100.00%
                                                ==================================================================
      <S>                                           <C>                     <C>                     <C>
      Average remaining life of
       investment securities and
       mortgage-backed securities                    .95 years               2.92 years              3.83 years
      Adjusted weighted average 
       maturity of investment securities            1.7 months               3.7 months              1.7 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, 1998
                                           -----------------------------------------------------------------------------
                                           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               $11,907      $     -      $     -      $     -      $11,907       $11,920
      Obligation of States and
       political subdivisions                     -            -          185            -          185           185
      Mortgage-backed securities                  -            -          118        1,138        1,256         1,252
                                            -------------------------------------------------------------------------
      Total  investment securities and
       mortgage-backed securities           $11,907      $     -      $   303      $1,138       $13,348       $13,357
                                            =========================================================================
      Weighted average yield                   5.68%           -         7.38%       7.30%         5.86%            -

</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 borrowings from the 
FHLB, interest payments and principal repayments on loans and other 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,
                                            ------------------------------------------------------------------------------
                                                      1998                       1997                       1996
                                            ------------------------    -----------------------    -----------------------
                                                        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                       $  4,446         4%        $  4,214         3%        $  3,978         3%
  Money market                                28,872        19           24,299        19           22,307        17
Passbook and statement savings accounts       25,668        17           25,747        20           28,330        22
                                            ------------------------------------------------------------------------
      Total transaction accounts              58,986        40           54,260        42           54,615        42
                                            ------------------------------------------------------------------------

Certificates of deposit:
  Negotiated-rate certificates                 6,070         4            4,587         4            5,466         4
  Money-market certificates:
    3 to 6 months                             12,462         8            5,873         5            7,141         5
    12 to 23 months                           44,656        30           28,104        23            8,793         7
    2 to 2-1/2 years                           6,741         5            7,882         6            9,078         7
    3 to 3-1/2 years                          12,736         9           20,382        16           38,766        30
    4 to 4-1/2 years                             184         -              204         -              210         -
    5 years and greater                        5,458         4            4,968         4            5,633         5
                                            ------------------------------------------------------------------------
      Total certificates of deposit           88,307        60           72,000        58           75,087        58
Christmas club and other
 noninterest-bearing accounts                    396         -              375         -              370         -
                                            ------------------------------------------------------------------------
      Total deposits                        $147,689       100%        $126,635       100%        $130,072       100%
                                            ========================================================================

</TABLE>

      The following table presents the amount and remaining maturities of 
time deposits at September 30, 1998: 

<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     $51,414        $35,320          $1,500        $73       $88,307
      Weighted average rate        5.52%          5.82%           6.20%        6.12%       5.65%

</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, 1998, and September 30, 1997:

<TABLE>
<CAPTION>

               Maturity              At September 30, 1998    At September 30, 1997
      --------------------------     ---------------------    ---------------------
                                                 (Dollars in thousands)

      <S>                                   <C>                      <C>
      Three months or less                  $ 2,104                  $ 3,892
      Over 3 months to 6 months               2,688                    1,835
      Over 6 months to 12 months              6,508                    3,503
      Over twelve months                      5,154                    2,891
                                            -------                  -------
      Total                                 $16,454                  $12,121
                                            =======                  =======

</TABLE>

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

<TABLE>
<CAPTION>

                                                          Year ended September 30
                                                   -------------------------------------
                                                     1998          1997          1996
                                                     ----          ----          ----
                                                          (Dollars in thousands)

      <S>                                          <C>           <C>           <C>
      Beginning balance                            $ 126,635     $ 130,072     $ 129,267
      Deposits                                       480,298       382,506       321,320
      Withdrawals                                   (463,413)     (389,873)     (324,469)
      Interest credited                                4,169         3,930         3,954
                                                   -------------------------------------
      Ending balance                               $ 147,689     $ 126,635     $ 130,072
                                                   =====================================
            Net increase (decrease) in deposits    $  21,054     $  (3,437)    $     805
                                                   -------------------------------------
      Percent increase (decrease) in deposits          16.63%        (2.64)%         .62%

</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, 1998, 1997 and 1996, and the 
average aggregate balances of FHLB advances outstanding during the years 
ended September 30, 1998, 1997 and 1996:

<TABLE>
<CAPTION>

                                                             At or for the
                                                        year ended September 30
                                                    -------------------------------
                                                     1998        1997        1996
                                                     ----        ----        ----
                                                        (Dollars in thousands)

      <S>                                           <C>         <C>         <C>
      Maximum amount of FHLB advances
      outstanding during period                     $65,460     $59,805     $37,970

      Average amount of FHLB advances
      outstanding during period                     $56,400     $50,260     $30,334

      Amount of FHLB advances outstanding at
      end of period                                 $47,996     $59,805     $37,970

      Weighted average interest cost of FHLB
      advances during period based on month-end
      balances                                         6.23%       5.75%       5.55%

</TABLE>

      First Federal had no variable-rate advances with original maturities 
of less than 90 days at September 30, 1998.  Fixed-rate long-term advances 
with a 6.35% weighted average rate consisted of the following by scheduled 
maturity:

<TABLE>
<CAPTION>

                                             As of September 30, 1998
                                             ------------------------
                                                           Weighted
                                             Amount      Average Rate
                                             ------      ------------

      <S>                                    <C>            <C>
      One year or less                       $12,000        6.17%
      More than one year through 3 years     $18,000        6.17%
      More than 3 years through 5 years      $ 7,000        6.56%
      More than 5 years through 10 years     $10,996        6.71%


</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,
                                                                            ------------------------
                                                                            1998      1997      1996
                                                                            ----      ----      ----

<S>                                                                         <C>       <C>       <C>
Weighted average yield on loan portfolio                                    8.55%     8.59%     8.58%
Weighted average yield on mortgage-backed securities                        7.50      7.35      5.92
Weighted average yield on investments                                       5.43      5.67      5.62
Weighted average yield on all interest-earning assets                       8.35      8.44      8.43

Weighted average rate paid on deposits                                      4.27      4.16      4.26
Weighted average rate paid on FHLB advances                                 6.23      5.75      5.55
Weighted average rate paid on all interest-bearing liabilities              4.86      4.62      4.51

Interest rate spread (spread between weighted average rate on all interest-
 earning assets and all interest-bearing liabilities)                       3.49      3.82      3.92
Net interest yield (net interest income as a percentage of average interest-
 earning assets)                                                            3.52      3.87      4.04

</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,
                                      -------------------------------------------------------------------------------------------
                                                  1998                           1997                           1996
                                      -----------------------------  -----------------------------  -----------------------------
                                        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)             $175,846    $15,041   8.55%    $166,185    $14,274   8.59%    $153,277    $13,153   8.58%
  Mortgage-backed securities              1,346        101   7.50        1,538        113   7.35        1,773        105   5.92
  Interest-bearing deposits in
   FHLB                                   3,903        202   5.17        3,047        163   5.35        2,385        121   5.07
  Investment securities                   7,958        442   5.57        5,196        304   5.85        4,248        252   5.93
                                       -------------------            -------------------            -------------------
    Total interest-earning assets      $189,053    $15,786   8.35     $175,966    $14,854   8.44     $161,683    $13,631   8.43
                                       ===================            ===================            ===================

Interest-bearing liabilities:
  Certificates of deposit              $ 78,349    $ 4,374   5.58     $ 72,942    $ 3,968   5.44     $ 76,379    $ 4,223   5.53
  Passbook accounts                      25,769        564   2.19       27,461        670   2.44       28,721        706   2.46
  NOW accounts                           27,519        685   2.49       23,316        504   2.16       21,857        485   2.22
  FHLB advances                          56,400      3,516   6.23       50,260      2,888   5.75       30,334      1,685   5.55
                                       -------------------            -------------------            -------------------
    Total interest-bearing 
     liabilities                       $188,037    $ 9,139   4.86     $173,979    $ 8,030   4.62     $157,291    $ 7,099   4.51
                                       ===================            ===================            ===================
Net interest income; interest
 rate spread                                       $ 6,647   3.49                 $ 6,824   3.82                 $ 6,532   3.92
                                                   =======                        =======                        =======
Net interest yield (2)                                       3.52                           3.87                           4.04
Average interest-earning 
 assets to average interest-
 bearing  liabilities                    100.54%                        102.62%                        102.79%

- --------------------
<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, 1998, 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, 1998
                                     --------------------
          Change in Interest Rate    $ Change    % Change
              (Basis Points)          In NPV      in NPV
          -----------------------    --------    --------
                      (Dollars in thousands)

                   <S>               <C>           <C>
                   +400              $ 3,637       22%
                   +300              $ 3,515       22%
                   +200              $ 2,838       17%
                   +100              $ 1,485        9%
                      0                    0        0
                   -100              $(1,368)      (8)%
                   -200              $(2,434)     (15)%
                   -300              $(3,010)     (18)%
                   -400              $(3,348)     (21)%

</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,
                                                ---------------------------
                                                 1998       1997       1996
                                                 ----       ----       ----
                                                       (In thousands)

<S>                                             <C>        <C>        <C>
Noninterest-earning assets:
  REO                                           $    20    $    16    $   16
  Fixed assets                                    7,286      7,114     5,355
  Other assets                                    4,398      3,474     2,533
                                                ----------------------------
      Total noninterest-earning assets          $11,704    $10,604    $7,904
                                                ============================

Noninterest-bearing liabilities:
  Noninterest-bearing NOW accounts              $ 5,433    $ 4,357    $3,945
  Other liabilities                               1,059      2,269     2,561
                                                ----------------------------
      Total noninterest-bearing liabilities     $ 6,492    $ 6,626    $6,506
                                                ============================

</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,
                                    ------------------------------------------------------------------------------------------
                                           1998 vs. 1997                  1997 vs. 1996                  1996 vs. 1995
                                    ----------------------------   ----------------------------   ----------------------------
                                    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                   $  834     $ (67)    $  767    $1,106     $  15     $1,121     $479       $928     $1,407
  Mortgage-backed securities            (14)        2        (12)      (10)       18          8      (12)       (17)       (29)
  Investment securities                 196       (19)       177        91         3         94       34         14         48
                                     -----------------------------------------------------------------------------------------
  Total interest income              $1,016     $ (84)    $  932    $1,187     $  36     $1,223     $501       $925     $1,426
                                     =========================================================================================
Interest expense attributable to:
  Deposits                           $  113     $ 368     $  481    $ (142)    $(130)    $ (272)    $181       $457     $  638
  FHLB advances                         373       255        628     1,140        63      1,203       62        (53)         9
                                     -----------------------------------------------------------------------------------------
  Total interest expense             $  486     $ 623     $1,109    $  998     $ (67)    $  931     $243       $404     $  647
                                     =========================================================================================
Increase (decrease) in net 
 interest income                     $  530     $(707)    $ (177)   $   89     $ 103     $  292     $258       $521     $  779
                                     =========================================================================================

</TABLE>

Competition

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

      There is only one other thrift institution which has its principal 
offices in Muskingum County, Ohio, but several other savings associations 
and commercial banks have offices in First Federal's primary market area.  
Of the seven banks and thrifts which have offices in Muskingum County, First 
Federal ranks approximately fourth in deposit share with 12.63% of the 
savings market as of June 30, 1997, and ranks second in residential real 
estate originations for purchase of residential property with 13.32% of the 
mortgage loan originations for the first eight months of the 1998 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, 1998, First Federal had 76 full-time employees and 
8 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) an exception specifically enumerated in the statute 
is applicable to the combination, (2) the combination is approved, at a 
meeting held for such purpose, by the affirmative vote of the holders of the 
issuing public corporation entitling them to exercise at least two-thirds of 
the voting power of the issuing public corporation in the election of 
directors of such different proportion as the articles may provide, provided 
the combination is also approved by the affirmative vote of the holders of 
at least a majority of the disinterested shares, 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, 1998:

<TABLE>
<CAPTION>

                                          At September 30, 1998
                                          ---------------------
                                                      Percent
                                          Amount      of assets
                                          -----       ---------
                                          (Dollars in thousands)

       <S>                                <C>           <C>
       Tangible capital                   $14,717       6.87%
       Tangible capital requirement         3,211       1.50
                                          ------------------
         Excess                           $11,506       5.37%
                                          ==================
       Core capital                       $14,717       6.87%
       Core capital requirement             6,422       3.00
                                          ------------------
         Excess                           $ 8,295       3.87%
                                          ==================
       Total capital                      $16,147      11.86%
       Risk-based capital requirement      10,890       8.00
                                          ------------------
         Excess                           $ 5,257       3.86%
                                          ==================

</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, 1998, 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, 1998, 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.  At September 30, 
1998, 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, 1998.  

      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, 1998.

      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, 1998, 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 1998.  
SAIF assessments for healthy savings associations in 1998 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 1, 1998, such 
regulations generally require that reserves of 3% be maintained against 
deposits in transaction accounts up to $46.5 million (subject to an 
exemption of up to $4.9 million), and that an initial reserve of 10% be 
maintained against that portion of total net transaction accounts in excess 
of $46.5 million.  These percentages are subject to adjustment by the FRB.  
At September 30, 1998, 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, 1998.

      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, 1998 exceeds $7.5 million, 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 1995, 1994 and 1993, First Federal used the percentage of taxable 
income method because such method provided a higher bad debt deduction than 
the experience method.

      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 is 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 1994.  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, 1998, First Federal's "pre-1988 reserves" for tax purposes 
totaled approximately $1.6 million.  First Federal believes it has 
approximately $8.3 million of accumulated earnings and profits for tax 
purposes as of September 30, 1998, 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 $313,000 from fiscal 
1997 to fiscal 1998.  The effective tax rate for fiscal 1998 was 33.1% 
compared to 33% for fiscal year 1997.

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.  However, 
holding companies such as Bancorp will be exempt from the Ohio net worth tax 
for years beginning after December 31, 1998 if certain conditions are met.  
Bancorp anticipates meeting these conditions, thus exempting it from the 
Ohio net worth tax in 1999 and subsequent years.

      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, 
1998, 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
Zanesville, Ohio  43701               Owned             1961             23,600            $4,721,597

Branch Offices:
990 Military Road
Zanesville, Ohio  43701               Owned             1975              5,000               398,652

2810 Maysville Pike
South Zanesville, Ohio  43701         Owned             1994              2,050               447,861

55 East Main Street
Roseville, Ohio  43777                Owned             1990              2,394               112,387

639 Main Street
Coshocton, Ohio  43812                Owned             1982              4,310               112,215

132 Main Street
Newcomerstown, Ohio  43832            Owned             1984              2,128                 4,698

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                60,125

- --------------------
<F1>  Net book value amounts are for land, buildings and improvements.

</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 $7.3 million at September 30, 1998.  
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, 1998.

<TABLE>
<CAPTION>

                                  09/98     06/98     03/98     12/97     09/97     06/97     03/97     12/96
                                  -----     -----     -----     -----     -----     -----     -----     -----

      <S>                         <C>       <C>       <C>       <C>       <C>       <C>       <C>       <C>
      Dividend Declared           $0.035    $0.035    $0.035    $0.035    $0.030    $0.030    $0.030    $0.030
      High Bid During Quarter     14.500    13.625    12.875    10.750    10.125     9.500     9.250     8.250
      Low Bid During Quarter       9.750    11.875    10.125    9.375      8.500     8.500     8.000     6.625
      Last Bid Of Quarter         11.250    13.625    12.875    10.5625    9.375     9.125     9.250     8.000

</TABLE>

      On each of November 6, 1996 and June 3, 1998, 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 3,150,532 common shares outstanding and 
held of record by approximately 517 stockholders as of November 30, 1998.  
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 increase slightly during 
          fiscal year 1999;
      3.  Management's anticipation that loan demand will increase due to 
          the low interest-rate environment; however, the mortgage loan 
          portfolio is projected to remain stable as the 30-year fixed-rate 
          mortgages originated will be sold in the secondary market;
      4.  Management's anticipation that no 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 1999 if interest rates remain relatively 
          stable;
      6.  Management's anticipation to add up to $8.0 million in 15-year 
          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 
          1999 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                                            1998         1997         1996         1995         1994
                                                          ----         ----         ----         ----         ----
                                                              (Dollars in thousands except for per share data)

<S>                                                     <C>          <C>          <C>          <C>          <C>
Total amount of:
  Assets                                                $ 213,502    $ 203,703    $ 184,467    $ 171,624    $ 156,305
  Mortgage-backed securities                                1,256        1,438        1,661        1,889        2,063
  Loans receivable - net                                  169,623      174,027      160,298      151,744      138,618
  Federal funds sold and 
   other short-term investments                            13,375        1,600        3,175          975          550
  Investment securities and FHLB stock                     15,629       10,545        6,478        6,502        6,233
  Deposits                                                147,689      126,635      130,072      129,267      129,013
  Borrowed funds                                           47,996       59,805       37,970       27,600       14,625
  Stockholders' equity                                     16,500       15,626       13,998       12,745       11,484

Number of:
  Real estate loans outstanding                             2,833        2,972        3,008        2,675        2,655
  Consumer loans outstanding                                6,485        5,994        5,189        4,938        4,735
  Deposit accounts                                         21,085       20,349       20,312       20,750       20,237
  Full service offices                                          6            6            6            6            6

<CAPTION>

Summary of operations                                     1998         1997         1996         1995         1994
                                                          ----         ----         ----         ----         ----
  <S>                                                   <C>          <C>          <C>          <C>          <C>
  Total interest income                                 $  15,786    $  14,854    $  13,630    $  12,205    $  10,052
  Total interest expense                                    9,139        8,031        7,099        6,452        4,575
                                                        -------------------------------------------------------------
  Net interest income                                       6,647        6,823        6,531        5,753        5,477
  Provision for loan losses                                   681          222          131           60          192
                                                        -------------------------------------------------------------
  Net interest income after 
   provision for loan losses                                5,966        6,601        6,400        5,693        5,285
  Noninterest income                                        1,238        1,096          871          766          731
  Noninterest expense                                       5,216        4,753        5,092        4,062        4,084
                                                        -------------------------------------------------------------
  Income before federal income tax and 
   cumulative effect of a change in accounting 
   method                                                   1,988        2,944        2,179        2,397        1,932
  Provision for federal income taxes                          659          971          745          802          573
                                                        -------------------------------------------------------------
  Income before cumulative effect of a 
   change in accounting method                              1,329        1,973        1,434        1,595        1,359
  Cumulative effect of change in accounting 
   for income taxes                                             -            -            -            -         (360)
                                                        -------------------------------------------------------------
  Net income                                            $   1,329    $   1,973    $   1,434    $   1,595    $     999
                                                        =============================================================

  Basic earnings per share before cumulative effect 
   of a change in accounting method                     $     .42    $    . 63    $     .46    $     .51    $     .43
  Change in accounting method                                   -            -            -            -         (.11)
                                                        -------------------------------------------------------------
  Basic earnings per share                              $     .42    $     .63    $     .46    $     .51    $     .32
                                                        =============================================================

  Fully diluted earnings per share before cumulative 
   effect of a change in accounting method              $     .38    $     .57    $     .42    $     .48    $    .395
  Change in accounting method                                   -            -            -            -        (.105)
                                                        -------------------------------------------------------------
  Fully diluted earnings per share                      $     .38    $     .57    $     .42    $     .48    $     .29
                                                        =============================================================
  Cash dividend declared per share                      $    0.14    $    0.12    $   0.105    $    0.09    $    0.07
  Weighted average common and 
   common equivalent shares (1)
    Basic                                               3,150,532    3,143,452    3,143,452    3,138,232    3,138,232
    Fully diluted                                       3,505,014    3,456,014    3,433,030    3,321,340    3,405,112

- --------------------
<F1>  On each of October 26, 1994, November 6, 1996, and June 3, 1998, 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                         1998        1997        1996        1995        1994
                                             ----        ----        ----        ----        ----

<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                                    3.18%       3.52%       3.71%       3.48%       3.73%
Average interest rate spread                  3.49        3.82        3.92        3.54        3.84
Net interest yield (net interest
 income divided by average interest-
 earning assets)                              3.52        3.87        4.04        3.70        3.99
Return on stockholders' equity (1)            8.23       13.36       10.65       13.14       12.57
Return on stockholders' equity (2)            8.23       13.36       10.65       13.14        9.24
Return on assets (3)                           .64        1.02         .81         .96         .93
Return on assets (4)                           .64        1.02         .81         .96         .68
Average interest-earning assets to
 average interest-bearing liabilities       100.54      102.62      102.79      103.90      104.69
Stockholders' equity to total assets at
 end of period                                7.73        7.67        7.59        7.43        7.35
Average stockholders' equity to average
 total assets                                 7.72        7.61        7.65        7.33        7.51
Dividend payout                              23.98       19.13       25.00       18.75       24.14
Nonperforming assets ratio (total
 nonperforming assets divided by
 total assets) at end of period (5)            .29         .27         .28         .31         .46
General valuation allowance to net
 loans outstanding at end of period           0.84        0.74        0.75        0.76        0.57

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

<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 $213.5 million at September 
30, 1998, from $203.7 million at September 30, 1997.  The increase in assets 
is the result primarily of an increase in securities held to maturity from 
$7.5 million to $12.1 million, an increase in interest-bearing deposits from 
$1.6 million to $13.4 million and a decrease in net loans receivable of $4.4 
million, or 2.53%, from $174.0 million at September 30, 1997, to $169.6 
million at September 30, 1998.  The decrease in loans receivable was 
primarily due to a decrease in residential real estate loans of $5.4 
million, a $406,000 decrease in consumer automobile loans, a $766,000 
increase in other real estate loans, a $245,000 decrease in commercial loans 
and a $1.3 million increase in other consumer loans.  The decrease in 
residential loans was due to customers refinancing loans with other 
institutions.  The decrease in consumer auto loans was due to the tightening 
of underwriting, as consumer delinquencies increased, and more competition 
from car manufacturers' favorably-priced buyers' programs and lease 
programs.

      Cash and cash equivalents increased $9.5 million to $18.3 million at 
September 30, 1998.  Investment securities increased $4.5 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 $181,000, or 12.6%, during the 1998 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 $455,000 to $4.9 million at 
September 30, 1998.  FHLB stock increased $492,000, which is included in 
accrued interest receivable and other assets.

      The allowance for loan losses increased by $226,000 from $1,816,000 at 
September 30, 1997, to $2,042,000 at September 30, 1998.  Management 
determined to increase the allowance due to increased consumer loan charge-
offs.  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 probable 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 increased by $21.1 million, or 16.63%, from $126.6 million at 
September 30, 1997, to $147.7 million at September 30, 1998.  The increase 
is primarily due to the increase in certificate of deposit accounts at 
September 30, 1998.  The balance of such deposits increased $16.3 million to 
$88.3 million at September 30, 1998, from $72.0 million at September 30, 
1997.  At September 30, 1998, FHLB advances totaled $48.0 million, a 
decrease of $11.8 million over the $59.8 million of advances outstanding at 
September 30, 1997.  Management believes that deposits will increase 
slightly during fiscal year 1999 and that it will not be necessary to fund 
the anticipated steady loan demand with further advances from the FHLB, 
whose rates are now in line with current market savings rates and their SAIF 
premiums.  No assurance can be provided, however, that deposits will 
increase slightly and that loan demand will increase.  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 $16.5 million, or 7.73% of total assets, at 
September 30, 1998, compared to $15.6 million, or 7.67% of total assets, at 
September 30, 1997.  The increase was attributable to $1.3 million in net 
income for the 1998 fiscal year and $457,000 in dividends declared.

Comparison of the Years Ended
September 30, 1998 and 1997

      First Federal reported net income for the 1998 fiscal year of 
approximately $1.3 million, compared to $2.0 million in fiscal year 1997.  
The most significant changes from 1997 to 1998 were the decrease in net 
interest income of $177,000 and the increase in the provision for loan 
losses of $458,000 and an increase in noninterest expense of $463,000.

      Net interest income decreased by $177,000 in fiscal year 1998 compared 
to fiscal year 1997.  Interest income increased $932,000 during fiscal year 
1998 from $14.8 million during fiscal year 1997.  This increase was a result 
of the highly competitive mortgage loan market in which 1997's first-year 
rates on adjustable-rate mortgages were set at rates lower than the fully 
indexed rates and adjusted to higher rates in 1998.  Only 9.94%, or $16.9 
million, of First Federal's total loan portfolio of $170.0 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 $8.0 million in 15-year fixed-rate loans to the loan 
portfolio, which it plans for fiscal year 1999,  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 1999, the 
adjustable-rate mortgage loan portfolio will reprice at slightly higher 
rates, as most loans originated during fiscal year 1998 were not initially 
priced at the fully indexed interest rate. These loans will be repricing 
upward at their first adjustment in fiscal year 1999 while the balance of 
the adjustable-rate mortgage loan portfolio will not reprice substantially 
lower during fiscal year 1999.  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 1998 increased $1.1 million from $8.0 million during 
fiscal year 1997.  Included in interest expense for 1998 is approximately 
$3.5 million of interest on borrowed funds.  The increase in interest 
expense on deposits is the result of increased deposits and higher interest 
rates on certificates of deposit.  It is expected that the amount of 
interest paid on borrowed funds will decrease during fiscal year 1999 as 
First Federal relies on savings deposits to fund loan demand.

      First Federal's average interest rate spread decreased from 3.82% in 
fiscal 1997 to 3.49% in fiscal 1998 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 $681,000 in the 1998 fiscal year, an 
increase of $458,000 from the 1997 fiscal year.  Management increased the 
provision for loan losses as a result of increased losses and delinquencies 
on consumer loans. In addition, management performed an in-depth review of 
consumer loans originated during the first half of the year.  As a result of 
that review, additional provisions for consumer loan losses were made 
because of identified weakness in underwriting and probable losses on the 
loans reviewed.

      Noninterest income increased for fiscal year 1998 by $142,000 from 
fiscal 1997.  This is a result of the increase in dividends paid on FHLB 
stock of $64,000, an increase of $91,000 in the gain on loans sold, and a 
decrease in other income of $26,000.

      Noninterest expenses increased by approximately $545,000 from fiscal 
1997 to fiscal 1998.  The increase is attributable to a $138,000 increase in 
data processing costs at the Service Bureau as new services such as imaging 
and networking were added. To enhance the long-term profitability of the 
Bank and continue the Bancorp's focus on the creation of value for the 
Bancorp's shareholders, management retained outside consultants to assist in 
identifying ways in which Bank processes can be conducted more efficiently 
and to suggest manners in which the Bank's products can be made more 
profitable.  This investment in long-term profitability increased expenses 
during the last quarter of the fiscal year by approximately $120,000.  In 
addition, salaries and benefits increased $169,000, mainly due to an 
increase in staff and an increase in beginning wages and normal pay 
increases.  Occupancy expense increased $57,000 mainly due to increased 
depreciation and increased property taxes.  Other operating expenses 
increased $213,000.  

      The federal income tax provision decreased by $313,000 from fiscal 
1997 to fiscal 1998.  The effective tax rate for fiscal 1998 was 33.10% 
compared to 33.0% for fiscal year 1997.

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

      As with all financial institutions, First Federal's operations depend 
almost entirely on computer systems.  First Federal is addressing the 
potential problems associated with the possibility that the computers that 
control or operate First Federal's operating systems, facilities and 
infrastructure may not be programmed to read four-digit date codes and, upon 
arrival of the year 2000, may recognize the two-digit code "00" as the year 
1900, causing systems to fail to function or to generate erroneous data.  
The Board of Directors appointed a Year 2000 Committee, which reports to the 
Board of Directors monthly.

      First Federal has been upgrading its technology as part of a planned 
performance quality commitment and for maintaining a competitive position.  
As a result, much of the Bank's internal systems now incorporates technology 
which has been year 2000 ("Y2K") tested and certified.  Beginning in fiscal 
year 1996, the Bank's capital budget included replacement of all personal 
computers ("PCs") throughout the Company over a 3-to-4-year period.  This 
will bring most PCs into compliance.  First Federal believes that any 
additional Y2K costs will be immaterial.

      First Federal relies primarily on third-party vendors for its computer 
output and processing, as well as other significant functions and services, 
such as securities safekeeping services, securities pricing information and 
wire transfers.  The Year 2000 Committee is working with the vendors to 
assess their Y2K readiness.  Based upon an initial assessment, the Board of 
Directors believes that with planned modifications to existing software and 
hardware and planned conversions to new software and hardware, the third-
party vendors are taking the appropriate steps to ensure that critical 
systems will function properly.  The planned modifications and conversions 
should be completed and tested by June 30, 1999.

      If the modifications and conversions by both third-party vendors and 
First Federal are not completed on a timely basis or if they fail to 
function properly, the operations and financial condition of First Federal 
could be materially adversely affected.  First Federal is developing 
contingency plans for continued operations in the event of system failure.

      In addition to possible expense related to its own systems, First 
Federal may experience increases in problem loans and credit losses in the 
event that borrowers fail to prepare properly for Y2K, and higher funding 
costs could result if consumers react to publicity about the issue by 
withdrawing deposits.  First Federal is assessing such risks among its 
customers.  First Federal could also be materially adversely affected if 
other third parties, such as governmental agencies, clearinghouses, 
telephone companies, utilities and other service providers fail to prepare 
properly.  First Federal is therefore attempting to assess these risks and 
take action to minimize their effect.

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.  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.  

      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.

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 has emphasized the origination of adjustable-rate 
mortgage loans and consumer loans in order to more closely match the 
maturities or repricing dates of its interest-earning assets and its 
interest-bearing liabilities.  It has, therefore, sold most of the fixed-
rate loans it has originated in the last few years.  The origination of 
adjustable-rate mortgage loans in a low or decreasing interest rate 
environment, as the economy has been experiencing recently, is more 
difficult, however, due to the increased consumer demand for fixed-rate 
mortgage loans.  First Federal has, therefore, begun retaining more of its 
fixed-rate mortgage loans.

      In recent years, First Federal has stressed short-term consumer 
lending, primarily the origination of automobile loans.  In fiscal year 
1998, the automobile loans decreased to $35.9 million from $36.3 million in 
fiscal year 1997.  The change is due primarily to the tightening of 
underwriting, as consumer delinquencies increased, and more competition from 
car manufacturers' favorably-priced buyers' programs and lease programs.  
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.  

      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 in market value of portfolio is 
17% and (15)% at September 30, 1998.  

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 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 14.13% at September 30, 1998.  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 
equal to 4% of the sum of First Federal's average daily balance of net 
withdrawable deposit accounts and borrowings payable in one year or less. 

      During the fiscal year ended September 30, 1998, 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 have sufficient funds available 
in 1998 from loan and mortgage-backed securities repayments, investment 
security maturities and savings balances to meet expected loan demand.  It 
anticipates it will not be necessary to borrow an additional amount from the 
FHLB, although such borrowings may occur if loan demand weakens or deposits 
decrease sufficiently.  At September 30, 1998, First Federal had outstanding 
commitments to originate loans of $1,846,000, unfunded lines-of-credit 
totaling $5.5 million (a significant portion of which normally remains 
unfunded) and $53,700 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, 1998, totaled $51.4 
million.  Management believes that a significant portion of the amounts 
maturing during 1999 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,
                                                    ----------------------------

                                                      1998       1997       1996
                                                      ----       ----       ----
                                                      (In thousands)

<S>                                                 <C>        <C>        <C>
Net cash provided by operating activities           $ 2,118    $ 1,760    $ 2,001

Net cash used in investing                           (1,364)   (18,982)   (11,270)

Net cash provided by financing activities             8,741     17,897     11,095
                                                    -------    -------    -------
(Decrease) Increase in cash and cash equivalents      9,495        675      1,826

Cash and cash equivalents at beginning of year        8,837      8,162      6,336
                                                    -------    -------    -------

Cash and cash equivalents at end of year            $18,332    $ 8,837    $ 8,162
                                                    =======    =======    =======

</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, 1998.

<TABLE>
<CAPTION>

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

      <S>                               <C>            <C>
      Tangible capital                  $14,717         6.87%
      Tangible capital requirement        3,211         1.50
                                        -------        -----
       Excess                           $11,506         5.37%
                                        =======        =====

      Core capital                      $14,717         6.87%
      Core capital requirement            6,422         3.00
                                        -------        -----
       Excess                           $ 8,295         3.87%
                                        =======        =====

      Total risk-based capital          $16,147        11.86%
      Risk-based capital requirement     10,890         8.00
                                        -------        -----
       Excess                           $ 5,257         3.86%
                                        =======        =====

</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 June 1997, the Financial Accounting Standards Board ("FASB") issued 
Statement of Financial Accounting Standards ("SFAS") No. 130, "Reporting 
Comprehensive Income."  SFAS No. 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 No. 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 No. 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 No. 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 issued 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 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.

      In February 1998, the FASB issued SFAS No. 132, "Employers' 
Disclosures about Pensions and Other Postretirement Benefits."  SFAS No. 132 
amends the disclosure requirements of SFAS No. 87, "Employers' Accounting 
for Pensions," SFAS No. 88, "Employers' Accounting for Settlements and 
Curtailments of Defined Benefit Pension Plans and for Termination of 
Benefits," and SFAS No. 106, "Employers' Accounting for Postretirement 
Benefits Other Than Pensions."  This Statement standardizes the disclosure 
requirements of SFAS No. 87 and No. 106 to the extent practicable and 
recommends a parallel format for presenting information about pensions and 
other postretirement benefits.  The Statement does not change any of the 
measurement or recognition provisions provided for in SFAS No. 87, No. 88 or 
No. 106.  This Statement is effective for fiscal years beginning after 
December 15, 1997.  First Federal adopted SFAS No. 132 on October 1, 1998, 
and required disclosures will be included beginning with the Company's 1999 
Annual Report.

      In June 1998, the FASB issued SFAS No. 133, "Accounting for Derivative 
Instruments and Hedging Activities."  SFAS No. 133 standardizes the 
accounting for derivative instruments, including certain derivative 
instruments embedded in other contracts.  Under the standard, entities are 
required to carry all derivative instruments in the statement of financial 
position at fair value.  The accounting for changes in the fair value (i.e. 
gains or losses) of a derivative instrument depends on whether it has been 
designated and qualifies as part of a hedging relationship and, if so, on 
the reason for holding it.  If certain conditions are met, entities may 
elect to designate a derivative instrument as a hedge of exposures to 
changes in fair value, cash flows, or foreign currencies.  If the hedged 
exposure is a fair value exposure, the gain or loss on the derivative 
instrument is recognized in earnings in the period of change together with 
the offsetting loss or gain on the hedged item attributable to the risk 
being hedged.  If the hedged exposure is a cash flow exposure, the effective 
portion of the gain or loss on the derivative instrument is reported 
initially as a component of other comprehensive income (outside earnings) 
and subsequently reclassified into earnings when the forecasted transaction 
affects earnings.  Any amounts excluded from the assessment of hedge 
effectiveness as well as the ineffective portion of the gain or loss are 
reported in earnings immediately.  Accounting for foreign currency hedges is 
similar to accounting for fair value and cash flow hedges.  If the 
derivative instrument is not designated as a hedge, the gain or loss is 
recognized in earnings in the period of change.  This Statement will not 
have a material effect on the Company.

Item 7.  Financial Statements.

                         FIRST FEDERAL BANCORP, INC.
                              Zanesville, Ohio

                             September 30, 1998


                                  CONTENTS


REPORT OF INDEPENDENT AUDITORS                                 39

FINANCIAL STATEMENTS

      CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION           40

      CONSOLIDATED STATEMENTS OF INCOME                        41

      CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY          42

      CONSOLIDATED STATEMENTS OF CASH FLOWS                    43

      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS               45


                       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, 1998 and 1997, 
and related consolidated statements of income, stockholders' equity and cash 
flows for each of the three years in the period ended September 30, 1998.  
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, 1998 and 1997, and results of its 
operations and cash flows for each of the three years in the period ended 
September 30, 1998, in conformity with generally accepted accounting 
principles.




                                       Crowe, Chizek and Company LLP

Columbus, Ohio
October 30, 1998

____________________________________________________________________________

                         FIRST FEDERAL BANCORP, INC.
               CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                         September 30, 1998 and 1997

____________________________________________________________________________

<TABLE>
<CAPTION>

                                                                 1998            1997
                                                                 ----            ----

<S>                                                          <C>             <C>
ASSETS
Cash and amounts due from depository institutions            $  4,957,155    $  7,237,127
Overnight deposits                                             13,375,000       1,600,000
                                                             ----------------------------
  Cash and cash equivalents                                    18,332,155       8,837,127
Securities held to maturity (Fair value - $12,105,000
 in 1998 and $7,504,000 in 1997)                               12,092,484       7,503,561
Mortgage-backed securities held to maturity (Fair value -
 $1,252,000 in 1998 and $1,477,000 in 1997)                     1,256,327       1,437,681
Loans receivable, net                                         169,622,791     174,026,629
Premises and equipment, net                                     7,347,715       7,501,696
Accrued interest receivable and other assets                    4,850,905       4,396,375
                                                             ----------------------------

    Total assets                                             $213,502,377    $203,703,069
                                                             ============================

LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities
  Deposits                                                   $147,688,662    $126,634,570
  Borrowed funds                                               47,995,988      59,805,000
  Advances from borrowers for taxes and insurance                 295,463         376,276
  Accrued expenses and other liabilities                        1,022,450       1,261,362
                                                             ----------------------------
    Total liabilities                                         197,002,563     188,077,208
                                                             ----------------------------

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, 3,303,400 shares issued in 1998,
   1,651,700 shares issued in 1997                              3,656,323       3,656,323
  Retained earnings                                            13,334,589      12,461,620
  Treasury shares, 152,868 shares in 1998 and
   76,584 shares in 1997, at cost                                (491,098)       (492,082)
                                                             ----------------------------
    Total stockholders' equity                                 16,499,814      15,625,861
                                                             ----------------------------

    Total liabilities and stockholders' equity               $213,502,377    $203,703,069
                                                             ============================

</TABLE>

____________________________________________________________________________

        See accompanying notes to consolidated financial statements.


                         FIRST FEDERAL BANCORP, INC.
                      CONSOLIDATED STATEMENTS OF INCOME
                Years ended September 30, 1998, 1997 and 1996

____________________________________________________________________________

<TABLE>
<CAPTION>

                                              1998          1997           1996
                                              ----          ----           ----

<S>                                        <C>            <C>            <C>
Interest income
  Interest and fees on loans               $15,040,568    $14,273,365    $13,152,751
  Interest on securities                       543,359        417,158        356,921
  Other interest income                        202,064        163,389        120,957
                                           -----------------------------------------
    Total interest income                   15,785,991     14,853,912     13,630,629
                                           -----------------------------------------

Interest expense
  Interest on deposits                       5,622,884      5,142,179      5,414,339
  Interest on borrowed funds                 3,516,457      2,888,430      1,685,085
                                           -----------------------------------------
    Total interest expense                   9,139,341      8,030,609      7,099,424
                                           -----------------------------------------

Net interest income                          6,646,650      6,823,303      6,531,205

Provision for loan losses                      680,757        222,268        130,823
                                           -----------------------------------------

Net interest income after provision for 
 loan losses                                 5,965,893      6,601,035      6,400,382
                                           -----------------------------------------

Noninterest income
  Service charges on deposit accounts          324,836        310,308        316,480
  Gain on sale of loans                        158,540         67,624         47,652
  Dividends on FHLB stock                      241,150        177,456        118,870
  Other operating income                       513,101        540,487        387,923
                                           -----------------------------------------
    Total noninterest income                 1,237,627      1,095,875        870,925
                                           -----------------------------------------

Noninterest expense
  Salaries and employee benefits             2,200,042      2,031,085      1,998,265
  Occupancy and equipment expense              814,220        758,537        508,015
  Deposit insurance expense                    139,818        174,218      1,148,468
  Data processing expense                      466,186        328,213        299,849
  Advertising                                  248,505        267,088        186,986
  Ohio franchise taxes                         215,209        192,511        179,342
  Other operating expenses                   1,132,402      1,000,983        771,657
                                           -----------------------------------------
    Total noninterest expense                5,216,382      4,752,635      5,092,582
                                           -----------------------------------------

Income before income taxes                   1,987,138      2,944,275      2,178,725

Provision for income taxes                     658,594        971,697        744,899
                                           -----------------------------------------

Net income                                 $ 1,328,544    $ 1,972,578    $ 1,433,826
                                           =========================================

Basic earnings per share                   $       .42    $       .63    $       .46
                                           =========================================

Diluted earnings per share                 $       .38    $       .57    $       .42
                                           =========================================

</TABLE>

____________________________________________________________________________

        See accompanying notes to consolidated financial statements.


                         FIRST FEDERAL BANCORP, INC.
               CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                Years ended September 30, 1998, 1997 and 1996

____________________________________________________________________________

<TABLE>
<CAPTION>

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

<S>                       <C>          <C>           <C>          <C>           <C>
Balance,
 October 1, 1995          $3,656,323   $ 9,773,827   $(541,958)   $(143,155)    $12,745,037

Dividends declared, 
 $.11 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,
 $.12 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)                  15,625,861

Dividends declared,
 $.14 per share                           (456,803)                                (456,803)

Net income for the
 year ended
 September 30, 1998                      1,328,544                                1,328,544

Sale of treasury stock
 from exercise of
 options                                     1,228         984                        2,212
                          -----------------------------------------------------------------

Balance,
 September 30, 1998       $3,656,323   $13,334,589   $(491,098)   $       0     $16,499,814
                          =================================================================

</TABLE>

____________________________________________________________________________

        See accompanying notes to consolidated financial statements.


                         FIRST FEDERAL BANCORP, INC.
                    CONSOLIDATED STATEMENTS OF CASH FLOWS
                Years ended September 30, 1998, 1997 and 1996

____________________________________________________________________________

<TABLE>
<CAPTION>

                                                         1998           1997           1996
                                                         ----           ----           ----

<S>                                                  <C>            <C>            <C>
Cash flows from operating activities
  Net income                                         $ 1,328,544    $ 1,972,578    $ 1,433,826
  Adjustments to reconcile net income to net
   cash provided by operating activities
    Depreciation and intangible amortization             537,603        472,846        253,549
    Net amortization (accretion) on securities           (63,061)       (63,517)       (17,356)
    Provision for loan losses                            680,757        222,268        130,823
    Deferred taxes                                       (89,968)       159,930       (244,484)
    Net change in mortgage loans
     originated for sale                                  85,075         (1,726)      (140,501)
    FHLB stock dividend                                 (241,000)      (177,200)      (118,600)
    Changes in other assets and other 
     liabilities                                        (119,616)      (825,594)       703,320
                                                     -----------------------------------------
      Net cash provided by operating
       activities                                      2,118,334      1,759,585      2,000,577
                                                     -----------------------------------------

Cash flows from investing activities
  Purchase of FHLB stock                                (251,100)    (1,111,800)      (176,800)
  Purchase of securities                             (12,845,646)    (8,980,101)    (5,455,986)
  Proceeds from maturities of securities               8,319,785      6,265,325      5,792,447
  Principal collected on mortgage-backed
   securities                                            181,353        223,337        228,400
  Loans made to customers, net of principal
   repayments                                          3,196,745    (14,068,321)    (8,543,696)
  Proceeds from sales and payments received
   on real estate owned and repossessed assets           417,991        110,701
  Purchases of premises and equipment                   (383,621)    (1,420,669)    (3,114,164)
                                                     -----------------------------------------
      Net cash used for investing 
       activities                                     (1,364,493)   (18,981,528)   (11,269,799)
                                                     -----------------------------------------

Cash flows from financing activities
  Net change in deposit accounts                      21,054,092     (3,437,046)       805,001
  Net change in short-term FHLB advances             (29,809,012)     7,835,000     10,370,000
  Proceeds from long-term FHLB advances               21,000,000     17,000,000      1,000,000
  Repayment of long-term FHLB advances                (3,000,000)    (3,000,000)    (1,000,000)
  Net change in advance payments by 
   borrowers for taxes and insurance                     (80,813)      (164,458)       229,049
  Dividends paid                                        (425,292)      (369,264)      (313,823)
  Proceeds from exercise of options                        2,212         32,850          5,400
                                                     -----------------------------------------
      Net cash provided by financing activities        8,741,187     17,897,082     11,095,627
                                                     -----------------------------------------

Net change in cash and cash equivalents                9,495,028        675,139      1,826,405

Cash and cash equivalents at beginning of year         8,837,127      8,161,988      6,335,583
                                                     -----------------------------------------

Cash and cash equivalents at end of year             $18,332,155    $ 8,837,127    $ 8,161,988
                                                     =========================================

Supplemental disclosures of cash flow information
  Cash paid during the year:
    Interest on deposits and borrowings              $ 9,053,106    $ 8,034,416    $ 7,116,809
    Income taxes                                         875,000        850,000      1,015,000

  Noncash transactions:
    Transfer of loan balances to real
     estate owned and repossessed assets             $   441,261    $   108,541

</TABLE>

____________________________________________________________________________

        See accompanying notes to consolidated financial statements.


                         FIRST FEDERAL BANCORP, INC.
                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                      September 30, 1998, 1997 and 1996

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 56% of the Company's loan portfolio, 21% is made 
up of automobile loans, 14% is made up of multi-family, nonresidential and 
construction mortgage loans and the remaining 9% is made up of other 
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.  Estimates subject to possible 
change in the near term include the allowance for loan losses and fair value 
of financial instruments.

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 probable 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.

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:  Basic and diluted earnings per 
common share are computed under a new accounting standard effective 
beginning with the quarter ended December 31, 1997.  All prior earnings per 
common share amounts have been restated to be comparable.  Basic earnings 
per common share is based on the net income divided by the weighted average 
number of common shares outstanding during the period.  Diluted earnings per 
common share shows the dilutive effect of additional potential common shares 
issuable under stock options.  On June 3, 1998, 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>

                                      1998         1997         1996
                                      ----         ----         ----

     <S>                           <C>          <C>          <C>
     Basic earnings per share      3,150,532    3,143,452    3,143,452
     Diluted earnings per share    3,505,014    3,456,014    3,433,030

</TABLE>

Reclassifications:  Certain reclassifications have been made to the 1997 and 
1996 financial statements to be comparable to the 1998 presentation.


NOTE 2 - SECURITIES

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

<TABLE>
<CAPTION>

                                                       1998
                              ------------------------------------------------------
                                                Gross         Gross       Estimated
                               Amortized     Unrealized    Unrealized        Fair
                                  Cost          Gains        Losses         Value
                              ------------------------------------------------------

<S>                           <C>             <C>          <C>           <C>
U.S. Government Treasury
 and agency securities        $11,907,299     $14,310      $ (1,609)     $11,920,000
Other debt securities             185,185                      (185)         185,000
                              ------------------------------------------------------
    Total                      12,092,484      14,310        (1,794)      12,105,000
Mortgage-backed securities      1,256,327      36,864       (41,191)       1,252,000
                              ------------------------------------------------------

                              $13,348,811     $51,174      $(42,985)     $13,357,000
                              ======================================================

<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                       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
                              ======================================================

</TABLE>

The amortized cost and estimated fair value of debt securities held to 
maturity at September 30, 1998, 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             $11,907,299    $11,920,000
Due after five through ten years        185,185        185,000
Mortgage-backed securities            1,256,327      1,252,000
                                    --------------------------
                                    $13,348,811    $13,357,000
                                    ==========================

</TABLE>

No debt securities were sold for fiscal years ending September 30, 1998, 
1997 or 1996.

At September 30, 1998 and 1997, $ 4,125,000 and $ 3,085,000 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>

                                                 1998            1997
                                                 ----            ----

<S>                                          <C>             <C>
Real estate loans
  One- to four-family residences             $ 96,856,082    $102,723,272
  Multifamily                                   8,734,898       9,691,513
  Nonresidential                               10,620,454       9,799,389
  Construction loans                            4,459,100       3,082,024
                                             ----------------------------
                                              120,670,534     125,296,198
Less
  Undisbursed portion of loans in process       1,485,402       1,373,844
  Net deferred loan origination fees              414,950         474,858
                                             ----------------------------
    Total real estate loans                   118,770,182     123,447,496
                                             ----------------------------

Consumer and other loans
  Automobile                                   35,861,551      36,267,264
  Loans on deposit accounts                       466,721         421,866
  Home equity, education and other             14,092,671      12,869,551
  Commercial loans                              1,891,737       2,136,709
                                             ----------------------------
                                               52,312,680      51,695,390
Net deferred loan origination costs             581,929           699,743
                                             ----------------------------
    Total consumer and other loans             52,894,609      52,395,133
                                             ----------------------------

Total loans                                   171,664,791     175,842,629

Less allowance for loan losses                  2,042,000       1,816,000
                                             ----------------------------

                                             $169,622,791    $174,026,629
                                             ============================
</TABLE>

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

<TABLE>
<CAPTION>

                                   1998          1997          1996
                                   ----          ----          ----

<S>                             <C>           <C>           <C>
Balance at beginning of year    $1,816,000    $1,611,000    $1,499,444
Provision charged to income        680,757       222,268       130,823
Charge-offs                       (454,996)      (28,649)      (28,017)
Recoveries                             239        11,381         8,750
                                --------------------------------------

Balance at end of year          $2,042,000    $1,816,000    $1,611,000
                                ======================================

</TABLE>

Impaired loans are not material at September 30, 1998 and 1997 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, 1998 and 1997 were approximately 
$21,319,000 and $14,730,000.  Mortgage servicing rights at September 30, 
1998 and 1997 and activity for capitalized mortgage servicing rights for 
1998, 1997 and 1996 are not material.

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, 1997      $ 414,653
      Additions                            910,003
      Repayments                          (336,284)
                                         ---------
      Balance at September 30, 1998      $ 988,372
                                         =========

</TABLE>

NOTE 4 - PREMISES AND EQUIPMENT

Premises and equipment consists of the following at September 30:

<TABLE>
<CAPTION>

                                                   1998          1997
                                                   ----          ----

<S>                                            <C>            <C>
Land and improvements                          $   776,939    $  759,449
Office buildings and leasehold improvements      6,513,048     6,516,883
Furniture, fixtures and equipment                2,804,818     2,433,874
                                               -------------------------
    Total                                       10,094,805     9,710,206
Accumulated depreciation                         2,747,090     2,208,510
                                               -------------------------

                                               $ 7,347,715    $7,501,696
                                               =========================

</TABLE>

Depreciation expense was $537,089,  $462,707 and $247,971 for the years 
ended September 30, 1998, 1997 and 1996.


NOTE 5 - DEPOSITS

Deposits at September 30 are summarized as follows:

<TABLE>
<CAPTION>

                                                    1998            1997
                                                    ----            ----

<S>                                             <C>             <C>
Noninterest-bearing checking                    $  4,446,098    $  4,214,234
Christmas club and other noninterest-bearing         396,118         375,242
                                                ----------------------------

    Total noninterest-bearing                      4,842,216       4,589,476
                                                ----------------------------

Money market checking                             28,872,047      24,298,655
Passbook and statement savings                    25,667,771      25,746,917
Negotiated-rate certificates of deposit            6,070,120       4,586,588
Fixed-rate certificates of deposit                82,236,508      67,412,934
                                                ----------------------------

    Total interest-bearing                       142,846,446     122,045,094
                                                ----------------------------

      Total deposits                            $147,688,662    $126,634,570
                                                ============================

</TABLE>

The aggregate amount of certificates of deposit with a minimum denomination 
of $100,000 was approximately $16,454,000 and $12,121,000 at September 30, 
1998 and 1997.  Deposits greater than $100,000 are not insured by the 
Federal Deposit Insurance Corporation (FDIC).

At September 30, 1998, scheduled maturities of certificates of deposit are 
as follows for the year ending September 30:

<TABLE>
<CAPTION>

                                   Amount
                                   ------

                  <S>           <C>
                  1999          $51,413,511
                  2000           33,429,377
                  2001            1,890,704
                  2002              364,442
                  2003            1,135,900
                  Thereafter         72,694
                                -----------
                                $88,306,628
                                ===========

</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.  
Fixed-rate long-term advances (ranging from 5.77% to 6.90%) consist of the 
following at September 30, 1998, by scheduled maturity:

<TABLE>
<CAPTION>

                                   Amount
                                   ------

                  <S>           <C>
                  1999          $12,000,000
                  2000            7,000,000
                  2001           11,000,000
                  2002            1,000,000
                  2003            6,000,000
                  Thereafter     10,995,988
                                -----------
                                $47,995,988
                                ===========

</TABLE>

At September 30, 1997, the Company had $29,805,000 (6.53% interest rate) of 
variable-rate advances and $30,000,000 (ranging from 5.90% to 6.90%) of 
fixed-rate advances.

At September 30, 1998, $3,534,000 of FHLB stock and $71,994,000 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, 
1998, the Company could borrow up to $67,919,000.


NOTE 7 - FEDERAL INCOME TAXES

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

<TABLE>
<CAPTION>

                                   1998        1997        1996
                                   ----        ----        ----

<S>                              <C>         <C>         <C>
Current federal income taxes     $748,562    $811,767    $989,383
Deferred federal income tax 
 expense (benefit)                (89,968)    159,930    (244,484)
                                 --------------------------------
                                 $658,594    $971,697    $744,899
                                 ================================

</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>

                                  1998                  1997                  1996
                           ------------------   --------------------   ------------------
                            Amount    Percent     Amount     Percent    Amount    Percent
                           --------------------------------------------------------------
<S>                        <C>         <C>      <C>           <C>      <C>         <C>
Income tax computed
 at the statutory rate     $675,627    34.0%    $1,001,054    34.0%    $740,767    34.0%
Tax effect of 
 miscellaneous items        (17,033)   (1.1)       (29,357)   (1.2)       4,132      .2
                           ------------------------------------------------------------
                           $658,594    32.9%    $  971,697    32.8%    $744,899    34.2%
                           ============================================================

</TABLE>

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

<TABLE>
<CAPTION>

                                                        1998         1997         1996
                                                        ----         ----         ----
<S>                                                  <C>          <C>          <C>
Items giving rise to deferred tax assets:
  Allowance for loan losses in excess of tax
   reserve                                           $ 339,182    $ 262,342    $ 174,256
  Pension expense                                       16,620       17,462       17,516
  Accrued vacation and sick pay                         34,986       34,986       33,320
  Gain on sale of real estate owned                                  16,954       18,614
  Savings Association Insurance Fund
   capitalization assessment                                                     272,030
  Other                                                 15,856       22,341       24,066
                                                     -----------------------------------
    Gross deferred tax asset                           406,644      354,085      539,802
                                                     -----------------------------------

Items giving rise to deferred tax liabilities:
  Deferred loan fees                                                (95,903)    (192,727)
  FHLB stock dividends                                (408,891)    (326,951)    (266,703)
  Depreciation                                        (201,449)    (221,360)    (190,844)
  Amortization of certificate of deposit premium       (11,826)     (14,078)     (16,331)
  Other                                                   (182)      (1,465)     (18,939)
                                                     -----------------------------------
    Gross deferred tax liability                      (622,348)    (659,757)    (685,544)
                                                     -----------------------------------

Net deferred tax liability                           $(215,704)   $(305,672)   $(145,742)
                                                     ===================================

</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, 1998, 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 1998, 
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, 1998, 
the Company had commitments to make loans and unfunded lines of credit (at 
market rates) of approximately $7,296,000, excluding loans in process.  
$6,158,000 were variable-rate and $1,138,000 were fixed-rate commitments.  
The fixed-rate commitments had interest rates ranging from 6.75% to 8.50%.  
The Company also had commitments to sell $54,000 of fixed-rate mortgage 
loans at September 30, 1998.

At September 30, 1998 and 1997, the Company was required to have $796,000 
and $786,000 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, 1998 and 1997 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, 1998 and 1997 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, 1998 and 1997, 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, 1998 and 1997.  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, 1998 
that management believes have changed the Bank's capital amounts.  The 
difference between Risk-based and Tangible Capital is the general valuation 
allowance for loan losses.  The Bank's actual capital amounts and ratios for 
capital adequacy purposes are as follows at September 30:

<TABLE>
<CAPTION>

                                   Tangible          Core         Risk-based
1998                               Capital          Capital         Capital
- ----------------------------------------------------------------------------

<S>                              <C>             <C>             <C>
Regulatory capital - computed    $ 14,717,000    $ 14,717,000    $ 16,147,000
Minimum capital requirement         3,211,000       6,422,000      10,890,000
                                 --------------------------------------------

Regulatory capital - excess      $ 11,506,000    $  8,295,000    $  5,257,000
                                 ============================================

Regulatory capital - computed            6.87%           6.87%          11.86%
Minimum capital requirement              1.50            3.00            8.00
                                 --------------------------------------------

Excess                                   5.37%           3.87%           3.86%
                                 ============================================

Regulatory asset base            $214,070,000    $214,070,000    $136,121,000
                                 ============================================

<CAPTION>

                                   Tangible          Core         Risk-based
1997                               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
                                 ============================================


</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, 1998, 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>
                                                   1998        1997        1996
                                                   ----        ----        ----

<S>                                              <C>         <C>         <C>
Service cost - benefits earned during year       $ 72,610    $ 62,396    $107,029
Interest cost on projected benefit obligation      92,639      80,369      78,113
Actual return on plan assets                      (95,081)    (86,240)      8,571
Net amortization and deferral                      53,056      49,964     (10,722)
                                                 --------------------------------
Net pension cost                                 $123,224    $106,489    $182,991
                                                 ================================

</TABLE>

The following table sets forth the funded status and amounts recognized in 
the statements of financial condition at September 30, 1998 and 1997:

<TABLE>
<CAPTION>

                                                               1998          1997
                                                               ----          ----

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

    Vested benefit obligation                               $  890,314    $  724,919
                                                            ========================

    Accumulated benefit obligation                          $  915,759    $  744,872
                                                            ========================

  Plan assets at fair value                                 $1,148,857    $  962,230
  Actuarial present value of projected benefit
   obligation for services rendered to date                  1,368,294     1,251,878
                                                            ------------------------
  Unfunded projected benefit obligation                       (219,437)     (289,648)
  Unrecognized net loss                                        270,028       291,410
  Unrecognized transition liability, net of amortization        12,507        13,775
                                                            ------------------------

  Net accrued pension asset                                 $   63,098    $   15,537
                                                            ========================

Assumptions for the plan valuations include:
  Weighted average discount rate                                  6.74%         7.40%
  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 and two Stock Option Plans for Nonemployee 
Directors, and one Stock Option Plan for Senior Executive Officers and 
Outside 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 two-
for-one stock split effected in the form of a stock dividend approved by the 
Board of Directors on June 3, 1998:

<TABLE>
<CAPTION>

                                                                1998       1997
                                                                ----       ----

<S>                                                             <C>        <C>
Shares reserved for issuance to Officers and Key Employees      464,540    416,540

Options granted:    $1.25 per share                             145,760    145,760
                     2.50 per share                               4,000      4,000
                     2.63 per share                               4,000      4,000
                     3.25 per share                              13,200     13,200
                     3.78 per share                             128,000    128,000
                     5.38 per share                               7,600      7,600
                     7.38 per share                               7,100      7,600
                     9.88 per share                               3,900
                     9.97 per share                              16,000
                                                                ------------------
                                                                329,560    310,160
                                                                ------------------
Shares available                                                134,980    106,380
                                                                ==================

Options exercised:  $2.50 per share                                          1,600
                     2.63 per share                                          1,600
                     3.25 per share                                          5,600
                     5.38 per share                                          1,200
                     7.38 per share                                 300
                                                                ------------------
                                                                    300     10,000
                                                                ==================

Shares reserved for issuance to Nonemployee Directors           287,624    227,624

Options granted:    $1.25 per share                              69,920     69,920
                     3.41 per share                              64,000     64,000
                     4.94 per share                              33,480     33,480
                     9.97 per share                              20,000
                                                                ------------------
                                                                187,400    167,400
                                                                ------------------
Shares available                                                100,224     60,224
                                                                ==================

</TABLE>

SFAS No. 123, "Accounting for Stock-Based Compensation," 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 Statement.  The fair value for these options was 
estimated at the date of grant using an option pricing model with the 
following assumptions for 1998, 1997 and 1996 respectively:  risk-free 
interest rates of 6.24%, 5.70% and 6.01%; dividend yields of 1.44%, 2.44% 
and 3.35%; 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>

                                      1998          1997            1996
                                      ----          ----            ----

<S>                                <C>           <C>             <C>
Income as reported                 $1,328,544    $  1,972,578    $1,433,826
Pro forma net income                1,229,000       1,938,000     1,338,000

Earnings per share as reported
  Basic                            $      .42    $        .63    $      .46
  Diluted                                 .38             .57           .42
Pro forma earnings per share
  Basic                                   .39             .61           .43
  Diluted                                 .35             .56           .39

</TABLE>

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

<TABLE>
<CAPTION>

                                         1998                 1997                 1996
                                  ------------------   ------------------   ------------------
                                            Average              Average              Average
                                            Exercise             Exercise             Exercise
                                  Options    Price     Options    Price     Options    Price
                                  ------------------------------------------------------------
<S>                                <C>       <C>        <C>       <C>
Outstanding beginning 
 of year                           47,480    $5.01      42,280    $5.03
Granted                            40,100     9.96       9,200     7.38      44,280    $5.05
Exercised                            (300)    7.38      (1,200)    5.38
Forfeited                            (700)    8.09      (2,800)    6.52      (2,000)    5.38
                                   ------               ------               ------
Outstanding end of year            86,580     7.48      47,480     5.39     (42,280)    5.03
Exercisable end of year            82,680     7.37      39,880     5.01      16,000     4.94
Weighted average fair value
 of options granted during year               3.63                 3.40                 3.80


</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>

                                           1998                            1997
                               ----------------------------    ----------------------------
                                 Carrying       Estimated        Carrying       Estimated
                                 Amounts        Fair Value       Amounts        Fair Value
                               ------------------------------------------------------------

<S>                            <C>             <C>             <C>             <C>
Financial assets
Cash and cash equivalents      $ 18,332,155    $ 18,332,000    $  8,837,127    $  8,837,000
Securities held to maturity      12,092,484      12,105,000       7,503,561       7,504,000
Mortgage-backed securities        1,256,327       1,252,000       1,437,681       1,477,000
FHLB stock                        3,534,000       3,534,000       3,041,900       3,042,000
Loans, net                      169,622,791     171,102,000     174,026,629     173,838,000
Accrued interest receivable       1,144,313       1,144,000       1,133,146       1,133,000

Financial liabilities
Demand and savings deposits     (59,382,034)    (59,382,000)    (54,635,048)    (54,635,000)
Certificates of deposit         (88,306,628)    (89,022,000)    (71,999,522)    (72,317,000)
Borrowed funds                  (47,995,988)    (49,005,000)    (59,805,000)    (59,877,000)
Advances from borrowers for
  taxes and insurance              (295,463)       (295,000)       (376,276)       (376,000)
Accrued interest payable           (516,076)       (516,000)       (429,841)       (430,000)

</TABLE>

For purposes of the above disclosures of estimated fair value, the following 
assumptions were used as of September 30, 1998 and 1997.  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, 1998 and 
1997, 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, 1998 and 1997, 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, 1998 or 1997, 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, 1998 and 1997 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, 1998 and 1997

<TABLE>
<CAPTION>
                                                      1998           1997
                                                      ----           ----
<S>                                               <C>            <C>
ASSETS
  Deposits with subsidiary                        $ 1,501,025    $   469,623
  Commercial loans                                    259,215        861,732
  Other assets                                         21,702         14,741
  Securities held to maturity (fair value - 
   $250,000 in 1997)                                                 250,102
  Investment in subsidiary, at equity in
   underlying value of net assets                  14,861,986     14,124,568
                                                  --------------------------
    Total assets                                  $16,643,928    $15,720,766
                                                  ==========================

LIABILITIES
  Other liabilities                               $   144,114    $    94,905

STOCKHOLDERS' EQUITY                               16,499,814     15,625,861
                                                  --------------------------
    Total liabilities and stockholders' equity    $16,643,928    $15,720,766
                                                  ==========================
</TABLE>

                       CONDENSED STATEMENTS OF INCOME
                Years ended September 30, 1998, 1997 and 1996

<TABLE>
<CAPTION>
                                        1998          1997          1996
                                        ----          ----          ----

<S>                                  <C>           <C>           <C>
Dividend income                      $  600,000    $  550,000    $  400,000
Equity in undistributed income of
 subsidiary and net earnings            737,419     1,444,617     1,057,871
Interest income                         108,114        90,729        65,571
                                     --------------------------------------

    Total income                      1,445,533     2,085,346     1,523,442

Other expenses                          116,989       112,768        89,616
                                     --------------------------------------

    Net income                       $1,328,544    $1,972,578    $1,433,826
                                     ======================================
</TABLE>


                     CONDENSED STATEMENTS OF CASH FLOWS
                Years ended September 30, 1998, 1997 and 1996

<TABLE>
<CAPTION>
                                        1998          1997          1996
                                        ----          ----          ----
<S>                                  <C>           <C>           <C>
Operating activities
  Net income                         $1,328,544    $1,972,578    $1,433,826
  Amortization/(accretion) of
   securities                               103          (694)       (1,812)
  Equity in undistributed income of
   subsidiary                          (737,419)   (1,444,617)   (1,057,871)
  Net change in other assets and
   liabilities                           10,737        (6,625)      110,665
                                     --------------------------------------
    Net cash provided by
     operating activities               601,965       520,642       484,808
                                     --------------------------------------

Investing activities
  Purchase of securities                                           (499,483)
  Proceeds from maturities of
   securities                           250,000                     750,000
  Loans made to customers, net
   of principal repayments              602,517      (598,933)     (193,113)
                                     --------------------------------------
  Net cash provided/(used) by
   investing activities                 852,517      (598,933)       57,404
                                     --------------------------------------

Financing activities
  Proceeds from exercise of options       2,212        32,850         5,400
  Dividends paid                       (425,292)     (369,264)     (313,823)
                                     --------------------------------------
    Net cash used by 
     financing activities              (423,080)     (336,414)     (308,423)
                                     --------------------------------------

Net change in cash and cash 
 equivalents                          1,031,402      (414,705)      233,789

Cash and cash equivalents at
 beginning of year                      469,623       884,328       650,539
                                     --------------------------------------

Cash and cash equivalents at 
 end of year                         $1,501,025    $  469,623    $  884,328
                                     ======================================
</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 
1999 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>     <S>
      Ward D. Coffman, III      45      Secretary
      Connie Ayres LaPlante     42      Treasurer
      John C. Matesich, III     55      Chairman of the Board
      J. William Plummer        53      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>     <S>
      Connie Ayres LaPlante     42      Treasurer and
                                         Senior Vice President
      John C. Matesich, III     55      Chairman of the Board
      J. William Plummer        53      President and
                                         Chief Executive Officer
      Larry W. Snode            49      Secretary and
                                         Senior Vice President -
                                         Operations
      Thomas N. Sulens          47      Senior Vice President -
                                         Lending

- --------------------
<F1>  There are no family relationships among the executive officers of 
      Bancorp or First Federal.
<F2>  As of December 15, 1998.

</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 
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)  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
          (b)  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 16, 1998                 Date December 16, 1998
     ----------------------------           -------------------------


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 16, 1998                 Date December 16, 1998
     ----------------------------           -------------------------


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 16, 1998                 Date December 16, 1998
     ----------------------------           -------------------------


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


Date December 16, 1998
     ----------------------------


                              INDEX TO EXHIBITS

<TABLE>
<CAPTION>

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

 <C>       <S>                                           <S>
  3.1      Articles of Incorporation of First Federal    The Articles of Incorporation of First Federal
           Bancorp, Inc.                                 Bancorp, Inc. ("Bancorp"), filed as Exhibit 4a(1) to
                                                         Bancorp's Registration Statement on Form S-8 filed
                                                         with the Securities and Exchange Commission ("SEC")
                                                         on February 1, 1994 (the "1994 S-8"), are incorporated
                                                         herein by reference.

  3.2      Amendment to the Articles of Incorporation    The Amendment to the Articles of Incorporation of
           of First Federal Bancorp, Inc.                Bancorp, filed as Exhibit 4a(1) to the 1994 S-8, is
                                                         incorporated herein by reference.

  3.3      Code of Regulations of First Federal          The Code of Regulations of Bancorp filed as Exhibit
           Bancorp, Inc.                                 4b to Bancorp's Registration Statement on S-8, filed
                                                         with the SEC on February 1, 1994, is incorporated
                                                         herein by reference.

  3.4      Amendment to the Code of Regulations of       The Amendment to the Code of Regulations of Bancorp
           First Federal Bancorp, Inc.                   filed as Exhibit 4b to Bancorp's Registration Statement
                                                         on S-8, filed with the SEC on February 1, 1994, is
                                                         incorporated herein by reference.

 10.1      First Federal Bancorp, Inc. 1992 Stock
           Option Plan for Officers and Key Employees

 10.2      First Federal Bancorp, Inc. 1992 Stock
           Option Plan for Non-Employee Directors

 10.3      Employment Agreement between First Federal
           Savings Bank of Eastern Ohio and J. William
           Plummer

 10.4      Employment Agreement between First Federal
           Savings Bank of Eastern Ohio and Connie
           Ayres LaPlante

 10.5      First Federal Bancorp, Inc. 1994 Stock        The First Federal Bancorp, Inc. 1994 Stock Option Plan
           Option Plan for Officers and Key Employees    for Officers and Key Employees, filed as Exhibit 4 to
                                                         Bancorp's Registration Statement on Form S-8 filed with
                                                         the SEC on July 17, 1995, is incorporated herein by 
                                                         reference.

 10.6      First Federal Bancorp, Inc. 1994 Stock        The First Federal Bancorp, Inc. 1994 Stock Option Plan
           Option Plan for Non-Employee Directors        for Non-Employee Directors included as Exhibit 4 to
                                                         Bancorp's Registration Statement on Form S-8 filed with
                                                         the SEC on July 17, 1995, is incorporated herein by
                                                         reference.

 10.7      First Federal Bancorp, Inc. 1997              The First Federal Bancorp, Inc. 1997 Performance Stock
           Performance Stock Option Plan for Senior      Option Plan for Senior Executive Officers and Outside
           Executive Officers and Outside Directors      Directors, filed as Exhibit 4(a) to Bancorp's 
                                                         Registration Statement on S-8 filed with the SEC on
                                                         December 9, 1998, is incorporated herein by reference.

 21        Subsidiaries of First Federal Bancorp, Inc.

 23        Consent of Auditors

 27        Financial Data Schedule

 99.1      Proxy Statement for the 1999 Annual Meeting   Incorporated by reference to the Definitive Proxy
           of Shareholders of First Federal Bancorp,     Statement for the 1999 Annual Meeting of Shareholders,
           Inc.                                          to be filed.

 99.2      Safe Harbor Under the Private Securities
           Litigation Reform Act of 1995
</TABLE>





                                EXHIBIT 10.1
                                ------------

                         FIRST FEDERAL BANCORP, INC.

                      1992 INCENTIVE STOCK OPTION PLAN

                       FOR OFFICERS AND KEY EMPLOYEES

      1.    Purpose of the Plan.  The purpose of the First Federal Bancorp, 
Inc., 1992 Incentive Stock Option Plan for Officers and Key Employees 
(hereinafter referred to as the "Plan") is to attract and retain the best 
available personnel as officers and key employees of First Federal Bancorp, 
Inc., (hereinafter referred to as the "Company") or any present or future 
Parent or Subsidiary of the Company and to provide additional incentives to 
the officers and key employees of the Company or any present or future 
parent or subsidiary of the Company.  The Plan is intended to provide for 
the grant of "Incentive Stock Options", as defined in Section 422 of the 
Internal Revenue Code of 1986, as amended (the "Code").

      2.    Definitions.  As used in the Plan, the following terms have the 
corresponding meaning:

            (a)   "Board" means the Board of Directors of the Company.

            (b)   "Code" means the Internal Revenue Code of 1986, as 
      amended.

            (c)   "Common Shares" means the common shares, with no par 
      value, of the Company.

            (d)   "Committee" means the Stock Option Committee appointed by 
      the Board in accordance with paragraph 4(a) of the Plan.

            (e)   "Company" means First Federal Bancorp, Inc.

            (f)   "Continuous Employment" or "Continuous Status as an 
      Employee" means the absence of any interruption or termination of 
      employment by the Company or any present or future Parent or 
      Subsidiary of the Company.  Employment shall not be considered 
      interrupted in the case of sick leave, military leave or any other 
      leave of absence approved by the Company or in the case of transfers 
      between payroll locations of the Company or between the Company, its 
      Parent, its Subsidiaries or a successor.

            (g)   "Effective Date" means the date specified in Section 13 of 
      the Plan.

            (h)   "Employee" means any person employed on a full-time basis 
      by the Company or any present or future Parent or Subsidiary of the 
      Company.

            (i)   "Incentive Stock Option" means the right to purchase 
      Shares which is granted by the Committee pursuant to the Plan and 
      which is intended to qualify as an incentive stock option under 
      Section 422 of the Code.  Each and every one of the provisions of the 
      Plan relating to Incentive Stock Options shall be interpreted to 
      conform to the requirements of Section 422 of the Code.

            (j)   "Officer" means an Employee of the Company who holds one 
      of the positions described in Article Three of the Code of Regulations 
      of the Company or any person who holds a comparable position with any 
      Parent or Subsidiary.

            (k)   "Optioned Stock" means Common Shares subject to an 
      Incentive Stock Option granted pursuant to the Plan.

            (l)   "Optionee" means a Participant who receives an Incentive 
      Stock Option pursuant to the Plan.

            (m)   "Parent" means any present or future corporation which 
      would be a "Parent Corporation" as defined in Subsections 424(e) and 
      (g) of the Code.

            (n)   "Participant" means any Officer or Employee of the Company 
      or any present or future Parent or Subsidiary of the Company selected 
      by the Committee to receive an Incentive Stock Option.

            (o)   "Plan" means the First Federal Bancorp, Inc,. 1992 
      Incentive Stock Option Plan for Officers and Key Employees.

            (p)   "Repurchase Right" means the right defined in Section 10 
      of this Plan.

            (q)   "Share" or Shares" means one or more Common Shares.

            (r)   "Subsidiary" means any present or future corporation which 
      would be a "Subsidiary Corporation" as defined in Subsections 424(f) 
      and (g) of the Code, including, but not limited to, First Federal 
      Savings Bank of Eastern Ohio.

      3.    Shares Subject to the Plan.  Except as otherwise required by the 
provisions of Section 11 hereof, the aggregate number of Shares with respect 
to which Incentive Stock Options may be granted pursuant to the Plan shall 
not exceed six and one half percent (6.5%) of the Shares to be issued in 
connection the conversion of First Federal Savings Bank of Eastern Ohio from 
mutual to stock form.

      4.    Administration.

            (a)   Stock Option Committee.  The Plan shall be administered by 
      a Stock Option Committee appointed by the Board.  The Committee shall 
      consist of two or more members of the Board who are not Employees of 
      the Company and who at all times shall be "disinterested persons," 
      within the meaning of Rule 16b-3 as promulgated by the Securities and 
      Exchange Commission under the Securities Exchange Act of 1934, for the 
      purposes of administering the Plan.

            (b)   Powers of the Committee. The Committee is authorized to 
      interpret the Plan and to prescribe, amend and rescind rules and 
      regulations relating to the Plan; to determine the form and content of 
      Incentive Stock Options to be issued under the Plan; and to make such 
      other determinations necessary or advisable for the administration of 
      the Plan.  The Committee shall have and may exercise such other power 
      and authority as may be delegated to it by the Board from time to 
      time.  A majority of the entire Committee shall constitute a quorum 
      and the action of a majority of the members present at any meeting at 
      which a quorum is present shall be deemed the action of the Committee.  
      In no event may the Committee revoke outstanding Incentive Stock 
      Options without the consent of the Participant.  The president of the 
      Company and such other Officers as shall be designated by the 
      Committee are hereby authorized to execute instruments evidencing 
      Incentive Stock Options on behalf of the Company and to cause them to 
      be delivered to the Participants.  The construction and interpretation 
      of the Plan provisions are vested with the Committee, in its absolute 
      discretion, including without limitation the grant of Incentive Stock 
      Options, eligibility and interpretation of Plan provisions.  All such 
      decisions, determinations and interpretations shall be final, 
      conclusive and binding upon all parties having an interest in the 
      Plan.

      5.    Eligibility.  Eligibility to participate in the Plan shall be 
limited to Employees of the Company or any Parent or Subsidiary.

      6.    Grants of Incentive Stock Options by the Committee.  The 
Committee shall from time to time determine the Officers and key Employees 
to whom Incentive Stock Options shall be granted under the Plan and the 
number of Shares subject to granted Incentive Stock Options.  In selecting 
the Participants and in determining  the number of Shares subject to each 
Incentive Stock Option granted under the Plan, the Committee may consider 
the nature of the services rendered by each such Participant, each such 
Participant's current and potential contribution to the Company or any 
Parent or Subsidiary and such other factors as the Committee may, in its 
sole discretion, deem relevant.  Officers and key Employees who have been 
granted an Incentive Stock Option may, if otherwise eligible, be granted 
additional Incentive Stock Options.

      7.    Term of Plan.  The Plan shall continue in effect for a term of 
ten (10) years from the Effective Date, unless earlier terminated pursuant 
to Section 16.  No Incentive Stock Option shall be granted under the Plan 
after ten (10) years from the Effective Date.

      8.    Terms and Conditions of Incentive Stock Options.  Each Incentive 
Stock Option granted pursuant to the Plan shall be evidenced by an 
instrument in such form as the Committee shall from time to time approve.  
Each and every Incentive Stock Option granted pursuant to the Plan shall 
comply with, and be subject to, the following terms and conditions:

            (a)   Option Price.  The price per Share at which each Incentive 
      Stock Option granted under the Plan may be exercised shall not, as to 
      any particular Incentive Stock Option, be less than the fair market 
      value of the Common Shares at the time such Incentive Stock Option is 
      granted.  The fair market value shall be determined as follows:

                  (i)   If the Common Shares are traded otherwise than on a 
            national securities exchange at the time of the granting of an 
            Incentive Stock Option, then the price per share of the Optioned 
            Stock shall be not less than the mean between the bid and asked 
            price on the date the Incentive Stock Option is granted or, if 
            there is no bid and asked price on such date, then on the next 
            prior business day on which there was a bid and asked price.  If 
            no such bid and asked price is available, then the price per 
            Share shall be determined by the Committee.

                  (ii)  If the Common Shares are listed on a national 
            securities exchange at the time of the granting of an Incentive 
            Stock Option, then the price per Share shall be not less than 
            the average of the highest and lowest selling price on such 
            exchange on the date such Incentive Stock Option is granted or, 
            if there were no sales on such date, then on the next prior 
            business day on which there was a selling price.

                  (iii) In the case of a Participant who owns Common Shares 
            representing more than ten percent (10%) of the outstanding 
            Common Shares at the time the Incentive Stock Option is granted, 
            the Incentive Stock Option price shall not be less than one 
            hundred and ten percent (110%) of the fair market value of the 
            Common Shares at the time the Incentive Stock Option is granted.

            (b)   Payment.  Full payment for each Shares purchased upon the 
      exercise of any Incentive Stock Option granted under the Plan shall be 
      made at the time of exercise of each such Incentive Stock Option and 
      shall be paid in cash, Common Shares or a combination of cash and 
      Common Shares.  Common Shares utilized in full or partial payment of 
      the exercise price shall be valued at fair market value at the date of 
      exercise.  The Company shall accept full or partial payment in Common 
      Shares only to the extent permitted by applicable law.  No Shares 
      shall be issued until full payment therefor has been received by the 
      Company and no Optionee shall have any of the rights of a shareholder 
      of the Company until Shares are issued to such Optionee.

            (c)   Term of Incentive Stock Option.  The term of each 
      Incentive Stock Option granted pursuant to the Plan shall be not more 
      than ten (10) years from the date each such Incentive Stock Option is 
      granted; provided, however, that in the case of a Participant who owns 
      a number of Shares representing more than ten percent (10%) of the 
      Common Shares outstanding at the time the Incentive Stock Option is 
      granted, the term of the Incentive Stock Option shall not exceed five 
      (5) years.

            (d)   Holding Period.  Any Incentive Stock Option granted 
      pursuant to the Plan shall not be exercisable for a period of twelve 
      months from the date of grant of such Incentive Stock Option or the 
      date of shareholder approval of the Plan, whichever is later.

            (e)   Exercise Generally.  Except as otherwise provided in 
      Section 9 hereof, no Incentive Stock Option may be exercised unless 
      the Optionee shall have been an Employee of the Company or any Parent 
      or Subsidiary at all times during the period beginning with the date 
      of grant of any such Incentive Stock Option and ending on the date 
      which is three (3) months before the date of exercise of any such 
      Incentive Stock Option.  The Committee may impose additional 
      conditions upon the right of an Optionee to exercise any Incentive 
      Stock Option granted hereunder as long as such conditions are not 
      inconsistent with the terms of the Plan or the requirements for 
      qualification as an Incentive Stock Option under Section 422 of the 
      Code.

            (f)   Transferability.  Any Incentive Stock Option granted 
      pursuant to the Plan shall be exercised during any Optionee's lifetime 
      only by the Optionee to whom such option is granted and shall not be 
      assignable or transferable other than by will or by the laws of 
      descent and distribution, or pursuant to a qualified domestic 
      relations order.

            (g)   Limit on Grant.  In no event shall one Participant be 
      granted Options to purchase Shares in excess of twenty-five percent 
      (25%) of the aggregate Shares subject to the Plan as described in 
      Section 3 hereof.

      9.    Effect of Termination of Continuous Employment, Disability or 
Death on Incentive Stock Options.

            (a)   Termination of Continuous Employment.  In the event that 
      any Optionee's Continuous Employment by the Company or any Parent or 
      Subsidiary shall terminate for any reason, other than permanent and 
      total disability (as such term is defined in Section 22(e)(3) of the 
      Code) or death, all of any such Optionee's Incentive Stock Options and 
      all of any such Optionee's rights to purchase or receive Shares 
      pursuant thereto shall automatically terminate on the date of such 
      termination of Continuous Employment; provided, however, that no 
      termination of an Optionee's Incentive Stock Options shall occur in 
      the event that (i) the Committee authorizes the Optionee to exercise 
      any such Incentive Stock Options at any time before the earlier of 
      (I) the respective expiration dates of any such Incentive Stock 
      Options or (II) the expiration of not more than three (3) months after 
      the date of such termination of Continuous Employment, and (ii) the 
      Optionee was entitled to exercise any such Incentive Stock Options at 
      the date of such termination of Continuous Employment.  In the event 
      that a Subsidiary ceases to be a Subsidiary of the Company, the 
      Continuous Employment of all of its Employees who are not immediately 
      thereafter Employees of the Company shall be deemed to terminate upon 
      the date such Subsidiary so ceases to be a Subsidiary of the Company.

            (b)   Disability.  In the event that any Optionee's Continuous 
      Employment by the Company or any Parent or Subsidiary shall terminate 
      as the result of the permanent and total disability (as such term is 
      defined in Section 22(e)(3) of the Code) of such Optionee and the 
      Optionee was entitled to exercise Incentive Stock Options at the date 
      of such termination of Continuous Employment, such Optionee may 
      exercise any Incentive Stock Options granted to him pursuant to the 
      Plan at any time prior to the earlier of (i) the respective expiration 
      dates of any such Incentive Stock Options or (ii) the expiration of 
      one (1) year after the date of such termination of Continuous 
      Employment.

            (c)   Death.  In the event of the death of any Optionee on a 
      date on which the Optionee was entitled to exercise any such Incentive 
      Stock Options, any Incentive Stock Options granted to any such 
      Optionee may be exercised by the person or persons to whom the 
      Optionee's rights under any such Incentive Stock Options pass by will 
      or by the laws of descent and distribution (including the Optionee's 
      estate during the period of administration) at any time prior to the 
      earlier of (i) the respective expiration dates of any such Incentive 
      Stock Options or (ii) the expiration of six (6) months after the date 
      of death of such Optionee (or such later period not to exceed one (1) 
      year to which the Committee may permit, in its discretion).  For 
      purposes of this Section 9(c), any Incentive Stock Option held by an 
      Optionee shall be considered exercisable at the date of such 
      Optionee's death if the only unsatisfied condition precedent to the 
      exercisability of such Incentive Stock Option at the date of death is 
      the passage of a specified period of time.

            (d)   Termination of Incentive Stock Options.  To the extent 
      that any Incentive Stock Option granted under the Plan to any Optionee 
      whose Continuous Employment by the Company or any Parent or Subsidiary 
      terminates shall not have been exercised within the applicable period 
      set forth in this Section 9, any such Incentive Stock Option, and all 
      rights to purchase or receive shares of Common Shares pursuant thereto 
      shall terminate on the last date of the applicable period.

      10.   Right of Repurchase and Restrictions on Disposition.  The 
Committee, in its sole discretion, may include, as a term of any Incentive 
Stock Option the right (herein referred to as the "Repurchase Right"), but 
not the obligation, to repurchase all or any amount of the Shares acquired 
by an Optionee pursuant to the exercise of any Incentive Stock Options.  The 
intent of the Repurchase Right is to encourage the continued employment of 
the Optionee.  The Repurchase Right shall provide for, among other terms, a 
specified duration of the Repurchase Right, a specified price per Share to 
be paid upon the exercise of the Repurchase Right and a restriction on the 
disposition of the Shares by the Optionee during the period of the 
Repurchase Right.  The Repurchase Right may permit the Company to transfer 
or assign such right to another party.  The Company may exercise the 
Repurchase Right only to the extent permitted by applicable law.

      11.   Recapitalization, Merger, Consolidation, Change in Control and 
Similar Transactions.

            (a)   Adjustment.  Subject to any required action by the 
      shareholders of the Company, the aggregate number of Shares for which 
      Incentive Stock Options may be granted hereunder, the number of Shares 
      covered by each outstanding Incentive Stock Option and the exercise 
      price per Share of each such Incentive Stock Option shall all be 
      proportionately adjusted for any increase or decrease in the number of 
      issued and outstanding Shares resulting from a subdivision or 
      consolidation of Shares or the payment of a stock dividend (but only 
      on the Common Shares) or any other increase or decrease in the number 
      of such Shares effected without the receipt of consideration by the 
      Company.

            (b)   Change in Control.  All outstanding Incentive Stock 
      Options shall become immediately exercisable in the event of a change 
      in control or imminent change in control of the Company, as determined 
      by the Committee.  For purposes of this Section 11, "change in 
      control" shall mean: (i) the execution of an agreement for the sale of 
      all, or a material portion, of the assets of the Company; (ii) the 
      execution of an agreement for a merger or recapitalization of the 
      Company or any merger or recapitalization whereby the Company is not 
      the surviving entity; (iii) a change of control of the Company, as 
      defined or determined by the Office of Thrift Supervision (the "OTS"); 
      or (iv) the acquisition, directly or indirectly, of the beneficial 
      ownership (within the meaning of the term "beneficial ownership" as 
      defined under Section 13(d) of the Securities Exchange Act of 1934 and 
      the rules promulgated thereunder) of twenty-five percent (25%) or more 
      of the outstanding voting securities of the Company by any person, 
      trust, entity or group.  For purposes of this Section 11, "imminent 
      change in control" shall refer to any offer or announcement, oral or 
      written, by any person or any persons acting as a group, to acquire 
      control of the Company as to which an application or notice has been 
      filed with the OTS and such application has been approved or such 
      notice has not been disapproved.

            (c)   Extraordinary Corporate Action.  Subject to any required 
      action by the shareholders of the Company, in the event of any change 
      in control, recapitalization, merger, consolidation, exchange of 
      shares, spin-off, reorganization, tender offer, liquidation or other 
      extraordinary corporate action or event, the Committee, in its sole 
      discretion, shall have the power, before or subsequent to such action 
      or event, to:

                  (i)   Adjust as appropriate the number of Shares subject 
            to each Incentive Stock Option, the exercise price per Share and 
            the consideration to be given or received by the Company upon 
            the exercise of any outstanding Option, provided, however, such 
            adjustment shall be in compliance with the term of this Plan;

                  (ii)  Cancel any or all previously granted Incentive Stock 
            Options; provided, however, that appropriate consideration is 
            paid to the Optionee in connection therewith; and/or

                  (iii) Make such other adjustments in connection with the 
            Plan as the Committee, in its sole discretion, deems necessary, 
            desirable, appropriate or advisable; provided, however, that no 
            action shall be taken by the Committee would cause Incentive 
            Stock Options granted pursuant to the Plan to fail to meet the 
            requirements of Section 422 of the Code, provided, however, such 
            adjustment shall be in compliance with the term of this Plan.

Except as expressly provided in section 11(a) and 11(b) hereof, no Optionee 
shall have any rights by reason of the occurrence of any of the events 
described in this Section 11.

            (d)   Acceleration.  Subject to the limitation set forth in 
      Section 8(d) of this Plan, the Committee shall at all times have the 
      power to accelerate the exercise date of Incentive Stock Options 
      previously granted under the Plan.

      12.   Time of Granting Incentive Stock Options.  The date of grant of 
an Incentive Stock Option under the Plan shall be the date on which the 
Committee makes the determination to grant Incentive Stock Option.  Notice 
of the determination shall be given to each Participant to whom an Incentive 
Stock Option is so granted within a reasonable time after the date of such 
grant.

      13.   Effective Date.  The Plan shall become effective upon the 
completion of the conversion of First Federal Savings Bank of Eastern Ohio 
from mutual to stock form.

      14.   Approval by Shareholders.  The Plan shall be approved by the 
shareholders of the Company within twelve (12) months before or after the 
date it becomes effective.  Incentive Stock Options may be granted prior to 
ratification of the Plan by the shareholders if the exercise of such 
Incentive Stock Options is subject to such shareholder ratification.

      15.   Modification of Incentive Stock Options.  At any time and from 
time to time, the Board may authorize the Committee to direct the execution 
of an instrument providing for the modification of any outstanding Incentive 
Stock Option provided, however, that no such modification, extension or 
renewal shall confer on the holder of such Incentive Stock Option any right 
or benefit which could not be conferred on such holder by the grant of a new 
Incentive Stock Option at such time and shall not materially decrease the 
Optionee's benefits under the Incentive Stock Option without the consent of 
the holder of the Incentive Stock Option, except as otherwise permitted 
under Section 16 hereof.

      16.   Amendment and Termination of the Plan.

            (a)   Amendment and Termination of the Plan by the Board.  The 
      Board may alter, suspend or discontinue the Plan, except that no 
      action of the Board may increase (other than as provided in Section 
      11) the maximum number of Shares subject to Incentive Stock Options 
      granted under the Plan, materially increase the benefits accruing to 
      Participants under the Plan or materially modify the requirements for 
      eligibility for participation in the Plan unless such action of the 
      Board shall be approved or ratified by the shareholders of the 
      Company.  In no event shall the Board modify the requirements for 
      eligibility for participation in the Plan to allow persons who are not 
      Employees to participate.

            (b)   Change in Applicable Law.  Notwithstanding any other 
      provision contained in the Plan, in the event of a change in any 
      federal or state law, rule or regulation which would make the exercise 
      of all or part of any previously granted Incentive Stock Option 
      unlawful or subject the Company to any penalty, the Committee may 
      restrict any such exercise without the consent of the Optionee or 
      other holder thereof in order to comply with any such law, rule or 
      regulation or to avoid any such penalty.

      17.   Conditions Upon Issuance of Shares.  Shares shall not be issued 
with respect to any Incentive Stock Option granted under the Plan unless the 
issuance and delivery of such Shares shall comply with all relevant 
provisions of law, including, without limitation, the Securities Act of 
1933, as amended, the rules and regulations promulgated thereunder, any 
applicable state securities law and the requirements of any stock exchange 
upon which the Shares may then be listed.  The inability of the Company to 
obtain from any regulatory body or authority deemed by the Company's counsel 
to be necessary for the lawful issuance and sale of any Shares hereunder 
shall relieve the Company of any liability in respect of the non-issuance or 
sale of such Shares.  As a condition to the exercise of an Incentive Stock 
Option, the Company may require the person exercising the Incentive Stock 
Option to make such representations and warranties as may be necessary to 
assure the availability of an exemption from the registration requirements 
of federal or and state securities law.

      18.   Reservation of Shares.  During the term of the Plan, the Company 
will reserve and keep available a number of Shares sufficient to satisfy the 
requirements of the Plan.

      19.   Unsecured Obligation.  No Participant under the Plan shall have 
any interest in any fund or special asset of the Company by reason of the 
Plan or the grant of any Incentive Stock Option to such Participant under 
the Plan.  No trust fund shall be created in connection with the Plan or any 
grant of any Incentive Stock Option hereunder and there shall be no required 
funding of amounts which may become payable to any Participant.

      20.   Governing Law.  The Plan shall be governed by and construed in 
accordance with the laws of the State of Ohio, except to the extent that 
federal law shall be deemed to apply.




                                EXHIBIT 10.2
                                ------------

                         FIRST FEDERAL BANCORP, INC.

                           1992 STOCK OPTION PLAN

                         FOR NON-EMPLOYEE DIRECTORS

      1.    Purpose of the Plan.  The purpose of the First Federal Bancorp, 
Inc., 1992 Stock Option Plan for Non-Employee Directors (hereinafter 
referred to as the "Plan") is to retain the best available personnel as 
directors of First Federal Bancorp, Inc., (hereinafter referred to as the 
"Company") and the subsidiaries of the Company and to provide additional 
incentives to the non-employee directors of the and any subsidiaries of the 
Company.  The stock options granted under the Plan are not intended to 
qualify as "Incentive Stock Options", as defined in Section 422 of the 
Internal Revenue Code of 1986, as amended (the "Code"), and are not intended 
to be within the exemptive provision of Rule 16b-3 promulgated by the 
Securities and Exchange Commission under the Securities and Exchange Act of 
1934.

      2.    Definitions.  As used in the Plan, the following terms have the 
corresponding meaning:

            (a)   "Board" means the Board of Directors of the Company.

            (b)   "Code" means the Internal Revenue Code of 1986, as 
      amended.

            (c)   "Common Shares" means the Common Shares, with no par 
      value, of the Company.

            (d)   "Committee" means the Stock Option Committee appointed by 
      the Board in accordance with paragraph 4(a) of the Plan.

            (e)   "Company" means First Federal Bancorp, Inc.

            (f)   "Employee" means any person employed on a full-time basis 
      by the Company or any subsidiary of the Company.

            (g)   "Non-Employee Director" means a member of the Board or a 
      member of the Board of Directors of any subsidiary of the Company who 
      is not an Employee.

            (h)   "Option" means the right, granted pursuant to the Plan, to 
      purchase Shares.

            (i)   "Optioned Stock" means Common Shares subject to an Option 
      granted pursuant to the Plan.

            (j)   "Optionee" means any person who receives an Option.

            (k)   "Plan" means the First Federal Bancorp, Inc,. 1992 Stock 
      Option Plan for Non-Employee Directors.

            (l)   "Repurchase Right" means the right defined in Section 10 
      of the Plan.

            (m)   "Share" or Shares" means one or more Common Shares.

      3.    Shares Subject to the Plan.  Except as otherwise required by the 
provisions of Section 11 hereof, the aggregate number of Shares with respect 
to which Options may be granted pursuant to the Plan shall not exceed three 
and one-half percent (3.5%) of the Shares to be issued in connection with 
the conversion of First Federal Savings Bank of Eastern Ohio from mutual to 
stock form.

      4.    Administration.

            (a)   Stock Option Committee.  The Plan shall be administered by 
      a Stock Option Committee appointed by the Board.  The Committee shall 
      consist of two or more members of the Board.

            (b)   Powers of the Committee.  (i) The Committee is authorized 
      to interpret the Plan and to prescribe, amend and rescind rules and 
      regulations relating to the Plan; to determine the form and content of 
      Options to be issued under the Plan; and to make such other 
      determinations necessary or advisable for the administration of the 
      Plan.  The Committee shall have and may exercise such other power and 
      authority as may be delegated to it by the Board from time to time.  A 
      majority of the entire Committee shall constitute a quorum and the 
      action of a majority of the members present at any meeting at which a 
      quorum is present shall be deemed the action of the Committee.  In no 
      event may the Committee revoke outstanding Options without the consent 
      of he Optionee.  The president of the Company and such other officers 
      as shall be designated by the Committee are hereby authorized to 
      execute instruments evidencing Options on behalf of the Company and to 
      cause them to be delivered to the Optionees.  The construction and 
      interpretation of the Plan provisions are vested with the Committee, 
      in its absolute discretion, including without limitation the grant of
      Options, eligibility and interpretation of Plan provisions.  All such
      decisions, determinations and interpretations shall be final,
      conclusive and binding upon all parties having an interest in the
      Plan.

      5.    Eligibility.  Eligibility to participate in the Plan shall be 
limited to Non-Employee Directors.

      6.    Term of Plan.  The Plan shall continue in effect for a term of 
ten (10) years from the Effective Date, unless earlier terminated pursuant 
to Section 16.

      7.    Grant of Options.  The grant of Options shall occur pursuant to 
the following formula:  the Committee shall grant an Option to purchase 
1,800 Shares to each Non-Employee Director on the Effective Date; in 
addition, the Committee shall grant an Option to purchase 1,800 shares to 
each Non-Employee Director who was not a Director on the Effective Date, as 
defined in Section 13 of the Plan, but is elected to the Board of Directors 
subsequent to the Effective Date on the date of such election.  The 
foregoing notwithstanding, no Option shall be granted if such grant would 
result in a violation or possible violation of federal or state securities 
laws.  Each Option granted pursuant to the Plan shall be evidenced by an 
instrument and in such form as approved by the Committee.

      8.    Terms and Conditions of Options.  Each and every Option granted 
pursuant to the Plan shall the Plan shall comply with and be subject to the 
following terms and conditions:

            (a)   Option Price.  The price per Share at which each Option 
      granted under the Plan may be exercised shall be the fair market value 
      of the Common Shares at the time such Stock Option is granted.  The 
      fair market value shall be determined as follows:

                  (i)   If the Common Shares are traded otherwise than on a 
            national securities exchange at the time of the granting of an 
            Stock Option, then the price per share of the Optioned Stock 
            shall be the mean between the bid and asked price on the date 
            the Option is granted or, if there is no bid and asked price on 
            such date, then on the next prior business day on which there 
            was a bid and asked price.

                  (ii)  If the Common Shares are listed on a national 
            securities exchange at the time of the granting of an Stock 
            Option, then the price per Share shall be the average of the 
            highest and lowest selling price on such exchange on the date 
            such Stock Option is granted or, if there were no sales on such 
            date, then on the next prior business day on which there was a 
            selling price.

                  (iii) In the case of an Optionee who owns Common Stock 
            representing more than ten percent (10%) of the outstanding 
            Common Shares at the time an Option is granted, the Option price 
            shall be one hundred and ten percent (110%) of the fair market 
            value of the Common Shares at the time the Option is granted.

            (b)   Payment.  Full payment for each Share purchased upon 
      exercise of any Option granted under the Plan shall be made at the 
      time of exercise of each such Stock Option and shall be paid in cash, 
      Common Shares or a combination of cash and Common Shares.  Common 
      Shares utilized in full or partial payment of the exercise price shall 
      be valued at fair market value at the date of exercise.  The Company 
      shall accept full or partial payment in Common Shares only to the 
      extent permitted by applicable law.  No Shares shall be issued until 
      full payment therefor has been received by the Company and no Optionee 
      shall have any of the rights of a shareholder of the Company until the 
      Shares are issued to such Optionee.

            (c)   Term of Option.  The term of each Option granted pursuant 
      to the Plan shall be not more than ten (10) years from the date each 
      such Option is granted; provided, however, that, in the case of an 
      Optionee who owns a number of Shares representing more than ten 
      percent (10%) of the Common Shares outstanding at the time the Stock 
      Option is granted, the term of the Option shall not exceed five (5) 
      years.

            (d)   Holding Period.  Any Option granted pursuant to the Plan 
      shall not be exercisable for a period of twelve months from the date 
      of grant of such Option or the date of shareholder approval of the 
      Plan, whichever is later.

            (e)   Exercise Generally. The Committee may impose such 
      conditions upon the right of an Optionee to exercise any Option 
      granted hereunder as long as such conditions are not inconsistent with 
      the terms of the Plan 

            (f)   Transferability.  Any Option granted pursuant to the Plan 
      shall be exercised during any Optionee's lifetime only by the Optionee 
      to whom such option is granted and shall not be assignable or 
      transferable other than by will or by the laws of descent and 
      distribution, or pursuant to a qualified domestic relations order.

            (g)   Limit on Grant.  In no event shall one Optionee be granted 
      Options to purchase Shares in excess of twenty-five percent (25%) of 
      the aggregate Shares subject to the Plan as described in Section 3 
      hereof.

      9.    Effect of Death on Options. The terms and conditions of Options 
relating to the effect of the death of an Optionee shall be such terms and 
conditions as the Committee shall, in its sole discretion, determine at the 
time of such death.

      10.   Right of Repurchase and Restrictions on Disposition.  The 
Committee, in its sole discretion, may include, as a term of any Option, the 
right (herein referred to as the "Repurchase Right"), but not the 
obligation, to repurchase all or any amount of the Shares acquired by an 
Optionee pursuant to the exercise of any Such Options.  The intent of the 
Repurchase Right is to encourage the Optionee.to continue to serve on the 
Board.  The Repurchase Right shall provide for, among other terms, a 
specified duration of the Repurchase Right, a specified price per Share to 
be paid upon the exercise of the Repurchase Right and a restriction on the 
disposition of the Shares by the Optionee during the period of the 
Repurchase Right.  The Repurchase Right may permit the Company to transfer 
or assign such right to another party.  The Company may exercise the 
Repurchase Right only to the extent permitted by applicable law.

      11.   Recapitalization, Merger, Consolidation, Change in Control and 
Similar Transactions.

            (a)   Adjustment.  Subject to any required action by the 
      shareholders of the Company, the aggregate number of Shares for which 
      Options may be granted hereunder, the number of Shares covered by each 
      outstanding Option and the exercise price per Share of each such 
      Option shall all be proportionately adjusted for any increase or 
      decrease in the number of issued and outstanding Shares resulting from 
      a subdivision or consolidation of Shares or the payment of a stock 
      dividend (but only on the Common Shares) or any other increase or 
      decrease in the number of such Shares effected without the receipt of 
      consideration by the Company.

            (b)   Change in Control.  All outstanding Options shall become 
      immediately exercisable in the event of a change in control or 
      imminent change in control of the Company, as determined by the 
      Committee.  For purposes of this Section 11, "change in control" shall 
      mean: (i) the execution of an agreement for the sale of all, or a 
      material portion, of the assets of the Company; (ii) the execution of 
      an agreement for a merger or recapitalization of the Company or any 
      merger or recapitalization whereby the Company is not the surviving 
      entity; (iii) a change of control of the Company, as defined or 
      determined by the Office of Thrift Supervision (the "OTS"); or (iv) 
      the acquisition, directly or indirectly, of the beneficial ownership 
      (within the meaning of the term "beneficial ownership" as defined 
      under Section 13(d) of the Securities Exchange Act of 1934 and the 
      rules promulgated thereunder) of twenty-five percent (25%) or more of 
      the outstanding voting securities of the Company by any person, trust, 
      entity or group.  For purposes of this Section 11, "imminent change in 
      control" shall refer to any offer or announcement, oral or written, by 
      any person or any persons acting as a group, to acquire control of the 
      Company as to which an application or notice has been filled with the 
      OTS and such application has been approved or such notice has not been 
      disapproved.

            (c)   Extraordinary Corporate Action.  Subject to any required 
      action by the shareholders of the Company, in the event of any change 
      in control, recapitalization, merger, consolidation, exchange of 
      shares, spin-off, reorganization, tender offer, liquidation or other 
      extraordinary corporate action or event, the Committee, in its sole 
      discretion, shall have the power, before or subsequent to such action 
      or event, to:

                  (i)   Adjust as appropriate the number of Shares subject 
            to each Option, the exercise price per Share and the 
            consideration to be given or received by the Company upon the 
            exercise of any outstanding Option, provided, however, such 
            adjustment shall be in compliance with the term of this Plan;

                  (ii)  Cancel any or all previously granted Options; 
            provided, however, that appropriate consideration is paid to the 
            Optionee in connection therewith; and/or

                  (iii) Make such other adjustments in connection with the 
            Plan as the Committee, in its sole discretion, deems necessary, 
            desirable, appropriate or advisable; provided, however, such 
            adjustment shall be in compliance with the term of the Plan.

Except as expressly provided in section 11(a) and 11(b) hereof, no Optionee 
shall have any rights by reason of the occurrence of any of the events 
described in this Section 11.

            (d)   Acceleration.  Subject to the limitation set forth in 
      Section 8(d) hereof, the Committee shall at all times have the power 
      to accelerate the exercise date of any Options previously granted 
      under the Plan.

      12.   Time of Granting Options.  The date of grant of an Option under 
the Plan shall be the Grant Date. Notice of such grant shall be given to 
each Optionee within a reasonable time after the Grant Date.

      13.   Effective Date.  The  Effective Date of the Plan shall be the 
date of the completion of the conversion of First Federal Savings Bank of 
Eastern Ohio from mutual to stock form. Options may be granted prior to 
ratification of the Plan by the shareholders if the exercise of such Options 
is subject to such shareholder ratification.

      14.   Approval by Shareholders.  This Plan shall be approved by the 
shareholders of the Company within twelve (12) months before or after the 
Effective Date.

      15.   Modification of Options.  At any time and from time to time, the 
Board may authorize the Committee to direct the execution of an instrument 
providing for the modification of any outstanding Option; provided, however, 
that no such modification, extension or renewal shall confer on the holder 
of such Option any right or benefit which could not be conferred on such 
holder by the grant of a new Option at such time and shall not materially 
decrease the Optionee's benefits under the Option without the consent of the 
holder of the Option, except as otherwise permitted under Section 16 hereof.

      16.   Amendment and Termination of the Plan.

            (a)   Amendment and Termination of the Plan by the Board.  The 
      Board may alter, suspend or discontinue the Plan, except that no 
      action of the Board may increase (other than as provided in Section 
      11) the maximum number of Shares subject to Options granted under the 
      Plan, materially increase the benefits accruing to Optionees under the 
      Plan or materially modify the requirements for eligibility for 
      participation in the Plan unless such action of the Board shall be 
      approved or ratified by the shareholders of the Company. 

            (b)   Change in Applicable Law.  Notwithstanding any other 
      provision contained in the Plan, in the event of a change in any 
      federal or state law, rule or regulation which would make the exercise 
      of all or part of any previously granted Option unlawful or subject 
      the Company to any penalty, the Committee may restrict any such 
      exercise without the consent of the Optionee or other holder thereof 
      in order to comply with any such law, rule or regulation or to avoid 
      any such penalty.

            ( c)   Amendment Once Every Six Months. In no event shall the 
      Plan be amended more than once every six (6) months, other than to 
      comport with changes in the Code, the Employee Retirement Income 
      Security Act, as amended, or the rules and regulations promulgated 
      thereunder.

      17.   Conditions Upon Issuance of Shares.  Shares shall not be issued 
with respect to any Option granted under the Plan unless the issuance and 
delivery of such Shares shall comply with all relevant provisions of law, 
including, without limitation, the Securities Act of 1933, as amended, the 
rules and regulations promulgated thereunder, any applicable state 
securities law and the requirements of any stock exchange upon which the 
Shares may then be listed.  The inability of the Company to obtain from any 
regulatory body or authority deemed by the Company's counsel to be necessary 
for the lawful issuance and sale of any Shares hereunder shall relieve the 
Company of any liability in respect of the non-issuance or sale of such 
Shares.  As a condition to the exercise of an Option, the Company may 
require the person exercising the Option to make such representations and 
warranties as may be necessary to assure the availability of an exemption 
from the registration requirements of federal and state securities law.

      18.   Reservation of Shares.  During the term of the Plan, the Company 
will reserve and keep available a number of Shares sufficient to satisfy the 
requirements of the Plan.

      19.   Unsecured Obligation.  No Participant under the Plan shall have 
any interest in any fund or special asset of the Company by reason of the 
Plan or the grant of any Option to such Optionee under the Plan.  No trust 
fund shall be created in connection with the Plan or any grant of any Option 
hereunder and there shall be no required funding of amounts which may become 
payable to any Participant.

      20.   Governing Law.  The Plan shall be governed by and construed in 
accordance with the laws of the State of Ohio, except to the extent that 
federal law shall be deemed to apply.




                                EXHIBIT 10.3
                                ------------

                            EMPLOYMENT AGREEMENT


      THIS EMPLOYMENT AGREEMENT (hereinafter referred to as this 
"AGREEMENT"), entered into this 1st day of October, 1998, 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, 2001 (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 $137,500.00 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 $137,500.00, 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




                                EXHIBIT 10.4
                                ------------

                            EMPLOYMENT AGREEMENT
                            --------------------


      THIS EMPLOYMENT AGREEMENT (hereinafter referred to as this 
"AGREEMENT"), entered into this 1st day of October, 1998, 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, 2001 (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 $92,700.00 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 $92,700.00, 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 21


Subsidiaries of First Federal Bancorp, Inc.

                 First Federal Savings Bank of Eastern Ohio
                              Chartered in Ohio





                                 EXHIBIT 23


                                CROWE CHIZEK



                       CONSENT OF INDEPENDENT AUDITORS



We consent to the incorporation by reference of our report dated October 30, 
1998 on the consolidated financial statements of First Federal Bancorp, 
Inc., as of September 30, 1998 and 1997 and for each of the three years in 
the period ended September 30, 1998 which report and financial statements 
are contained in the Annual Report on Form 10-KSB for the fiscal year ended 
September 30, 1998, in the Registration Statements on Form S-8 previously 
filed by First Federal Bancorp, Inc., on December 9, 1998, July 17, 1995 and 
February 1, 1994.



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


December 28, 1998
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-30-1998
<PERIOD-START>                             OCT-01-1997
<PERIOD-END>                               SEP-30-1998
<CASH>                                           4,957
<INT-BEARING-DEPOSITS>                               0
<FED-FUNDS-SOLD>                                13,375
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                          0
<INVESTMENTS-CARRYING>                          13,349
<INVESTMENTS-MARKET>                            13,357
<LOANS>                                        169,623
<ALLOWANCE>                                      2,042
<TOTAL-ASSETS>                                 213,502
<DEPOSITS>                                     147,689
<SHORT-TERM>                                    11,907
<LIABILITIES-OTHER>                              1,318
<LONG-TERM>                                     36,089
                                0
                                          0
<COMMON>                                         3,656
<OTHER-SE>                                      12,843
<TOTAL-LIABILITIES-AND-EQUITY>                 213,502
<INTEREST-LOAN>                                 15,041
<INTEREST-INVEST>                                  543
<INTEREST-OTHER>                                   202
<INTEREST-TOTAL>                                15,786
<INTEREST-DEPOSIT>                               5,623
<INTEREST-EXPENSE>                               9,139
<INTEREST-INCOME-NET>                            6,647
<LOAN-LOSSES>                                      681
<SECURITIES-GAINS>                                   0
<EXPENSE-OTHER>                                  5,216
<INCOME-PRETAX>                                  1,987
<INCOME-PRE-EXTRAORDINARY>                       1,329
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     1,329
<EPS-PRIMARY>                                      .42
<EPS-DILUTED>                                      .38
<YIELD-ACTUAL>                                    3.52
<LOANS-NON>                                        627
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                 1,816
<CHARGE-OFFS>                                      455
<RECOVERIES>                                         0
<ALLOWANCE-CLOSE>                                2,042
<ALLOWANCE-DOMESTIC>                                 0
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                            350
        

</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 1998 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