UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                    FORM 10-K

(Mark One)

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

For the fiscal year ended    DECEMBER 31, 1997
                          ------------------------------------------------------
                                                                     or

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

For the transition period from                      to
                               --------------------    ------------------------
Commission File Number:   0-21076

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

         PENNSYLVANIA                                           25-1698967
(State or other jurisdiction of                               (I.R.S. Employer
incorporation or organization)                               Identification No.)

 FIRST FEDERAL PLAZA, 25 NORTH MILL STREET, P. O. BOX 671, NEW CASTLE, PA 16103
- --------------------------------------------------------------------------------
(Address of principal executive offices)                              (Zip Code)

                                 (724) 654-6606
- --------------------------------------------------------------------------------
              (Registrant's telephone number, including area code)

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

            Title of Each Class        Name of Each Exchange on Which Registered
                  None                                None


           Securities Registered Pursuant to Section 12(g) of the Act:
                     Common Stock, par value $0.10 per share
- --------------------------------------------------------------------------------
                                (Title of Class)

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

     Indicate by check mark if disclosure of delinquent  filers pursuant to Item
405 of Regulation S-K (ss. 229.405 of this chapter) is not contained herein, and
will not be contained,  to the best of the registrant's knowledge, in definitive
proxy or information  statements  incorporated  by reference in Part III of this
Form 10-K or any amendments to this Form 10-K. [X]

     The aggregate  market value of the voting stock held by  non-affiliates  of
the registrant  was  $78,629,904 at February 28, 1998 based on the closing sales
price of $43.50 at February 28, 1998.

     As of March 17, 1998, the Registrant had  outstanding  2,069,007  shares of
Common Stock.

                       DOCUMENTS INCORPORATED BY REFERENCE

1.  Part  II --  Page  2  and  pages  4  through  38 of  the  annual  report  to
    shareholders for the year ended December 31, 1997.
2.  Part III -- Portions of the proxy  statement  for the annual  meeting of the
    stockholders to be held in May 1998.










                                 FORM 10-K INDEX



PART 1                                                                                                          PAGE
                                                                                                                ----
                                                                                                           
Item 1.                  Description of Business                                                                  1
Item 2.                  Description of Properties                                                               16
Item 3.                  Legal Proceedings                                                                       16
Item 4.                  Submission of Matters to a Vote of Security Holders                                     17

PART II
Item 5.                  Market for Registrant's Common Equity and Related Stockholder Matters                   17
Item 6.                  Selected Financial Data                                                                 17
Item 7.                  Management's Discussion and Analysis of Financial Condition and Results of
                         Operations                                                                              17
Item 7A.                 Quantitative and Qualitative Disclosures about Market Risk                              17
Item 8.                  Financial Statements and Supplementary Data                                             17
Item 9.                  Changes in and Disagreements with Accountants on Accounting and Financial
                         Disclosure                                                                              17

PART III
Item 10.                 Directors and Executive Officers of the Registrant                                      17
Item 11.                 Executive Compensation                                                                  17
Item 12.                 Security Ownership of Certain Beneficial Owners and Management                          17
Item 13.                 Certain Relationships and Related Transactions                                          18

PART IV
Item 14.                 Exhibits, Financial Statement Schedules, and Reports on Form 8-K                        19

Signatures                                                                                                       19
Exhibit Index                                                                                                    20
Exhibits                                                                                                         21






FIRST SHENANGO BANCORP,  INC. (THE "COMPANY") MAY FROM TIME TO TIME MAKE WRITTEN
OR ORAL  "FORWARD-LOOKING  STATMENTS",  INCLUDING  STATEMENTS  CONTAINED  IN THE
COMPANY'S  FILINGS WITH THE SECURITIES AND EXCHANGE  COMMISSION  (INCLUDING THIS
ANNUAL  REPORT  ON FORM  10-K  AND THE  EXHIBITS  THERETO),  IN ITS  REPORTS  TO
STOCKHOLDERS AND IN OTHER COMMUNICATIONS BY THE COMPANY,  WHICH ARE MADE IN GOOD
FAITH BY THE COMPANY  PURSUANT TO THE "SAFE  HARBOR"  PROVISIONS  OF THE PRIVATE
SECURITIES LITIGATION REFORM ACT OF 1995.

THESE  FORWARD-LOOKING  STATEMENTS  INVOLVE  RISKS  AND  UNCERTAINTIES,  SUCH AS
STATEMENTS  OF THE  COMPANY'S  PLANS,  OBJECTIVES,  EXPECTATIONS,  ESTIMATES AND
INTENTIONS,  THAT ARE SUBJECT TO CHANGE BASED ON VARIOUS IMPORTANT FACTORS (SOME
OF WHICH ARE BEYOND THE COMPANY'S CONTROL). THE FOLLOWING FACTORS, AMONG OTHERS,
COULD CAUSE THE COMPANY'S  FINANCIAL  PERFORMANCE TO DIFFER  MATERIALLY FROM THE
PLANS,  OBJECTIVES,  EXPECTATIONS,  ESTIMATES AND  INTENTIONS  EXPRESSED IN SUCH
FORWARD-LOOKING STATEMENTS: THE STRENGTH OF THE UNITED STATES ECONOMY IN GENERAL
AND  THE  STRENGTH  OF  THE  LOCAL  ECONOMIES  IN  WHICH  THE  COMPANY  CONDUCTS
OPERATIONS;  THE EFFECTS OF, AND CHANGES IN, TRADE, MONETARY AND FISCAL POLICIES
AND LAWS,  INCLUDING  INTEREST  RATE  POLICIES OF THE BOARD OF  GOVERNORS OF THE
FEDERAL RESERVE SYSTEM, INFLATION, INTEREST RATE, ACCEPTANCE OF NEW PRODUCTS AND
SERVICES OF THE COMPANY AND THE PERCEIVED  OVERALL  VALUE OF THESE  PRODUCTS AND
SERVICES BY USERS,  INCLUDING  THE  FEATURES,  PRICING  AND QUALITY  COMPARED TO
SUBSTITUTE  COMPETITORS'  PRODUCTS AND SERVICES FOR THE  COMPANY'S  PRODUCTS AND
SERVICES; THE SUCCESS OF THE COMPANY IN GAINING REGULATORY APPROVAL OF ITS
PRODUCTS  AND  SERVICES,  WHEN  REQUIRED;  THE IMPACT OF  CHANGES  IN  FINANCIAL
SERVICES'  LAWS AND  REGULATIONS  (INCLUDING  LAWS  CONCERNING  TAXES,  BANKING,
SECURITIES  AND  INSURANCE);  TECHNOLOGICAL  CHANGES;  ACQUISITIONS;  CHANGES IN
CONSUMER SPENDING AND SAVINGS HABITS; AND THE SUCCESS OF THE COMPANY AT MANAGING
THE RISKS INVOLVED IN THE FOREGOING.

    THE COMPANY  CAUTIONS  THAT THE FOREGOING  LIST OF IMPORTANT  FACTORS IS NOT
EXCLUSIVE.  THE  COMPANY  DOES  NOT  UNDERTAKE  TO  UPDATE  ANY  FORWARD-LOOKING
STATEMENT,  WHETHER  WRITTEN  OR ORAL,  THAT MAY BE MADE FROM TIME TO TIME OR ON
BEHALF OF THE COMPANY.

                                     PART I

Item 1. Business
- ----------------

The Holding Company.  First Shenango Bancorp, Inc. is a unitary savings and loan
holding  company that was  incorporated  in December  1992 under the laws of the
Commonwealth of Pennsylvania for the sole purpose of acquiring all of the issued
and  outstanding  common stock of First Federal  Savings Bank of New Castle (the
"Savings Bank" or "First Federal"). This acquisition occurred in connection with
the simultaneous conversion on April 5, 1993 of First Federal from a mutual to a
stock institution.

On February 6, 1998, the Company  entered into an Agreement of  Affiliation  and
Plan of Merger (the  "Agreement")  with  FirstFederal  Financial  Services Corp.
("FFSW") of Wooster,  Ohio.  Under the terms of the Agreement,  the Company will
merge with and into  FFSW,  with the  Company's  shareholders  to receive  1.143
shares  of FFSW  common  stock  in  exchange  for each of  their  shares  of the
Company's  common  stock.  The  transaction,  which will be  accounted  for as a
pooling of interest,  is subject to regulatory and shareholder  approvals and is
expected to be completed in the third quarter of 1998.

The  Savings  Bank.  First  Federal  Savings  Bank of New Castle is a  federally
chartered stock savings bank  headquartered  in New Castle,  Pennsylvania,  with
three branch offices located within the surrounding townships.  The Savings Bank
was founded in 1887 as a Pennsylvania  chartered  association  under the name of
New Castle Mutual  Building and Loan  Association,  which merged with  Equitable
Federal  Savings and Loan  Association of New Castle in 1940. Upon completion of
the 1993  conversion,  First Federal  changed its name to First Federal  Savings
Bank of New Castle.

Since 1936,  the Savings  Bank's  deposits  have been  federally  insured by the
Savings  Association  Insurance Fund ("SAIF") and its  predecessor,  the Federal
Savings and Loan Insurance Corporation ("FSLIC"),  and the Savings Bank has been
a member of the Federal Home Loan Bank System since 1933.  The Savings Bank is a
community oriented, full service retail savings institution offering traditional
mortgage loan products.  During recent years,  the Savings Bank has expanded its
loan  origination  activities to include  multi-family,  commercial real estate,
consumer,  and commercial  business  loans. At December 31, 1997 the Company had
total assets,  deposits, and shareholders' equity of $374,972,000,  $275,221,000
and $47,862,000, respectively.




                                   COMPETITION

The  Company  encounters  substantial  competition  both  in the  attraction  of
deposits  and  origination  of real  estate  and other  loans.  Its most  direct
competition for deposits has historically  come from other savings  associations
and  commercial  banks in the local  market  area,  however,  in  recent  years,
competition has increased  significantly  with credit unions,  stock brokers and
mortgage banking  companies and other financial  service providers all competing
for the same  customers.  Due to their size,  many of the Company's  competitors
possess greater financial and marketing  resources.  Based on published figures,
the Company is the third largest financial institution headquartered in Lawrence
County on the basis of assets at December 31, 1997.

Competition for mortgage loans is not limited to local  financial  institutions.
The Company's  market area has seen moderate  unemployment  and some  population
decline.  Because of the lack of economic growth and declining  population,  the
Company  has had to invest in  mortgage  markets  in  surrounding  counties  and
purchase loans outside of its market area.

The Company  competes for loans  primarily  through the interest  rates and loan
fees it  charges  and  the  efficiency  and  quality  of  services  it  provides
borrowers,  real estate  brokers,  and  contractors.  The Company  competes  for
deposits by offering a wide variety of deposit  accounts at  competitive  rates,
convenient business hours, and four accessible office locations with interbranch
deposit and withdrawal privileges at each.

                                   MARKET AREA

During its 111 year  existence,  the  Savings  Bank has  focused on serving  its
customers located in Lawrence County,  Pennsylvania,  which includes the city of
New Castle and the surrounding townships. The Savings Bank also serves customers
located in the neighboring  Pennsylvania counties of Mercer, Beaver, Butler, and
Allegheny and the Ohio counties of Trumbull, Mahoning, and Columbiana. Together,
these  Pennsylvania  and Ohio  counties are the primary  marketing  area for the
Company.  Educational  facilities,  health care facilities,  manufacturing,  and
service industries are typical of the employer base in this area. The Company is
one of several local thrifts,  local commercial  banks, and regional  commercial
banks serving this concentrated market.

This area was founded on manufacturing,  which continues to play a major role in
the economy.  Manufacturing  employment in Lawrence  County is supplemented by a
growing service sector. The largest service employers in Lawrence County are the
three hospitals; federal, state and local government; the local school districts
and Westminster College.

                                    EMPLOYEES

As of December  31,  1997,  the Company had 109  employees  on its staff.  These
employees are not represented by a collective bargaining agent or union, and the
Company believes it enjoys satisfactory relations with its personnel.

                                  SUBSIDIARIES

The Savings Bank has one wholly owned subsidiary,  Tri-State Service Corporation
("Tri-State"). Tri-State was incorporated in the Commonwealth of Pennsylvania in
May 1971 to engage in real estate  development and sales,  property  management,
real  estate  rentals,  mortgage  lending,   appraisal  services  and  insurance
services.  Tri-State,  which has been dormant since 1986,  holds a 10% ownership
interest  in a 175  unit  apartment  complex  from  which  it  receives  income.
Tri-State has an investment in the partnership of $22,000 at December 31, 1997.

                                   REGULATION

General. As a federally  chartered,  SAIF-insured savings bank, the Savings Bank
is subject to extensive  regulation by the Office of Thrift Supervision  ("OTS")
and the Federal Deposit Insurance Corporation  ("FDIC").  Lending activities and
other  investments  must comply with various  federal  statutory and  regulatory
requirements.  The Savings Bank is also subject to certain reserve  requirements
promulgated by the Federal Reserve Board.

The  OTS  regularly   examines  the  Savings  Bank  and  prepares   reports  for
consideration by the Savings Bank's Board of Directors on any deficiencies  that
they find in the Savings Bank's operations. The Savings Bank's relationship with
its depositors and borrowers is also regulated to a great extent by federal law,
especially in such matters as the ownership of savings accounts and the form and
content of the Savings Bank's mortgage documents.

                                       2

The Savings  Bank must file  reports  with the OTS and the FDIC  concerning  its
activities  and  financial  condition,   in  addition  to  obtaining  regulatory
approvals  prior to entering into certain  transactions  such as mergers with or
acquisitions  of other savings  institutions.  This  regulation and  supervision
establishes a comprehensive  framework of activities in which an institution can
engage and is intended  primarily for the protection of the SAIF and depositors.
The  regulatory  structure  also  gives  the  regulatory  authorities  extensive
discretion in connection with their  supervisory and enforcement  activities and
examination  policies,  including policies with respect to the classification of
assets and the  establishment  of adequate  loan loss  reserves  for  regulatory
purposes.  Any  change  in such  regulations,  whether  by the OTS,  the FDIC or
Congress,  could have a material adverse impact on the Company, the Savings Bank
and their operations. The Company is also required to file certain reports with,
and otherwise  comply with,  the rules and  regulations  of the  Securities  and
Exchange Commission ("SEC").

Set forth  below is a brief  description  of certain  laws  which  relate to the
regulation of the Savings Bank and the Company. The description does not purport
to be complete and is qualified in its entirety by reference to applicable  laws
and regulations.

Insurance of Deposit  Accounts.  The Savings Bank's deposit accounts are insured
by the SAIF to a maximum of $100,000 for each insured account (as defined by law
and  regulation).  The FDIC charges an annual  assessment  for the  insurance of
deposits  based  on the  risk a  particular  institution  poses  to its  deposit
insurance fund. This risk  classification  is based on an institution's  capital
group and supervisory subgroup assignment.  In addition,  the FDIC is authorized
to  increase  such  deposit  insurance  rates,  on a  semi-annual  basis,  if it
determines  that such  action is  necessary  to cause the balance in the SAIF to
reach the designated  reserve ratio of 1.25% of  SAIF-insured  deposits within a
reasonable period of time.

On September 30, 1996,  President Clinton signed the Deposit Insurance Funds Act
of 1996 ("DIFA")  which  included  legislation  to  recapitalize  the SAIF via a
special assessment on thrift industry deposits. As a result of DIFA, the Savings
Bank paid $1.67 million to the SAIF on November 27, 1996.  DIFA also reduced the
Savings  Bank's SAIF  insurance  fees from $0.23 per  $100.00 (23 basis  points)
annually to 0 basis  points  annually  effective  January 1, 1997.  BIF and SAIF
insurance  fees were set at a range of 0 to 27 basis  points  annually,  and the
minimum annual FDIC assessment of $2,000 was  eliminated.  DIFA also mandated an
assessment  on both  BIF and  SAIF  insured  institutions  in  order to meet the
obligations  of the  Financing  Corporation  ("FICO").  The  annual BIF and SAIF
assessments were set at 1.296 basis points and 6.48 basis points,  respectively.
As a result  of the  recapitalization  of the SAIF  during  1996,  SAIF  insured
institutions received a credit against their first quarter 1997 assessment for a
portion of their  fourth  quarter  1996  assessment.  This  credit  amounted  to
approximately  $33,000 for the Savings Bank,  and was recorded as a reduction of
1996 SAIF expense.  The Savings Bank's federal deposit insurance premium expense
for the year ended  December 31, 1996  amounted to  approximately  $2.23 million
including the special assessment, while the 1997 expense was $171,000.

Regulatory  Capital  Requirements.   OTS  capital  regulations  require  savings
institutions  to  maintain  Tier I Core  Capital  equal  to at  least  4% of the
institution's  adjusted  total assets and Tier I and Tier II Risk-based  Capital
equal to at least 4% and 8%, respectively,  of risk-weighted assets. At December
31, 1997, the Savings Bank exceeded all applicable regulatory  requirements with
capital ratios of 10.42%, 19.00% and 20.25%,  respectively.  Management does not
anticipate  difficulty  in  meeting  the  capital  requirements  in the  future,
however, there can be no assurance that this will be the case.

Dividend and Other Capital Distribution Limitations. OTS regulations require the
Savings  Bank to give the OTS  advance  notice  within  30 days of any  proposed
declaration of dividends to the Company, and the OTS has the authority under its
supervisory  powers to prohibit the payment of  dividends  to the  Company.  OTS
regulations  impose  limitations  upon  all  capital  distributions  by  savings
institutions,  such as cash  dividends,  payments  to  repurchase  or  otherwise
acquire  its  shares,  payments  to  shareholders  of another  institution  in a
cash-out  merger  and other  distributions  charged  against  capital.  The rule
establishes  three tiers of  institutions,  based primarily on an  institution's
capital level. An institution that exceeds all capital  requirements  before and
after a proposed capital  distribution  ("Tier 1 institution")  and has not been
advised by the OTS that it is in need of more than the normal  supervision  can,
after  prior  notice  but  without  the  approval  of  the  OTS,   make  capital
distributions during a calendar year equal to the greater of (i) 100% of its net
income to date during the  calendar  year plus the amount  that would  reduce by
one-half  its  "surplus  capital  ratio"  (the excess  capital  over its capital
requirements)  at the  beginning  of the calendar  year,  or (ii) 75% of its net
income  over the  most  recent  four  quarter  period.  Any  additional  capital
distributions  require prior regulatory  approval.  As of December 31, 1997, the
Savings Bank was a Tier 1  institution.  In the event the Savings Bank's capital
fell below its  requirement  or the OTS  notified it that it was in need of more
than  normal   supervision,   the  Savings   Bank's   ability  to  make  capital
distributions  could be  restricted.  In  addition,  the OTS  could  prohibit  a
proposed  capital  distribution  by any  institution  which would  otherwise  be
permitted by the regulation,  if the OTS determines that such distribution would
constitute an unsafe or unsound practice.

                                       3

Qualified  Thrift Lender Test.  The Home Owners' Loan Act, as amended  ("HOLA"),
requires savings institutions to meet a qualified thrift lender ("QTL") test. If
the Savings Bank maintains an appropriate level of Qualified Thrift  Investments
("QTIs") (primarily  residential  mortgages and related  investments,  including
certain  mortgage-related  securities) and otherwise qualifies as a QTL, it will
continue to enjoy full  borrowing  privileges  from the  Federal  Home Loan Bank
("FHLB")  of which it is a member.  The  required  percentage  of QTIs is 65% of
portfolio  assets  (defined as total  assets  minus  intangible  assets,  liquid
assets, investments in office premises and goodwill). Certain assets are subject
to a percentage  limitation  of 20% of portfolio  assets.  In addition,  savings
institutions  may  include  shares  of stock of the  FHLBs as  qualifying  QTIs.
Compliance with the QTL test is measured on a monthly basis in nine out of every
12 months.  As of December 31, 1997, the Savings Bank was in compliance with its
QTL requirement with 76.99% of its assets invested in QTIs.

The Economic Growth and Regulatory  Paperwork  Reduction Act of 1996 ("EGRPRA"),
enacted in September  1996,  further  amended the QTL test and  expanded  thrift
lending authority.  As a result,  thrift  institutions now have the option to be
qualified  thrift  lenders by either  meeting  the  traditional  QTL test or the
Internal  Revenue  Service's  domestic  building  and loan tax code test.  Small
business, educational and credit card loans are now includable without limit for
purposes of meeting the QTL test. Previously, small business loans were included
only if made in a credit-needy  area, and educational and credit card loans were
included  subject to a 10 percent of  portfolio  assets  limit.  Consumer  loans
(other than credit card and educational  loans) are now  includable,  along with
other specified loans and investments, up to 20 percent of portfolio assets. The
previous limit for consumer loans was 10 percent of portfolio assets.

A savings  institution  that does not meet a QTL test must  either  convert to a
bank charter or comply with the following  restrictions on its  operations:  (i)
the  savings  institution  may not  engage in any new  activity  or make any new
investment,  directly or  indirectly,  unless such  activity  or  investment  is
permissible  for a  national  bank;  (ii) the  branching  powers of the  savings
institution  shall be restricted to those of a national bank;  (iii) the savings
institution shall not be eligible to obtain any advances from its FHLB; and (iv)
payment of  dividends by the savings  institution  shall be subject to the rules
regarding  payment of dividends by a national bank. Upon the expiration of three
years from the date the  savings  institution  ceases to be a QTL, it must cease
any activity and not retain any investment not  permissible  for a national bank
and  immediately  repay any  outstanding  FHLB  advances  (subject to safety and
soundness considerations).

Loans to One  Borrower.  With respect to the dollar  amount of loans that thrift
institutions  may lend to a  single  or  related  group  of  borrowers,  savings
institutions are subject,  since 1989, to the same limits as those applicable to
national  banks,  which under current law have lending limits in an amount equal
to 15% of unimpaired capital and unimpaired surplus on an unsecured basis and an
additional amount equal to 10% of unimpaired  capital and unimpaired  surplus if
the loan is secured by readily marketable collateral.  At December 31, 1997, the
Savings Bank's regulatory lending limit to one borrower was $6,442,000.  Current
lending  limits to one borrower may adversely  affect the Savings Bank's ability
to  conduct  its  operations,  particularly  its  ability  to make  real  estate
development and  construction  loans which  typically carry large balances.  The
Savings Bank's  largest  exposure to one borrower was $4,750,000 at December 31,
1997.  This is not a single loan,  but the aggregate  amount of multiple  loans,
commitments and letters of credit outstanding at that date.

Community  Reinvestment.  Under  the  Community  Reinvestment  Act  ("CRA"),  as
implemented  by OTS  regulations,  a savings  institution  has a continuing  and
affirmative obligation consistent with its safe and sound operation to help meet
the credit and community  development needs of its entire  community,  including
low and  moderate  income  neighborhoods.  The CRA does not  establish  specific
lending requirements or programs for financial institutions nor does it limit an
institution's  discretion  to develop the types of products and services that it
believes are best suited to its particular  community,  consistent with the CRA.
The CRA  requires  the OTS,  in  connection  with its  examination  of a savings
institution,  to evaluate an  institution's  actual  performance in three areas;
lending,  investment  and service.  The CRA  requires  public  disclosure  of an
institution's CRA rating and requires the OTS to provide a written evaluation of
an  institution's  CRA performance  utilizing a four tiered  descriptive  rating
system.  The Savings Bank received a "satisfactory  record of meeting  community
credit needs" rating as a result of its last evaluation in April 1997.

The Savings Bank  maintains a two tiered  first time  homebuyers  mortgage  loan
program.  The purpose of the program is to provide  assistance  for those people
who  desire to  purchase  their  first  home and to promote  home  ownership  in
Lawrence  County.  Benefits  include below market interest rates,  loan to value
ratios  of up to 95%,  credit  counseling,  a home  inspection  and a waiver  of
private mortgage insurance for low income borrowers.  This program has been well
received, and there are no current plans to discontinue the program or limit the
funds which may be made available.

In August 1997, the first time  homebuyers  program was revised and presented to
the United Way of Lawrence County in a joint program with the City of New Castle
and the Lawrence  County Family Center.  This special  program is available 

                                       4


only for the purchase of homes  obtained and  renovated  through the United Way.
Loan to value  ratios  of up to  100%,  depending  on the  purchase  price,  are
available under this program.

Federal  Home  Loan Bank  System.  The  Savings  Bank is a member of the FHLB of
Pittsburgh, which is one of 12 regional FHLBs that administer the home financing
credit  function  of  savings  institutions.  Each FHLB  serves as a reserve  or
central bank for its members within its assigned region.  It is funded primarily
from  proceeds  derived from the sale of  consolidated  obligations  of the FHLB
System.  It makes loans to members (i.e.,  advances) in accordance with policies
and procedures established by the Board of Directors of the FHLB.

Federal  Reserve  System.  The Federal  Reserve  Board  requires all  depository
institutions  to  maintain  non-interest-bearing  reserves at  specified  levels
against  their  transaction  accounts  (primarily  checking,  NOW and  Super NOW
checking  accounts) and non-personal time deposits.  The balances  maintained to
meet the reserve  requirements  imposed by the Federal Reserve Board may be used
to satisfy the liquidity  requirements  that are imposed by the OTS. The Savings
Bank has  historically  met its  reserve  requirement  via vault  cash.  Savings
institutions  have  authority to borrow from the Federal  Reserve Bank "discount
window," but Federal Reserve policy generally  requires savings  institutions to
exhaust all FHLB sources before  borrowing from the Federal Reserve System.  The
Savings Bank had no borrowings  from the Federal  Reserve System at December 31,
1997.

General  Holding Company  Regulation.  The Company is a unitary savings and loan
holding company subject to regulatory oversight by the OTS. As such, the Company
is  required  to  register  and  file  reports  with the OTS and is  subject  to
regulation  and  examination  by the OTS. In addition,  the OTS has  enforcement
authority over the Company and its non- savings institution  subsidiaries.  This
regulation  and  oversight  is  intended  primarily  for the  protection  of the
depositors  of the Savings Bank and not for the benefit of  shareholders  of the
Company.

As a unitary  savings and loan  holding  company,  the Company  generally is not
subject to activity  restrictions,  provided the Savings Bank  satisfies the QTL
test.  If the  Company  acquires  control of another  savings  institution  as a
separate  subsidiary,  it  would  become a  multiple  savings  and loan  holding
company,  and the activities of the Company and any of its  subsidiaries  (other
than the  Savings  Bank or any other  SAIF-insured  savings  institution)  would
become subject to restrictions  applicable to bank holding companies unless such
other institutions each also qualify as a QTL and were acquired in a supervisory
acquisition.

The Company must obtain  approval from the OTS before  acquiring  control of any
other SAIF-insured  institution.  Such acquisitions are generally  prohibited if
they result in a multiple savings and loan holding company  controlling  savings
institutions in more than one state. However,  such interstate  acquisitions are
permitted based on specific state authorization or in a supervisory  acquisition
of a failing savings institution.

Federal law generally  provides that no "person",  acting directly or indirectly
or through or in concert with one or more other persons,  may acquire "control",
as that term is defined  in OTS  regulations,  of a  federally  insured  savings
institution  without  giving  at least  60 days  written  notice  to the OTS and
providing the OTS an  opportunity to disapprove  the proposed  acquisition.  The
Federal  Reserve Board may approve an application  by a bank holding  company to
acquire control of a savings institution. A bank holding company that controls a
savings  institution  may merge or consolidate the assets and liabilities of the
savings  institution with, or transfer assets and liabilities to, any subsidiary
bank which is a member of the BIF with the approval of the  appropriate  federal
banking agency and the Federal Reserve Board.  Federal savings  institutions are
permitted to acquire or be acquired by any insured depository institution.  As a
result of these provisions,  there have been a number of acquisitions of savings
institutions  by bank holding  companies  and other  financial  institutions  in
recent years.

CLASSIFICATION OF ASSETS

OTS  regulations  provide  for a  classification  system for  problem  assets of
insured  institutions.  Under this  classification  system,  problem  assets are
classified  as  "substandard",  "doubtful",  or "loss".  An asset is  considered
"substandard"  if it is  inadequately  protected  by the  current  net worth and
paying  capacity  of  the  obligor  or  of  the  collateral   pledged,  if  any.
"Substandard"  assets include those characterized by the "distinct  possibility"
that the insured  institution  will sustain "some loss" if the  deficiencies are
not  corrected.  Assets  classified  as  "doubtful"  have all of the  weaknesses
inherent in those classified  "substandard," with the added  characteristic that
the weaknesses present make "collection or liquidation in full," on the basis of
currently  existing  facts,  conditions  and values,  "highly  questionable  and
improbable."  Assets  classified as "loss" are those considered  "uncollectible"
and  of  such  little  value  that  their  continuance  as  assets  without  the
establishment  of a specific loss reserve is not  warranted.  Assets  designated
"special  mention" by management are assets  included on the 

                                       5



Company's  internal  watchlist  because of  potential  weakness but which do not
currently warrant classification in one of the aforementioned categories.

When an insured  institution  classifies problem assets as either substandard or
doubtful,  it may  establish  general  allowances  for loan  losses in an amount
deemed prudent by management. General allowances represent loss allowances which
have been  established  to recognize the inherent risk  associated  with lending
activities,  but which, unlike specific  allowances,  have not been allocated to
particular problem assets. When an insured institution classifies problem assets
as "loss",  it is required  either to establish a specific  allowance for losses
equal to 100% of that portion of the asset so  classified  or to charge off such
amount.  An institution's  determination as to the  classification of its assets
and the  amount of its  valuation  allowances  is  subject to review by the OTS,
which may  order the  establishment  of  additional  general  or  specific  loss
allowances.

A portion  of general  loss  allowances  established  to cover  possible  losses
related to assets  classified  as  substandard  or  doubtful  may be included in
determining  an  institution's  regulatory  capital,  while  specific  valuation
allowances for loan losses generally do not qualify as regulatory capital.

The following  table  provides  further  information  in regard to the Company's
classified assets. There were no assets considered "special mention" at December
31, 1997.

                                                               At
                                                        December 31, 1997
                                                        -----------------
Classified assets: (1)                                   (In Thousands)
    Substandard (2)                                             $5,392
    Doubtful                                                       120
    Loss                                                            68
                                                           -----------
Total classified assets                                         $5,580
                                                           ===========

(1) Gross loan balances before  deducting  specific  valuation  allowances.  
(2) Includes $1,116 of real estate owned and other repossessed assets.

                                  GAP ANALYSIS

Because  virtually all of the assets and liabilities of a financial  institution
are  monetary  in nature,  interest  rates have a more  significant  impact on a
financial  institution's  performance  than the  effects  of  general  levels of
inflation.  A  particular  institution's  exposure  to the effects of changes in
interest rates may be measured by calculating its interest rate risk (IRR).  One
measure of IRR is the interest rate  sensitivity gap which attempts to determine
assets and liabilities  which mature or reprice during specific time frames.  An
institution  may use  this  information  to  adjust  the mix of its  assets  and
liabilities  to reduce  its  potential  exposure  to the  effects  of changes in
interest rates.

A gap is  considered  to be  positive  when the  amount  of assets  maturing  or
repricing  during a  particular  time period  exceeds the amount of  liabilities
maturing  or  repricing  during  that  same  time  frame.  Conversely,  a gap is
considered to be negative when the amount of  liabilities  maturing or repricing
exceeds the amount of assets  maturing or  repricing.  During a period of rising
interest  rates,  a negative  gap would tend to  adversely  affect net  interest
income, while a positive gap would tend to result in an increase in net interest
income.  At December  31, 1997,  the Company had a positive one year  cumulative
interest rate  sensitivity gap of 0.54%,  compared to a negative one year gap of
6.06% at December 31, 1996 and a positive 9.17% at December 31, 1995.

As  suggested  by the change in these ratios from 1995 to 1996 and 1996 to 1997,
the structure of the Company's balance sheet changed  significantly  during 1996
and 1997.  Relatively  short-term  FHLB  borrowings were utilized during 1996 to
leverage  the  Company's  high  levels  of  capital  and  purchase  longer  term
investment  securities,  including tax-exempt municipal bonds and collateralized
mortgage obligations (CMOs), and to fund increased  originations of mortgage and
commercial loans. The Company's exposure to IRR as measured by the interest rate
sensitivity  gap changed during 1996 due to the mismatch  between the short-term
repricing  characteristics  of the  borrowings  and the  generally  longer  term
repricing  characteristics of the investments and loans. During 1997,  long-term
fixed rate  mortgage-backed  securities were sold and the proceeds used to repay
short-term  borrowings.  While this has reduced the  Company's  IRR, it has also
reduced net interest  income due to the positive  spread which was being earned.
Management  monitors the  Company's  exposure to IRR on an ongoing basis and has
procedures  in place to reduce  this risk when real or  anticipated  changes  in
financial markets dictate.

                                       6



The  following  table sets  forth the  amounts  of  interest-earning  assets and
interest-bearing liabilities outstanding at December 31, 1997 which are expected
to reprice or mature in each of the future time  periods  shown.  The  Company's
analysis  of its  interest-rate  sensitivity  incorporates  certain  assumptions
published  by  the  Office  of  Thrift   Supervision   ("OTS")   concerning  the
amortization  of loans and  other  interest-earning  assets  and  withdrawal  of
deposits.  Loans and  mortgage-backed  securities have assumed annual prepayment
rates of 9% to 37%.  Decay rates for NOW accounts,  money market  accounts,  and
savings  accounts  were  established  at 37%, 79% and 17%,  respectively.  These
assumptions  may  change  over time  based upon the  current  economic  outlook;
however,  the  assumptions  used by the OTS and the  Company  have  not  changed
significantly  over the past three years.  The interest rate  sensitivity of the
Company's  assets and liabilities  illustrated in the following table would vary
substantially if different assumptions were used or if actual experience differs
from that indicated by such  assumptions.  Indeed,  the actual experience of the
Company has been that during periods of increasing  interest  rates,  net income
could be  negatively  affected  because the Company's  interest  rate  sensitive
liabilities  would  reprice  faster than its  interest  rate  sensitive  assets,
causing a decline in the Company's  interest rate spread and margin.  This would
result  from an  increase  in the  Company's  cost of funds  that  would  not be
immediately  offset by an  increase  in its yield on  assets.  As a result,  the
following table has limited utility.

INTEREST-SENSITIVE ASSETS AND LIABILITIES
(Dollar Amounts in Thousands)


                                                        Three        Over One     Over Five
                                         Less than      Months        Through      Through
                                           Three       Through         Five          Ten       Over Ten
                                         Months(1)     One Year        Years        Years       Years            Total
                                    ---------------------------------------------------------------------------------------------

                                                                                                  
Interest-Earning Assets

Residential mortgage loans:

Adjustable rate mortgage loans       $ 6,900           $18,613      $ 11,709       $     22    $      8        $ 37,252

Non-performing                                             169            36                                        205

Fixed rate mortgage loans              4,102            14,228        54,137         33,564      26,064         132,095

Non-performing                                               4                           34         251             289
                                    -------------------------------------------------------------------------------------

Total gross residential mortgage 
  loans                               11,002            33,014        65,882         33,620      26,323         169,841

Commercial and other real estate
loans                                 16,265             2,124        15,580          1,781      11,260          47,010

Non-performing                         1,179                 7           510                         98           1,794
                                    -------------------------------------------------------------------------------------

Total gross commercial and other
real estate                           17,444             2,131        16,090          1,781      11,358          48,804

Consumer loans                        12,460            10,458        15,913          1,262          20          40,113

Non-performing                            81                28           374                                        483
                                    -------------------------------------------------------------------------------------

Total gross consumer loans (3)        12,541            10,486        16,287          1,262          20          40,596

Investments (2)                       16,653             8,157                        3,300      30,447          58,557

Mortgage-backed securities            31,618             1,722         6,789          4,708       4,844          49,681
                                    -------------------------------------------------------------------------------------

Total Interest-Earning Assets        $89,258           $55,510      $105,048       $ 44,671    $ 72,992        $367,479
                                    =====================================================================================

                                       7



INTEREST-SENSITIVE ASSETS AND LIABILITIES (Continued)
(Dollar Amount in Thousands)


                                                              Three           Over One    Over Five
                                              Less than       Months          Through      Through
                                                Three        Through           Five          Ten        Over Ten
                                              Months(1)      One Year          Years        Years        Years         Total
                                            -----------------------------------------------------------------------------------

                                                                                                        
Interest-Bearing Liabilities

NOW Deposits                                     $ 2,937       $  7,023       $  11,554    $  3,274     $  2,128     $ 26,916

Savings deposits                                   2,566          7,005          23,951      11,996       10,633       56,151

Money Market deposits                              6,701          9,689           3,370         833          153       20,746

Certificates of deposit                           27,991         52,314          76,432       9,700                   166,437

Borrowings                                        26,243                         21,143         339                    47,725

Advance payments by borrowers                         70            193             731         467          415        1,876
                                            -----------------------------------------------------------------------------------

Total Interest-Bearing Liabilities               $66,508       $ 76,224       $ 137,181    $ 26,609     $ 13,329     $319,851
                                            ===================================================================================

Positive (negative) interest sensitivity
gap                                               22,750        (20,714)        (32,133)     18,062       59,663       47,628


Cumulative interest sensitivity gap               22,750          2,036         (30,097)    (12,035)      47,628

Ratio of interest-earning assets to
interest-bearing liabilities                      134.21%         72.82%          76.58 %    167.88 %     547.62%      114.89%

Ratio of cumulative gap to total
assets                                             6.07%           0.54%          (8.03)%     (3.21)%      12.70%


(1)      Unearned fees and expenses on loans of $(821) are within this category.
(2)      These amounts  include assets  available for sale and  interest-bearing
         deposits.
(3)      These amounts include education loans held for sale.


                                      LOANS

The Company has traditionally been a first mortgage residential lender; however,
during 1995 and 1996,  management's  strategy was to increase its commercial and
other real estate loan portfolio. For most of the past five years, single family
residential loans have comprised  approximately 60% of the total loan portfolio,
however, this percentage increased to 66% at December 31, 1997. During that same
time  frame,  commercial  and other  real  estate  lending  has  increased  as a
percentage of the  portfolio  from  approximately  12% from 1992 through 1994 to
approximately 19% at December 31, 1997.  Consumer lending as a percentage of the
total  portfolio  declined  from  approximately  28% from 1992  through  1995 to
approximately 15% at December 31, 1997. During 1996 and 1997, management reduced
its  exposure  to  indirect   automobile  lending  due  to  the  relatively  low
risk-adjusted  yields  available in the local market area,  as well as increased
delinquencies and charge-offs in this part of the portfolio.

The Company's loan portfolio consists primarily of residential real estate loans
collateralized  by single  and  multi-family  residences,  non-residential  real
estate loans  secured by commercial  and retail  properties  and consumer  loans
including indirect automobile loans and lines of credit.

Approximately  90% of the Company's  lending  activities are within 100 miles of
its headquarters in New Castle,  Pennsylvania.  This market encompasses  western
Pennsylvania  and eastern Ohio and is inclusive of the  Pittsburgh  market.  The
ability  of  debtors  to honor  these  contracts  depends  largely  on  economic
conditions  affecting western Pennsylvania and eastern Ohio, with repayment risk
dependent on the cash flow of the individual debtors. Substantially all mortgage
loans are secured by real  property with a loan amount of generally no more than
80% of the  appraised  value.  Loans in excess of this  amount  require  private
mortgage  insurance in an amount sufficient to reduce the Company's  exposure to
80% or less of the  appraised  value.  Loans  receivable  are  stated  at unpaid
principal balances, less the allowance for loan losses, and net of deferred loan
origination  fees and  discounts.  Loans  available for sale are recorded at the
lower of the aggregate amortized cost or fair value.

                                       8


Composition of Loan Portfolio
(Dollar Amounts in Thousands)


                                                                   December 31,
Amounts and Percentages of 
Loans by Type:                     1997             1996                1995                1994                1993
                           ----------------------------------------------------------------------------------------------
                                                                                       
One-to-four family         $168,643     66%   $152,408    60%   $126,642     55%     $124,802    58%    $115,346      57%
Construction                    746              1,287             1,292      1%        1,560     1%       2,596       2%
                           ----------------------------------------------------------------------------------------------
First mortgage residential 
  loans                     169,389     66%    153,695    60%    127,934     56%      126,362    59%     117,942      59%
                           ----------------------------------------------------------------------------------------------
Commercial and other real 
  estate                     20,802      8%     23,363     9%     21,485      9%       17,683     8%      18,019       9%
Commercial business          19,370      8%     20,899     8%     13,448      6%        6,504     3%       5,253       3%
Land development              7,328      3%      3,472     2%      3,246      1%        3,020     1%       2,218       1%
                           ----------------------------------------------------------------------------------------------
Commercial and other
 real estate                 47,500     19%     47,733    19%     38,179     16%       27,207    12%      25,490      13%
                           ----------------------------------------------------------------------------------------------
Education (held
 for sale)                    3,424      1%      3,458     1%      3,587      2%        3,475     2%       6,357       3%
Automobile                   17,185      7%     31,758    13%     42,927     19%       43,306    20%      36,697      18%
Other consumer                3,442      1%      3,681     1%      4,091      2%        4,153     2%       4,622       2%
Home equity                  15,066      6%     15,445     6%     11,560      5%       10,783     5%       9,526       5%
                           ----------------------------------------------------------------------------------------------
Consumer loans               39,117     15%     54,342    21%     62,165     28%       61,717    29%      57,202      28%
                           ----------------------------------------------------------------------------------------------
Loans receivable, net      $256,006    100%   $255,770   100%   $228,278    100%     $215,286   100%    $200,634     100%
                           ==============================================================================================


Origination, Purchase and Sale of Loans
(Dollar Amounts in Thousands)


                                                           1997            1996           1995            1994           1993
                                                      -----------------------------------------------------------------------------
                                                                                                                 
Gross loans receivable at beginning of year                 $258,637        $230,749       $217,986        $202,867        $176,402
                                                      -----------------------------------------------------------------------------
One-to-four family residential loans                          35,072          45,022         16,475          28,529          21,901
Commercial and other real estate loans                        11,457           1,620          8,046           2,083           5,632
Loan to facilitate the sale of REO                                                                                            1,802
Construction loans                                               285             701            920             901           2,021
Consumer loans                                                10,589          23,797         28,957          34,269          29,949
Commercial business loans                                      9,604          24,272         15,293           7,840           3,421
                                                      -----------------------------------------------------------------------------
Total loans originated                                        67,007          95,412         69,691          73,622          64,726
                                                      -----------------------------------------------------------------------------
One-to-four family residential loans purchased                 1,169                                                         12,257
                                                      -----------------------------------------------------------------------------
Education loans sold                                         (1,964)         (1,905)        (1,275)         (3,555)
                                                      -----------------------------------------------------------------------------
Loan principal repayments                                   (64,431)        (64,300)       (52,933)        (53,873)        (49,176)
Transfer from loans receivable to REO and 
  other repossessed assets                                   (1,108)         (1,296)        (2,696)         (1,009)         (1,156)
Other, net                                                      (69)            (23)           (24)            (66)           (186)
                                                      -----------------------------------------------------------------------------
Net loan activity                                                604          27,888         12,763          15,119          26,465
                                                      -----------------------------------------------------------------------------
Gross loans receivable at end of year                       $259,241        $258,637       $230,749        $217,986        $202,867
                                                      =============================================================================


Between  1990 and 1993,  the  Company  on  occasion  purchased  adjustable  rate
mortgage  ("ARM") loans from various banks,  savings  associations  and mortgage
bankers  throughout  the eastern  United  States  located in stable  markets the
Company does not otherwise  serve.  The loans were  purchased to supplement  the
residential mortgage loan portfolio that reprices within one to three years. The
loans that were purchased were  individually  underwritten  by management of the
Company and selected site visits were made by management to view the  properties
for accuracy of appraisals.  The loans  purchased were 

                                       9



primarily all one-to-four family,  owner-occupied  residential  properties.  The
Company  primarily  purchased whole loans but does not currently service most of
the  loans.  The  loans  purchased  are  without  recourse.   Any  loan  with  a
loan-to-value ratio greater than 80% is covered by private mortgage insurance in
an amount  sufficient  to reduce the  Company's  exposure  to 80% or less of the
appraised  value.  Since  1994,  loan  demand in the local  market area has been
sufficient that loan purchases have not been necessary, however, the Company did
purchase $1.17 million in single family  mortgage loans in 1997 as a part of its
CRA activities.

Since 1993,  the Company has held its entire  portfolio of  education  loans for
sale. These loans continue to be originated,  with the intention of selling them
when the student  graduates or otherwise  leaves  school.  Gains of $34,000 were
recorded on education loan sales totalling $1,964,000 in 1997.

Residential Mortgage Loans

The Savings Bank currently  offers  bi-weekly  fixed-rate  mortgages,  ARMs that
adjust every one or three years and have terms of up to 30 years, and fixed-rate
mortgage  loans with terms of up to 30 years.  The interest rates on ARMs adjust
based on treasury bill rates plus a specified margin. The Savings Bank considers
the market  factors  and  competitive  rates on loans as well as its own cost of
funds when determining the rates on the loans that it offers.

Commercial and Other Real Estate Loans.

Commercial  real estate secured loans are originated in amounts up to 80% of the
appraised  value of the  property.  Such  appraised  value is  determined  by an
independent  appraiser  previously  approved  by the Savings  Bank.  The Savings
Bank's  commercial  real estate loans are  permanent  loans  secured by approved
property such as small office buildings,  retail stores, small strip plazas, and
other  non-residential  buildings.  The Savings Bank originates  commercial real
estate  loans  with  amortization  periods  of  up  to 30  years,  primarily  as
adjustable  rate  mortgages.  Also  included  in  this  category  of  loans  are
commercial  business loans,  commercial land  development  loans and land loans.
During 1995, the Savings Bank expanded its origination of commercial real estate
and business loans. Management has identified these types of lending as offering
superior growth prospects at attractive  yields compared to other  opportunities
currently available in the local market area. Management  anticipates continuing
to pursue these types of loans as long as the risk-adjusted  yields are superior
to other lending alternatives.

Consumer Loans

The  Savings  Bank views  consumer  lending  as an  important  component  of its
business  operations  because  consumer  loans  generally have shorter terms and
higher yields or adjustable  rates, thus reducing the Savings Bank's exposure to
changes in interest rates. In addition,  the Savings Bank believes that offering
consumer  loans helps to expand and create  stronger ties to its customer  base.
Consequently,  the Company  intends to  continue  its  strategy  of  emphasizing
consumer  lending.  Consumer  loan  originations  declined in 1997 and 1996 as a
result of  management's  decision to reduce its exposure to indirect  automobile
lending due to the low risk-adjusted returns available in the local market area.
Regulations permit federally-chartered  savings institutions to make secured and
unsecured  consumer loans up to 35% of the Savings  Bank's assets.  In addition,
the Savings Bank has lending  authority above the 35% limit for certain consumer
loans, such as home improvement loans and loans secured by deposit accounts.

Non-Performing Assets and Allowance for Loan Losses

The following table provides a five-year summary of non-performing  assets which
are defined as loans accounted for on a non-accrual  basis,  accruing loans that
are contractually past due 90 days or more as to principal or interest payments,
real estate in foreclosure and other repossessed  assets. All loans are reviewed
on a regular  basis and are generally  placed on a  non-accrual  status when the
loan  becomes  90 days  delinquent,  and,  in the  opinion  of  management,  the
collection of additional interest is doubtful.  Loans which are past due 90 days
or more but still accruing interest are education loans on which the interest is
expected to be paid by the guarantor in the event of default.  Interest  accrued
and  unpaid  at the time the loan is  placed on  non-accrual  status is  charged
against interest income.  The balances in the following table are as of December
31.

                                       10



Non-Performing Assets
(Dollar Amounts in Thousands)


                                                                        1997         1996        1995         1994         1993
                                                                     --------------------------------------------------------------
                                                                                                                 
Loans receivable:
  One-to-four family residential mortgage loans                          $   421       $  579      $  201       $  327       $  752
  Commercial and other real estate loans                                   1,868           11         295        1,787        1,968
  Consumer loans                                                             484          422         214           83          200
                                                                     --------------------------------------------------------------
Total non-accrual loans                                                    2,773        1,012         710        2,197        2,920
Total accruing loans which are contractually past due 90 days or
more (1)                                                                       1            1           2           18           92
                                                                     --------------------------------------------------------------
Total non-accrual and accrual loans 90 days or more past due               2,774        1,013         712        2,215        3,012
REO and other repossessed assets                                           1,116          737         943          294          205
                                                                     --------------------------------------------------------------
Total non-performing assets                                               $3,890       $1,750      $1,655       $2,509       $3,217
                                                                     ==============================================================
Total non-performing loans to total loans receivable, net                  1.08%        0.40%       0.31%        1.03%        1.50%
                                                                     ==============================================================
Total non-performing loans to total assets                                 0.74%        0.25%       0.21%        0.71%        1.01%
                                                                     ==============================================================
Total non-performing assets to total assets                                1.04%        0.43%       0.50%        0.80%        1.08%
                                                                     ==============================================================


(1) Education loans



The  allowance  for loan losses was  established  and is  maintained by periodic
charges  to the  provision  for loan loss,  an  operating  expense,  in order to
provide for losses  inherent in any loan  portfolio.  Loan losses and recoveries
are charged or credited,  respectively, to the allowance for loan losses as they
occur.  The allowance  for loan losses is  determined by management  considering
such  factors  as the  size  and  character  of the loan  portfolio,  loan  loss
experience, problem and potential problem loans, and overall economic conditions
in its market area.  The following  table  presents an analysis of the allowance
for loan losses.

                                       11



Analysis of the Allowance for Loan Losses
(Dollar Amounts in Thousands)


                                                                                        Year Ended December 31,
                                                            1997           1996          1995           1994          1993
                                                        -----------------------------------------------------------------------
                                                                                                             
Total gross loans receivable                                 $259,241       $258,637      $230,749       $217,986      $202,867
Average gross loans receivable                               $259,385       $245,004      $225,235       $209,437      $195,507
Allowance for loan losses at beginning of year               $  2,867       $  2,472      $  2,700       $  2,233      $  1,741
Loans charged off:
First mortgage residential loans                                                                                            (8)
Commercial and other real estate loans                           (36)           (60)         (856)
Consumer loans                                                  (411)          (487)         (327)          (370)         (325)
                                                        -----------------------------------------------------------------------
Total charge-offs                                               (447)          (547)       (1,183)          (370)         (333)
Recoveries:
First mortgage residential loans                                                                                3
Consumer loans                                                     42             44            37             48             2
                                                        -----------------------------------------------------------------------
Total recoveries                                                   42             44            37             51             2
Net charge-offs                                                 (405)          (503)       (1,146)          (319)         (331)
Provision for estimated loan losses
First mortgage residential loans                                  120                                          10         (173)
Commercial and other real estate loans                            246            300           585            539           434
Consumer loans                                                    407            598           333            237           562
                                                        -----------------------------------------------------------------------
Total provision for estimated loan losses                         773            898           918            786           823
Allowance for loan losses at end of year                       $3,235         $2,867        $2,472         $2,700        $2,233
                                                        =======================================================================
First mortgage residential loans                               $  452         $  332        $  332         $  332        $  319
Commercial and other real estate loans                          1,304          1,094           854          1,125           587
Consumer loans                                                  1,479          1,441         1,286          1,243         1,327
                                                        -----------------------------------------------------------------------
Allowance for loan losses at end of year                       $3,235         $2,867        $2,472         $2,700        $2,233
                                                        =======================================================================
Net charge-offs to average loans                              (0.16%)        (0.21%)       (0.51%)        (0.15%)       (0.17%)
Allowance for loan loss to gross loans receivable               1.25%          1.11%         1.07%          1.24%         1.10%
Average allowance to average gross loans receivable             1.16%          1.07%         1.25%          1.15%         1.01%


The entire  allowance for loan losses is available to absorb any particular loan
loss.

                                       12





                                   INVESTMENTS

The following table presents an analysis of the Company's investment portfolio.

Securities, Maturities and Yields
(Dollar Amounts in Thousands)





                                                                  Contractual Maturity Schedule
                                           One Year or Less   One to Five Years     Five to Ten Years       Over 10 Years
                                       ----------------------------------------------------------------------------------------
                                         Carrying             Carrying              Carrying              Carrying
                                          Value      Yield     Value      Yield      Value      Yield      Value        Yield
                                       ----------------------------------------------------------------------------------------
Available for sale:
                                                                                                    
  U.S. Government and agency                                                           $1,009     7.58%
  Collateralized mortgage obligations                                                                       $41,902       7.22%
  Municipal (1)                                                                           201     7.58%      30,946       8.54%
  Other debt securities (2)                                        $258     8.00%
  Mortgage-backed securities                                         21     7.84%       1,424     7.68%       6,335       8.23%
  FHLB Stock                                $ 2,574     6.38%
  Other marketable equity securities(3)       9,989     6.00%
                                           ------------------------------------------------------------------------------------
                                            $12,563     6.08%      $279     7.99%      $2,634     7.63%     $79,183       7.82%
                                           ====================================================================================


(1) The yields on municipal  obligations  have been computed on a tax-equivalent
    basis.
(2) Consists of a State of Israel note.
(3) Consists of FNMA preferred  stock and adjustable rate mutual funds of $2,090
    and $7,899, respectively.

During 1997 and 1996 the Company  utilized FHLB  borrowings to purchase CMOs and
tax-exempt  municipal  securities.   In  management's  opinion,  the  securities
represented the best investment alternatives  available,  considering the levels
of credit and interest rate risk that the Company was willing to accept.  Due to
the long-term fixed rate nature of the municipal bonds  purchased,  they possess
relatively high levels of interest rate risk, which is offset by low credit risk
due to credit  enhancement  insurance  purchased by the issuers resulting in the
highest  credit  ratings  available  from  third  party  rating  services,   and
above-market taxable-equivalent yields. CMOs which the Company has purchased are
generally backed by mortgage-backed securities issued by either the Federal Home
Loan Mortgage Corporation ("FHLMC") or the Federal National Mortgage Corporation
("FNMA"),  which are considered to have negligible  credit risk.  Investments in
CMOs are both floating and fixed rate.  Floating rate CMOs reprice monthly based
on a published index plus specified margins, and thus have limited interest rate
risk.  The fixed rate CMO which the Company has purchased has a stated  maturity
of 30 years from the date of purchase but an anticipated  weighted  average life
of 3.6 years.  However,  significant changes in market interest rates from those
in effect at the time this  security was  purchased  may result in this security
having an actual life either much less than or much greater than anticipated.

The Company's  investment  portfolio  consisted of the  following  securities at
December 31 for the years indicated.




                                                 1997         1996            1995
                                          --------------------------------------------
                                                                         
U.S. Government and agency                   $ 1,008,908  $  9,612,800    $10,700,170
Collateralized mortgage obligations           41,901,739    45,865,881     17,855,765
Municipal                                     31,147,515    27,283,903     11,569,310
Other debt securities                            258,125       261,563        258,125
Mortgage-backed securities                     7,779,588    27,784,770     30,063,449
FHLB stock                                     2,574,200     4,289,800      1,442,200
Other marketable equity securities             9,988,673    10,190,045      8,697,582
                                          --------------------------------------------
                                             $94,658,748  $125,288,762    $80,586,601
                                          ============================================


                                       13


The Company's  investment  portfolio includes an investment of $7,880,000 in the
Shay Adjustable Rate Mortgage Portfolio mutual fund which exceeds ten percent of
shareholders' equity at December 31, 1997. This mutual fund invests primarily in
mortgage-backed  securities  which reprice on current market indices,  including
securities  issued by the Federal Home Loan  Mortgage  Corporation,  the Federal
National Mortgage Association,  and other issuers. The investment portfolio also
includes  four CMOs,  listed in the table  below,  with  values in excess of ten
percent of  shareholders'  equity at December 31, 1997. Due to the nature of the
securities  which underly the mutual fund and the CMOs,  these  investments  are
deemed by management to have limited credit risk.


                                                                                        Market Value at
                                 Issuer                          Description           December 31, 1997
- ----------------------------------------------------------------------------------------------------------
                                                                                            
Residential Funding Mortgage Securities I, Inc.                1996--S3 A6                $14,024,000
Federal National Mortgage Association                          FNR 1993--61 F              10,355,000
Federal National Mortgage Association                          FNR 1996--58 F               5,000,000
Federal Home Loan Mortgage Corporation                         FHR 1889 F                  5,000,000


The Savings Bank invests in a portfolio of mortgage-backed  securities which are
insured or guaranteed by the Federal Home Loan Mortgage  Corporation  ("FHLMC"),
the Federal National Mortgage  Association  ("FNMA") and the Government National
Mortgage Association ("GNMA").  Mortgage-backed  securities increase the quality
of the Company's  assets by virtue of the  guarantees  that back them,  are more
liquid  than  individual  mortgage  loans,  and  may be  used  to  collateralize
borrowings or other obligations of the Savings Bank.

As of December 31,  1997,  the  mortgage-backed  securities  portfolio  totalled
$7,780,000  or 8.22% of the  investment  portfolio.  Included in this amount are
adjustable rate  mortgage-backed  securities of $3,126,000 at December 31, 1997.
GNMA  mortgage-backed  securities  are  fully  insured  by the  Federal  Housing
Administration  ("FHA") or partially guaranteed by the Veterans'  Administration
("VA"). FHLMC mortgage-backed  securities are participation  certificates issued
and  guaranteed  by the FHLMC and secured by interests in pools of  conventional
mortgages originated by approved lenders.

                                SOURCES OF FUNDS

The Company's principal source of funds for use in lending and for other general
business purposes has  traditionally  been deposits obtained through the Savings
Bank's home and branch offices. The Company also derives funds from amortization
and  prepayments of outstanding  loans and  mortgage-backed  securities and from
maturing  investment  securities.  When  needed,  the Company has the ability to
borrow  funds  from  the  FHLB  of  Pittsburgh  and  other  sources  to  support
originations and purchases of loans and investment securities.

Deposits

Consumer and  commercial  deposits  are  attracted  principally  from within the
Company's  primary  market area  through the  offering of a broad  selection  of
deposit instruments including regular savings,  money market,  negotiable orders
of withdrawal ("NOW"),  term certificate  accounts  (including  negotiated jumbo
certificates in denominations  of $100,000 or more),  and individual  retirement
accounts  ("IRAs").  Deposit account terms vary according to the minimum balance
required,  the time  period the funds must  remain on deposit  and the  interest
rate,  among other factors.  The Company does not obtain funds through  brokers,
nor does it actively solicit funds outside the Commonwealth of Pennsylvania.

The interest  rates paid by the Savings Bank on deposits can be set daily at the
discretion of management and are determined by evaluating the following factors:
the interest rates offered by other local financial institutions;  the Company's
anticipated  need for cash and the timing of that desired cash flow; the cost of
borrowing from other sources versus the cost of acquiring funds through customer
deposits;  and the Company's  anticipation  of future  economic  conditions  and
related interest rates.

Maturities  of jumbo  certificate  accounts of  $100,000 or more (in  thousands)
outstanding December 31,

Maturity Period:                                  1997           1996
                                                 --------------------------
Three months or less                                 $5,400         $8,163
Over three months through six months                  3,261          3,603
Over six months through twelve months                 7,916          7,418
Over twelve months                                   10,039          8,986
                                                 --------------------------
                                                    $26,616        $28,170
                                                 ==========================
                                       14





BORROWINGS

Since 1994,  the Savings Bank has from time to time  borrowed  from the FHLB and
utilized  these funds for  asset/liability  management.  Management  anticipates
using this  strategy  in the future if  sufficient  interest  rate  spreads  are
available.  The following  table sets forth  information  concerning the Savings
Bank's borrowings from the FHLB for the years ended December 31.


(Dollar amounts in thousands)                                                  1997               1996               1995
                                                                             -----------------------------------------------------
                                                                                                                  
Average balance outstanding                                                      $75,622            $54,931            $15,407
Maximum amount outstanding at any month-end during the period                    $92,490            $85,794            $26,216
Average interest rate during the year                                              5.72%              5.66%              6.04%
Balance at December 31                                                           $47,482            $85,794            $26,216
Weighted average interest rate at December 31                                      5.67%              6.06%              5.99%




Rate/Volume  Analysis of Changes in Interest  Income and  Interest  Expense on a
Fully Taxable-Equivalent Basis
(Dollar Amounts in Thousands)


                                                1997            vs.        1996             1996         vs.          1995
                                            ----------------------------------------     -------------------------------------
                                                 Increase (Decrease) Due to                   Increase (Decrease) Due to
                                               Volume          Rate         Net            Volume       Rate          Net
                                            ----------------------------------------     -------------------------------------
INTEREST INCOME
                                                                                                      
First mortgage residential loans                   $  1,656       $ (74)      $1,582         $1,033       $  43      $1,076
Commercial and other real estate loans                  564         (54)         510          1,022          94       1,116
Consumer loans                                       (1,104)         98       (1,006)          (365)         26        (339)
Interest-bearing deposits                               165         (16)         149            156         (16)        140
Investment securities                                   814         292        1,106          1,766         148       1,914
Time deposits                                                                                   (14)                    (14)
                                            ----------------------------------------     -----------------------------------
TOTAL INTEREST-EARNING ASSETS                      $  2,095       $ 246       $2,341         $3,598       $ 295      $3,893
                                            ========================================     ===================================
INTEREST EXPENSE
Money market and NOW deposits                      $    161       $ 134       $  295         $   76       $ 116      $  192
Savings deposits                                        (97)          1          (96)          (109)          1        (108)
Certificates of deposit                                 492          76          568            444        (356)         88
FHLB and other borrowings                             1,162          63        1,225          2,266        (195)      2,071
Advance payments by borrowers for
  taxes and insurance                                     7           4           11                         (2)         (2)
                                            ----------------------------------------     -----------------------------------
TOTAL INTEREST-BEARING LIABILITIES                 $  1,725       $ 278       $2,003         $2,677       $(436)     $2,241
                                            ========================================     ===================================
NET CHANGE IN INTEREST INCOME                      $    370       $ (32)      $  338         $  921       $ 731      $1,652
                                            ========================================     ===================================

Net Interest Income on a Fully Taxable-Equivalent Basis
(Dollar Amounts in Thousands)


                                                                   Year Ended December 31,
                                                        1997      1996      1995      1994          1993
                                                       -----------------------------------------------
                                                                                    
Interest income per consolidated statement of income   $29,560   $27,610   $23,787   $20,722   $20,725
Adjustment to fully taxable-equivalent basis               848       457       387        44        83
                                                       -----------------------------------------------
Adjusted interest income                                30,408    28,067    24,174    20,766    20,808
Interest expense                                        16,962    14,960    12,719    10,685    11,490
                                                       -----------------------------------------------
Net interest income adjusted to a fully taxable-
 equivalent basis                                      $13,446   $13,107   $11,455   $10,081   $ 9,318
                                                       ===============================================



                                       15


Item 2. Properties
- ------------------

Currently the Savings Bank  operates  from its main office  located in the First
Federal  Plaza at 25 North Mill Street,  New Castle,  Pennsylvania.  The Savings
Bank owns this office  facility  which was opened in 1957 and has 50,000  square
feet.   In  addition  to   headquartering   the  Savings   Bank's  main  office,
administrative  staff and loan  origination  facilities,  the Savings Bank rents
part of the First Federal Plaza to other  professional  and commercial  tenants.
Due to the  conditions  of the local real  estate  market,  the space  rented to
others  is at a net loss to the  Savings  Bank.  The  Savings  Bank also owns an
approximately  12,000 square foot parking lot adjacent to First  Federal  Plaza.
The total  investment  in the property and  equipment at First  Federal Plaza is
$6,357,159 with a net book value of $3,216,535 at December 31, 1997.

Additional  branch  offices leased by the Savings Bank during 1997 are set forth
below with information regarding net book value of the premises and equipment at
such facilities at December 31, 1997.


                                             Total        Date      Net Book Value at
                         Location         Investment     Leased     December 31, 1997
- --------------------------------------------------------------------------------------
                                                                       
3214 Wilmington Road
Neshannock Township, PA 16105             $876,012       11/1/72        $   572,280

2090 West State Street
Union Township, PA 16101                   941,135       2/25/97            868,255

2600 Ellwood Road
Shenango Township, PA 16101                964,794        5/9/90            473,956
                                                                     -----------------
                     Total                                              $ 1,914,491
                                                                     =================

Item 3. Legal Proceedings
- -------------------------

United States v. Pesses, et. al. The Savings Bank has a 10.38% interest in three
loans granted to the Lawrence  County  Industrial  Development  Authority  ("the
Authority")  secured by a first  mortgage on real estate owned by the Authority.
The  Authority  leased the property to a third party,  Metallurgical  Company of
America,  Inc.  ("METCOA")  and  assigned its rights to receive the rents to the
lenders.  METCOA  defaulted on the lease  payments and filed for  bankruptcy  in
1983,  resulting  in a cessation  of  mortgage  payments.  The lenders  have not
commenced  foreclosure  proceedings  on the  real  estate.  It was  subsequently
determined  that  METCOA  processed  toxic  wastes at the site and that the site
contained hazardous materials.

In April of 1990,  the United States of America,  as the  plaintiff,  instituted
civil action in the United  States  District  Court for the Western  District of
Pennsylvania against METCOA, the principal owner, the Authority, record owner of
the  real  estate,   and  24  other  defendants  alleged  to  be  generators  or
transporters of hazardous and low level material deposited at the site. The lead
lender, a local financial institution,  was not named a defendant in this action
which seeks to establish  joint and several  liability for the recovery of costs
incurred and to be incurred in restoring the  contaminated  site.  The plaintiff
asserted that costs in excess of $600,000 had been incurred by April, 1990.

Subsequently,  Motorola  Inc.,  an  original  defendant,  filed  a  third  party
complaint in the above action  naming 33 third party  defendants,  including the
lead lender and the  participants,  including  the Savings  Bank.  The complaint
alleges the third party  defendants have positions and obligations  identical to
Motorola and seeks either  contribution  or  indemnification  by the third party
defendants  to  Motorola in the event a judgement  is entered  against  Motorola
assessing  damages for clean-up and related  damages  which have been and may be
incurred with respect to the site.

A defense to these types of suits has been that lenders may only be found liable
when they  control or  otherwise  effect  control of the  project as an owner or
operator.  Management  believes that the Savings Bank, as one of the lenders, is
not likely to be deemed an owner or  operator  of the site.  While the  ultimate
cost of site clean-up  cannot be determined  with any certainty,  an estimate of
$14,000,000  has  been  alleged.  As a result  of its  evaluation  of the  legal
proceeding and its determination that the Savings Bank has not owned or operated
the site,  it is  management's  opinion that the Savings Bank should not be held
liable for  clean-up  associated  with the site.  It is  management's  intent to
vigorously  contest the allegations  made against the Savings Bank. In the event
that  liability  for the clean-up  costs is imposed on the  lenders,  management
believes that the ultimate liability imposed on the Savings Bank should not have
a  material  adverse  effect on the  Savings  Bank's  results of  operations  or
financial  condition.  The Savings Bank's loan balance  totalling  approximately
$49,000 was written off on September 28, 1987.

General.  The Savings Bank,  from time to time,  is a party to ordinary  routine
litigation,  which arises in the normal  course of  business,  such as claims to
enforce liens,  condemnation proceedings on properties in which the Savings Bank
holds  security  interests,  claims  involving  the making and servicing of real
property loans and other issues incident to the business of the Savings Bank. In
the opinion of management,  the  resolution of these lawsuits  should not have a
material  adverse effect on the financial  condition or results of operations of
the Savings Bank or the Company.

                                       16



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

No  matters  were  submitted  to a vote of  security  holders  during the fourth
quarter of the fiscal year ended December 31, 1997.

                                     PART II

Item 5. Market for Registrant's Common Equity and Related Stockholder Matters
- -----------------------------------------------------------------------------

The information contained in the Company's Annual Report to Shareholders for the
fiscal year ended  December 31, 1997 (the "Annual  Report") on page 37 under the
heading  "Analysis of Stock Activity and Dividend  Information"  is incorporated
herein by reference.

Item 6. Selected Financial Data
- -------------------------------

The  information  contained  in  the  table  captioned  "Selected   Consolidated
Financial and Other Data", on page 2 of the Annual Report is incorporated herein
by reference.

Item 7. Management's  Discussion and Analysis of Financial Condition and Results
- --------------------------------------------------------------------------------
of Operations
- -------------

The information contained in the section captioned "Management's  Discussion and
Analysis"  on  pages 4 - 10 of the  Annual  Report  is  incorporated  herein  by
reference.

Item 7A.  Quantititative and Qualitative Disclosures about Market Risk
- ----------------------------------------------------------------------

The information contained in the section captioned "Management's  Discussion and
Analysis - Asset and Liability  Management" on pages 7-8 of the Annual Report is
incorporated herein by reference.

Item 8. Financial Statements and Supplementary Data
- ---------------------------------------------------

The  Registrant's  financial  statements  listed  under Item 14 contained in the
Annual Report on pages 12 - 36 are incorporated herein by reference.

Item  9.  Changes  in and  Disagreements  With  Accountants  on  Accounting  and
- --------------------------------------------------------------------------------
Financial Disclosure
- --------------------

Not applicable.

                                    PART III

Item 10. Directors and Executive Officers of the Registrant
- -----------------------------------------------------------

The  information  contained  under  the  section  captioned  "Election  of First
Shenango  Directors" that will be included in a registration  statement filed by
FirstFederal  Financial  Services  Corp during April 1998 on Form S-4 (the "Form
S-4")  (this Form S-4 will  include the proxy  statement  of the Company for the
annual meeting of stockholders of the Company that is expected to be held in May
1998) is incorporated herein by reference.

Additional  information  concerning executive officers is incorporated herein by
reference under "Executive Management" from the Form S-4.

Item 11. Executive Compensation
- -------------------------------

The  information  contained  under  the  section  captioned  "Election  of First
Shenango  Directors - Executive  Compensation"  in the Form S-4 is  incorporated
herein  by  reference.   However,  the  information  under  the  heading  "Board
Compensation  Committee  Report on Executive  Compensation"  is not incorporated
herein by reference.

Item 12. Security Ownership of Certain Beneficial Owners and Management
- -----------------------------------------------------------------------

(a)    Security Ownership of Certain Beneficial Owners

       Information  required by this item is incorporated herein by reference to
       the section captioned "Voting  Securities and Certain Holders Thereof" in
       the Form S-4.

(b)    Security Ownership of Management

       Information  required by this item is incorporated herein by reference to
       the section captioned "Voting  Securities and Certain Holders Thereof" in
       the  Form  S-4 and  information  concerning  ownership  by  directors  is
       incorporated  herein by reference to the section  captioned  "Election of
       First Shenango Directors" in the Form S-4.

                                       17



(c)    Management  of the  Registrant  knows of no  arrangements,  including any
       pledge by any person of  securities of the  Registrant,  the operation of
       which may at a  subsequent  date  result in a change  in  control  of the
       Registrant.


Item 13. Certain Relationships and Related Transactions
- -------------------------------------------------------

The information required by this item is incorporated herein by reference to the
section captioned  "Election of First Shenango Directors - Certain  Transactions
With Management and Others" in the Form S-4.

The common stock of the Company is  registered  pursuant to Section 12(g) of the
Securities  and Exchange Act of 1934,  as amended  ("Exchange  Act").  Executive
officers and directors of the Company and beneficial  owners of greater than 10%
of the  Company's  common stock ("10%  beneficial  owners") are required to file
reports  on  Forms  3, 4,  and 5 with the  Securities  and  Exchange  Commission
disclosing  changes in beneficial  ownership of the Common  Stock.  Based on the
Company's  review  of Forms 3, 4, and 5 filed  by  officers,  directors  and 10%
beneficial  owners of common  stock,  no  executive  officer,  director,  or 10%
beneficial  owner of common  stock  failed to file such  ownership  reports on a
timely basis during the fiscal year ended December 31, 1997.

                                    PART IV

Item 14 Exhibits, Financial Statement Schedules, and Reports on Form 8-K
- ------------------------------------------------------------------------

(a) The following documents are filed as part of this report:

       1.   The following financial statements and the report of the independent
            auditors of the Registrant  included in the Registrant's 1997 Annual
            Report to Shareholders are incorporated herein by reference and also
            in Item 8 hereof.

       Independent Auditor's Report, page 11.

       Consolidated Statements of Financial Position as of December 31, 1997 and
       1996, page 12.

       Consolidated  Statements of Income for the Years Ended December 31, 1997,
       1996 and 1995, page 13.

       Consolidated  Statements of Changes in Shareholders' Equity for the Years
       Ended December 31, 1997, 1996 and 1995, page 14.

       Consolidated  Statements  of Cash Flows for the Years Ended  December 31,
       1997, 1996 and 1995, page 15 - 16.

       Notes to Consolidated Financial Statements, on pages 17 - 36.

       2.   Financial  Statement  Schedules  for which  provision is made in the
            applicable  accounting  regulations  of the  Securities and Exchange
            Commission  ("SEC"),  except as filed as an exhibit to this  report,
            are not required under the related  instructions  or are included in
            notes to the consolidated  financial statements  incorporated herein
            by reference and therefore have been omitted.

       3.   The  exhibits  listed on the  exhibit  index on page 20 of this Form
            10-K are filed herewith or are incorporated herein by reference from
            a previous filing.

(b)    Reports on Form 8-K filed in the fourth quarter of 1997: None.

(c)    The exhibits listed on the exhibit index on page 20 of this Form 10-K are
       filed  herewith or are  incorporated  herein by reference from a previous
       filing.

(d)    There are no other financial statements and financial statement schedules
       which were  excluded  from the Annual  Report to  Shareholders  which are
       required to be included herein.

                                       18





                          FIRST SHENANGO BANCORP, INC.

                                   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 SHENANGO BANCORP, INC.

March 24, 1998               By:               /s/ Francis A. Bonadio
                                 ---------------------------------------------
                                                Francis A. Bonadio
                                 President, Chief Executive Officer and Director
                                         (Duly Authorized Representative)

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





            Signatures                                                    Title                                    Date
                                                                                                        
                                                         President, Chief Executive Officer, and
                                                                        Director
      /s/ Francis A. Bonadio                                  (Principal Executive Officer)                        3/24/98
- -----------------------------------------------                                                               ------------------
        Francis A. Bonadio                                                                                      

                                                         Chief Financial and Accounting Officer
       /s/ Lonny D. Robinson                          (Principal Financial and Accounting Officer)                 3/24/98
- -----------------------------------------------                                                               ------------------
         Lonny D. Robinson                                                                                      

       /s/ Robert H. Carlson                                            Director                                   3/24/98
- -----------------------------------------------                                                               ------------------
         Robert H. Carlson                                                                                       

       /s/ Ronald P. Bergey                                             Director                                   3/24/98
- -----------------------------------------------                                                               ------------------
         Ronald P. Bergey                                                                                       

                                                                        Director                                  
- -----------------------------------------------                                                               ------------------
       William G. Eckles, II                                                                                    

        /s/ R. Joseph Hrach                                             Director                                   3/24/98
- -----------------------------------------------                                                               ------------------
          R. Joseph Hrach                                                                                        

       /s/ Dale R. Perelman                                             Director                                   3/24/98
- -----------------------------------------------                                                               ------------------
         Dale R. Perelman                                                                                       

     /s/ Richard E. Rentz, Jr.                                          Director                                   3/24/98
- -----------------------------------------------                                                               ------------------
       Richard E. Rentz, Jr.                                                                                     




                                       19







                                  EXHIBIT INDEX
                                  -------------



Number                     Description
- ------                     -----------

  2                        Agreement  of  Affiliation  and Plan of Merger by and
                           between  FirstFederal  Financial  Services  Corp  and
                           First Shenango Bancorp, Inc. dated February 6, 1998 *

  3 (i)                    Articles of Incorporation of the Registrant **

  3 (ii)                   Bylaws of the Registrant ***

  10.1                     1993 Stock Option Plan of the Registrant ****

  10.2                     Management  Stock Bonus Plan and Trust  Agreement  of
                           the Registrant *****

  10.3                     Supplemental  Executive Retirement Plan of Francis A.
                           Bonadio ******

  10.4                     Change of  Control  Severance  Agreement  of Lonny D.
                           Robinson

  13                       Annual  Report to  Shareholders  for the fiscal  year
                           ended December 31, 1997.

  21                       Subsidiaries of the Registrant

  23                       Consent of Independent Auditors

  27                       Financial Data Schedule

  *                        Incorporated by reference from Current Report on Form
                           8-K dated February 25, 1998.

  **                       Incorporated  by  reference  to  Exhibit  3.1  to the
                           Registration  Statement  on Form S-1  (File  No.  33-
                           55962) filed on December 18, 1992.

  ***                      Incorporated  by  reference  to  Exhibit  3ii  to the
                           Quarterly  Report on Form 10Q (File No.  0-21076) for
                           the quarter ended March 31, 1996.

  ****                     Incorporated  by  reference to Exhibit A to the proxy
                           statement  dated June 28, 1993, for a special meeting
                           of stockholders.

  *****                    Incorporated  by  reference to Exhibit B to the proxy
                           statement  dated June 28, 1993, for a special meeting
                           of stockholders.

  ******                   Incorporated  by  reference  to  Exhibit  10.3 to the
                           Annual  Report on Form 10-K for the fiscal year ended
                           December 31, 1993.


                                       20