FIRST COLORADO BANCORP INC
S-4, 1997-07-02
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: MARKETVEST FUNDS, 497, 1997-07-02
Next: LEVEL BEST GOLF INC /FL/, 8-K/A, 1997-07-02




As filed with the Securities and Exchange Commission on July 2, 1997
                                                     Registration No. 333-
                                                                          ------

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


                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

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

                                    FORM S-4
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933

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

                          FIRST COLORADO BANCORP, INC.
             (Exact Name of Registrant as Specified in Its Charter)

         Colorado                           6711                 84-1320788
(State or Other Jurisdiction of (Primary Standard Industrial  (I.R.S. Employer
Incorporation or Organization)  Classification Code Number)  Identification No.)

                           215 S. Wadsworth Boulevard
                            Lakewood, Colorado 80226
                                 (303) 232-2121
 (Address, including zip code, and telephone number, including area code, of
                    Registrant's principal executive offices)

         Malcolm E. Collier, Jr., President and Chief Executive Officer
                           215 S. Wadsworth Boulevard
                            Lakewood, Colorado 80226
                                 (303) 232-2121
            (Name, address, including zip code, and telephone number,
                   including area code, of agent for service)

                                 WITH COPIES TO
<TABLE>
<CAPTION>
<S>                                        <C>                                     <C>
Gregory A. Gehlmann                        Brian L. Johnson                        Martin L. Meyrowitz, P.C.
Malizia, Spidi, Sloane & Fisch, P.C.       Executive Vice President and            Silver, Freedman & Taff, L.L.P.
One Franklin Square                          Treasurer                             1100 New York Avenue, N.W.
1301 K Street, N.W.                        First Colorado Bancorp, Inc.            Washington, DC 20005
Suite 700, East                            215 S. Wadsworth Boulevard
Washington, DC 20005                       Lakewood, Colorado 80226

</TABLE>

        Approximate date of commencement of proposed sale to the public:
  As soon as practicable after the effectiveness of the Registration Statement.
         If any of the  securities  being  registered  on this  Form  are  being
offered in  connection  with the  formation  of a holding  company  and there is
compliance with General Instruction G, check the following box. |_|

                         CALCULATION OF REGISTRATION FEE
<TABLE>
<CAPTION>

====================================================================================================================================
                                                                  Proposed Maximum       Proposed Maximum
         Title of Securities                 Amount to             Offering Price       Aggregate Offering             Amount of
          to be Registered                 be Registered            Per Share (1)          Price (1)            Registration Fee (1)
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                  <C>              <C>                  <C>                       <C>      
Common Stock,
  par value $0.10 per share.........                 300,000          $18.50               $3,392,252                $1,027.95
- ------------------------------------------------------------------------------------------------------------------------------------
Common Stock, 
  par value $0.10 per share.........                  30,000(2)       $18.50                 $311,447                   $94.38
====================================================================================================================================
</TABLE>

(1)  Based  upon the last  sales  price per share of the  common  stock of Delta
     Federal Savings,  F.S.B. on May 21, 1997. As of July 2, 1997, Delta Federal
     Savings, F.S.B. had 183,365 shares of common stock outstanding.  As of July
     2, 1997,  Delta  Federal  Savings,  F.S.B.  has 16,835  options to purchase
     common stock outstanding.
(2)  As a part of the merger and, as described  herein,  First Colorado Bancorp,
     Inc.,  is  registering  30,000  shares to be issued  upon the  exercise  of
     options granted under a stock option plan of Delta Federal Savings, F.S.B.

     The Registrant  hereby amends this  Registration  Statement on such date or
dates as may be necessary to delay its effective date until the Registrant shall
file a further amendment which specifically  states this Registration  Statement
shall  thereafter  become  effective  in  accordance  with  Section  8(a) of the
Securities  Act of  1933  or  until  the  Registration  Statement  shall  become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.

<PAGE>
                          Delta Federal Savings, F.S.B.
                              145 W. Fourth Street
                              Delta, Colorado 81416

                                August ____, 1997

To the Shareholders of
Delta Federal Savings, F.S.B.

          You  are   cordially   invited  to  attend  the  Special   Meeting  of
Shareholders (the "Special Meeting") of Delta Federal Savings, F.S.B. ("Delta"),
which will be held at the Delta  Fireside Inn located at 820 Highway 92,  Delta,
Colorado, at 2:00 p.m. Delta, Colorado time, on September __, 1997.

          At the Special Meeting, you will be asked to consider and vote upon an
Agreement and Plan of Merger, dated May 21, 1997 (the "Merger Agreement"), among
Delta, First Colorado Bancorp, Inc. ("First Colorado") and First Federal Bank of
Colorado ("First  Federal") under which Delta will be merged (the "Merger") with
and into First Federal, a subsidiary of First Colorado. Upon consummation of the
Merger,  each outstanding share of Delta common stock will be converted into the
right to receive  First  Colorado  common  stock and cash in lieu of  fractional
shares of First Colorado common stock, based upon an exchange ratio, all as more
fully described in the accompanying Proxy Statement/Prospectus. In addition, you
will also be asked to consider  and vote upon the  approval  and  adoption of an
amendment to Delta's  charter which would repeal Section 8(a) of Delta's charter
in its  entirety.  Section 8(a) of Delta's  charter  currently  imposes  certain
restrictions  on voting by Delta's  shareholders  owing more than 10% of Delta's
outstanding common stock. If the Merger is not consummated, the charter will not
be amended.

          Enclosed  with this letter are a Notice of Special  Meeting of Delta's
Shareholders and the Proxy  Statement/Prospectus,  which describes in detail the
proposed Merger,  the background of the Merger,  and other related  information.
Also  enclosed is a proxy  solicited by Delta's Board of Directors in connection
with the Special Meeting.

         Charles  Webb & Company,  a  division  of Keefe,  Bruyette & Woods,  an
investment  banking  firm,  has  issued its  opinion to your board of  directors
regarding the fairness from a financial point of view, of the  consideration  to
be received by the  shareholders of Delta pursuant to the Merger Agreement as of
the date of such  opinion.  A copy of the  opinion is attached as Appendix II to
the Proxy Statement/Prospectus.

          THE BOARD OF DIRECTORS HAS  UNANIMOUSLY  APPROVED THE PROPOSED  MERGER
AND RECOMMENDS THAT  SHAREHOLDERS VOTE THEIR SHARES "FOR" APPROVAL OF THE MERGER
AND THE  AMENDMENT TO THE  CHARTER.  THE BOARD OF  DIRECTORS  BELIEVES  THAT THE
PROPOSED  MERGER  IS IN THE BEST  INTEREST  OF DELTA AND ITS  SHAREHOLDERS.  THE
AFFIRMATIVE VOTE OF TWO-THIRDS OF DELTA'S OUTSTANDING SHARES ENTITLED TO VOTE IS
NECESSARY  TO  APPROVE  THE  MERGER.  ACCORDINGLY,  FAILURE  TO VOTE,  EITHER BY
RETURNING  YOUR PROXY CARD OR VOTING IN PERSON AT THE SPECIAL  MEETING WILL HAVE
THE EFFECT OF A VOTE AGAINST THE MERGER.

          We urge you to consider  carefully  all of the  materials in the Proxy
Statement/Prospectus  and to execute  and return the  enclosed  proxy as soon as
possible. If you attend the Special Meeting, you may vote in person if you wish,
even though you have previously returned your proxy.

                                     Sincerely,


                                     David A. Humphries
                                     President and Chief Executive Officer



<PAGE>



PLEASE DO NOT SEND IN ANY STOCK CERTIFICATES AT THIS TIME.  YOU WILL
RECEIVE INSTRUCTIONS FOLLOWING THE MERGER FOR EXCHANGE OF STOCK
CERTIFICATES.


<PAGE>



                          Delta Federal Savings, F.S.B.
                              145 W. Fourth Street
                              Delta, Colorado 81416

                    NOTICE OF SPECIAL MEETING OF SHAREHOLDERS

                                August ___, 1997

         The Special  Meeting of Shareholders  (the "Special  Meeting") of Delta
Federal  Savings,  F.S.B.  ("Delta") will be held on September ___, 1997, at the
Delta  Fireside  Inn located at 820 Highway 92,  Delta,  Colorado,  at 2:00 p.m.
local time, for the purpose of considering and voting upon the following:

          1.   To consider and vote upon a proposal to approve the Agreement and
               Plan of Merger (the "Merger Agreement") dated May 21, 1997, among
               Delta, First Colorado Bancorp,  Inc. ("First Colorado") and First
               Federal  Bank of Colorado  ("First  Federal"),  pursuant to which
               Delta will be merged with and into First Federal, a subsidiary of
               First  Colorado  and  shareholders  of Delta will  receive  First
               Colorado common stock,  and cash in lieu of fractional  shares of
               First  Colorado  common  stock,  for each  share of Delta  common
               stock,  held by them,  based upon an exchange ratio as more fully
               described in the accompanying Proxy Statement/Prospectus. As part
               of this proposal,  stockholders will also be asked to approve and
               adopt an amendment to Delta's  charter,  in conjunction  with the
               Merger  (the  "Merger  Proposal").  The charter  amendment  would
               repeal Section 8(a) of Delta's  charter in its entirety.  Section
               8(a) of Delta's charter currently imposes certain restrictions on
               voting  by   stockholders   owning   more  than  10%  of  Delta's
               outstanding  common stock. A vote in favor of the Merger Proposal
               will  also  be  deemed  to be a vote  in  favor  of  the  charter
               amendment.  However,  in the  event  the  stockholders  of  Delta
               approve the Merger  Proposal  but the Merger is not  consummated,
               Section  8(a) of Delta's  charter  will not be repealed  and will
               remain unchanged.

          2.   To approve a proposal to adjourn  the  Special  Meeting to permit
               further  solicitation in the event that an insufficient number of
               shares is  present  in person or by proxy to  approve  the Merger
               Agreement.

         Only  shareholders  of record at the close of  business  on the  record
date, __________ ___, 1997, are entitled to notice of and to vote at the Special
Meeting and any  adjournments  thereof.  The  affirmative  vote of not less than
two-thirds of  outstanding  Delta common stock  entitled to vote is necessary to
approve the Merger Proposal.  Accordingly,  failure to vote either by failing to
return your proxy card or failing to vote in person at the Special  Meeting will
have the same effect as a vote  against  the Merger.  In the event there are not
sufficient  shares  represented  for a quorum  or votes to  approve  the  Merger
Proposal at the Special  Meeting,  Delta's  Board of  Directors  may adjourn the
Special  Meeting to permit  further  solicitation.  We urge you to  execute  and
return the enclosed proxy as soon as possible to ensure that your shares will be
represented  at the  Special  Meeting.  Your  proxy may be revoked in the manner
described in the accompanying Proxy  Statement/Prospectus  at any time before it
has been voted at the Special Meeting.

                                            By Order of the Board of Directors



                                            Nina L. Willis
                                            Secretary

Delta, Colorado
August ___, 1997

<PAGE>



         THE BOARD OF DIRECTORS UNANIMOUSLY RECOMMENDS THAT YOU VOTE FOR EACH OF
THE  PROPOSALS  STATED  ABOVE.  PLEASE  SIGN AND  RETURN THE  ENCLOSED  PROXY AS
PROMPTLY AS POSSIBLE,  WHETHER OR NOT YOU PLAN TO ATTEND THE SPECIAL  MEETING IN
PERSON.  YOU MAY REVOKE YOUR PROXY AT ANY TIME BEFORE IT IS VOTED AT THE SPECIAL
MEETING.


<PAGE>



                           Proxy Statement/Prospectus

                                 Proxy Statement
                                       of
                          Delta Federal Savings, F.S.B.

                      For a Special Meeting of Shareholders
                       To Be Held on September ____, 1997

                          First Colorado Bancorp, Inc.
                                   Prospectus
                         330,000 Shares of Common Stock

         This Proxy  Statement/Prospectus is being furnished to the Shareholders
of Delta Federal Savings,  F.S.B.  ("Delta") in connection with the solicitation
of  proxies  by  Delta's  Board of  Directors  for use at a special  meeting  of
shareholders of Delta (the "Special  Meeting") to be held on September __, 1997.
The  primary  purpose  of the  Special  Meeting is to  consider  and vote upon a
proposal to approve the  Agreement  and Plan of Merger (the "Merger  Agreement")
dated May 21, 1997, among Delta, First Colorado Bancorp, Inc. ("First Colorado")
and First Federal Bank of Colorado ("First  Federal"),  which agreement provides
for the merger (the  "Merger")  of Delta with and into First  Federal,  a wholly
owned  subsidiary of First  Colorado.  The Merger  Agreement is attached to this
Proxy  Statement/Prospectus  as  Appendix  I and is  incorporated  by  reference
herein.  As part of this proposal,  stockholders  will also be asked to consider
and vote upon the approval and adoption of an amendment to Delta's charter.  The
charter  amendment would repeal Section 8(a) of Delta's charter in its entirety.
Section 8(a) of Delta's charter currently imposes certain restrictions on voting
by stockholders owning more than 10% of Delta's outstanding common stock. A vote
in favor of the  Merger  Proposal  will be  deemed  to be a vote in favor of the
charter amendment.  However,  in the event the stockholders of Delta approve the
Merger Proposal but the Merger is not  consummated for any reason,  the board of
directors of Delta intends to abandon the charter  amendment prior to the filing
of such amendment with the Office of Thrift Supervision ("OTS").  Therefore,  if
the  Merger is not  consummated,  Section  8(a) of Delta's  charter  will not be
repealed and will remain  unchanged.  Shareholders will also vote at the meeting
for  adjournment to permit further  solicitation  if an  insufficient  number of
shares have voted for approval of the Merger Agreement.

           Upon  consummation of the Merger,  each outstanding  share of Delta's
common stock,  par value $0.01 per share ("Delta Common Stock"),  (excluding any
dissenting  shares  and  any  shares  held in the  treasury  of  Delta)  will be
converted  into the right to  receive  a number  of  shares of First  Colorado's
common  stock,  par value  $0.10  per  share  ("First  Colorado  Common  Stock")
(together with the number of Rights  ("Bancorp  Rights")  issued pursuant to the
Rights   Agreement)   equal  to  the  quotient   (rounded  to  the  nearest  one
one-hundredth) of $30 divided by the average of the midpoint of the last bid and
ask price for First  Colorado's  Common Stock as reported on The Nasdaq National
Market for the 20 trading days  immediately  preceding the effective date of the
Merger (the "Exchange Ratio"). The last reported sales price of First Colorado's
Common  Stock at May 20, 1997 was  $16.9375  (the last trading date prior to the
announcement of the Merger).  The last reported sales price of First  Colorado's
common stock at August ____, 1997 was $__________.

         This Proxy  Statement  also  constitutes a prospectus of First Colorado
relating to  approximately  330,000 shares of First  Colorado  Common Stock that
will be issued in connection with the Merger and the exercise of certain options
granted under the Delta Federal Savings,  F.S.B. 1993 Stock Option and Incentive
Plan (the "Plan").

         THE SHARES OF FIRST COLORADO  COMMON STOCK TO BE ISSUED PURSUANT TO THE
MERGER  AGREEMENT  HAVE NOT BEEN APPROVED OR  DISAPPROVED  BY THE SECURITIES AND
EXCHANGE COMMISSION NOR HAS THE COMMISSION PASSED UPON


<PAGE>



THE ACCURACY OR ADEQUACY OF THIS PROXY STATEMENT/PROSPECTUS.  ANY REPRESENTATION
TO THE CONTRARY IS A CRIMINAL OFFENSE.

         THE  SHARES OF FIRST  COLORADO  COMMON  STOCK  OFFERED  HEREBY  ARE NOT
SAVINGS ACCOUNTS, DEPOSITS OR OTHER OBLIGATIONS OF A BANK OR SAVINGS ASSOCIATION
AND ARE NOT INSURED BY THE FEDERAL  DEPOSIT  INSURANCE  CORPORATION OR ANY OTHER
GOVERNMENTAL AGENCY.

         THE DATE OF THIS PROXY STATEMENT/PROSPECTUS IS AUGUST ___, 1997.


<PAGE>



         No persons have been  authorized to give any information or to make any
representations other than those contained in this Proxy Statement/Prospectus or
incorporated by reference  herein in connection with the solicitation of proxies
or the  offering  of  securities  made  hereby  and,  if  given  or  made,  such
information or representations must not be relied upon as having been authorized
by First Colorado or Delta. This Proxy  Statement/Prospectus does not constitute
an offer to sell, or a solicitation of an offer to buy, any  securities,  or the
solicitation of a proxy, in any jurisdiction to or from any person to whom it is
not lawful to make any such offer or solicitation in such jurisdiction.  Neither
the  delivery  of  this  Proxy  Statement/Prospectus  nor  any  distribution  of
securities made hereunder shall, under any circumstances,  create an implication
that there has been no change in the  affairs of First  Colorado  or Delta since
the date of this Proxy  Statement/Prospectus  or that the information  herein or
the documents or reports  incorporated by reference herein are correct as of any
time  subsequent  to  such  date.  All  information   contained  in  this  Proxy
Statement/Prospectus  relating to Delta and its  subsidiary has been supplied by
Delta and all information contained in this Proxy Statement/Prospectus  relating
to First Colorado and its subsidiaries has been supplied by First Colorado.

                              AVAILABLE INFORMATION

         First  Colorado  is subject to the  informational  requirements  of the
Securities  Exchange  Act of 1934,  as  amended  (the  "Exchange  Act"),  and in
accordance therewith files reports, proxy statements, information statements and
other   information   with  the   Securities   and  Exchange   Commission   (the
"Commission"). Such reports, proxy statements,  information statements and other
information,  when filed,  can be inspected  and copied at the public  reference
facilities  maintained by the Commission at Room 1024,  450 Fifth Street,  N.W.,
Washington,  D.C.  20549 and the  Commission's  Regional  offices in New York (7
World Trade Center,  New York, New York 10048) and Chicago (Citicorp Center, 500
West  Madison  Street,  Suite 1400,  Chicago,  Illinois  60661).  Copies of such
material  can  also  be  obtained  from  the  Public  Reference  Section  of the
Commission,  at Room 1024,  450 Fifth Street,  N.W.,  Washington,  D.C. 20549 at
prescribed rates.  First Colorado furnishes its shareholders with annual reports
containing audited  consolidated  financial statements with an opinion expressed
by independent  certified public  accountants for each fiscal year and quarterly
reports containing unaudited financial  information for the first three quarters
of each fiscal year. The Commission  maintains a Web site that contains reports,
proxy and information  statements and other  information  regarding  registrants
that file  electronically  with the  Commission  and the address of such site is
http://www.sec.gov.

         Delta was subject to the informational requirements of the Exchange Act
from April 6, 1993 to September  12, 1996,  and in  accordance  therewith  filed
reports,  proxy  statements  and  other  information  with the  Office of Thrift
Supervision ("OTS").  The reports,  proxy statements and other information filed
by Delta with the OTS,  during such time period,  can be inspected at the Office
of Thrift  Supervision,  Information  Services  Division,  1700 G Street,  N.W.,
Washington, D.C. 20552.




<PAGE>



                INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

         The following documents filed by First Colorado (File No. 0-27126) with
the Commission are hereby incorporated by reference into and made a part of this
Proxy Statement/Prospectus.

         1.       The  Annual  Report on Form  10-K for the  fiscal  year  ended
                  December 31, 1996.

         2.       The Quarterly  Report on Form 10-Q for the quarter ended March
                  31, 1997.

         3.       The  description of First Colorado  Common Stock  contained in
                  First Colorado's Registration Statement on Form 8-A filed with
                  the Commission.

         4.       The  description  of First Colorado  Preferred  Share Purchase
                  Rights contained in First Colorado's Registration Statement on
                  Form 8-A filed with the Commission.

         5.       First Colorado's  report on Form 8-K dated May 21, 1997, filed
                  with the Commission.

         6.       All documents  filed by First  Colorado after the date of this
                  Prospectus  pursuant to Sections 13(a),  13(c), 14 or 15(d) of
                  the Securities  Exchange Act of 1934, prior to the termination
                  of the offering covered by this Prospectus.

         First Colorado has filed with the  Commission a Registration  Statement
on Form S-4 (together with any amendments thereof, the "Registration Statement")
under the  Securities  Act of 1933,  as amended  (the  "Securities  Act"),  with
respect to the shares of First  Colorado  Common Stock it will issue pursuant to
the Merger  Agreement.  This Proxy  Statement/Prospectus  does not  contain  all
information set forth in the  Registration  Statement and the exhibits  thereto.
Such  additional  information  may be  inspected  and copied as set forth above.
Statements  contained  in this  Proxy  Statement/Prospectus  or in any  document
incorporated by reference in this Proxy  Statement/Prospectus as to the contents
of any  contract  or other  document  referred  to  herein  or  therein  are not
necessarily  complete,  and in each  instance,  reference is made to the copy of
such  contract  or  other  document  filed  as an  exhibit  to the  Registration
Statement or such other  document),  each such statement  being qualified in all
respects by such  reference.  Any  statement  contained  herein or in a document
incorporated   or  deemed  to  be   incorporated  by  reference  in  this  Proxy
Statement/Prospectus  shall be deemed to be modified or superseded  for purposes
of this Proxy  Statement/Prospectus  to the extent  that a  statement  contained
herein or any other subsequently filed document which also is or is deemed to be
incorporated by reference herein modifies or supersedes such statement. Any such
statement so modified or superseded  shall not be deemed,  except as so modified
or superseded, to constitute a part of this Proxy Statement/Prospectus.

         THIS PROXY  STATEMENT/PROSPECTUS  INCORPORATES  DOCUMENTS  BY REFERENCE
WHICH ARE NOT  PRESENTED  HEREIN OR  DELIVERED  HEREWITH.  THESE  DOCUMENTS  ARE
AVAILABLE UPON WRITTEN REQUEST  (WITHOUT  CHARGE) TO __________,  FIRST COLORADO
BANCORP, INC., 215 S. WADSWORTH BOULEVARD, LAKEWOOD, COLORADO 80226. IN ORDER TO
ENSURE  TIMELY  DELIVERY  OF THE  DOCUMENTS,  ANY  REQUEST  MUST BE  RECEIVED BY
__________ ___, 1997.



<PAGE>
                                TABLE OF CONTENTS


INTRODUCTION....................................................................

SUMMARY INFORMATION.............................................................

  The Parties...................................................................

  The Special Meeting of Delta Shareholders.....................................

  Effective Date................................................................

  Merger Consideration..........................................................

  Recommendation of Delta's Board of Directors..................................

  Opinion of Delta's Financial Advisor..........................................

  Federal Income Tax Consequences...............................................

  Accounting Treatment..........................................................

  Conditions; Regulatory Approvals; Termination.................................

  Effect of the Merger on Shareholders' Rights..................................

  Dissenters' Rights of Appraisal...............................................

  Interests of Certain Persons in the Merger....................................

  Market Prices and Dividends...................................................

  Comparative Per Share Financial Information...................................

SELECTED CONSOLIDATED FINANCIAL INFORMATION.....................................

THE SPECIAL MEETING OF DELTA SHAREHOLDERS.......................................

  Matters to be Considered at the Special Meeting...............................

  Record Date; Vote Required....................................................

  Voting of Proxies; Revocability of Proxies; Solicitation of Proxies...........

  Dissenters' Appraisal Rights..................................................

PROPOSAL I-THE MERGER...........................................................

  The Merger....................................................................

  Background of the Merger......................................................

  Reasons for the Merger........................................................

  Opinion of Delta's Financial Advisor..........................................

  Conditions To Consummation Of The Merger; Waiver..............................

  Termination...................................................................

  No Solicitation of Transactions...............................................

  Expenses: Termination Fees....................................................

  Business Pending Consummation.................................................

  Delta's Stock Option Plan.....................................................

  Certain Federal Income Tax Consequences.......................................



<PAGE>





  Accounting Treatment..........................................................

  Exchange Of Certificates......................................................

  Interests of Certain Persons in the Merger....................................

  Resales by Affiliates.........................................................

  Regulatory Approvals..........................................................

EFFECT OF THE MERGER ON SHAREHOLDERS' RIGHTS....................................

  General.......................................................................

  Board of Directors............................................................

  Meetings of Shareholders; Cumulative Voting; Proxies..........................

  Nominations to the Board of Directors, Shareholder Proposals, and 
    Conduct of Meetings.........................................................

  Authorized Shares.............................................................

  Limitations on Voting.........................................................

  Indemnification; Limitation of Liability......................................

  First Colorado Rights Agreement...............................................

VOTING SECURITIES AND PRINCIPAL HOLDERS THEREOF.................................

PROPOSAL II-ADJOURNMENT OF THE MEETING..........................................

EXPERTS.........................................................................

LEGAL MATTERS...................................................................

OTHER MATTERS...................................................................

APPENDICES:

  Appendix I   - Agreement and Plan of Merger dated May 21, 1997

  Appendix II  - Fairness Opinion of Charles Webb & Company

  Appendix III - Section 552.14 of OTS Regulations

  Appendix IV  - Delta Federal Savings Bank, F.S.B.
                 1996 Annual Report and Financial Statements for March 31, 1997


This  Proxy  Statement/Prospectus   contains  forward-looking  statements  which
involve risks and uncertainties. First Colorado's and Delta's actual results may
differ   significantly  from  the  results  discussed  in  the   forward-looking
statements.




<PAGE>



                                  INTRODUCTION

         Delta  is   furnishing   this   Proxy   Statement/Prospectus   and  the
accompanying proxy (the "Proxy") to Delta's  shareholders in connection with the
solicitation  of Proxies by Delta's Board of Directors for a Special  Meeting to
be held at the Delta Fireside Inn located at 820 Highway 92, Delta, Colorado, at
2:00 p.m. local time, on September ____, 1997, and any adjournments  thereof, to
consider  and vote upon a proposal to approve the  Agreement  and Plan of Merger
(the "Merger  Agreement")  dated May 21, 1997,  among Delta,  First Colorado and
First  Federal  and  all  actions   necessary  to  consummate  the  transactions
contemplated thereby,  including the adoption of an amendment to Delta's Charter
(the "Merger Proposal").

         This  Proxy  Statement/Prospectus  and the Proxy  will be first sent or
given to Delta shareholders on or about August ____, 1997.

         The shares of Delta Common Stock  represented  by a Proxy will be voted
as directed if the Proxy is properly  signed and  received by Delta prior to the
Special  Meeting.  The Proxy  will be voted  "FOR" the  approval  of the  Merger
Proposal if no direction is made to the contrary on a duly executed and returned
Proxy.  The  Proxy  will  also be  voted,  if  necessary  and  unless  otherwise
instructed,  in favor of a proposal to adjourn  the  Special  Meeting to solicit
additional proxies should an insufficient number of shares be present to approve
the Merger  Proposal.  A person giving a Proxy has the power to revoke it at any
time before it is voted by notifying  Delta in person,  by giving timely written
notice  to  Delta of the  revocation  of the  proxy,  by  submitting  to Delta a
subsequently  dated Proxy,  or by attending the Special  Meeting and withdrawing
the Proxy before it is voted.

         Delta will bear the cost of the solicitation of the Proxies,  including
the charges and expenses of brokerage  firms and others,  if any, for forwarding
solicitation   material   to   beneficial   owners   of  Delta   Common   Stock.
Representatives  of Delta may solicit  proxies by mail,  telegram,  telephone or
personal interview.  See "The Special Meeting of Delta  Shareholders--Voting  of
Proxies; Revocability of Proxies; Solicitation of Proxies."

         Shareholders  of record of Delta at the close of business on __________
___, 1997 (the "Record Date"), will be entitled to vote at the Special Meeting.






                                        1

<PAGE>



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

                               SUMMARY INFORMATION

         The following is a brief summary of the matters to be considered at the
Special Meeting. This summary is not intended to be complete and is qualified in
its  entirety  by  reference  to, and should be read in  conjunction  with,  the
detailed  information,  including the appendices  attached hereto,  contained or
incorporated by reference  herein. A copy of the Merger Agreement is attached as
Appendix I to this Proxy  Statement/Prospectus.  Shareholders  are urged to read
carefully  the entire Proxy  Statement/Prospectus.  The terms "First  Colorado,"
"Delta," and "First Federal" refer to such organizations, and unless the context
otherwise requires, such organizations and their respective subsidiaries.

The Parties

         First Colorado.  First Colorado is a Colorado corporation  organized in
September  1995,  at the direction of the Board of Directors of First Federal to
facilitate  the conversion of First Savings  Capital,  M.H.C.  ("Mutual  Holding
Company") from the mutual to stock form of ownership and to acquire and hold all
of the  capital  stock of  First  Federal  (collectively,  the  "Conversion  and
Reorganization").   Prior   to   the   consummation   of  the   Conversion   and
Reorganization, the Mutual Holding Company was the majority shareholder of First
Federal and upon consummation of the Conversion and  Reorganization,  the Mutual
Holding  Company was merged with and into First  Federal.  The Company  acquired
First  Federal  as a  wholly  owned  subsidiary  upon  the  consummation  of the
Conversion  and  Reorganization  on December 29, 1995.  In  connection  with the
Conversion  and  Reorganization,  First Colorado sold  13,403,798  shares of its
common stock to the public in an initial  public  offering and issued  6,619,539
shares in exchange for the  outstanding  shares of First Federal held by persons
other than the Mutual  Holding  Company.  As of March 31, 1997,  the Company had
total  assets  of  $1.51  billion,   total   deposits  of  $1.14  billion,   and
stockholders' equity of $192.09 million, or 12.7% of total assets.

         The primary  activity of First  Colorado is holding the common stock of
First Federal.  First  Colorado is therefore a unitary  savings and loan holding
company.  First  Colorado  has  no  significant  assets  other  than  all of the
outstanding  shares of First Federal common stock and the note evidencing  First
Colorado's loan to First Federal's Employee Stock Ownership Plan. First Colorado
neither owns nor leases any property,  but instead uses the premises,  equipment
and furniture of First  Federal.  At the present time,  First  Colorado does not
intend  to  employ  any  persons  other  than  executive  officers  who are also
executive officers of First Federal, and First Colorado will utilize the support
staff of First Federal from time to time.  Additional employees will be hired as
appropriate to the extent First Colorado  expands or changes its business in the
future.

         Management  believes that the holding company structure  provides First
Colorado with  additional  flexibility to diversify,  should it decide to do so,
its  business  activities  through  existing or newly  formed  subsidiaries,  or
through  acquisitions  of or  mergers  with  other  financial  institutions  and
financial services related companies.

         First  Colorado's  executive  offices are  located at 215 S.  Wadsworth
Boulevard, Lakewood, Colorado 80226 and its telephone number is (303) 232-2121.

         First  Federal.  First Federal is a federally  chartered  stock savings
bank,  originally chartered by the State of Colorado as the Cooperative Building
and Loan  Association  on April 25, 1885. In connection  with the Conversion and
Reorganization,  First Federal  changed its name from First Federal Savings Bank
of Colorado to its current  name and became a wholly owned  subsidiary  of First
Colorado.  A federal  charter was granted to the First Federal in 1934, the same
year that deposit accounts became  federally  insured and First Federal became a
member of the Federal Home Loan Bank ("FHLB") System.


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

                                        2

<PAGE>

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

First Federal's  deposits are insured by the FDIC under the Savings  Association
Insurance Fund ("SAIF"), and First Federal is regulated by the OTS.

         The principal  business of First  Federal is the  acceptance of savings
deposits from the general  public and the  origination  and purchase of mortgage
loans  for  the  purpose  of  constructing,   financing  or  refinancing  one-to
four-family  residences  and other  improved  residential  and  commercial  real
estate.  First Federal is also active in the  origination  of home equity loans.
First  Federal's  income is derived  largely from  interest on  interest-earning
assets such as loans,  mortgage-backed securities and investments. Its principal
expenses are interest paid on deposits and  borrowings,  operating  expenses and
provisions for loan losses.



         Delta.  Delta is a  federally  chartered  capital  stock  savings  bank
headquartered in Delta, Colorado, and is in the principal business of attracting
retail deposits from the general public and investing  those deposits,  together
with  funds  generated  from   operations,   primarily  in  one-to   four-family
residential  mortgage  loans.  Delta  operates one full service  office in Delta
County  located in western  Colorado.  At March 31, 1997,  Delta  reported total
assets of approximately $39.1 million,  loans of approximately $33.4 million and
total deposits of approximately $30.6 million.

         Delta's executive  offices are located at 145 W. Fourth Street,  Delta,
Colorado 81416 and its telephone number is (970) 874-9755.

The Special Meeting of Delta Shareholders

         The  purpose of the Special  Meeting is to approve the Merger  Proposal
which  provides  for the  merger of Delta with and into  First  Federal  and the
amendment  to  Delta's  charter.  Delta's  Board of  Directors  has  unanimously
approved the Merger Proposal and recommends that the  shareholders of Delta vote
"FOR" the Merger  Proposal.  See  "Proposal  I-The Merger --  Background  of the
Merger" and "-- Reasons for the Merger."

         Shareholders  of record of Delta at the close of business on the Record
Date will be entitled to vote at the Special  Meeting.  Delta  shareholders  are
entitled to cast one vote for each share of Delta  Common Stock they hold on the
Record Date. To approve the Merger Proposal,  a vote of two-thirds of the issued
and outstanding shares of Delta Common Stock is required. As of the Record Date,
the directors,  executive  officers and affiliates of Delta owned 23,023 shares,
or 12.6% of the issued and  outstanding  common  stock of Delta.  Management  of
Delta  expects  that such shares will be voted "FOR" the  approval of the Merger
Proposal.

         A Proxy for use by Delta's  shareholders in connection with the Special
Meeting  is  enclosed  with this Proxy  Statement/Prospectus.  The Proxy will be
voted as specified thereon by the shareholder. Where no specification is made on
the proxy, a properly  executed Proxy will be voted "FOR" approval of the Merger
Proposal,  and "FOR" adjournment of the Special Meeting, if necessary,  in order
to further solicit proxies in favor of the Merger.

         A person giving a Proxy may revoke it at any time before it is voted by
notifying  Delta in  person,  by giving  timely  written  notice to Delta of the
revocation of the Proxy, by submitting to Delta a subsequently dated proxy or by
attending the Special  Meeting and  withdrawing  the Proxy before it is voted at
the Special Meeting. See "The Special Meeting of Delta Shareholders."

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

                                        3

<PAGE>



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

Effective Date

         Subject to the  conditions to the  obligations of the parties to effect
the Merger,  the Merger will become effective (the "Effective Date") at the time
specified  by the  Secretary  of the OTS in its  endorsement  of the articles of
combination  filed by First Federal.  Subject to the foregoing,  it is currently
anticipated that the Merger will be consummated in the fourth quarter of 1997.

Merger Consideration

         Upon consummation of the Merger, each outstanding share of Delta Common
Stock  (excluding any  dissenting  shares and any shares held in the treasury of
Delta) will be  converted  into the right to receive a number of shares of First
Colorado  Common Stock  (together  with Bancorp  Rights  issued  pursuant to the
Rights   Agreement)   equal  to  the  quotient   (rounded  to  the  nearest  one
one-hundredth) of $30 divided by the average of the midpoint of the last bid and
ask price for First  Colorado  Common  Stock as reported on The Nasdaq  National
Market for the 20 trading days  immediately  preceding the  Effective  Date (the
"Exchange  Ratio").  The last reported  sales price of First  Colorado's  common
stock at August ____, 1997 was  $__________.  The  affirmative  vote of not less
than two-thirds of the  outstanding  shares of Delta Common Stock is required to
approve the Merger.  See "Proposal I - The Merger -- Conditions to  Consummation
of the Merger."

Recommendation of Delta's Board of Directors

         The Board of Directors of Delta  unanimously  recommends that the Delta
shareholders  vote to approve the Merger Proposal and the Adjournment  Proposal.
See "Proposal I - The  Merger--Background of the Merger" and "-- Reasons for the
Merger."



Opinion of Delta's Financial Advisor

         Charles Webb & Company,  a division of Keefe,  Bruyette of Woods,  Inc.
("Webb"),  Delta's financial advisor,  has rendered its opinion to Delta's Board
of Directors that the  consideration  to be received by Delta's  shareholders is
fair from a financial  point of view. As discussed in "The Merger--  Reasons for
the Merger," Webb's opinion and presentations  were among the factors considered
by Delta's board in reaching the  determination to approve the Merger. A copy of
Webb's  opinion  is  attached  hereto as  Appendix  II and should be read in its
entirety with respect to the assumptions  made,  other matters  considered,  and
limitations  on the review  undertaken  by Webb in rendering  its  opinion.  See
"Proposal I - The Merger -- Opinion of Delta's Financial Advisor."

Federal Income Tax Consequences

         The Merger will be a tax-free  reorganization  for  federal  income tax
purposes.  Delta's  shareholders  will receive  First  Colorado  Common Stock in
exchange for their Delta  Common Stock under the terms of the Merger  Agreement.
Upon the exchange of stock,  Delta's shareholders will recognize no gain or loss
upon their  exchange of Delta Common  Stock solely for shares of First  Colorado
Common Stock.  Upon the exchange of cash for  fractional  shares of Delta Common
Stock,  Delta's shareholders will recognize gain, but not in an amount in excess
of  cash  received.  See  "Proposal  I  -  The  Merger  --  Federal  Income  Tax
Consequences."

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

                                        4

<PAGE>

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

Accounting Treatment

         First Colorado  expects that the Merger will be accounted for under the
purchase method of accounting. See "The Merger -- Accounting Treatment".



Conditions; Regulatory Approvals; Termination

         Consummation of the Merger is subject to various conditions,  including
among others,  receipt of approval by  two-thirds  of the shares  entitled to be
voted by  Delta's  shareholders,  receipt  of  certain  legal  opinions  and the
satisfaction of other customary closing conditions.  In addition,  the Merger is
subject to receipt of required  approvals from the FDIC,  Department of Justice,
and the OTS. An  application  seeking  approval of the Merger was filed with the
OTS on __________ ___, 1997, and notice of the Merger was filed with the FDIC on
__________ ___, 1997. See "Proposal I--The Merger -- Regulatory Approvals."

         Upon  satisfaction  or  waiver  of  all  conditions  under  the  Merger
Agreement, First Federal will file articles of combination with the Secretary of
the OTS. First Colorado and Delta  anticipate  that the Merger will be completed
prior to  December  31,  1997.  There  can be no  assurance,  however,  that the
necessary  regulatory and other  approvals will be received by the parties or as
to the  timing of such  approvals.  Accordingly,  there may be  extended  delays
following the Special  Meeting before the Merger is  consummated,  and if any of
the conditions of the Merger  Agreement are not satisfied or waived,  the Merger
might  not  be  consummated.   See  "Proposal  I-The  Merger  --  Conditions  to
Consummation of the Merger" and "--Termination."  Also, the Merger Agreement may
be  terminated  under  certain  circumstances.  See  "Proposal I - The Merger --
Termination."

Effect of the Merger on Shareholders' Rights

         If the Merger Agreement is approved,  Delta  shareholders  will receive
shares of First Colorado  Common Stock which have different  rights with respect
to certain important matters including certain  provisions which are intended to
ensure that a party seeking  control of First Colorado will discuss its proposal
with  First  Colorado's  Board of  Directors.  Delta is a federal  savings  bank
incorporated  under the laws of the United States,  and upon consummation of the
Merger, Delta's shareholders will become shareholders of a Colorado corporation.
See "Effect of the Merger on Shareholders' Rights."

Dissenters' Rights of Appraisal

         Holders of Delta Common Stock will be entitled to dissenters' rights of
appraisal  under  applicable  federal  law.  See "The  Special  Meeting of Delta
Shareholders--Appraisal  Rights" and Appendix  III--  Section  552.14 of the OTS
Regulations.

Interests of Certain Persons in the Merger

         Certain  members  of Delta's  management  and Board of  Directors  have
interests in the Merger in addition to their  interests  as Delta  shareholders.
These  include   provisions  in  the  Merger  Agreement  relating  to  continued
employment,  indemnification,  severance payments and benefit plan payments. See
"Proposal I--The Merger -- Interests of Certain Persons in the Merger."

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

                                        5

<PAGE>


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

         Market Prices and Dividends.  First Colorado  common stock is traded on
The Nasdaq  National Market under the symbol "FFBA".  The Company's  offering of
common  stock closed on December 29, 1995 and shares of common stock were issued
and sold in that offering at $10.00 per share.  The table below sets forth,  for
the calendar quarters indicated, the reported high and low sales prices of First
Colorado common stock as reported on the Nasdaq Stock Market, based on published
financial sources, and the dividends declared on such stock.

                             First Colorado Common Stock

                                         High         Low            Dividends
                                         ----         ---            ---------

1996

  First Quarter.................        $12.50       $11.00             $.075

  Second Quarter................         13.75        11.75              .080

  Third Quarter.................         15.62        12.50              .080

  Fourth Quarter................         17.88        14.94              .090

1997

  First Quarter.................         18.88        16.50              .100

  Second Quarter
    through June 25, 1997)......         19.88        19.50              .110





         Delta  converted  from a federal mutual savings bank to a federal stock
savings bank on April 6, 1993  through the issuance of 182,000  shares of common
stock at the  price  $10.00  per  share.  Delta is not  listed  or quoted on any
exchange or automatic  quotation system and no institution makes a market in the
stock. The common stock is traded sporadically and the last reported sales price
was $27.00 on or about May 23, 1997, based upon a negotiated sales price.  Delta
declared cash dividends of $0.30 per share during fiscal 1996.

         The following  table sets forth the last reported sales price per share
of First  Colorado  Common Stock and Delta  Common  Stock  giving  effect to the
Merger on (i) May 20, 1997, the last business day preceding public  announcement
of the signing of the Merger  Agreement  and (ii) August  ____,  1997,  the last
practicable date prior to the mailing of this Proxy Statement/Prospectus.


                                                                Equivalent Price
                              First Colorado       Delta            per Delta
                               Common Stock     Common Stock    Common Stock (1)
                               ------------     ------------    ----------------


May 20, 1997................     $16.9375         $18.5000          $32.7675

August ____, 1997...........



footnote on next page

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

                                        6

<PAGE>

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

- -------------------
(1)      The equivalent  price per share of Delta Common Stock at each specified
         date was determined by multiplying (i) the last reported sales price of
         Delta on such date;  and (ii) the  Exchange  Ratio ($30  divided by the
         last reported sales price of First Colorado on such date).

         No assurance  can be given as to what the Exchange  Ratio will be or as
to what the market price of First Colorado  Common Stock will be at the time the
Merger is  consummated.  Delta  shareholders  are  encouraged to obtain  current
market quotations for shares of First Colorado.

         Comparative  Per Share  Financial  Information.  The following  summary
presents,  for the periods  indicated,  selected  comparative  and pro forma per
share financial  information:  (i) on a historical basis for both First Colorado
and Delta;  and (ii) on a pro forma equivalent basis per common share for Delta.
Such  financial  information  is computed on a pro forma  equivalent  basis with
respect to a share Delta  common  stock by  multiplying  the pro forma  combined
amount  (giving  effect  to  the  Merger)  by  Exchange  Ratios  of  1.7712  and
__________. See "-- Merger Consideration".

<TABLE>
<CAPTION>

                                                  Period Ended         For the Most
                                                  June 30, 1997    Recent Fiscal Year(1)
                                                  -------------    ---------------------

Net Income per Share

<S>                                                    <C>              <C> 
  First Colorado..............................                             $.72

  Delta ......................................                              .92

  Pro forma Delta equivalent at Exchange
    Ratio of
    1.7712....................................                             1.63
    _____.....................................



Dividends per Share

  First Colorado.....................................                      .325

  Delta..............................................                      .300

  Pro forma Delta equivalent at Exchange
    Ratio of
    1.7712...........................................                      .531
    _____............................................

Book Value per Share

  First Colorado.....................................                    $11.91

  Delta..............................................                     18.22

  Pro forma Delta equivalent at Exchange
    Ratio of                                                              32.27
    1.7712...........................................
    -----............................................

</TABLE>

(1)      First  Colorado's  most recent fiscal year end is December 31, 1996 and
         Delta's most recent fiscal year end is September 30, 1996.

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

                                        7

<PAGE>



                          DELTA FEDERAL SAVINGS, F.S.B.

                   SELECTED CONSOLIDATED FINANCIAL INFORMATION


         The following  selected  consolidated  financial data for the two years
ended September 30, 1996, are derived from the consolidated financial statements
of Delta.  The  selected  consolidated  financial  data for the six months ended
March 31,  1997 and 1996,  are derived  from  unaudited  consolidated  financial
statements. Such information should be read in conjunction with the consolidated
financial   statements  of  Delta   contained  in  Appendix  IV.  The  unaudited
consolidated financial statements include all adjustments  (consisting of normal
recurring  adjustments) which management of Delta considers necessary for a fair
presentation  of the  financial  position and the results of operation for these
periods.  Operating  results for the six months  ended March 31,  1997,  are not
necessarily  indicative  of the results that may be expected for the entire year
ending September 30, 1997 or any other period.

                                        8

<PAGE>






<TABLE>
<CAPTION>
                                                                         March 31,                 September 30,
                                                                         ---------                 -------------
                                                                     1997        1996          1996          1995
                                                                     ----        ----          ----          ----
                                                                                 (dollars in thousands)
<S>                                                              <C>          <C>           <C>          <C>    
Selected Financial Condition Data:
Total assets................................................       $39,073      $42,961       $39,853      $35,210
Loans receivable, net.......................................        33,403       37,827        34,221       28,804
Mortgage-backed and related securities......................           562          591           557          689
Investment securities, net..................................         2,411        1,741         2,511        2,950
Deposits....................................................        30,620       32,607        29,914       30,340
Borrowings..................................................         4,700        6,700         6,040        1,000
Retained earnings, substantially restricted.................         2,002        1,831         1,831        1,717
Shareholders' Equity........................................         3,549        3,374         3,340        3,284
Earnings Per Share (weighted)...............................          0.93         0.77          0.92         0.83
Cash dividends per share....................................          0.15         0.15          0.30         0.27
Number of shares outstanding................................       183,365      183,365       183,365      183,365

</TABLE>

<TABLE>
<CAPTION>


                                                                     Six Months Ended              Year Ended
                                                                         March 31,                September 30,
                                                                         ---------                -------------
                                                                     1997         1996          1996        1995
                                                                     ----         ----          ----        ----
                                                                                 (dollars in thousands)
<S>                                                                <C>          <C>           <C>          <C>   
Selected Operations Data:
Total interest income.......................................        $1,578       $1,509        $3,058       $2,570
Total interest expense......................................          (834)        (816)       (1,636)      (1,343)
                                                                    ------       ------        ------       ------
  Net interest income.......................................           744          693         1,422        1,227
Provision for loan losses...................................            (6)         (12)          (27)         (32)
                                                                    ------       ------        ------       ------
  Net interest income after provision
    for loan losses.........................................           738          681         1,395        1,195
Total non-interest income...................................            56           82           169           72
Total non-interest expense..................................           533          549         1,307        1,051
  Income before income taxes and
    effect of accounting changes............................           261          214           257          216
                                                                    ------         ----        ------       ------
Income tax expense..........................................            90           72            88           64
                                                                    ------         ----        ------       ------
  Income before effect of accounting changes................           171          142           169          152
  Net effect of changes in accounting principles............            --           --            --           --
                                                                    ------       ------        ------       ------
Net income..................................................        $  171       $  142        $  169       $  152
                                                                    ======       ======        ======       ======
</TABLE>



                                        9

<PAGE>

<TABLE>
<CAPTION>
                                                                      Six Months Ended             Year Ended
                                                                         March 31,                September 30,
                                                                         ---------                -------------
                                                                     1997         1996          1996        1995
                                                                     ----         ----          ----        ----
<S>                                                                <C>          <C>           <C>          <C>  
Selected Financial Ratios and Other Data:
Performance Ratios:
Return on assets (ratio of net
  income to average total assets)...........................         0.88%        0.72%         0.45%        0.44%
Interest rate spread information:
  Average during period.....................................         3.37         3.08          3.18         3.09
  End of period.............................................         3.42         3.19          3.29         2.97
Net interest margin ........................................         3.89         3.62          3.73         3.68
Ratio of operating expense to average total assets..........         2.73         2.81          3.48         3.07
Return on equity (ratio of net income
  to average equity)........................................         9.90         8.49          5.11         4.78
Quality Ratios:
  Non-performing assets to total
    assets at end of period.................................         0.01         0.16          0.02         0.02
  Allowance for loan losses to
   loans receivable, net....................................         0.86         0.85          0.91         0.95
Capital Ratios:
  Shareholders' equity to total
   assets at end of period..................................         9.08         7.86          8.38         9.33
  Average shareholders' equity to average assets............         8.84         8.51          8.83         9.27
  Ratio of average interest-earning assets to
   average interest-bearing liabilities.....................       112.08       112.56        112.72       114.55
Number of full service offices..............................         1            1             1            1

</TABLE>


                                                        10

<PAGE>



                    THE SPECIAL MEETING OF DELTA SHAREHOLDERS

Matters to be Considered at the Special Meeting

         This  Proxy  Statement/Prospectus  is being  furnished  by Delta to its
shareholders  in  connection  with the  solicitation  of proxies by the Board of
Directors of Delta for use at the Special Meeting to be held at 2:00 p.m., local
time, on September  __, 1997,  at the Delta  Fireside Inn located at 820 Highway
92, Delta,  Colorado,  and any adjournment or adjournments  thereof, to consider
and vote upon the Merger  Proposal and a proposal for  adjournment  in the event
there are  insufficient  votes to  approve  the Merger  Agreement  and any other
business as may properly come before the Special Meeting.

         The Board of  Directors  of Delta has  unanimously  approved the Merger
Proposal and believes it is in the best interests of Delta and its  shareholders
and  unanimously  recommends its approval by Delta  shareholders.  See "Proposal
I--The Merger--Background of the Merger" and "--Reasons for the Merger."


Record Date; Vote Required

         The Board of  Directors  of Delta has  fixed the close of  business  on
__________ ____, 1997, as the Record Date for determining  shareholders entitled
to notice of and to vote at the Special Meeting,  and accordingly,  only holders
of Delta  Common  Stock of record at the close of  business  on that day will be
entitled to notice of and to vote at the Special  Meeting.  The number of shares
of Delta Common Stock  outstanding  on the Record Date was  __________,  each of
such shares being entitled to one vote.

         As to the approval of the Merger Proposal,  by checking the appropriate
box, a stockholder  may: (i) vote "FOR"  approval of the Merger  Proposal;  (ii)
vote "AGAINST" approval of the Merger Proposal;  or (iii) "ABSTAIN." Because the
affirmative vote of the holders of two-thirds of the outstanding shares of Delta
Common Stock entitled to vote on the Merger is required to approve and adopt the
Merger Proposal and the transaction contemplated thereby,  abstentions will have
the effect of a vote against the approval of the Merger  Proposal.  In addition,
brokers who hold shares in street name for  individuals  who are the  beneficial
owners of such shares are prohibited from giving a proxy to vote shares held for
such  individuals  on the approval and adoption of the Merger  Proposal  without
specific instructions from such individuals.  The failure of such individuals to
provide specific instructions with respect to their shares of Delta Common Stock
to their  broker  will have the effect of a vote  against  the  approval  of the
Merger Proposal.

         As to the  approval of the  proposal to adjourn the Special  Meeting in
the event that there is an insufficient number of shares present in person or by
proxy to approve the Merger  Proposal,  a  shareholder  may:  (i) vote "FOR" the
adjournment;   (ii)  vote  "AGAINST;"  or  (iii)  "ABSTAIN."   Approval  of  the
adjournment  requires the  affirmative  vote of the holders of a majority of the
Common  Stock of Delta  present  in person or by proxy at the  Special  Meeting,
without regard to Broker Non-votes.  Proxies marked "ABSTAIN" will have the same
effect as a vote against the proposal to adjourn the Special Meeting.

         The  directors and executive  officers of Delta  (including  certain of
their  related  interests)  beneficially  own,  as of the Record  Date,  and are
entitled to vote at the Special Meeting 23,023 shares of Delta Common Stock. See
"Voting Securities and Principal Holders Thereof."


                                       11

<PAGE>



Voting of Proxies; Revocability of Proxies; Solicitation of Proxies

         After having been  submitted,  the enclosed Proxy may be revoked by the
person giving it, at any time before it is exercised, by: (i) submitting written
notice of revocation of such Proxy to the Secretary of Delta;  (ii) submitting a
Proxy  having a later  date;  or (iii)  appearing  at the  Special  Meeting  and
requesting a return of the Proxy.  All shares  represented by valid Proxies will
be exercised in the manner specified thereon.  If no specification is made, duly
executed Proxies will be voted in favor of the Merger Proposal, and the proposal
to adjourn the Special Meeting.

         The  solicitation  is being  made by  Delta.  Directors,  officers  and
employees  of  Delta  may  solicit  proxies  from  Delta  shareholders,   either
personally  or by  telephone,  telegraph  or other form of  communication.  Such
persons will receive no additional  compensation for such services. All expenses
associated with the solicitation of Proxies will be paid by Delta.

Dissenters' Appraisal Rights

         As set forth in  Section  552.14  of the OTS  Regulations  for  Federal
Savings  Associations,  record holders of Delta Common Stock will be entitled to
appraisal  rights  because  the  Delta  Common  Stock  will not be quoted on the
National  Association of Securities  Dealer's Automated  Quotation System on the
date of the  Special  Meeting.  Each  shareholder  electing to make a demand for
appraisal  and  payment  shall  deliver  to Delta,  before  voting on the Merger
Proposal,  a writing  identifying  himself or  herself  and  stating  his or her
intention  thereby to demand  appraisal  of and payment for his or her shares of
Delta Common Stock. A Shareholder's  failure to vote against the Merger Proposal
shall  not  constitute  a  waiver  of his  or her  appraisal  rights.  Delta  is
satisfying the notice  requirements  of Section 552.14 of the OTS Regulations by
providing  all Delta  shareholders,  on the close of  business  as of the record
date, this Proxy Statement/Prospectus. See Appendix III -- Section 552.14 of the
OTS Regulations.

                             PROPOSAL I--THE MERGER

         THE FOLLOWING INFORMATION  CONCERNING THE MERGER, INSOFAR AS IT RELATES
TO MATTERS  CONTAINED IN THE MERGER  AGREEMENT,  IS QUALIFIED IN ITS ENTIRETY BY
REFERENCE TO THE FULL TEXT OF THE MERGER AGREEMENT WHICH IS ATTACHED AS APPENDIX
I TO THIS PROXY STATEMENT/PROSPECTUS.

The Merger

         On May 21, 1997, Delta, First Colorado,  and First Federal entered into
a Merger  Agreement  which  provides for the merger of Delta with and into First
Federal, a subsidiary of First Colorado. On the Effective Date, the shareholders
of Delta will become shareholders of First Colorado,  and the separate existence
and corporate organization of Delta will cease. Upon consummation of the Merger,
Delta Common Stock  (excluding any dissenting  shares and any shares held in the
treasury  of Delta)  will be  converted  into the  right to  receive a number of
shares of First Colorado  Common Stock  (together  with Bancorp's  Rights issued
pursuant to the Rights  Agreement) equal to the quotient (rounded to the nearest
one one-hundredth) of $30 divided by the average of the midpoint of the last bid
and ask price for First Colorado Common Stock as reported on The Nasdaq National
Market for the 20 trading days  immediately  preceding the Effective  Date.  The
last reported sales price of First Colorado's  common stock at August ____, 1997
was $__________. As part of the Merger Proposal, Section 8(a) of Delta's charter
would

                                       12

<PAGE>



be  repealed.   Section  8(a)  of  Delta's  charter  currently  imposes  certain
restrictions  on  voting  by  stockholders  owning  more  than  10%  of  Delta's
outstanding common stock.

         The  affirmative  vote of not less than  two-thirds of the  outstanding
shares of Delta entitled to vote is required to approve the Merger Proposal.

         Subject to shareholder approval, the satisfaction of certain conditions
and the receipt of all requisite regulatory  approvals,  the Merger shall become
effective on the date  specified by the Secretary of the OTS in its  endorsement
of the articles of combination filed by First Federal.

         Following  consummation of the Merger, Delta's corporate existence will
cease.  First  Federal's  charter  and bylaws  will  continue  as the  surviving
institution in the Merger.

Background of the Merger

         Delta is a federally  chartered  stock  savings bank  headquartered  in
Delta,  Colorado. Its deposits are insured up to the maximum allowable amount by
the FDIC.  Delta currently  serves Delta County in western  Colorado through its
office in Delta.  Delta County has a population of  approximately  21,000 and an
economy  with an  emphasis  on  agriculture  and  natural  resources.  In recent
periods,  Delta's  market area has been below  national  averages in  population
growth and personal  income,  and has experienced an above average  unemployment
rate.  Major  employers are in the natural  resources  industries  and state and
federal  government.  The largest  growth in recent  periods has occurred in the
service sector.

         Like other  thrifts,  the core of Delta's  business  has  consisted  of
attracting deposits from the general public and originating loans to finance the
acquisition,  construction,  or improvement of residential properties located in
the market areas served by Delta.  Management  has worked over a number of years
to diversify Delta's activities by expanding commercial and consumer lending and
improving the array of deposit  products and  non-deposit  investment  services.
While a measure of success has been realized in such diversification, it is also
recognized that the basic business and identity of Delta remains closely tied to
its roots as a traditional thrift institution.

         In April  1993,  Delta  converted  from the mutual to the stock form of
organization  through an initial  public  offering  of common  stock.  Since the
public offering,  the Board of Directors and management of Delta have recognized
that the  increased  competition  from  commercial  banks  and  other  financial
institutions  has changed  fundamentally  the  environment in which  traditional
thrifts have  operated and  threatens the market share held by thrifts for their
traditional  services.  Competition  with  these  commercial  banks,  with other
financial  institutions and with other providers of financial services,  such as
credit unions, is strong,  making it extremely difficult for Delta,  despite its
diversification  efforts and  accomplishments,  to meaningfully  expand into the
commercial  banking business or make  significant  market share gains in any one
market area.

         The Riegle-Neal  Interstate  Banking and Branching  Efficiency Act (the
"Interstate  Banking  Act"),  enacted by Congress in  September  1994,  also has
raised new  questions  about the future,  nature and  structure of the financial
services  industry and the options open to local  institutions  offering limited
lines of financial services and products.

         The Board of  Directors  and  management  of Delta  have  assessed  the
foregoing  and  other  developments  and  their  significance  to Delta  and its
shareholders. At the same time, the Board of

                                       13

<PAGE>



Directors  has been  cognizant  of  changes in  Delta's  operating  environment,
including  rising  interest rates and shrinking  interest  margins,  causing the
Board of Directors  and  management  to project  slower growth in earnings and a
decline  in the  estimated  fair value of  financial  assets  compared  to their
carrying values over the next few years.

         In light of these  occurrences and conditions,  the Board of Directors,
in December 1996,  decided to undertake a comprehensive  study of Delta's future
and the strategic  options  available to Delta. The Board of Directors  employed
Webb to provide  business and financial advice regarding the strategic future of
Delta. With the assistance of Webb, the Board of Directors reviewed the economic
and  competitive  conditions  in the  market  areas  of  Delta,  changes  in the
residential    mortgage   industry,    the   trend   of   consolidation    among
federally-insured   depository  institutions,   the  potential  effects  of  the
Interstate  Banking Act and the advent of  interstate  banking,  and the effects
that rising  interest  rates and  cyclical  trends could have on bank and thrift
stock prices in coming years.  The Board of Directors  also analyzed the history
and market  performance  of Delta since it converted to a stock  institution  in
1993.

         The Board of  Directors  considered  several  options for the future of
Delta,  including:  (i) remaining independent and seeking to generate growth and
added  profits by expanding  and  diversifying  Delta's  financial  services and
product offerings,  (ii) expanding through establishment of new branches,  (iii)
expanding  by  acquiring  smaller  savings  institutions,  commercial  banks  or
branches,  (iv) merging with an  institution of nearly equal size, and (v) being
acquired by a larger bank or thrift  holding  company.  The Board  reviewed each
option  and  concluded,  in  light  of  current  business  conditions,   Delta's
particular  circumstances and prospects, and the risks and expenses of expanding
its products,  services, and/or branch network on an independent basis, that the
best  interests  of Delta and its  shareholders  should  be served by  exploring
closely  the  possibility  of  combining  with  another  institution  in a  sale
transaction in the near term.

         Accordingly,  the Board of Directors  decided to survey the most likely
obtainable  terms and  conditions  on which  Delta could  combine  with a larger
in-state or  out-of-state  bank or thrift  holding  company.  Webb, on behalf of
Delta,  communicated directly with certain financial  institutions it considered
to be the most likely  potential  acquirors  of Delta to invite  expressions  of
interest in pursuing acquisition proposals.  Several companies,  including First
Colorado, acting pursuant to written confidentiality agreements and with the aid
of certain  information  provided by Webb and Delta,  expressed  indications  of
value,  with First  Colorado  ultimately  submitting  a proposal  in response to
Webb's communications.  The Delta Board determined, with the assistance of Webb,
that First Colorado's  indication of value represented the highest value to, and
the best strategic  alternative for Delta and its shareholders.  With the advice
of Webb, Delta proceeded to enter into further  discussions with First Colorado.
Over the next three months,  several lengthy  meetings of certain members of the
senior  management of First  Colorado and Delta were held to discuss and develop
the  basis  for a  potential  acquisition  of Delta by First  Colorado.  Between
meetings,  and subject to a confidentiality  agreement  between the parties,  an
appreciable exchange of information occurred.  Representatives of First Colorado
conducted  due  diligence  of Delta and Webb  conducted  due  diligence of First
Colorado on behalf of Delta. Webb further conducted a due diligence  examination
of Delta and its subsidiary.

         Throughout the foregoing  process,  management advised and informed the
Board of  Directors  of Delta of  developments  and was directed by the Board to
pursue discussions.

         On March 6,  1997 the  Executive  Committee  of Delta  met with  senior
management  of Delta.  Management  reviewed  with the  Executive  Committee  the
alternative strategies for the future operation

                                       14

<PAGE>



of Delta including the potential of a merger with First  Colorado.  On this same
date,  the full Board of Directors of Delta met with senior  management and Webb
representatives  in  attendance.  Management  repeated the review of alternative
strategies  for the future  operation  of Delta  previously  discussed  with the
Executive  Committee.  Webb addressed the Board on these strategies and reviewed
with the Board the tentative  proposal of First Colorado.  Webb also briefed the
Board  on the  general  climate  of the  merger/acquisitions  market  place  and
reported on all contacts  with other  financial  institutions  by Webb acting in
Delta's behalf.  The Board directed senior  management to continue  negotiations
with First Colorado, including the conduct of due diligence by both parties.

         Through  the  month  of  April,   1997,   senior   management  of  both
institutions, with the assistance of Webb and outside counsel, negotiated a form
of definitive  merger  agreement.  Draft copies of the proposed  agreement  were
distributed to the Board of Directors of Delta for their review.

         On May 21, 1997,  the Board of Directors  reviewed the proposal and met
with Webb and Delta's  attorneys to discuss and review the final proposal.  Webb
presented a detailed  analysis of the final  proposal to the Board of  Directors
and  concluded  that in Webb's  opinion  First  Colorado's  proposal was fair to
Delta's shareholders from a financial point of view.

         On the basis of the independent judgment of the members of the Board of
Directors of Delta, and the advice of Webb, that the First Colorado proposal was
fair to  Delta's  shareholders  from a  financial  point of view,  the  Board of
Directors  concluded  that First  Colorado's  offer was in the best interests of
Delta and its shareholders. Accordingly, for all of the reasons discussed above,
on May 21, 1997,  Delta's Board of Directors accepted First Colorado's offer and
authorized execution of the Merger Agreement.

Reasons for the Merger

         In reaching  its  conclusion  to approve  the  Merger,  the Delta Board
considered  a number of factors.  The Delta Board did not assign any relative or
specific weights to the factors considered.  Among other things, the Delta Board
considered:  (i) the Merger  consideration in relation to the book value, assets
and  earnings  of Delta and First  Colorado;  (ii)  information  concerning  the
financial condition, results of operations and prospects of Delta, including the
return on assets and  return on equity of Delta;  (iii) the  financial  terms of
other recent business combinations in the banking industry; and (iv) the opinion
of Webb as to the fairness of the Exchange  Ratio to Delta  shareholders  from a
financial point of view.

         The Delta Board believes that the terms of the Merger Agreement,  which
are the product of  arms-length  negotiations  between First Colorado and Delta,
are in the best  interest  of  Delta  and its  stockholders.  In the  course  of
reaching its  determination,  the Delta Board  consulted with legal counsel with
respect to its legal  duties,  the terms of the Merger  Agreement and the issues
related  thereto;  with its  financial  advisor  with  respect to the  financial
aspects and fairness of the transaction;  and with senior management  regarding,
among other things, operational matters.

         In reaching  its  determination  to approve the Merger  Agreement,  the
Delta Board considered all factors it deemed material, which are the following:

         (a) The Delta Board analyzed  information with respect to the financial
condition,  results of  operations,  businesses and prospects of Delta and First
Colorado.  In this regard, the Delta Board analyzed the options of selling Delta
or continuing on a stand-alone basis. The range of values on a sale basis

                                       15

<PAGE>



were  determined  to  generally  exceed the present  value of Delta  shares on a
stand-alone   basis  under  business   strategies   which  could  be  reasonably
implemented by Delta.

         (b) The Delta Board considered the written opinion of Webb that, as  of
May 21, 1997, the Merger Consideration was fair to  Delta  shareholders  from  a
financial point of view. See "--Opinion of Delta's Financial Advisor."

         (c) The Delta  Board  considered  the  current  operating  environment,
including,  but not limited to, the continued merger and increasing  competition
in the banking and  financial  services  industries,  the  prospect  for further
changes in these  industries,  and the importance of being able to capitalize on
developing  opportunities  in  these  industries.   This  information  has  been
periodically  reviewed by the Delta Board at its regular board  meetings and was
also discussed between the Delta Board and Delta's various advisors.

         (d) The Delta Board  considered the other terms of the Merger Agreement
and exhibits, including the tax-free nature of the transaction.

         (e) The Delta Board  considered  the  detailed  financial  analyses and
other information with respect to Delta and First Colorado discussed by Webb, as
well as the Delta  Board's own  knowledge  of Delta,  First  Colorado  and their
respective businesses. In this regard, the latest  publicly-available  financial
and other  information  for Delta and First Colorado were analyzed,  including a
comparison  to  publicly-available  financial  and other  information  for other
similar institutions.

         (f) The  Delta  Board  considered  the  value  of  Delta  Common  Stock
continuing as a  stand-alone  entity  compared to the effect of Delta  combining
with First  Colorado  in light of the factors  summarized  above and the current
economic  and  financial  environment,  including,  but not  limited  to,  other
possible  strategic  alternatives,  the results of the contacts and  discussions
between Delta and its financial advisor and various third parties and the belief
of the Delta Board and management  that the Merger offered the best  transaction
available to Delta and its shareholders.

         (g) The Delta  Board  considered  the  likelihood  of the Merger  being
approved by the appropriate  regulatory  authorities,  including factors such as
market share analysis,  First  Colorado's  Community  Reinvestment Act rating at
that time and the  estimated pro forma  financial  impact of the Merger on First
Colorado.

         The foregoing  discussion of the information and factors  considered by
the Delta Board is not intended to be exhaustive,  but  constitutes the material
factors  considered by the Delta Board. In reaching its determination to approve
and recommend the Merger Agreement,  the Delta Board did not assign any relative
or specific weights to the foregoing factors,  and individual directors may have
weighted factors differently.  After deliberating with respect to the Merger and
the other transactions contemplated by the Merger Agreement,  considering, among
other things,  the matters  discussed  above and the opinion of Webb referred to
above,  the Delta  Board  approved  and  adopted  the Merger  Agreement  and the
transactions  contemplated  thereby as being in the best  interests of Delta and
its shareholders.

Opinion of Delta's Financial Advisor

         In  December  1996,  Webb was  retained  by Delta to  evaluate  Delta's
strategic  alternatives as part of a shareholder  enhancement  program and after
reviewing the alternatives it was determined that a sale

                                       16

<PAGE>



transaction  was  appropriate.  Webb  would  assist in  identifying  prospective
acquirers and evaluate any specific  proposals that might be received  regarding
an acquisition of Delta.  Webb, as part of its investment  banking business,  is
regularly  engaged in the  evaluation  of business and  securities in connection
with mergers and acquisitions,  negotiated  underwritings,  and distributions of
listed and  unlisted  securities.  Webb is  familiar  with the market for common
stocks of publicly traded banks,  thrifts and bank and thrift holding companies.
The Delta  Board  selected  Webb on the basis of the firm's  reputation  and its
experience and expertise in transactions similar to the Merger.

         Pursuant to its  engagement,  Webb was asked to render an opinion as to
the fairness,  from a financial  point of view, of the Merger  Consideration  to
shareholders of Delta. Webb delivered its opinion to the Delta Board that, as of
May 21, 1997, the Merger  Consideration is fair, from a financial point of view,
to the  shareholders  of Delta.  No limitations  were imposed by the Delta Board
upon Webb with respect to the investigations  made or procedures  followed by it
in rendering  its opinion.  Webb has  consented to the  inclusion  herein of the
summary of its  opinion to the Delta  Board and to the  reference  to the entire
opinion attached hereto as Appendix II.

         The full text of the opinion of Webb,  which is attached as Appendix II
to this Proxy Statement/Prospectus, sets forth certain assumptions made, matters
considered and limitations on the review  undertaken by Webb, and should be read
in its  entirety.  The  summary  of the  opinion of Webb set forth in this Proxy
Statement/Prospectus is qualified in its entirety by reference to the opinion.

         In rendering  its opinion,  Webb (i) reviewed the Agreement and Plan of
Merger  ("Merger  Agreement"),  (ii) reviewed  Delta's  Annual Reports and Proxy
Statements for the years ended  September 30, 1996,  1995,  1994,  10-Ks for the
years  ended  September  30,  1995,  1994,  quarterly  report on Form 10-QSB for
December  31,  1996 and March 31,  1997 and  certain  other  internal  financial
analysis  considered  relevant,  (iii) reviewed First Colorado's Annual Reports,
Proxy  Statements  and Form 10-Ks for the years ended  December 31, 1996,  1995,
1994,  10-Q for the quarter  ended March 31,  1997 and  certain  other  internal
financial analysis  considered  relevant,  (iv) discussed with senior management
and the  boards of  directors  of Delta the  current  position  and  prospective
outlook for Delta, (v) discussed with senior  management of First Colorado their
operations,   financial  performance  and  future  plans  and  prospects,   (vi)
considered  historical  quotations,  levels of  activity  and prices of recorded
transactions  in  Delta's  and First  Colorado's  common  stock  (vii)  reviewed
financial and stock market data of other thrifts in a comparable  asset range to
Delta (viii)  reviewed  financial  and stock  market data of other  thrifts in a
comparable asset range to First Colorado,  (ix) reviewed certain recent business
combinations with thrifts as the acquired company,  which Webb deemed comparable
in whole  or in  part,  (x)  performed  other  analyses  which  Webb  considered
appropriate.

         In rendering its opinion, Webb assumed and relied upon the accuracy and
completeness  of the  financial  information  provided  to it by Delta and First
Colorado.  In its  review,  with the  consent of the Delta  Board,  Webb did not
undertake any independent  verification  of the information  provided to it, nor
did it make any independent appraisal or evaluation of the assets or liabilities
of Delta or First Colorado,  and potential or contingent liabilities of Delta or
First Colorado.

Analysis of Recent Comparable Acquisition Transactions

         In rendering its opinion,  Webb analyzed certain  comparable merger and
acquisition  transactions of both pending and completed thrift deals,  comparing
the acquisition price relative to tangible book

                                       17

<PAGE>



value,  last-twelve-months  ("LTM") earnings,  total assets, total deposits, and
premium to core  deposits.  The analysis  included a comparison of the median of
the above ratios for completed and pending acquisitions,  based on the following
five comparable groups: (i) all thrift acquisitions  completed and pending since
June 30, 1996;  ("Recent  Transactions");  (ii) all thrift  acquisitions  with a
total aggregate sale price less than $25 million ("Comparable Aggregate Price");
(iii) all thrift acquisitions with the target thrift having assets less than $75
million  ("Comparable  Asset Size");  (iv) all acquisitions  since June 30, 1996
with the selling thrift having  tangible  equity to total assets of between 8.0%
and 12.0%  ("Comparable  Equity Ratio");  and (v) all thrift  acquisitions since
June 30, 1996 located in the Western Region ("Comparable Regional Deals").

         The  information  in  the  following  table   summarizes  the  material
information  analyzed by Webb with  respect to the Merger.  The summary does not
purport to be a  complete  description  of the  analysis  performed  by Webb and
should not be construed  independently  of the other  information  considered by
Webb in  rendering  its  opinion.  Selecting  portions  of  Webb's  analysis  or
isolating certain aspects of the comparable transactions without considering all
analysis and factors,  could create an incomplete or potentially misleading view
of the evaluation process.

<TABLE>
<CAPTION>

                                                                                   Price to
                                                  -----------------------------------------------------------
                                                                                                                  Core Deposit
                                                  TangBook       (a)LTM EPS          (b) Assets      Deposits      Premium (c)
                                                    (%)             (x)                 (%)             (%)           (%)



<S>                                                  <C>               <C>               <C>             <C>           <C>
Consideration -$30.00 per
share of First Colorado Stock                        165.7             32.4              14.9            19.0          7.4
</TABLE>

<TABLE>
<CAPTION>

Recent Transactions                 Number                          Median for all deals since June 30, 1996
<S>                   <C>            <C>            <C>              <C>                <C>             <C>           <C>
                      Completed       79             147.8            19.6               13.4            16.5          6.5
                        Pending       44             167.9            24.6               16.1            23.0         10.6
Comparable Total Price
                      Completed       63             144.7            19.4               13.5            15.5          6.0
                        Pending       12             146.3            25.6               18.7            23.0          6.5
Comparable Asset Size
                      Completed       24             130.0            20.8               15.9            18.4          6.2
                        Pending       14             143.0            24.6               18.9            23.3          8.0
Comparable Equity Ratio
                      Completed       18             149.5            20.7               14.1            16.0          6.3
                        Pending       14             176.1            21.3               18.1            23.6         10.9
Comparable Regional Deals
                      Completed       17             130.4            22.1                9.7            13.3          3.8
                        Pending        5             168.4            30.3               13.7            15.9          7.6


</TABLE>
- ---------------------
(a)      Based on total deal value of $5.8 million and Delta's  tangible  equity
         of $3.5 million at 3/31/97.
(b)      LTM earnings per share based on 1996 earnings
(c)      Based on total deal value of $5.8 million less equity of $3.5  million,
         divided by deposits of $30.6 million at 3/31/97.

                                       18

<PAGE>



         Based on the  above  information  Webb  concluded  that  the  multiples
implied by the $30.00 per share price and the implied  exchange  ratio,  were in
the ranges of each mentioned comparable group.

         In preparing its analysis,  Webb made numerous assumptions with respect
to industry  performance,  business and economic  conditions  and other matters,
many of which are beyond the control of Webb and Delta.  The analyses  performed
by Webb are not necessarily indicative of actual values or future results, which
may be significantly  more or less favorable than suggested by such analyses and
do not purport to be appraisals or reflect the prices at which a business may be
sold.

         Webb will receive a fee of $131,000 for services rendered in connection
with advising and issuing a fairness  opinion  regarding  the Merger.  As of the
date of the Proxy  Statement/Prospectus,  Webb has received $32,800 of such fee,
the remainder of the fee is due upon closing of the Merger.

Conditions to Consummation of the Merger; Waiver

         The Merger will occur only if holders of  two-thirds  of the issued and
outstanding   shares  of  Delta  Common  Stock  approve  the  Merger  Agreement.
Consummation  of the  Merger is  subject to the  satisfaction  of certain  other
conditions, including: (i) receipt of the regulatory approvals referred to below
under "-- Regulatory  Approvals";  (ii)  representations and warranties of First
Colorado and Delta  contained in the Merger  Agreement being true and correct in
all material  respects on the  effective  date of the Merger;  (iii)  receipt of
certain  legal  opinions from counsel,  including an opinion  regarding  certain
federal tax aspects of the Merger;  (iv) no suit,  action or  proceeding  may be
pending or overtly threatened before any court or other  governmental  agency by
the federal or any state government, to restrain or prohibit the consummation of
the Merger and no  temporary  restraining  order,  or other legal  restraint  or
prohibition  preventing the consummation of the Merger may be in effect; (v) the
obligations of Delta, First Colorado, and First Federal required to be performed
at or prior to the Closing Date must have been duly  performed and complied with
in all material  respects;  (vi) the shares of First Colorado Common Stock to be
issued in the Merger must be approved for listing on the Nasdaq National Market,
as of the Effective Date;  (vii)  continued  effectiveness  of the  registration
statement  filed with the Securities and Exchange  Commission and the absence of
any pending or  threatened  stop order  proceedings  with respect  thereto;  and
(viii) absence of any material  adverse  change,  or discovery of a condition or
the occurrence of any event that has or is likely to result in such a change, in
the  financial  condition,  results  of  operations  or  business  of Delta from
December 31, 1996 to the Closing Date.

         Either First Colorado or Delta may waive the  performance of any of the
obligations  of the  other,  waive  compliance  by  the  other  with  any of the
covenants  or  conditions  contained  in the Merger  Agreement,  or agree to the
amendment  or  modification  of the Merger  Agreement by an agreement in writing
executed in the same manner as the Merger  Agreement;  provided,  however,  that
after the favorable vote by Delta  shareholders  of the Merger  Agreement,  such
waiver,  amendment,  or modification  will not have a material adverse effect on
the benefits  intended under the Merger  Agreement for the shareholders of Delta
and will not require resolicitation of any proxies from Delta shareholders.

         Subject to the  conditions to the  obligations of the parties to effect
the Merger,  the Merger  will become  effective  on such date  specified  by the
Secretary of the OTS in its endorsement of the articles of combination  filed by
First  Federal.  Subject to the  foregoing,  it is currently  anticipated by the
parties that the Merger will be  consummated  by December 31, 1997. The Board of
Directors of either First  Colorado or Delta may terminate the Merger  Agreement
if the Effective Date does not occur on or before

                                       19

<PAGE>



January 1, 1998.  See "--  Exchange of Delta  Common  Stock  Certificates,"  "--
Conditions to Consummation of the Merger" and "-- Termination."

Termination

         The Merger  Agreement  may be  terminated,  either  before or after the
Special  Meeting,  (i) by mutual  written  consent of the  respective  Boards of
Directors of Delta, First Colorado and First Federal;  (ii) by written notice of
Delta and First Colorado if certain  conditions of the Merger  Agreement  become
impossible to substantially satisfy or have not been substantially  satisfied or
waived in writing;  (iii) by written notice from First Colorado or First Federal
to Delta or by written notice from Delta to First  Colorado,  if any warranty or
representation  made by Delta or First  Colorado is  discovered to be or to have
become untrue or incorrect in any material respect,  or where any statement in a
representation or warranty  expressly  includes a standard of materiality,  such
statement shall be discovered to be or to have become untrue or incorrect in any
respect taking into consideration the standard of materiality contained therein,
in either case where any such breach has not been cured within  thirty (30) days
following  receipt  of notice of such  discovery;  (iv) by  written  notice of a
non-breaching  party if the other party to the Merger Agreement  breaches one or
more provisions of the Merger Agreement in any material respect  considering all
such  breaches in the  aggregate,  where such  breach has not been cured  within
thirty  (30) days  following  receipt of notice of such  breach;  (v) by written
notice  from  First  Colorado  to  Delta  if  First  Colorado  determines,  upon
completion of its due diligence conducted pursuant to the Merger Agreement, that
the financial condition and/or operations of Delta are materially different than
previously represented by Delta to First Colorado; (vi) by First Colorado if the
Board of Directors of Delta withdraws or modifies,  in a manner adverse to First
Colorado,  its  recommendation  to Delta  shareholders  to  approve  the  Merger
Agreement;  (vii) by First Colorado or Delta if the shareholders of Delta do not
approve  the  Merger   Agreement  by  required   vote,   provided  that  certain
circumstances  contemplated  by the Merger  Agreement have not have occurred and
provided further that the party seeking termination has materially complied with
the terms of the Merger Agreement; by First Colorado,  First Federal or Delta if
the Merger has not been consummated on or before January 1, 1998.

No Solicitation of Transactions

         Pursuant to the Merger Agreement,  Delta may not (i) solicit, initiate,
participate  in  discussions  of,  or  encourage  or take any  other  action  to
facilitate  (including by way of the disclosing or furnishing of any information
that is not legally  obligated to disclose or furnish) any inquiry or the making
of any  proposal  relating  to any  Acquisition  Transaction  (as defined in the
Merger Agreement) or a potential Acquisition Transaction with respect to itself,
(ii) solicit, initiate,  participate in discussions of, or encourage or take any
other  action to  facilitate  any inquiry or  proposal,  or (iii) enter into any
agreement, arrangement, or understanding (whether written or oral) regarding any
proposal or transaction  providing for or requiring it to abandon,  terminate or
fail to consummate the Merger  Agreement.  Delta must  immediately  instruct and
otherwise  use its best  efforts to cause its  directors,  officers,  employees,
agents,  advisors  (including,   without  limitation,   any  investment  banker,
attorney,  or accountant retained by it), consultants and other  representatives
to comply with such  prohibitions.  Delta must immediately cease and cause to be
terminated  any  existing  activities,  discussions,  or  negotiations  with any
parties  conducted  heretofore with respect to such activities.  Notwithstanding
the  foregoing,  Delta may provide  information  at the request of or enter into
negotiations  with a third party with respect to an  Acquisition  Transaction if
the Board of Directors of Delta determines,  in good faith, that the exercise of
its fiduciary duties to Delta's shareholders under applicable law, as advised in
a written opinion issued by its counsel,  requires it to take such action,  and,
provided further, that Delta may not, in any event, provide to such third party

                                       20

<PAGE>



any  information  which it has not provided to First  Colorado or First Federal.
Delta must promptly notify First Colorado or First Federal orally and in writing
in the  event it  receives  any such  inquiry  or  proposal  and  shall  provide
reasonable detail of any relevant facts relating to such inquiries, along with a
summary of the written opinion of its counsel.

Expenses; Termination Fee

         All expenses incurred by or on behalf of the parties in connection with
the Merger Agreement and the transactions contemplated thereby shall be borne by
the  party  incurring  the  same.  If  following  the  execution  of the  Merger
Agreement:  (i) Delta  enters  into an  agreement  to  complete  an  Acquisition
Transaction  prior to the  termination of the Merger  Agreement,  or (ii) within
fifteen months after the termination of the Merger Agreement,  Delta enters into
an  Acquisition  Transaction,  Delta shall pay First  Federal  compensation  and
damages totalling $500,000,  in addition to any payments that may be required in
accordance with the Merger Agreement.

         In the event that Delta refuses to consummate the Merger, after all the
conditions required under the Merger Agreement have been satisfied or waived, or
in the event the Merger  Agreement  is  terminated  by First  Colorado and First
Federal by reason of a breach by Delta of any of its  material  representations,
warranties,  covenants or agreements,  or by reason of the willful breach of any
of Delta's representations,  warranties,  covenants or agreements, then, in lieu
of any other rights or remedies of First Colorado and First Federal, Delta shall
reimburse  First  Federal for its expenses not to exceed  $125,000.  Such amount
will be in addition to, and in no way limit the $500,000  payment that Delta may
be required to pay First  Federal as  compensation  and damages under the Merger
Agreement.

         In the event that First Colorado or First Federal refuses to consummate
the Merger after all of the required  conditions  have been satisfied or waived,
or in the event that this Merger Agreement is terminated by Delta by reason of a
breach  by  First   Colorado  or  First   Federal  of  any  of  their   material
representations,  warranties,  covenants or agreements  contained  herein, or by
reason of the  willful  breach  of any of First  Colorado's  or First  Federal's
representations,  warranties, covenants or agreements contained herein, then, in
lieu of any other rights or remedies of Delta,  First  Colorado  must  reimburse
Delta for its expenses not to exceed $125,000.

Business Pending Consummation

         Delta has agreed in the Merger  Agreement  not to take certain  actions
relating to the operation of Delta pending  consummation  of the Merger  without
the prior written consent of First Colorado except as otherwise permitted in the
Merger Agreement. See the Merger Agreement attached hereto as Appendix I.

Delta's Stock Option Plan

         On April 6,  1993,  Delta's  shareholders  adopted  the  Delta  Federal
Savings,  F.S.B. 1993 Stock Option and Incentive Plan ("Delta Option Plan"). The
Delta Option Plan permits the granting of stock  options for up to 18,200 shares
of Delta Common Stock (all of which have been granted,  and 16,835 are currently
outstanding  to Delta's  directors  and key  employees.  Pursuant  to the Merger
Agreement,  on the Effective  Date of the Merger,  each option granted under the
Delta  Option  Plan which is  outstanding  and  unexercised  will  generally  be
converted  automatically  into a certain number of options to purchase shares of
First Colorado Common Stock. The number of shares of First Colorado Common Stock
to be subject

                                       21

<PAGE>



to the new  option  will  equal to the  product of the number of shares of Delta
Common Stock  subject to the original  option and the Exchange  Ratio,  provided
that any fractional  shares of First Colorado  Common Stock  resulting from such
multiplication  shall be rounded down to the nearest  share.  The exercise price
per share of First Colorado  Common Stock under the new option shall be equal to
the exercise  price per share of Delta  Common  Stock under the original  option
divided by the  Exchange  Ratio,  provided  that such  exercise  price  shall be
rounded up to the nearest cent. In addition, upon proper written notice to First
Colorado prior to the Closing Date of the Merger, the option holder may elect to
convert all or a portion of his Delta options which have not been  exercised and
have not expired prior to the  Effective  Date into the right to receive cash in
the amount of $30.00 per option, less the applicable option exercise price.

Certain Federal Income Tax Consequences

         The following is a summary  description of the material  federal income
tax  consequences of the Merger.  This summary is not a complete  description of
all of the  consequences  of the Merger  and,  in  particular,  may not  address
federal income tax consequences which may be applicable to particular categories
of taxpayers, such as broker-dealers,  or to any shareholder who acquired his or
her Delta  Common  Stock  through  the  exercise  of an  employee  stock  option
including a plan under  Section 422 of the Code,  or otherwise as  compensation.
This  discussion does not address the effect of any applicable  foreign,  state,
local or other tax laws.  SHAREHOLDERS  OF DELTA ARE URGED TO CONSULT  THEIR OWN
TAX  ADVISORS  AS TO THE  PARTICULAR  TAX  CONSEQUENCES  TO THEM OF THE  MERGER,
INCLUDING THE APPLICABILITY OF AND EFFECT OF FOREIGN, STATE, LOCAL AND OTHER TAX
LAWS.

         In the  opinion of Malizia,  Spidi,  Sloane & Fisch,  P.C.,  counsel to
First Colorado, the Merger will have the following tax consequences:

         1. The Merger will constitute a tax-free  reorganization  under Section
368(a)(1)(A) and Section  368(a)(2)(D) of the Code and Delta, First Federal, and
First Colorado will each be "a party to a reorganization"  within the meaning of
Section 368(b) of the Code.

         2. No gain or loss will be  recognized  by Delta,  First  Colorado,  or
First Federal as a result of the Merger.

         3. The basis of the assets of Delta  acquired  by First  Federal in the
Merger  will be the  same as the  basis  of such  assets  in the  hands of Delta
immediately  prior to the Merger,  and the holding period of the assets of Delta
in the hands of First Federal will include, in each instance, the holding period
during which such assets were held by Delta.

         4. Except as provided in (5) below,  no gain or loss will be recognized
by Delta's shareholders upon their receipt of First Colorado Common Stock solely
in exchange for Delta Common Stock.

         5. The payment of cash in lieu of fractional  share  interests of First
Colorado Common Stock will be treated as if the fractional shares were exchanged
as part of the  Merger  and then were  redeemed  by First  Colorado.  These cash
payments  will be treated  as having  been  received  as  distributions  in full
payment in exchange for the stock  redeemed as provided in Section 302(a) of the
Code.


                                       22

<PAGE>



         6. The basis of the  First  Colorado  Common  Stock to be  received  by
Delta's  shareholders  will be, in each  instance,  the same as the basis of the
Delta Common Stock surrendered in exchange  therefor  decreased by the amount of
cash, if any,  received by the  shareholder and increased by the amount of gain,
if any,  recognized  by such  shareholder  with  respect  to any  cash  received
pursuant to the Merger.

         7. The holding  period of the First  Colorado  Common Stock received by
Delta  shareholders  will include the period during which the Delta Common Stock
surrendered  in exchange  therefor was held by the Delta  shareholder,  provided
that the  Delta  Common  Stock  was a  capital  asset in the  hands of the Delta
shareholder on the date of the exchange.

         8. First Federal will succeed to and take into account those attributes
of Delta  described in Section 381(c) of the Code, and First Federal will be the
"acquiring  corporation"  within the meaning of Section  1.381(a)-1(b)(2) of the
Treasury  Regulations.  These items will be taken into account by First  Federal
subject to the  conditions and  limitations  specified in Sections 381, 382, 383
and 384 of the Code and regulations thereunder.

         In rendering the above opinions,  Malizia,  Spidi, Sloane & Fisch, P.C.
has relied upon written  representations  and  covenants  of First  Colorado and
Delta.  No ruling has been sought from the  Internal  Revenue  Service as to the
federal  income tax  consequences  of the Merger,  and the  opinions of Malizia,
Spidi,  Sloane & Fisch,  P.C.  set forth above are not  binding on the  Internal
Revenue Service or any court.

Accounting Treatment

         Under generally accepted accounting principles,  it is anticipated that
the Merger will be accounted for under the purchase  method of  accounting.  The
assets and liabilities of Delta will be reflected in the consolidated  financial
statements  of First  Colorado  based upon their fair values as of the effective
date of the Merger.  Results of operations will be reflected in the consolidated
financial  statements  of  First  Colorado  for all  periods  subsequent  to the
effective  date of the Merger.  Under the  purchase  method of  accounting,  the
excess  purchase price paid over the fair market value of assets is amortized as
an expense over the period estimated to be benefitted.

Exchange of Certificates

         As soon as  practicable  after the  effective  date of the Merger,  the
certificates  representing the outstanding  shares of Delta Common Stock will be
surrendered  to  American  Securities  Transfer  and Trust Inc.  (the  "Exchange
Agent") and, upon such  surrender,  the Exchange  Agent will issue  certificates
representing  the  appropriate  number of shares of First Colorado  Common Stock
into which surrendered shares have been converted and will issue cash in lieu of
fractional shares (without interest).
CERTIFICATES  FOR DELTA  COMMON  STOCK  SHOULD NOT BE  FORWARDED TO THE EXCHANGE
AGENT UNTIL AFTER RECEIPT OF A LETTER OF TRANSMITTAL  AND SHOULD NOT BE RETURNED
TO DELTA WITH THE ENCLOSED PROXY.

         Certificates  representing  shares of Delta  Common Stock which are not
surrendered  will be deemed for all  purposes to evidence  the  ownership of the
number of shares of First  Colorado  Common Stock into which the shares of Delta
Common Stock will have been converted.  No dividends or distributions payable to
holders of record of First  Colorado  Common  Stock will be paid to former Delta
shareholders who have not surrendered their certificates  formerly  representing
shares of Delta Common

                                       23

<PAGE>



Stock,  until they have exchanged their  certificates  representing  their Delta
Common Stock for certificates representing First Colorado Common Stock, at which
time the holder will be paid the amount of dividends previously declared on such
shares without interest. All unclaimed dividends at the end of one year from the
Effective  Date of the  Merger  will be  repaid by the  Exchange  Agent to First
Colorado, and thereafter, the holders of certificates of Delta Common Stock will
be paid directly by First Colorado.

Interests of Certain Persons in the Merger

         First  Federal  will  continue to indemnify  officers and  directors of
Delta for prior acts in accordance  with the  provisions of First Federal bylaws
and applicable OTS  regulations for a period of three years from the date of the
Merger. Ongoing insurance will be provided for any Delta officers retained under
the policy of First Federal.

         Pursuant to the Merger Agreement,  Delta generally may not initiate the
termination of the  employment of David A.  Humphries,  President,  or Lesley R.
McPherson, Vice President, (collectively, the "Officers") absent termination for
cause,  or the death or disability of the employee,  prior to the Effective Date
of the Merger, nor shall Delta make any payment under any employment  agreements
between  Delta and either or both Officers  associated  with the Merger prior to
the Effective Date without the prior written consent of First Federal.

         Payments under the employment agreements between Delta and the Officers
(the "Employment  Agreements")  will be paid in accordance with their respective
Employment Agreements,  provided however, in the case of Mr. Humphries, prior to
the receipt of such payments in accordance with  termination of employment under
his Employment Agreement, Mr. Humphries will enter into a written agreement with
First Federal that provides that Mr. Humphries will not, other than as requested
by First Colorado or First Federal,  engage in employment or other  professional
activities for the benefit of a financial  institution or other business  entity
involved in transactions  involving  banking,  mortgage  lending,  consumer debt
financing,  business  financing,  accepting of retail insured deposits and other
related  activities  currently  engaged in by Delta,  First Colorado,  and First
Federal within a one hundred mile radius of Delta, Colorado, for a period of not
less than eighteen months from the date of termination of employment with Delta,
without the prior written consent of First Federal.

         Upon  the  closing  date  of  the  Merger,  Delta  will  terminate  the
employment of Mr. Humphries,  President and Mr. McPherson,  Vice President,  and
will immediately pay these individuals in the form of a lump sum payment,  equal
to approximately $237,000 and $52,000, respectively, which amounts are due under
their respective  Employment  Agreements.  As of the closing date of the Merger,
First  Federal may enter into an agreement  with the Officers  setting forth the
terms of any  future  employment  relationship  between  First  Federal  and the
Officers.

         On or prior  to the  Effective  Date,  the  Officers  will  execute  an
agreement whereby the Officers will acknowledge and consent that the opportunity
to participate in the group medical insurance program sponsored by First Federal
for  its  employees  will  be  accepted  as  constituting   benefits  which  are
substantially the same health benefits as are offered by Delta for its executive
officers,  and that  eligibility to participate in such First Federal plans will
satisfy applicable provisions of the Employment Agreements.

         Delta employees employed by First Federal as of the Effective Date will
be eligible thereafter to receive the same employee benefits,  including but not
limited to medical insurance, vacation pay, sick

                                       24

<PAGE>



leave,  and severance  pay as are extended to First  Federal's  other  similarly
situated employees,  giving effect to all prior years of service with Delta. All
accrued but unused vacation time of Delta  employees,  employed by First Federal
immediately after the Effective Date, will be maintained by First Federal.

         Other than as described  herein and under  "--Delta Stock Option Plan,"
no  director  or officer of Delta or First  Colorado  has any direct or indirect
material  interest in the Merger,  except in the case of such persons insofar as
ownership of Delta Common Stock might be deemed to constitute an interest.

Resales by Affiliates

         The shares of First Colorado Common Stock issued to Delta  shareholders
upon  consummation of the Merger have been registered  under the Securities Act,
but  such   registration   does  not  cover   resales  by  affiliates  of  Delta
("Affiliates").  First Colorado Common Stock received and beneficially  owned by
those Delta  shareholders  who are deemed to be Affiliates may be resold without
registration  as  provided  for by Rule 145  under  the  Securities  Act,  or as
otherwise permitted.  The term "Affiliate" is defined to include any person who,
directly  or  indirectly,  controls,  or is  controlled  by, or is under  common
control with Delta at the time the Merger Agreement is submitted for approval by
a vote of the holders of Delta Common Stock. Generally, this definition includes
executive  officers,  directors  and 10% or more  shareholders  of  Delta.  Each
Affiliate  who desires to resell First  Colorado  Common  Stock  received in the
Merger must sell such First  Colorado  Common  Stock  either (i)  pursuant to an
effective  registration  statement  under the Securities Act, (ii) in accordance
with the applicable  provisions of Rule 145 under the Securities Act or (iii) in
a  transaction  which,  in the  opinion  of  counsel  for such  Affiliate  or as
described  in a  "no-action"  or  interpretive  letter  from  the  staff  of the
Securities and Exchange Commission, in each case reasonably satisfactory in form
and substance to First  Colorado,  to the effect that such resale is exempt from
the registration requirements of the Securities Act.

         Rule 145(d) requires that persons deemed to be Affiliates  resell their
First Colorado Common Stock pursuant to certain of the  requirements of Rule 144
under the Securities Act if such First Colorado  Common Stock is sold within the
first year after the receipt  thereof.  After one year, if such person is not an
affiliate of First  Colorado and First  Colorado is current in the filing of its
periodic  securities law reports,  a former Affiliate of Delta may freely resell
the First Colorado Common Stock received in the Merger without limitation. After
two years from the issuance of the First Colorado  Common Stock,  if such person
is not an affiliate of First  Colorado at the time of sale or for at least three
months  prior to such sale,  such person may freely  resell such First  Colorado
Common Stock,  without limitation,  regardless of the status of First Colorado's
periodic securities law reports.

Regulatory Approvals

         Consummation  of the Merger is subject to the receipt of all regulatory
approvals  required for the  completion  of the Merger.  The primary  regulatory
agency  governing both First Federal and Delta is the OTS. First Federal may not
acquire control of Delta pursuant to the Merger without first receiving  written
approval  from the OTS.  Following  the  approval of the Merger by the OTS,  the
United States  Department of Justice will have an opportunity to file objections
to the Merger under applicable antitrust laws.

         Applications  with  respect to the Merger are required to be filed with
the OTS, seeking the requisite regulatory approval.  In addition,  the FDIC must
receive  notification of the Merger.  The parties currently  anticipate that the
required regulatory approvals will be received by the third calendar quarter

                                       25

<PAGE>



of 1997 and that  proper  notice of the Merger will be provided to the FDIC in a
timely manner. No assurance can be given,  however,  as to the receipt or timing
of such regulatory  approvals,  or, if received,  that such approvals will be on
conditions acceptable to the parties to the Merger Agreement.

         With  respect  to the  regulatory  approvals  of the  Merger,  the  OTS
regulations provide a certain period of time, after the filing of an application
for approval of the Merger, during which anyone may file comments in favor of or
in  protest  of the  application  or  notice  and in so doing  may  submit  such
information  as he or she deems  relevant.  Comments  received after the comment
period,  unverified  accusations,  or materials  pertaining  to an  application,
notice,  other filing or public comment which the commenter is unwilling to have
disclosed  to the party making such  submission,  will not be part of the record
and need not be  considered  by the OTS.  Any  comments in protest of the Merger
could delay the receipt of regulatory approvals required for consummation of the
Merger.

         The Merger cannot  proceed in the absence of the  requisite  regulatory
approvals.  There can be no assurance  that such  regulatory  approvals  will be
obtained,  and, if the Merger is  approved,  there can be no assurance as to the
date of any  such  approvals.  There  can  also be no  assurance  that  any such
approvals  will not  contain  a  condition  or  requirement  which  causes  such
approvals to fail to satisfy the  conditions  set forth in the Merger  Agreement
and described below under "--  Termination."  There can likewise be no assurance
that the  U.S.  Department  of  Justice  or a state  Attorney  General  will not
challenge the Merger or, if such a challenge is made, as to the result thereof.


                  EFFECT OF THE MERGER ON SHAREHOLDERS' RIGHTS

General

         The  following is a summary  explanation  of the  material  differences
between  the  rights of Delta  shareholders  and the  rights  of First  Colorado
shareholders.  This  summary is  qualified  in its  entirety by reference to the
governing documents of Delta and First Colorado.

Board of Directors.

         Delta.  Delta's  board of  directors  consists  of five  members and is
divided into three classes as nearly equal in number as possible. The members of
each class are elected for a term of three years and until their  successors are
elected and qualified.  One class is elected by ballot  annually.  Each director
must at all times be the  beneficial  owner of not less than 100 shares of Delta
Common Stock.

         Any vacancy  occurring on Delta's  board of directors  may be filled by
the affirmative vote of a majority of the remaining directors although less than
a quorum of the board of directors. A director elected to fill a vacancy will be
elected to serve until the next election of directors by Delta shareholders. Any
directorship  to be filled by reason of an increase  in the number of  directors
for a term of office  continuing  only until the next  election of  directors by
Delta shareholders.

         First  Colorado.  The number of directors of First Colorado will not be
less  than  three  nor more  than 15,  as  provided  from  time to time in or in
accordance with the Bylaws of First  Colorado,  provided that no decrease in the
number of directors will have the effect of shortening the term of any incumbent
director,  and  provided  further  that no action  will be taken to  decrease or
increase the number of directors from time to time unless at least two-thirds of
the directors then in office concur in said action.

                                       26

<PAGE>



Vacancies in the board of directors of First Colorado, however caused, and newly
created  directorships  are filled by a vote of two-thirds of the directors then
in office,  whether or not a quorum, and any director so chosen will hold office
for a term expiring at the annual meeting of  stockholders  at which the term of
the class to which the director has been chosen  expires and when the director's
successor is elected and qualified.

         Each director of First  Colorado must at all times be a resident of the
State of  Colorado.  For the  purposes  of this  section,  "resident"  means any
natural  person who  occupies a dwelling  within  Colorado,  has an intention to
remain  within  Colorado  for a period of time  (manifested  by  establishing  a
physical,  on-going,  non transitory  presence within Colorado) and continues to
reside in Colorado for the term of his or her directorship.

         The board of directors of First  Colorado is divided into three classes
of directors  which are designated  Class I, Class II and Class III. The members
of each class are elected  for a term of three years and until their  successors
are elected and  qualified.  Such  classes are as nearly  equal in number as the
then total number of directors  constituting the entire board of directors shall
permit, with the terms of office of all members of one class expiring each year.
A director whose term expires at any annual meeting will continue to serve until
such time as his successor is duly elected and qualified  unless his position on
the board of  directors  is  abolished by action taken to reduce the size of the
board of directors prior to said meeting.

         Should  the number of  directors  of First  Colorado  be  reduced,  the
directorship(s)  eliminated  will be allocated  among classes as  appropriate so
that the number of directors  in each class is as  specified in the  immediately
preceding paragraph.  The board of directors will designate,  by the name of the
incumbent(s), the position(s) to be abolished. Notwithstanding the foregoing, no
decrease in the number of directors  will have the effect of shortening the term
of any incumbent  director.  Should the number of directors of First Colorado be
increased,  the  additional  directorships  will be allocated  among  classes as
appropriate so that the number of directors in each class is as specified in the
immediately preceding paragraph.

         Whenever  the holders of any one or more series of  preferred  stock of
First Colorado shall have the right,  voting separately as a class, to elect one
or more directors of First Colorado, the board of directors will consist of said
directors so elected in addition to the number of directors fixed as provided by
First Colorado's Articles of Incorporation.  Notwithstanding the foregoing,  and
except as otherwise  may be required by law,  whenever the holders of any one or
more series of preferred  stock of First Colorado  shall have the right,  voting
separately as a class,  to elect one or more  directors of First  Colorado,  the
terms of the director or directors  elected by such holders  shall expire at the
next succeeding annual meeting of stockholders.

Meetings of Shareholders; Cumulative Voting; Proxies.

         Delta.  A meeting of Delta  shareholders  for the election of directors
and for the  transaction of any other business of Delta is held annually  within
120 days after the end of Delta's  fiscal year on the fourth  Wednesday  of each
January,  if not a legal holiday,  and if a legal holiday,  then on the next day
following which is not a legal holiday,  at 2:00 p.m., or at such other date and
time within such 120-day period as the board of directors may determine.


                                       27

<PAGE>



         A special  meeting of the  shareholders  for any  purpose or  purposes,
unless otherwise  prescribed by the regulations of the OTS, may be called at any
time by the chairman of the board,  the  president or a majority of the board of
directors,  and must be called by the chairman of the board,  the president,  or
the secretary upon the written request of the holders of not less than one-tenth
of all the  outstanding  capital stock of Delta entitled to vote at the meeting.
Such written  request must state the purpose or purposes of the meeting and must
be delivered to Delta's home office  addressed to the chairman of the board, the
president, or the secretary.

         At all  meetings  of  shareholders,  a  shareholder  may  vote by proxy
executed   in   writing   by  the   shareholder   or  by  his  duly   authorized
attorney-in-fact. Proxies solicited on behalf of the management must be voted as
directed by the shareholder or, in the absence of such direction,  as determined
by a majority of the board of directors. No proxy will be valid more than eleven
months  from  the  date of its  execution  except  for a proxy  coupled  with an
interest.

         For a period  of five  years  from the date of  completion  of  Delta's
conversion from mutual to stock form (i.e.,  April 1993), Delta shareholders are
not permitted to cumulate their votes for election of directors.

         All annual and special  meetings of  shareholders  are held at the home
office of Delta or at such other place in the State in which the principal place
of business of Delta is located as the board of directors may determine.

         First Colorado. An action required to be taken or which may be taken at
any annual or special  meeting of  stockholders  of First  Colorado may be taken
without a meeting if all  stockholders  entitled to vote thereon consent to such
action in writing.

         Special  meetings of the stockholders of First Colorado for any purpose
or purposes may be called at any time by the  chairman of the board,  a majority
of the board of directors of First  Colorado,  or by a committee of the board of
directors  which has been duly  designated  by the board of directors  and whose
powers and authorities, as provided in a resolution of the board of directors or
in the Bylaws of First  Colorado,  include the power and  authority to call such
meetings.  Shareholders  are prohibited from calling special  meetings except as
provided by Colorado law.

         Each  stockholder  entitled  to vote at a meeting of  stockholders  may
authorize  another person or persons to act for him by proxy,  but no such proxy
will be voted or acted  upon  after 11 months  from its date,  unless  the proxy
provides for a longer period. Without limiting the manner in which a stockholder
may authorize  another person or persons to act for him as proxy,  the following
constitutes a valid means by which a stockholder may grant such authority.

         A  shareholder  may  appoint a proxy by  signing an  appointment  form,
either  personally or by the  shareholder's  attorney-in fact. A shareholder may
appoint a proxy by transmitting  or authorizing the  transmission of a telegram,
teletype, or other electronic  transmission providing a written statement of the
appointment  to  the  proxy,  to  a  proxy  solicitor,   proxy  support  service
organization,   or  other  person  duly  authorized  by  the  proxy  to  receive
appointments  as agent for the  proxy,  or to First  Colorado;  except  that the
transmitted  appointment shall set forth or be transmitted with written evidence
from which it can be determined that the  shareholder  transmitted or authorized
the transmission of the appointment.


                                       28

<PAGE>



         Any complete copy, including an electronically  transmitted  facsimile,
of an  appointment  of a  proxy  may be  substituted  for or used in lieu of the
original appointment for any purpose for which the original appointment could be
used.

         There is no cumulative voting by stockholders of any class or series in
the election of directors of First Colorado.

         Meetings  of  stockholders  may be held  within or without the State of
Colorado, as the Bylaws of First Colorado may provide.

Nominations  to the Board of Directors,  Shareholder  Proposals,  and Conduct of
Meetings.

         Delta.  Delta's  board of directors  act as a nominating  committee for
selecting the management nominees for election as directors.  Except in the case
of a  nominee  substituted  as a result of the  death or other  incapacity  of a
management nominee, the nominating committee must deliver written nominations to
Delta's secretary at least 20 days prior to the date of the annual meeting. Upon
delivery such nominations  must be posted in a conspicuous  place in each office
of  Delta.  Provided  the  nominating  committee  makes  such  nominations,   no
nominations for directors except those made by the nominating  committee will be
voted upon at the annual meeting unless other  nominations by  shareholders  are
made in writing and delivered to Delta's secretary at least 10 days prior to the
date of the  annual  meeting.  Ballots  bearing  the  names  of all the  persons
nominated by the nominating  committee and by shareholders  will be provided for
use at the annual meeting.  If the nominating  committee fails or refuses to act
at least 20 days prior to the annual  meeting,  nominations for directors may be
made at the annual meeting by any shareholder entitled to vote and will be voted
upon.

         First Colorado.  Nominations of candidates for election as directors at
any annual meeting of shareholders  may be made (a) by or at the direction of, a
majority of the board of directors or (b) by any shareholder entitled to vote at
such  annual  meeting.   Only  persons  nominated  in  accordance  with  certain
procedures  described in First  Colorado's  Bylaws (which are summarized  below)
will be eligible for election as directors at an annual meeting. Ballots bearing
the names of all the persons who have been  nominated  for election as directors
at an annual meeting will be provided for use at the annual meeting.

         Nominations,  other than those made by or at the direction of the board
of  directors,  must be made  pursuant  to  timely  notice in  writing  to First
Colorado's  Secretary.  To be timely, a shareholder's  notice shall be delivered
to, or mailed and received at, First  Colorado's  principal office not less than
60 days  prior  to the  anniversary  date of the  immediately  preceding  annual
meeting of shareholders.

         Proposals, other than those made by or at the direction of the board of
directors, must be made pursuant to timely notice in writing to First Colorado's
Secretary.  For shareholder  proposals to be included in First  Colorado's proxy
materials,  the  shareholder  must comply with all the timing and  informational
requirements of Rule 14a-8 of the Exchange Act or any successor regulation. With
respect to  shareholder  proposals  to be  considered  at the annual  meeting of
shareholders  but  not  included  in  First  Colorado's  proxy  materials,   the
shareholder's  notice  must be  delivered  to, or mailed  and  received  at, the
principal  office  of  First  Colorado  not  less  than  60  days  prior  to the
anniversary date of the immediately  preceding annual meeting of shareholders of
First Colorado.

         The board of directors may reject any  nomination  by a shareholder  or
shareholder proposal not timely made. If the board of directors, or a designated
committee thereof, determines that the

                                       29

<PAGE>



information   provided   in  a   shareholder's   notice  does  not  satisfy  the
informational  requirements  in any  material  respect,  the  Secretary of First
Colorado  will notify such  shareholder  of the  deficiency  in the notice.  The
shareholder  will  have an  opportunity  to cure  the  deficiency  by  providing
additional  information  to the  Secretary  within such  period of time,  not to
exceed  five  days  from  the  date  such  deficiency  notice  is  given  to the
shareholder,  as the  board of  directors  or such  committee  shall  reasonably
determine. If the deficiency is not cured within such period, or if the board of
directors  or  such  committee   reasonably   determines   that  the  additional
information  provided by the shareholder,  together with information  previously
provided,  does not satisfy the specified  requirements in any material respect,
then the  board  of  directors  may  reject  such  shareholder's  nomination  or
proposal.  The Secretary of First  Colorado will notify a shareholder in writing
whether his nomination or proposal has been made in accordance with the time and
informational  requirements.  Notwithstanding  the  procedures set forth in this
paragraph,  if  neither  the  board  of  directors  nor such  committee  makes a
determination  as  to  the  validity  of  any  nominations  or  proposals  by  a
shareholder,  the presiding  officer of the annual  meeting shall  determine and
declare at the annual  meeting  whether the  nomination  or proposal was made in
accordance with the terms of First Colorado's Bylaws.

Authorized Shares.

         Delta. The total number of shares of all classes of capital stock which
Delta has  authority  to issue is 6,000,000  of which  5,000,000  will be common
stock of par  value of $0.01 per  share  and of which  1,000,000  will be serial
preferred stock. The shares may be issued from time to time as authorized by the
board of  directors  without  the  approval  of Delta  shareholders,  except  as
otherwise  provided in Delta's  Federal Stock Charter or to the extent that such
approval is required by governing law, rule or regulation. The consideration for
the issuance of the shares will be paid in full before  their  issuance and will
not be less than the par value.  Neither  promissory  notes nor future  services
will  constitute  payment or part  payment  for the  issuance of shares of Delta
stock.  The  consideration  for the shares will be cash,  tangible or intangible
property (to the extent direct  investment in such property would be permitted),
labor  or  services  actually  performed  for  Delta or any  combination  of the
foregoing. In the absence of actual fraud in the transaction,  the value of such
property,  labor or services,  as determined by the board of directors of Delta,
will be  conclusive.  Upon  payment of such  consideration,  such shares will be
deemed to be fully  paid and  non-assessable.  In the case of a stock  dividend,
that part of the surplus of Delta which is  transferred  to stated  capital upon
the  issuance  of  shares  as  a  share  dividend  will  be  deemed  to  be  the
consideration for their issuance.

         First  Colorado.  The  aggregate  number of shares  of all  classes  of
capital stock which First Colorado has authority to issue is 75,000,000 of which
50,000,000 are to be shares of common stock,  $0.10 par value per share,  and of
which 25,000,000 are to be shares of serial preferred stock, $0.10 par value per
share.  The shares  may be issued by First  Colorado  without  the  approval  of
stockholders  except as otherwise  provided in its Articles of  Incorporation or
the rules of a national securities  exchange,  if applicable.  The consideration
for the issuance of the shares will be paid to or received by First  Colorado in
full before  their  issuance  and will not be less than the par value per share.
The  consideration  for  the  issuance  of the  shares  will be  cash,  services
rendered,  personal property (tangible or intangible),  real property, leases of
real  property or any  combination  of the  foregoing.  In the absence of actual
fraud in the transaction, the judgment of First Colorado's board of directors as
to the value of such  consideration  will be  conclusive.  Upon  payment of such
consideration such shares will be deemed to be fully paid and nonassessable.  In
the case of a stock dividend, the part of the surplus of First Colorado which is
transferred  to stated  capital upon the issuance of shares as a stock  dividend
will be deemed to be the consideration for their issuance.

                                       30

<PAGE>




Limitations on Voting.

         Delta.  Notwithstanding anything contained in Delta's charter or bylaws
to the  contrary,  for a period of five years from the date of completion of the
conversion of Delta from mutual to stock form (i.e.,  April 1993), no person may
directly or indirectly  offer to acquire or acquire the beneficial  ownership of
more  than ten  percent  of any  class of an  equity  security  of  Delta.  This
limitation  does not  apply to a  transaction  in which  Delta  forms a  holding
company without a change in the respective beneficial ownership interests of its
shareholders  other than pursuant to the exercise of any dissenter and appraisal
rights,  the  purchase of shares by  underwriters  in  connection  with a public
offering,  or the purchase of shares by a  tax-qualified  employee stock benefit
plan which is exempt from the approval requirements under  ss.574.3(c)(1)(vi) of
the OTS regulations.

         In the event shares are acquired in violation of the ten percent limit,
all shares  beneficially  owned by any person in excess of ten percent  shall be
considered  "excess  shares" and will not be counted as shares  entitled to vote
and will not be voted by any person or counted  as voting  shares in  connection
with any matters submitted to the shareholders for a vote.

         First  Colorado.  In no event may any record  owner of any  outstanding
First Colorado Common Stock which is beneficially owned, directly or indirectly,
by a person  who, as of any record date for the  determination  of  stockholders
entitled  to vote on any  matter,  beneficially  owns  in  excess  of 10% of the
then-outstanding  shares  of First  Colorado  Common  Stock  (the  "Limit"),  be
entitled,  or  permitted  to any vote in respect of the shares held in excess of
the Limit.  The number of votes which may be cast by any record  owner by virtue
of the provisions hereof in respect of First Colorado Common Stock  beneficially
owned by such  person  owning  shares in  excess of the Limit  shall be a number
equal to the total  number  of votes  which a single  record  owner of all First
Colorado Common Stock owned by such person would be entitled to cast, multiplied
by a fraction,  the  numerator of which is the number of shares of such class or
series which are both  beneficially  owned by such person and owned of record by
such record owner and the  denominator of which is the total number of shares of
First Colorado Common Stock  beneficially  owned by such person owning shares in
excess of the Limit.

         Further,  for a  period  of  five  years  from  the  completion  of the
conversion  of the Mutual  Holding  Company  (i.e.,  December 29, 1995) to stock
form,  no person may  directly  or  indirectly  offer to acquire or acquire  the
beneficial  ownership  of more than 10% of any class of any equity  security  of
First Colorado.

Indemnification; Limitation of Liability.

         Delta.  Section  545.121 of the OTS  Regulations  for  Federal  Savings
Associations (12 C.F.R.  Section 545.121)  provides for  indemnification  of any
person  against whom any action is brought or  threatened  by reason of the fact
that such person is or was a director, officer, or employee of a federal savings
association.  Indemnification is permitted only under certain  circumstances and
subject to  satisfaction  of certain  conditions,  all as  specified  in Section
545.121 of the OTS Regulations.

         First Colorado.  First Colorado will indemnify any person who was or is
a party or is  threatened  to be made a party  to any  threatened,  pending,  or
completed action,  suit, or proceeding,  including actions by or in the right of
First Colorado, whether civil, criminal,  administrative,  or investigative,  by
reason of the fact that such  person is or was a  director,  officer,  employee,
fiduciary  or agent of First  Colorado,  or was  serving at the request of First
Colorado as a director, officer, employee, fiduciary or agent of

                                       31

<PAGE>



another  corporation,  partnership,  joint venture,  trust, or other enterprise,
against expenses (including attorneys' fees), judgments, fines, and amounts paid
in settlement actually and reasonably incurred by such person in connection with
such action,  suit, or proceeding to the full extent  permissible under Colorado
law.

         Reasonable  expenses  incurred  by  an  officer,  director,   employee,
fiduciary  or agent  of  First  Colorado  in  defending  any  action,  suit,  or
proceeding  described in Section A of First Colorado's Articles of Incorporation
may be paid by First  Colorado  in  advance  of the  final  disposition  of such
action,  suit, or  proceeding  if authorized by the board of directors  (without
regard to whether  participating  members  thereof are  parties to such  action,
suit,  or  proceeding)  or as  otherwise  required  and  to the  fullest  extent
permitted by Colorado  law,  upon receipt of an  undertaking  by or on behalf of
such person to repay such amount if it shall  ultimately be determined  that the
person is not entitled to be indemnified by First Colorado.

         First  Colorado  has the power to purchase  and  maintain  insurance on
behalf of any person who is or was a director,  officer, employee,  fiduciary or
agent of First Colorado, or who, while a director, officer, employee,  fiduciary
or agent of First  Colorado,  is or was serving at the request of First Colorado
as a director,  officer,  employee,  fiduciary or agent of another  corporation,
partnership,  joint venture,  trust, employee benefit plan, or other enterprise,
against any liability  asserted against him or incurred by him in that capacity,
or arising out of his status as such,  whether or not First  Colorado would have
the power to  indemnify  him against  such  liability  under the  provisions  of
Colorado law.

         The duties of First  Colorado to indemnify  and to advance  expenses to
any person as provided in its Articles of Incorporation will be in the nature of
a contract  between  First  Colorado and each such  person,  and no amendment or
repeal of any  provision of its Articles of  Incorporation,  and no amendment or
termination  of any trust or other fund  created  pursuant  to its  Articles  of
Incorporation,  will  alter to the  detriment  of such  person the right of such
person to the  advancement  of  expenses or  indemnification  related to a claim
based on an act or  failure to act which  took  place  prior to such  amendment,
repeal, or termination.

         If Colorado  law is amended to permit  further  indemnification  of the
directors,  officers, employees,  fiduciaries and agents of First Colorado, then
First Colorado shall  indemnify such persons to the fullest extent  permitted by
Colorado law, as so amended.  Any repeal or  modification of this Article by the
stockholders  of  First  Colorado  shall  not  adversely  affect  any  right  or
protection of a director, officer, employee,  fiduciary or agent existing at the
time of such repeal or modification.

         Directors of First  Colorado have no liability to First Colorado or its
stockholders  for monetary  damages for breach of fiduciary  duty as a director,
provided that a director's  liability for the following is not  eliminated:  (i)
for any  breach of the  director's  duty of  loyalty  to First  Colorado  or its
stockholders, (ii) for acts or omissions not made in good faith or which involve
intentional  misconduct or a knowing  violation of law,  (iii) acts specified in
Section  7-108-403  of the  Colorado  Business  Corporation  Act  pertaining  to
unlawful  distributions,  or (iv)  for any  transaction  from  which a  director
derived an improper personal benefit.  If the Colorado Business  Corporation Act
is amended after the effective  date of these  Articles to further  eliminate or
limit the personal  liability of directors,  then the liability of a director of
First Colorado will be eliminated or limited to the fullest extent  permitted by
the Colorado Business Corporation Act, as so amended.


                                       32

<PAGE>



         No director or officer of First Colorado shall be personally liable for
any injury to person or property  arising out of a tort committed by an employee
unless such director or officer was personally  involved in the situation giving
rise to the  litigation or unless such director or officer  committed a criminal
offense in connection  with such  situation.  Any repeal or  modification of the
foregoing by the  stockholders  of First Colorado will not adversely  affect any
right or protection of a director or officer of First  Colorado  existing at the
time of such repeal or modification.

First Colorado Rights Agreement

         On July 24, 1996,  the First  Colorado Board declared a dividend of one
preferred share purchase right (a "First Colorado  Right") for each  outstanding
share of First Colorado  Common Stock to  stockholders of record at the close of
business on August 5, 1996. Each First Colorado Right,  when  exercisable,  will
entitle the registered  holder to purchase from First Colorado one one-hundredth
of a share (a"Unit") of Series A Junior  Participating  Voting  Preferred Stock,
$.10 par value, of First Colorado,  at a purchase price of $41 per Unit, subject
to adjustment.  The First  Colorado  Rights are not currently  exercisable.  The
description  and terms of the First Colorado  Rights are set forth in the Rights
Agreement,  dated as of July 24,  1996,  (the "First  Colorado  Preferred  Share
Purchase  Rights"),  a copy of which is  incorporated by reference  herein.  See
"Incorporation of Certain Information By Reference."

         The First Colorado Rights have certain  anti-takeover  effects and will
cause  substantial  dilution to a person or group that attempts to acquire First
Colorado on terms not approved by the First Colorado Board.

                 VOTING SECURITIES AND PRINCIPAL HOLDERS THEREOF

         The  following  table sets  forth,  as of the Record  Date,  persons or
groups who  beneficially own more than 5% of the Common Stock and the beneficial
ownership  of David A.  Humphries,  each  director of Delta,  and all  executive
officers  and  directors  of  Delta  as a  group.  Other  than as  noted  below,
management knows of no person or group that owns more than 5% of the outstanding
shares of Common Stock at the Record Date.


                                       33

<PAGE>

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

<S>                                                               <C>                             <C> 
Delta Federal Savings, F.S.B.
Employee Stock Ownership Plan
145 W. Fourth Street
Delta, Colorado  81416                                             10,907                           5.9%

Lindoe, Inc.
PO Box 278
Ordway, Colorado  81063                                            16,662                           9.0%

Robert D. Taylor
1313 N. Webb Rd
Wichita, Kansas  67206                                             12,133                           6.8%

David A. Humphries                                                 11,379(3)(4)                     6.2%

Andrew A. White                                                     1,515(3)                         --%(5)

Brad Percefull                                                      2,865(3)                        1.6%

Karen O'Brien                                                         100                            --%(5)

All Directors and Executive Officers
  as a Group (5 persons)                                           19,809                          10.8%

</TABLE>

- ----------------------------------
(1)      The  address of each  director  and named  executive  officer is 145 W.
         Fourth Street, Delta, Colorado 81416.
(2)      Includes  shares of Delta  Common  Stock  held  directly  as well as by
         spouses or minor children, in trust and other indirect ownership,  over
         which  shares the  individuals  effectively  exercise  sole  voting and
         investment power, unless otherwise indicated.
(3)      Amount  includes  5,460,  1,365 and 1,365  shares of Delta Common Stock
         that Mr. Humphries, Mr. White and Mr. Percefull,  respectively, has the
         right to acquire  pursuant to the  exercise  of options  within 60 days
         from the Record Date.
(4)      Amount  includes 1,919 shares of Delta Common Stock allocated under the
         ESOP to Mr.  Humphries,  over  which he  exercises  shared  voting  and
         investment power.
(5)      Less than 1%.




                                       34

<PAGE>



                    PROPOSAL II -- ADJOURNMENT OF THE MEETING

         In the event  there is an  insufficient  number of  shares  present  in
person or by proxy at the Special Meeting to approve the Merger  Agreement,  the
Board of  Directors of Delta  intends to adjourn the Special  Meeting to a later
date. The place and date to which the Special  Meeting would be adjourned  would
be announced at the Special Meeting.

         The effect of any such adjournment  would be to permit Delta to solicit
additional  proxies  for  approval  of  the  Merger  Agreement.  While  such  an
adjournment would not invalidate any proxies  previously filed,  including those
voting  against the Merger  Agreement,  it would give Delta the  opportunity  to
solicit additional proxies in favor of the Merger Agreement.

         THE BOARD OF DIRECTORS OF DELTA RECOMMENDS A VOTE "FOR" APPROVAL OF THE
ADJOURNMENT   UNDER  THE  CIRCUMSTANCES   DESCRIBED  HEREIN.   APPROVAL  OF  THE
ADJOURNMENT  REQUIRES THE  AFFIRMATIVE  VOTE OF THE HOLDERS OF A MAJORITY OF THE
SHARES OF DELTA  COMMON  STOCK  PRESENT  IN  PERSON  OR BY PROXY AT THE  SPECIAL
MEETING.

                                     EXPERTS

         The consolidated financial statements of First Colorado at December 31,
1996 and 1995, and for each of the years in the three-year period ended December
31, 1996,  incorporated by reference in the Proxy  Statement/Prospectus  and the
Registration  Statement have been audited by KPMG Peat Marwick, LLP, independent
auditors, as set forth in their report thereon incorporated herein by reference.
Such consolidated  financial  statements are incorporated herein by reference in
reliance  upon such report  given upon the  authority of such firm as experts in
accounting and auditing.

         The  consolidated  financial  statements of Delta at September 30, 1996
and 1995, and for each of the years in the three-year period ended September 30,
1996 have been audited by Dalby, Wendland & Co., P.C.,  independent auditors, as
set forth herein and are included in reliance upon the authority of said firm as
experts in accounting and auditing.

                                  LEGAL MATTERS

         The validity of the First  Colorado  Common Stock to be issued to Delta
Shareholders  pursuant  to  the  Merger  and  certain  other  legal  matters  in
connection  with the Merger will be passed  upon for First  Colorado by Malizia,
Spidi,  Sloane  &  Fisch,  P.C.,  Washington,  D.C.  Certain  legal  matters  in
connection  with the Merger will be passed upon for Delta by Silver,  Freedman &
Taff, L.L.P., Washington, D.C.

                                  OTHER MATTERS

         As of the date of this Proxy  Statement,  management of First  Colorado
and Delta know of no other  business that will come before the Special  Meeting.
Should any other matters properly come before the Special Meeting,  the proxy in
the  enclosed  form confers  upon the person or persons  designated  to vote the
shares discretionary authority to vote the same with respect to any other matter
in accordance with the direction of the Board of Directors of Delta.




                                       35



<PAGE>

                                                                      APPENDIX I

                          Agreement and Plan of Merger

                                  By and Among

                          First Colorado Bancorp, Inc.

                                       and

                         First Federal Bank of Colorado

                                       and

                          Delta Federal Savings, F.S.B.








                               Dated: May 21, 1997






<PAGE>
<TABLE>
<CAPTION>

                                TABLE OF CONTENTS

                                                                                                                  Page No.

<S>      <C>      <C>      <C>                                                                                      <C>
ARTICLE I..........................................................................................................  1
         THE MERGER................................................................................................  1
                  1.1      The Merger..............................................................................  1
                           ----------
                  1.2      Effective Date of the Merger............................................................  1
                           ----------------------------
                  1.3      Effects of the Merger...................................................................  2
                           ---------------------
                  1.4      Closing.................................................................................  2
                           -------

ARTICLE II.........................................................................................................  2
         EFFECT OF THE MERGER; CERTAIN ACTIONS IN CONNECTION
                  THEREWITH........................................................................................  2
                  2.1      Effect of the Merger....................................................................  2
                           --------------------
                  2.2      Effect on Common Stock of Delta and Bancorp.............................................  3
                           -------------------------------------------
                  2.3      Bancorp and FFBC to Make Stock Certificates and Cash Available..........................  3
                           --------------------------------------------------------------
                  2.4      Payment of Consideration................................................................  3
                           ------------------------
                  2.5      Delta Stock Options.....................................................................  4
                           -------------------

ARTICLE III........................................................................................................  5
         CONVERSION OF SHARES/CONSIDERATION........................................................................  5
                  3.1      Conversion of Shares....................................................................  5
                           --------------------
                  3.2      Exchange of Certificates................................................................  6
                           ------------------------
                  3.3      Closing of Stock Transfer Books.........................................................  6
                           -------------------------------

ARTICLE IV.........................................................................................................  7
         REPRESENTATIONS AND WARRANTIES OF DELTA...................................................................  7
                  4.1      Corporate Organization and Qualification................................................  7
                           ----------------------------------------
                  4.2      Authorization of Agreement..............................................................  7
                           --------------------------
                  4.3      No Violation of Other Instruments.......................................................  8
                           ---------------------------------
                  4.4      Financial Statements....................................................................  8
                           --------------------
                  4.5      Absence of Certain Changes or Events....................................................  9
                           ------------------------------------
                  4.6      Form 10-KSB Annual Report and Other Reports.............................................  9
                           -------------------------------------------
                  4.7      Capitalization..........................................................................  9
                           --------------
                  4.8      No Actions, Etc......................................................................... 10
                           ----------------
                  4.9      Compliance with Laws and Orders......................................................... 10
                           -------------------------------
                  4.10     Governmental Regulation................................................................. 10
                           -----------------------
                  4.11     Contracts and Commitments............................................................... 10
                           -------------------------
                  4.12     Broker's Fees........................................................................... 11
                           -------------
                  4.13     Agreements with Directors, Officers and Shareholders.................................... 11
                           ----------------------------------------------------
                  4.14     Title to Properties..................................................................... 11
                           -------------------
                  4.15     Environmental Matters................................................................... 11
                           ---------------------
                  4.16     Insurance............................................................................... 12
                           ---------
                  4.17     Proxy Statement......................................................................... 12
                           ---------------
                  4.18     Good Faith.............................................................................. 12
                           ----------
                  4.19     Employee and Employee Benefit Matters................................................... 12
                           -------------------------------------
</TABLE>

                                                     (i)

<PAGE>

<TABLE>
<CAPTION>
                                                                                                                    Page No.


<S>      <C>      <C>      <C>                                                                                      <C>

                  4.20     Labor Disputes.......................................................................... 13
                           --------------
                  4.21     Loan Losses............................................................................. 14
                           -----------
                  4.22     Taxes................................................................................... 14
                           -----
                  4.23     Consents and Approvals.................................................................. 14
                           ----------------------
                  4.24     Knowledge as to Conditions.............................................................. 14
                           --------------------------
                  4.25     Accuracy of Information................................................................. 14
                           -----------------------
                  4.26     Absence of Certain Changes.............................................................. 15
                           --------------------------
                  4.27     Full Disclosure......................................................................... 15
                           ---------------
                  4.28     Opinion................................................................................. 15
                           -------

ARTICLE V.......................................................................................................... 16
         REPRESENTATIONS AND WARRANTIES OF BANCORP................................................................. 16
                  5.1      Organization and Qualification of Bancorp............................................... 16
                           -----------------------------------------
                  5.2      Authorization of Agreement.............................................................. 16
                           --------------------------
                  5.3      No Violation of Other Instruments....................................................... 16
                           ---------------------------------
                  5.4      Financial Statements.................................................................... 17
                           --------------------
                  5.5      Absence of Certain Changes or Events.................................................... 17
                           ------------------------------------
                  5.6      Form 10-K Annual Report and Other Reports............................................... 17
                           -----------------------------------------
                  5.7      No Actions, Etc......................................................................... 17
                           ---------------
                  5.8      Capitalization.......................................................................... 18
                           --------------
                  5.9      Good Faith.............................................................................. 18
                           ----------
                  5.10     Registration............................................................................ 18
                           ------------
                  5.11     Copies of Public Information............................................................ 18
                           ----------------------------
                  5.12     Undisclosed Liabilities: Taxes.......................................................... 18
                           ------------------------------
                  5.13     Title to Properties..................................................................... 19
                           -------------------
                  5.14     Absence of Regulatory Actions........................................................... 19
                           -----------------------------
                  5.15     Labor Disputes.......................................................................... 19
                           --------------
                  5.16     Reserve for Possible Loan Losses........................................................ 19
                           --------------------------------
                  5.17     Benefit Plans........................................................................... 19
                           --------------
                  5.18     Accuracy of Information................................................................. 20
                           ------------------------
                  5.19     Knowledge as to Conditions.............................................................. 20
                           --------------------------
                  5.20     Other Transactions...................................................................... 20
                           ------------------
                  5.21     Full Disclosure......................................................................... 20
                           ---------------

ARTICLE VI......................................................................................................... 20
         COVENANTS OF THE PARTIES.................................................................................. 20
                  6.1      Conduct of Delta's Business............................................................. 20
                           ---------------------------
                  6.2      Covenants of Bancorp.................................................................... 23
                           --------------------
                  6.3      Reports................................................................................. 24
                           -------
                  6.4      Breaches................................................................................ 24
                           --------
                  6.5      Consents and Approvals.................................................................. 24
                           ----------------------
                  6.6      Non-Solicitation........................................................................ 24
                           ----------------
</TABLE>
                                                    (ii)

<PAGE>
<TABLE>
<CAPTION>


                                                                                                                 Page No.

<S>      <C>      <C>      <C>                                                                                      <C>
ARTICLE VII........................................................................................................ 25
         INVESTIGATION - CONFIDENTIALITY........................................................................... 25
                  7.1      Access to Information................................................................... 25
                           ---------------------
                  7.2      Confidentiality......................................................................... 26
                           ---------------

ARTICLE VIII....................................................................................................... 27
         ADDITIONAL AGREEMENTS..................................................................................... 27
                  8.1      Delta Shareholders' Meeting............................................................. 27
                           ---------------------------
                  8.2      Proxy Statement for Shareholders' Meetings.............................................. 27
                           ------------------------------------------
                  8.3      Cooperation: Regulatory Approvals....................................................... 27
                           ---------------------------------
                  8.4      Organization and Qualification of Interim, FFBC and Bancorp............................. 27
                           -----------------------------------------------------------
                  8.5      Reports................................................................................. 28
                           -------
                  8.6      Brokers or Finders...................................................................... 28
                           ------------------
                  8.7      Additional Agreements: Reasonable Efforts............................................... 28
                           -----------------------------------------
                  8.8      Release of Information.................................................................. 28
                           ----------------------
                  8.9      Subsequent Interim Financial Statements................................................. 28
                           ---------------------------------------
                  8.10     Employee Matters........................................................................ 29
                           ----------------
                  8.11     Board Members........................................................................... 29
                           -------------
                  8.12     Breaches................................................................................ 29
                           --------
                  8.13     Reimbursement for Expenses - Subsequent Acquisition Transaction......................... 29
                           ---------------------------------------------------------------
                  8.14     Supplements to Disclosure Schedules..................................................... 29
                           -----------------------------------
                  8.15     Confidentiality......................................................................... 29
                           ----------------
                  8.16     Due Diligence........................................................................... 29
                           -------------
                  8.17     Indemnification of Directors and Officers............................................... 30
                           -----------------------------------------
                  8.18     Dividends............................................................................... 30
                           ---------
                  8.19     Other Benefits Matters.................................................................. 30
                           ----------------------
                  8.20     Accountants' Letters.................................................................... 31
                           --------------------
                  8.21     Stock Exchange Listing.................................................................. 31
                           ----------------------
                  8.22     Directors............................................................................... 31
                           ---------

ARTICLE IX......................................................................................................... 31
         CONDITIONS TO THE OBLIGATIONS OF BANCORP AND FFBC......................................................... 31
                  9.1      No Material Adverse Effect.............................................................. 31
                           --------------------------
                  9.2      Representations and Warranties.......................................................... 32
                           ------------------------------
                  9.3      Performance and Compliance.............................................................. 32
                           --------------------------
                  9.4      No Proceeding or Litigation............................................................. 32
                           ---------------------------
                  9.5      Consents Under Agreements............................................................... 32
                           -------------------------
                  9.6      No Amendments to Resolutions............................................................ 32
                           ----------------------------
                  9.7      Certificate of Delta Officers........................................................... 32
                           -----------------------------
                  9.8      Satisfactory Completion of Due Diligence................................................ 32
                           ----------------------------------------
                  9.9      Maintenance of Stockholders' Equity of Delta............................................ 32
                           --------------------------------------------

</TABLE>

                                                    (iii)

<PAGE>
<TABLE>
<CAPTION>

                                                                                                                  Page No.

<S>      <C>      <C>      <C>                                                                                      <C>
ARTICLE X.......................................................................................................... 33
         CONDITIONS TO THE OBLIGATIONS OF DELTA.................................................................... 33
                  10.1     Representations and Warranties.......................................................... 33
                           ------------------------------
                  10.2     Performance and Compliance.............................................................. 33
                           --------------------------
                  10.3     Corporate Proceedings................................................................... 33
                           ---------------------
                  10.4     Certificate of Bancorp Officers......................................................... 33
                           -------------------------------
                  10.5     Opinion of Financial Advisor............................................................ 33
                           ----------------------------

ARTICLE XI......................................................................................................... 33
         CONDITIONS TO THE OBLIGATIONS OF ALL PARTIES.............................................................. 33
                  11.1     Governmental Approvals.................................................................. 33
                           ----------------------
                  11.2     Registration Statement.................................................................. 34
                           ----------------------
                  11.3     No Injunctions or Restraints............................................................ 34
                           ----------------------------
                  11.4     Delta Shareholder Approval.............................................................. 34
                           --------------------------
                  11.5     Corporate Proceedings................................................................... 34
                           ----------------------
                  11.6     Legal Opinions.......................................................................... 34
                           --------------
                  11.7     Tax Opinion............................................................................. 34
                           -----------
                  11.8     Stock Exchange Listing.................................................................. 34
                           ----------------------

ARTICLE XII........................................................................................................ 34
         TERMINATION............................................................................................... 34
                  12.1     Reasons for Termination................................................................. 34
                           -----------------------
                  12.2     Effect of Termination................................................................... 36
                           ---------------------

ARTICLE XIII....................................................................................................... 36
         MISCELLANEOUS............................................................................................. 36
                  13.1      Survival of Representations, Warranties and Agreements................................. 36
                            ------------------------------------------------------
                  13.2      Expenses............................................................................... 36
                            --------
                  13.3      Waivers: Amendments.................................................................... 36
                            -------------------
                  13.4      Assignment: Parties in Interest........................................................ 36
                            -------------------------------
                  13.5      Captions and Counterparts.............................................................. 37
                            -------------------------
                  13.6      Certain Definitions.................................................................... 37
                            -------------------
                  13.7      Enforcement of the Agreement........................................................... 37
                            ----------------------------
                  13.8      Governing Law.......................................................................... 37
                            -------------
                  13.9      Notices................................................................................ 37
                            --------
                  13.10     Arbitration of Disputes................................................................ 38
                            -----------------------
                  13.11     Further Assurances..................................................................... 38
                            ------------------
                  13.12     Exhibits and Disclosure Schedules...................................................... 38
                            ---------------------------------
                  13.13     Severability........................................................................... 38
                            ------------
                  13.14     Written Agreement to Govern............................................................ 39
                            ---------------------------
                  13.15     No Waiver of Rights.................................................................... 39
                            -------------------

</TABLE>


                                      (iv)

<PAGE>



                                    SCHEDULES

Schedule 4.1(a)
Schedule 4.5
Schedule 4.7 
Schedule 4.9 
Schedule 4.10 
Schedule 4.11
Schedule 4.13
Schedule 4.15 
Schedule 4.16
Schedule 4.19(a)
Schedule 4.19(b)
Schedule 4.23
Schedule 4.26 
Schedule 5.5 
Schedule 5.8 
Schedule 6.1 
Schedule 6.2



                                       (v)

<PAGE>



                          AGREEMENT AND PLAN OF MERGER


         This  Agreement  and  Plan of  Merger,  dated as of May 21,  1997  (the
"Agreement"),  is  entered  into  by and  among  First  Colorado  Bancorp,  Inc.
("Bancorp"),  First Federal Bank of Colorado ("FFBC") and Delta Federal Savings,
F.S.B ("Delta") (collectively, the "Parties").

                              W I T N E S S E T H:
                              - - - - - - - - - - 

                  WHEREAS,  Bancorp  is  a  savings  and  loan  holding  company
incorporated under the laws of the State of Colorado, headquartered in Lakewood,
Colorado,  and owns 100% of the issued and outstanding  capital stock of FFBC, a
federally chartered stock savings bank headquartered in Lakewood, Colorado; and

                  WHEREAS, Delta is a federal stock savings  bank  headquartered
in Delta, Colorado; and

                  WHEREAS,  the Boards of Directors  of Bancorp,  FFBC and Delta
have  each  approved  this  Agreement,   authorized  the  execution   hereof  in
counterparts and the Board of Directors of Delta has directed that the Agreement
be submitted for shareholder approval; and

                  WHEREAS,  the Boards of Directors of Bancorp and Delta believe
that the transaction is in the best interest of their  respective  stockholders;
and

                  WHEREAS,  Bancorp  and  Delta  intend,  and it is a  condition
hereof, that the Merger (as defined below) constitute a tax-free reorganization;

                  NOW,  THEREFORE,  in  consideration  of the  premises  and the
mutual covenants, representations,  warranties, and agreements herein contained,
and in order to set forth the conditions upon which the foregoing Merger will be
carried  out,  the  parties,  intending  to be legally  bound,  hereby  agree as
follows:


                                   ARTICLE I.

                                   THE MERGER

         1.1 The Merger.  Subject to the terms and conditions of this Agreement,
and in accordance with the provisions of the Colorado  Business  Corporation Act
and the  Rules  and  Regulations  of the  Office  of  Thrift  Supervision  ("OTS
Regulations") at the Effective Date, Delta shall be merged with and into FFBC or
a subsidiary  interim  stock  savings bank of FFBC  ("Interim").  Following  the
merger of Interim with Delta, whereby Delta shall be the surviving entity, Delta
shall be a wholly-owned  subsidiary of FFBC. Thereafter,  Delta shall merge with
and into FFBC with FFBC being the surviving entity (collectively, the "Merger").
Upon the  consummation  of the Merger,  the  separate  existence  of Delta shall
cease, and FFBC shall continue as the surviving corporation in the Merger.

         1.2 Effective Date of the Merger.  As soon as practicable after each of
the  conditions set forth in Articles IX, X and XI hereof have been satisfied or
waived,  FFBC will file, or cause to be filed,  articles of combination with the
Office of Thrift  Supervision  ("OTS").  The foregoing  articles of  combination
shall be in the form required by and executed in accordance  with the applicable
provisions of the OTS


<PAGE>



Regulations.  The Merger  shall become  effective  at the time  specified by the
Secretary  of the OTS in its  endorsement  of the articles of  combination  (the
"Effective Date").

         1.3 Effects of the Merger.  At the Effective  Time,  the corporate name
and existence of Delta shall cease and all of its purposes,  powers and objects,
and all of its rights,  assets,  liabilities and obligations,  shall pass to and
vest in FFBC as the surviving  institution  without any  conveyance or transfer,
and FFBC as the surviving  institution shall continue to be governed by the laws
of the United  States of  America  and of the State of  Colorado,  to the extent
applicable,  and shall also  succeed to all  rights,  assets,  liabilities,  and
obligations of Delta in accordance with the laws of the United States of America
and the laws of the  State of  Colorado,  to the  extent  applicable.  FFBC will
continue to operate  under its present name and form as a subsidiary of Bancorp.
The Board of Directors of Bancorp,  at its sole discretion,  may merge Delta and
FFBC at or subsequent to Closing.

         1.4 Closing.  If (a) the  Agreement and the  transactions  contemplated
hereby have been duly approved as required by the shareholders of Delta, and (b)
all relevant  conditions of the  Agreement  have been  satisfied or waived,  the
closing (the "Closing")  shall take place as promptly as practicable  thereafter
at the main offices of FFBC.  At the Closing,  the parties  hereto will exchange
certificates,  letters and other documents as required hereby and will cause the
filing  described  in Section 1.2 hereof with  respect to the Merger to be made.
Such  Closing is expected to take place  within  five (5)  business  days of the
satisfaction  or  waiver  of all  conditions  and/or  obligations  contained  in
Articles IX, X and XI of this Agreement. The date on which the Closing occurs is
hereinafter referred to as the "Closing Date."


                                   ARTICLE II.

          EFFECT OF THE MERGER; CERTAIN ACTIONS IN CONNECTION THEREWITH

         2.1      Effect of the Merger.

         (a) FFBC, as the surviving institution in the Merger, shall possess all
of the  properties  and  rights and be  subject  to all of the  liabilities  and
obligations of Delta,  all as more fully described in the OTS  Regulations.  The
name of FFBC, as the surviving  institution  in the Merger,  shall remain "First
Federal Bank of Colorado."

         (b) At the Effective  Time, each share of capital stock of Delta issued
and outstanding  immediately  prior thereto shall,  by virtue of the Merger,  be
exchanged for shares of Common Stock of Bancorp based upon the Exchange Ratio.

         (c) The charter and bylaws of FFBC, as in effect  immediately  prior to
the  Effective  Time,  shall be the charter and bylaws of FFBC, as the surviving
institution of the Merger.

         (d) The  directors  and  officers  of  FFBC  immediately  prior  to the
Effective  Time shall be the  directors  and officers of FFBC,  as the surviving
institution of the Merger,  and shall continue in office until their  successors
are duly elected or otherwise duly selected.

         (e) The liquidation  account  established by Delta pursuant to the plan
of conversion  adopted in connection  with its  conversion  from mutual to stock
form shall continue to be maintained by FFBC after the

                                        2

<PAGE>



Effective  Time for the benefit of those  persons and  entities who were savings
account  holders of Delta on March 31, 1992,  and who continue from time to time
to have rights therein.

         (f) All deposit  accounts of Delta  existing  immediately  prior to the
Merger shall,  upon  consummation  of the Merger,  remain insured by the Savings
Association  Insurance Fund ("SAIF"),  as  administered  by the Federal  Deposit
Insurance  Corporation  ("FDIC"),  to the fullest  extent  permitted  by law and
regulation.

         2.2 Effect on Common  Stock of Delta and Bancorp.  As of the  Effective
Time, by virtue of the Merger and without any action except as specified  herein
on the part of the holders of shares of common stock,  $0.01 par value, of Delta
("Delta Common Stock"),  each issued and outstanding share of Delta Common Stock
(except as otherwise  provided in the OTS Regulations with respect to the rights
of  dissenting  shareholders  of  Delta)  shall be  converted  into the right to
receive common stock,  $0.10 par value per share,  of Bancorp  ("Bancorp  Common
Stock") based upon the Exchange Ratio, less any fractional shares, as defined in
Section  3.1(b)  hereof.  All shares of Delta Common Stock which are held in the
treasury of Delta or by any direct or indirect wholly-owned  subsidiary of Delta
and any shares of Delta  Common  Stock  owned by FFBC or any direct or  indirect
wholly-owned subsidiary or parent of FFBC shall be canceled.

         2.3 Bancorp and FFBC to Make Stock Certificates and Cash Available.  At
the Effective  Time, FFBC shall make available to the Exchange Agent (as defined
in  Section  2.4(a)  hereof)  the  common  stock of  Bancorp  and cash  payments
necessary for the transaction pursuant to Section 2.2 and Section 2.5 hereof.

         2.4      Payment of Consideration.

         (a) At least  twenty (20) days before the  Effective  Time,  FFBC shall
designate  an  exchange  agent (the  "Exchange  Agent") in  connection  with the
Merger.  As soon as  practicable  after the Effective  Time,  the Exchange Agent
shall send a notice and form of letter of  transmittal  to each holder of record
of Delta Common Stock at the Effective  Time advising  such  shareholder  of the
effectiveness  of the Merger and the procedures for surrendering to the Exchange
Agent outstanding certificates formerly evidencing shares of Delta Common Stock.
Each holder of shares of Delta Common Stock subject to  conversion  into Bancorp
Common Stock and cash as provided in Section 2.2 hereof who thereafter  delivers
his or her certificate or certificates  representing such shares to the Exchange
Agent shall be mailed new stock  certificates  for Bancorp Common Stock equal to
the  number  of  shares  represented  by  the  certificate  or  certificates  so
surrendered to the Exchange  Agent  multiplied by the Exchange  Ratio,  less any
fractional  shares,  as defined in Section 3.1(b) hereof.  Upon surrender,  each
certificate   evidencing  Delta  Common  Stock  shall  be  canceled.   Until  so
surrendered,  each  outstanding  certificate  which prior to the Effective  Time
evidenced  shares of Delta Common Stock will be deemed for all purposes  (except
as  otherwise  provided in Section 2.2 hereof) to evidence  the right to receive
Bancorp  Common  Stock  equal  to  the  number  of  shares  represented  by  the
certificate  or  certificates  multiplied  by  the  Exchange  Ratio.  After  the
Effective  Time,  there shall be no further  registration  of  transfers  on the
records  of  Delta of  shares  of  Delta  Common  Stock  and,  if a  certificate
evidencing  such  shares is  presented  for  transfer,  it shall be  canceled in
exchange  for Bancorp  Common  Stock based upon the  Exchange  Ratio  (except as
otherwise  provided  in  Section  2.2  hereof)  in  the  appropriate  amount  as
calculated above.  Notwithstanding any provision of this Agreement,  neither the
Exchange  Agent nor any person,  firm or entity  shall be liable or obligated to
any  former  holder of any share of Delta  Common  Stock (or to anyone  claiming
through any such former holder) with respect to amounts to which any such holder
would have been  entitled as a consequence  of the Merger,  if such amounts have
been

                                        3

<PAGE>



properly paid, or are properly  payable,  to any public official pursuant to any
abandoned property, escheat or similar laws.

         (b) If delivery of all or any part of the Bancorp Common Stock and cash
to be paid in  connection  with the Merger is to be paid to a person  other than
the person in whose name the  certificate  surrendered  in exchange  therefor is
registered,  it shall  be a  condition  to such  delivery  that the  certificate
surrendered in exchange shall be properly  endorsed and otherwise in proper form
for transfer and that the person  requesting such a delivery pay to the Exchange
Agent any  transfer  or other taxes  required by reason of such  delivery in any
name other than that of the registered holder of the certificate  surrendered or
establish to the  satisfaction of the Exchange Agent that such tax has been paid
or is not payable.

         (c) In the event any certificate for Delta Common Stock shall have been
lost, stolen or destroyed, the Exchange Agent shall deliver (except as otherwise
provided in Section 2.2 hereof) in exchange  for such lost,  stolen or destroyed
certificate, upon the making of an affidavit of that fact by the holder thereof,
the Exchange Shares to be issued in the Merger as provided for herein; provided,
however,  that FFBC may, in its sole discretion and as a condition  precedent to
the  delivery  thereof,  require  the owner of such  lost,  stolen or  destroyed
certificate  to deliver a bond in such  reasonable  sum as Bancorp may direct as
indemnity  against any claim that may be made against Bancorp,  FFBC, Delta, the
Exchange  Agent or any other party with  respect to the  certificate  alleged to
have been lost, stolen or destroyed.

         2.5      Delta Stock Options.

         (a) At the  Effective  Time,  each  option  granted  by Delta (a "Delta
Option") to purchase  shares of Delta  Common  Stock  which is  outstanding  and
unexercised  immediately  prior to the date of this Agreement  shall,  except as
otherwise provided in Section 2.5(c) hereof, be converted  automatically into an
option  to  purchase  shares of  Bancorp  Common  Stock in an  amount  and at an
exercise price determined as provided below (and otherwise  subject to the terms
of Delta's 1993 Stock Option and Incentive Plan (the "Option  Plan"));  provided
however that upon  termination  of service or employment  by the option  holder,
such options shall cease being  exercisable  not later than in  accordance  with
their  original terms or three months from the date of termination of service or
employment, whichever is earlier:

                  (i) The number of shares of Bancorp Common Stock to be subject
         to the new option shall be equal to the product of the number of shares
         of Delta Common Stock  subject to the original  option and the Exchange
         Ratio,  provided  that any  fractional  shares of Bancorp  Common Stock
         resulting from such multiplication shall be rounded down to the nearest
         share; and

                  (ii) The  exercise  price per share of  Bancorp  Common  Stock
         under the new option shall be equal to the exercise  price per share of
         Delta Common Stock under the  original  option  divided by the Exchange
         Ratio,  provided  that such  exercise  price shall be rounded up to the
         nearest cent.

         The  adjustment  provided  herein with respect to any options which are
"incentive  stock  options" (as defined in Section 422 of the  Internal  Revenue
Code of 1986, as amended (the  "Code"))  shall be and is intended to be effected
in a manner which is consistent  with Section  424(a) of the Code.  The duration
and other  terms of the new  option  shall be the same as the  original  option,
except that all references to Delta shall be deemed to be references to Bancorp.


                                        4

<PAGE>



         (b) Within 60 days after the  Effective  Time,  Bancorp shall file with
the Securities and Exchange  Commission (the "SEC") a registration  statement on
an  appropriate  form  under  the  Securities  Act  of  1933,  as  amended  (the
"Securities  Act") with respect to the shares of Bancorp Common Stock subject to
options to acquire  Bancorp  Common  Stock  issued  pursuant  to Section  2.5(a)
hereof, and shall use its reasonable best efforts to maintain the current status
of the prospectus  contained  therein,  as well as comply with applicable  state
securities or "Blue sky" laws, for so long as such options remain outstanding.

         (c)  Without  limiting  the  foregoing,  and  provided  that the  right
contained in this Section 2.5(c) is not inconsistent  with any of the conditions
contained in Articles  IX, X and XI hereof,  each holder of a Delta Option shall
have the right  (which  right  shall be  exercised  at least 5 days prior to the
Closing Date by written  notice to Bancorp) to elect,  in lieu of the provisions
of Section  2.5(a),  to convert,  at the Effective Time, all or a portion of his
Delta Options which have not been  exercised and which have not expired prior to
the  Effective  Time into the right to receive  cash in the amount of $30.00 per
option, less the applicable option exercise price.



                                  ARTICLE III.

                       CONVERSION OF SHARES/CONSIDERATION

         3.1      Conversion of Shares.  On the Effective Date:

         (a) All issued and  outstanding  shares of Delta  Common Stock shall at
the  Effective  Time of the Merger,  be  converted  into the number of shares of
common stock of Bancorp,  par value $.10, ("Bancorp Common Stock") multiplied by
the Exchange Ratio at the Effective Time.

         (b) Each  share of Delta  Common  Stock  then  issued  and  outstanding
(excluding (i) any shares held in the treasury of Delta;  and (ii) any shares as
to which  dissenters'  rights are exercised  pursuant to the requirements of the
OTS Regulations all of which shares shall be canceled) shall and, without action
of the holder  thereof,  be  converted  by the Merger into a number of shares of
Bancorp  Common Stock  (together  with the number of rights  ("Bancorp  Rights")
issued  pursuant to the Rights  Agreement  (as defined at Section  5.10  hereof)
associated  therewith)  equal  to  the  quotient  (rounded  to the  nearest  one
one-hundredth) of $30 divided by the average of the midpoint of the last bid and
ask price (the "Bancorp  Stock  Price") for Bancorp  Common Stock as reported on
The Nasdaq  National  Market for the 20 trading days  immediately  preceding the
Effective Date (the "Exchange  Ratio").  All such shares of Bancorp Common Stock
shall be validly issued, fully paid and nonassessable.  Each person who, but for
the provisions of this Section 3.1(b),  would be entitled to a fractional  share
interest  in the common  stock of Bancorp  as a result of the  conversion,  upon
surrender of  certificates  theretofore  representing  shares of common stock of
Bancorp,  shall receive in lieu thereof an amount in cash equal to such fraction
multiplied by the Bancorp Stock Price.

         (c) The  Exchange  Ratio at the  Effective  Time shall be  adjusted  to
reflect any  consolidation,  split-up,  other  subdivisions  or  combinations of
Bancorp Common Stock, any dividend declared and payable in Bancorp Common Stock,
or any capital  reorganization  involving the reclassification of Bancorp Common
Stock subsequent to the date of this Agreement.


                                        5

<PAGE>



         (d)  Shareholders  of Delta  asserting  dissenters'  rights  under  OTS
Regulations shall have their rights  determined  pursuant to the OTS Regulations
and shall be entitled to cash payment  pursuant to the terms and  provisions  of
said law with funds to be provided by Bancorp.

         (e) From and after the Effective Time, the holders of the  certificates
representing  common  stock of Delta shall cease to have any rights with respect
to such shares (except such rights as they may have as dissenting  shareholders)
and their sole right  shall be to  receive  cash and common  stock of Bancorp as
herein provided.

         3.2  Exchange  of  Certificates.  As  soon  as  practicable  after  the
Effective Time, the certificates  representing  the outstanding  shares of Delta
shall be  surrendered  to the  Exchange  Agent  and,  upon such  surrender,  the
Exchange  Agent  shall  issue and deliver in  substitution  therefore,  cash and
certificates  representing  the  number of shares of Bancorp  Common  Stock into
which such surrendered shares have been converted as hereinbefore  provided, and
cash in lieu of fractional shares (without interest).  Certificates representing
shares of Delta  (other than the shares of Delta  Common Stock as to which there
are perfected  dissenters' rights) which are not surrendered shall be deemed for
all purposes to evidence the ownership of the number of shares of Bancorp Common
Stock into which said shares of Delta shall have been converted as  hereinbefore
set forth and the right to receive  cash in the amount  determined  pursuant  to
Section 3.1; provided,  however,  that Bancorp will not distribute to the holder
of an unsurrendered  certificate for Delta Common Stock dividends  declared with
respect  to  Bancorp  Common  Stock  until  such  owner  shall   surrender  such
certificate,  at which time the holder  thereof  shall be paid the amount of the
dividends  having  a record  date on or after  the  Effective  Time  theretofore
declared  with  respect to common stock  without  interest.  All such  dividends
unclaimed at the end of one year from the Effective  Time shall be repaid by the
Exchange  Agent to  Bancorp,  and  thereafter  the  holders of such  outstanding
certificates  shall look,  subject to applicable  escheat,  unclaimed  funds and
other laws, as general creditors only to Bancorp for payment thereof.

         3.3 Closing of Stock  Transfer  Books.  At the close of business on the
business day immediately  preceding the Effective Time, the stock transfer books
of Delta  shall be deemed  closed,  and no shares of Delta  Common  Stock  shall
thereafter be transferred.


                                   ARTICLE IV.

                     REPRESENTATIONS AND WARRANTIES OF DELTA

         Except as set forth in the  disclosure  schedules  to be  delivered  by
Delta to FFBC (the "Delta Disclosure  Schedule"),  Delta represents and warrants
to FFBC that:

         4.1      Corporate Organization and Qualification.

         (a) Delta is duly  organized  and validly  existing as a federal  stock
savings  bank  under  the  laws of the  United  States  of  America  and has the
corporate  power to own all of its  properties  and  assets  and to carry on its
business as it is now being conducted, and neither the ownership of its property
nor the conduct of its  business  requires it to be  qualified to do business in
any other  jurisdiction.  The  deposits  of Delta  are  insured  by the  Savings
Association  Insurance Fund ("SAIF") to the fullest extent permitted by law, and
all premiums required to be paid in connection therewith have been paid when due
by  Delta.  Except  as set forth in  Schedule  4.1(a)  to the  Delta  Disclosure
Schedule, the issued and outstanding shares of stock of Delta

                                        6

<PAGE>



are all duly authorized, validly issued, fully paid and nonassessable. Delta has
delivered  to FFBC true,  complete and correct  copies of its Charter,  or other
organizing  documents  and of the  bylaws,  as in  effect  on the  date  of this
Agreement. Delta is qualified to do business as a federal stock savings bank and
is in good standing in each  jurisdiction  in which  qualification  is necessary
under applicable law, except to the extent that any failures to so qualify would
not, in the aggregate, have a material adverse effect on the business, financial
condition or results of operations of Delta, taken as a whole.

         (b) Delta  Financial  Service Corp (the  "Subsidiary")  is Delta's only
subsidiary. The Subsidiary is a corporation duly organized, validly existing and
in  good  standing  under  the  laws of its  jurisdiction  of  incorporation  or
organization.  The  Subsidiary  has the corporate  power and authority to own or
lease all of its properties and assets and to carry on its business as it is now
being  conducted  and is duly  licensed  or  qualified  to do  business  in each
jurisdiction  in  which  the  nature  of  the  business  conducted  by it or the
character  or the  location of the  properties  and assets owned or leased by it
makes such licensing or qualification necessary,  except where the failure to be
so  licensed or  qualified  would not have a Material  Adverse  Effect on Delta,
taken as a whole. The certificate of incorporation,  bylaws or similar governing
documents of the  Subsidiary,  copies of which have previously been delivered to
Bancorp, are true, complete and correct copies of such documents as in effect as
of the date of this  Agreement.  The capital  stock of the  Subsidiary  has been
fully paid, is duly authorized and validly issued, is non-assessable  and is not
issued in violation of the  preemptive  rights of any  stockholder.  The capital
stock of the  Subsidiary  is  beneficially  owned by Delta  and is held free and
clear of any claims, liens,  encumbrances or security interests.  Except for the
Subsidiary,  Delta  does not own 5% or more of the  shares of stock of any other
corporation.

         (c) The minute books of Delta and the Subsidiary contain true, complete
and  accurate  records  in all  material  respects  of all  meetings  and  other
corporate  actions  held or taken since  December  31, 1992 of their  respective
stockholders and Boards of Directors  (including  committees of their respective
Boards of Directors).

         4.2  Authorization  of  Agreement.  The Board of Directors of Delta has
authorized  the  execution  of this  Agreement as set forth  herein,  and Delta,
subject to the approval of this Agreement by the  shareholders  of Delta and all
appropriate  regulatory  authorities as provided under the Rules and Regulations
of the OTS and the FDIC,  has the  corporate  power to execute and deliver  this
Agreement,  and has taken all action  required by law, its Charter and bylaws or
otherwise to authorize  such,  and is duly  authorized to merge with Interim and
FFBC,  and to execute and deliver the  Agreement  and related  documents to FFBC
associated with the Merger and the consummation of the transactions contemplated
thereby,  and upon its  execution  (and  assuming due  execution and delivery by
Bancorp) this Agreement is a valid and binding agreement of Delta enforceable in
accordance with its terms, subject to (a) all applicable bankruptcy, insolvency,
moratorium or other similar law affecting the  enforcement of creditors'  rights
generally, and (b) the application of equitable principles if equitable remedies
are sought.

         4.3 No Violation of Other  Instruments.  The  execution and delivery of
this Agreement do not, and the  consummation of the Merger will not, (i) violate
any provisions of Delta's  Charter or bylaws,  (ii) violate any provision of, or
result in the  acceleration of any obligation  under or in the  termination,  if
applicable,  of, any mortgage,  deed of trust,  note,  lien,  lease,  franchise,
license, permit, agreements,  instrument,  order, arbitration award, judgment or
decree  to  which  Delta  or the  Subsidiary  is a party or by which it is bound
except for such as would not have a  material  adverse  effect on the  financial
condition,  business,  properties, or results of operations of Delta, taken as a
whole, or the transactions  contemplated  hereby, (iii) violate or conflict with
any other material restriction of any kind or character by which either

                                        7

<PAGE>



Delta or the  Subsidiary  is bound,  or (iv)  enable  any  person to enjoin  the
transactions  contemplated  hereby.  After the approval of this Agreement by the
Board of Directors of Delta,  the  shareholders of Delta, the OTS, and the FDIC,
if necessary,  Delta will have taken all action  required by law, the Charter of
Delta, its bylaws,  or otherwise to authorize the execution and delivery of this
Agreement and to authorize the Merger of Delta with Interim and FFBC pursuant to
this Agreement and the  consummation of the  transactions  contemplated  hereby.
Delta knows of no reason (including those relating to fair lending laws or other
laws relating to discrimination, including, without limitation, the Equal Credit
Opportunity Act, the Fair Housing Act, the Community Reinvestment Act, the Truth
in Lending Act, and the Home Mortgage Disclosure Act, and anti-trust or consumer
disclosure  laws and  regulations)  why the regulatory  approvals  should not be
obtained.

         4.4      Financial Statements.

         (a)  Delta  has   previously   delivered  to  Bancorp   copies  of  the
consolidated  statements of financial condition of Delta as of September 30, for
the fiscal  years 1996 and 1995,  and the  related  consolidated  statements  of
operations,  changes in stockholders' equity and cash flows for the fiscal years
1994 through 1996,  inclusive,  as  incorporated  by reference in Delta's Annual
Report to  Stockholders  in each case  accompanied by the audit report of Dalby,
Wendland & Co., P.C.,  independent public accountants with respect to Delta, and
the  unaudited  consolidated  statements  of financial  condition of Delta as of
December  31,  1996  and  the  related  unaudited  consolidated   statements  of
operations,  changes in stockholders'  equity and cash flows for the three month
periods then ended as reported in Delta's quarterly report to shareholders.  The
consolidated  statements  of  financial  condition  of Delta  referred to herein
(including the related notes,  where applicable) fairly present the consolidated
financial  condition of Delta as of the respective dates set forth therein,  and
the related  consolidated  statements of  operations,  changes in  stockholders'
equity and cash flows  (including the related notes,  where  applicable)  fairly
present the results of the  consolidated  operations,  changes in  stockholders'
equity  and  cash  flows  of  Delta  for  the  respective  periods  or as of the
respective  dates set forth therein,  it being  understood  that Delta's interim
financial  statements  are not audited,  not prepared with related notes and are
subject to normal year-end adjustments.

         (b)  From  April  6,  1993 to  September  12,  1996,  the  consolidated
statement of  condition  of Delta  included in the Forms 10-KSB and Forms 10-QSB
reports  of Delta  filed  with  the OTS  (including  the  related  notes,  where
applicable),  fairly presented the consolidated  financial condition of Delta as
of the  respective  dates  set  forth  therein,  and  the  related  consolidated
statements  of  operations,  changes  in  stockholders'  equity  and cash  flows
(including the related notes,  where applicable) fairly presented the results of
the  consolidated  operations,  changes in  stockholders'  equity and changes in
financial  position of Delta for the respective  periods set forth  therein,  it
being  understood that Delta's interim  consolidated  financial  statements were
neither   audited  nor  prepared  with  related  notes  and  that  such  interim
consolidated financial statements were subject to normal year-end adjustments.

         (c) Each of the financial statements referred to in Sections 4.4(a) and
4.4(b)  (including the related  notes,  where  applicable)  has been prepared in
accordance with generally accepted accounting  principles  consistently  applied
during the periods involved. The books and records of Delta are being maintained
in accordance with  applicable  legal and accounting  requirements,  and reflect
only actual transactions.

         (d) The  consolidated  statement of financial  condition of Delta to be
included in  subsequent  shareholder  and OTS reports  (including  related notes
thereto, where applicable) referred to in Section 8.9,

                                        8

<PAGE>



will fairly  present the  consolidated  financial  condition  of Delta as of the
respective  dates set forth  therein,  and related  consolidated  statements  of
operations, changes in stockholders' equity and cashflows (including the related
notes,  where  applicable)  referred to in Section  8.9 will fairly  present the
results of the consolidated operations, changes in stockholders' equity and cash
flows for the respective  periods set forth therein,  it being  understood  that
Delta's interim  financial  statements will neither be audited nor prepared with
related notes and that such interim  consolidated  financial  statements will be
subject to normal year-end adjustments.

         4.5  Absence of  Certain  Changes or  Events.  Except as  disclosed  in
Schedule 4.5 to the Delta  Disclosure  Schedule,  since  December 31, 1996,  (i)
neither Delta nor the Subsidiary has incurred any material liability,  except in
the  ordinary  course of their  business  consistent  with their past  practices
(excluding the incurrence of expenses in connection  with this Agreement and the
transactions  contemplated  thereby);  (ii) there has been no  material  adverse
change, or development involving a reasonably  foreseeable  prospective material
adverse change, in or affecting the financial condition, businesses, properties,
or results of  operations  of Delta,  taken as a whole;  and (iii) Delta and the
Subsidiary  have carried on their  respective  businesses in the ordinary course
consistent with their past practices  (excluding the execution of this Agreement
and related matters).

         4.6 Form 10-KSB Annual Report and Other Reports. From December 31, 1991
to the date of this  Agreement,  Delta has  filed  with the OTS and the FDIC all
documents and reports  required to be filed and such reports do not contain,  as
of their  respective  dates,  an untrue  statement of a material fact or omit to
state a material fact necessary to make the statements  therein, in light of the
circumstances under which such statements were made, not misleading.

         4.7  Capitalization.  The authorized capital stock of Delta consists of
5,000,000 shares of common stock, par value of $0.01 per share, 183,365 of which
as of the date  hereof  are  issued  and  outstanding  and are duly  authorized,
validly  issued,  fully  paid and  nonassessable.  No other  class or  series of
capital  stock  of  Delta  is or has  been  authorized.  There  are no  options,
warrants,  calls,  reservations for issuance or commitments of any kind relating
to, or securities  convertible  into, Delta common stock,  except as detailed at
Schedule 4.7 to the Delta Disclosure Schedule.

         4.8 No Actions, Etc. There are no actions,  suits, claims,  proceedings
or  to  the  knowledge  of  the  executive   officers  or  directors  of  Delta,
investigations pending,  threatened or contemplated against or relating to Delta
and/or the Subsidiary or any of their properties  which,  individually or in the
aggregate,  could  materially  and  adversely  affect the  financial  condition,
businesses,  properties or results of operations of Delta,  taken as a whole, or
the ability of Delta to consummate the  transactions  contemplated  hereby,  and
such  officers  and  directors  do not know of any basis for any such  action or
proceeding.  Delta and the Subsidiary are not transacting  business in violation
of any applicable law or regulation which could materially  adversely affect the
financial condition,  businesses,  properties or results of operations of Delta,
taken as a  whole,  or the  ability  of Delta  to  consummate  the  transactions
contemplated  hereby.  Delta and/or the Subsidiary are not parties to any order,
judgment or decree which would reasonably be expected to have a Material Adverse
Effect, and Delta and/or the Subsidiary (a) are not the subject of any cease and
desist order, or other formal or informal  enforcement  action by any regulatory
authority or (b) have made any  commitment to or entered into any agreement with
any regulatory authority that restricts or adversely affects their operations or
financial condition.


                                        9

<PAGE>



         4.9  Compliance  with Laws and Orders.  Except as set forth in Schedule
4.9 to the Delta Disclosure  Schedule,  to the knowledge of Delta, Delta and the
Subsidiary  have not  received  notice  of any  violation  or  alleged  material
violation  of, or are  subject to, any  liability  (whether  accrued,  absolute,
contingent,  direct or indirect) for past or continuing  material violations of,
any material law,  statute or regulation.  Delta is not in default under, and no
event has  occurred  that,  with the lapse of time or action by a third party or
both, could result in a default under the terms of any judgment,  decree, order,
writ,  rule or  regulation  of any  governmental  authority  or  court,  whether
federal, state or local and whether at law or in equity, where the failure to be
in full  compliance  would  reasonably  be  expected  to result  alone or in the
aggregate  in  damages,  which  would be  reasonably  likely to have a  Material
Adverse Effect.

         4.10  Governmental  Regulation.  Delta  and  the  Subsidiary  hold  all
material  licenses,  certificates,  permits,  franchises  and  rights  from  all
appropriate  federal,  state  and other  public  authorities  necessary  for the
conduct of their businesses;  and, between the date hereof and the Closing Date,
Delta will use its best efforts to,  maintain all such  licenses,  certificates,
permits,  franchises and rights in effect.  Except as set forth in Schedule 4.10
to the Delta  Disclosure  Schedule,  Delta and the Subsidiary are not parties or
subject to any agreements, directives, orders or similar arrangements between or
involving  Delta  and/or  the  Subsidiary  and  any  federal  or  state  banking
regulatory authority.

         4.11 Contracts and Commitments. Except as set forth in Schedule 4.11 to
the Delta  Disclosure  Schedule,  Delta and the Subsidiary are not parties to or
bound by any written (a) material lease or license with respect to any property,
real or personal;  (b) material contract or commitment for capital expenditures;
(c)  material  contract or  commitment  for total  expenses  for the purchase of
materials,  supplies or for the  performance  of services by third parties for a
period  of more than 60 days from the date of this  Agreement;  or (d)  material
contract or option for the  purchase  or sale of any real or  personal  property
other than in the ordinary course of business.  To Delta's knowledge,  Delta and
the Subsidiary have performed in all material respects all obligations  required
to be performed by them to date and are not in default  under,  and no event has
occurred which, with the lapse of time or action by a third party or both, could
result in a default  resulting  in material  damages or other  material  default
under any  outstanding  mortgage,  lease,  contract,  commitment or agreement to
which  Delta  and/or  the  Subsidiary  is a party or by which  Delta  and/or the
Subsidiary is bound or under any provision of their articles, charter or bylaws.
Each  such  outstanding  material  mortgage,  lease,  contract,   commitment  or
agreement  is a valid  and  legally  binding  obligation  of  Delta  and/or  the
Subsidiary subject to (x) all applicable bankruptcy,  insolvency,  moratorium or
other similar laws affecting the  enforcement of creditors  rights  generally or
the  rights of  creditors  of savings  associations  the  accounts  of which are
insured  by the  FDIC,  and (y)  the  application  of  equitable  principles  if
equitable remedies are sought.

         4.12 Broker's  Fees.  Neither Delta nor the Subsidiary nor any of their
respective  officers or directors  has employed any broker or finder or incurred
any liability for any broker's fees,  commissions or finder's fees in connection
with any  transactions  contemplated  by this  Agreement,  except that Delta has
engaged, and will pay a fee or commission to, Charles Webb & Company, a Division
of Keefe, Bruyette & Woods, Inc. (the "Financial  Advisor"),  in accordance with
the terms of a letter agreement between Delta and the Financial Advisor, a true,
complete  and correct  copy which has  previously  been  delivered to Bancorp by
Delta.

         4.13 Agreements with Directors,  Officers and  Shareholders.  Except as
set  forth in  Schedule  4.13 to the Delta  Disclosure  Schedule,  no  director,
executive  officer,  or holder of ten percent  (10%) or more of the  outstanding
capital  stock  of  Delta  nor  any  associate  of any  such  person  (a  "Delta
Principal") (a) is or has

                                       10

<PAGE>



during the period subsequent to December 31, 1996, been a party (other than as a
depositor) to any  transaction  with Delta,  whether as a borrower or otherwise,
that (i) was made other than in the ordinary  course of business,  (ii) was made
on  other  than  substantially  the  same  terms,  including  interest  rate and
collateral,  as those  prevailing at the time for comparable  transactions  with
other persons,  or (iii) involves more than the normal risk of collectability or
presents other unfavorable  features;  or (b) is a party to any material loan or
loan commitment,  whether written or oral.  Except as disclosed in Schedule 4.13
to the Delta Disclosure Schedule,  no Delta Principal holds any position with or
owns more  than  five  percent  (5%) of the  outstanding  shares of any class of
voting stock of any depository  organization  other than Delta. For the purposes
of this Section 4.13, the term "depository organization" means a commercial bank
(including a private bank), a savings bank, a trust company,  a savings and loan
association,  a homestead association, a cooperative bank, an industrial bank, a
credit union, or a depository holding company.

         4.14 Title to Properties.  Delta has good and  marketable  title to all
its property  and assets,  whether  real or  personal,  tangible or  intangible,
including,  without limitation,  all assets set forth in its balance sheet as of
September  30, 1996,  except  property and assets sold or otherwise  disposed of
since  September  30, 1996,  in the ordinary  course of business,  subject to no
liens,  mortgages,  pledges,  encumbrances  or charges of any kind except  liens
reflected on said balance sheet and except liens for taxes and  assessments  not
delinquent, pledges to secure deposits and such other liens and encumbrances and
imperfections of title as do not materially affect the value of such property as
reflected on said balance  sheet and which do not  interfere  with or impair its
present or continued use, and all of their material leases are in full force and
effect and Delta is not in default in any material respect thereunder.

         4.15 Environmental Matters. Except as set forth in Schedule 4.15 to the
Delta Disclosure Schedule, to the knowledge of Delta, the real property owned by
Delta  associated with its main office as well as other real property held as an
asset and real  property held as real estate owned as collateral on loans ("Real
Properties")  are  in  material  compliance  with  all  Environmental  Laws,  as
hereinafter  defined, and there are no conditions existing currently which would
subject Delta to damages,  penalties,  injunctive  relief or cleanup costs under
any Environmental Laws or assertions thereof, or which require cleanup, removal,
remedial  action or other  response  pursuant  to  Environmental  Laws by Delta.
Copies of all  environmental  studies,  reports,  notices  and the like known to
exist with regard to the Real  Properties  is contained at Schedule  4.15 to the
Delta  Disclosure  Schedule.   Delta  is  not  a  party  to  any  litigation  or
administrative  proceeding,  nor has Delta  (either  in its own  capacity  or as
trustee  or  fiduciary),  materially  violated  Environmental  Laws nor,  to the
knowledge  of Delta  and  except  as set  forth in  Schedule  4.15 to the  Delta
Disclosure  Schedule,  is Delta  (either  in its own  capacity  or as trustee or
fiduciary)  required to clean up,  remove or take  remedial or other  responsive
action due to the disposal,  depositing,  discharge, leaking or other release of
any hazardous  substances or materials.  To the knowledge of Delta,  none of the
Real Properties  are, nor is Delta,  subject to any judgment,  decree,  order or
citation related to or arising out of any  Environmental  Laws. To the knowledge
of Delta,  no  material  permits,  licenses  or  approvals  are  required  under
Environmental Laws relative to the Real Properties;  and, except as disclosed in
Schedule 4.15 to the Delta Disclosure Schedule, Delta has not stored, deposited,
treated,  recycled,  used  or  disposed  of any  materials  (including,  without
limitation,  asbestos)  on, under or at the Real  Properties  (or tanks or other
facilities  thereon  containing such materials),  which materials if known to be
present  on the Real  Properties  or  present  in soils or ground  water,  would
require cleanup,  removal or some other remedial action under the  Environmental
Laws.  The term  "Environmental  Laws" shall mean all  federal,  state and local
laws,  including  statutes,  regulations,  ordinances,  codes,  rules  and other
governmental restrictions,  standards and requirements relating to the discharge
of air pollutants, water pollutants or process waste water or substances, as now
or at any time hereafter in effect,  including,  but not limited to, the Federal
Solid Waste

                                       11

<PAGE>



Disposal Act, the Federal Hazardous  Materials  Transportation  Act, the Federal
Clean Air Act, the Federal  Clean Water Act, the Federal  Resource  Conservation
and Recovery Act of 1976, the Federal Comprehensive Environmental Responsibility
Cleanup and  Liability Act of 1980, as amended  ("CERCLA"),  regulations  of the
Environmental  Protection Agency,  regulations of the Nuclear Regulatory Agency,
regulations  of the  Occupational  Safety  and  Health  Administration,  and any
so-called "Superfund" or "Superlien" Laws.

         4.16 Insurance. Delta has delivered to FFBC as part of Schedule 4.16 to
the  Delta  Disclosure  Schedule  true,  accurate  and  complete  copies  of all
insurance  policies  and  fidelity  bonds of Delta.  Each such policy is in full
force and effect,  with all premiums due thereon on or prior to the Closing Date
having been paid as and when due.  Delta has not been notified that its fidelity
or insurance  coverage will not be renewed by their  carrier(s) on substantially
the same  terms as their  existing  coverage.  Delta  agrees  that  prior to the
Effective Date, Delta will not decrease its existing  insurance coverage without
the written consent of FFBC. Except as disclosed,  no claim is pending under any
such policy with respect to the business or operations of Delta.

         4.17 Proxy  Statement.  The  information  pertaining to Delta which has
been or will be  furnished  by or on  behalf  of  Delta  or its  management  for
inclusion in the Proxy Statement referred to in Section 8.2 and the Registration
Statement referred to in Section 5.10 or any amendment or supplement thereto (a)
will comply in all  material  respects  with the  provisions  of the  Securities
Exchange Act of 1934, as amended (the "Exchange  Act"), and (b) will not contain
any  untrue  statement  of a  material  fact or omit to  state a  material  fact
required to be stated  therein or  necessary  to make the  statements  contained
therein,  in  light  of  the  circumstances  under  which  they  are  made,  not
misleading.

         4.18 Good Faith. Delta shall use its best efforts in good faith to take
or cause to be taken all action  required under this Agreement on its part to be
taken as  promptly  as  practicable  so as to permit  the  consummation  of this
Agreement at the earliest  practicable  date and cooperate  fully with the other
parties to that end.

         4.19     Employee and Employee Benefit Matters.

                  (a) Schedule  4.19(a) to the Delta  Disclosure  Schedule lists
(i) each pension, profit sharing, stock bonus, thrift,  savings,  employee stock
ownership or other plan, program or arrangement,  which constitutes an "employee
pension  benefit  plan"  within  the  meaning of  Section  3(2) of the  Employee
Retirement  Income  Security  Act  of  1974,  as  amended  ("ERISA"),  which  is
maintained  by  Delta  and/or  the  Subsidiary  or to  which  Delta  and/or  the
Subsidiary  contribute  for the  benefit  of any  current  or  former  employee,
officer,  director,  consultant or agent; (ii) each plan, program or arrangement
for the provision of medical,  surgical, or hospital care or benefits,  benefits
in the event of sickness, accident, disability, death, unemployment,  severance,
vacation, apprenticeship, day care, scholarship, prepaid legal services or other
benefits which constitute an "employee  welfare benefit plan" within the meaning
of Section 3(1) of ERISA,  which is maintained by Delta and/or the Subsidiary or
to which Delta and/or the  Subsidiary  contribute for the benefit of any current
or former  employee,  officer,  director,  consultant or agent;  and (iii) every
other retirement or deferred compensation plan, bonus or incentive  compensation
plan or  arrangement,  stock  option plan,  stock  purchase  plan,  severance or
vacation pay arrangement,  or other fringe benefit plan,  program or arrangement
through which Delta and/or the Subsidiary  provide  benefits for or on behalf of
any current or former employee, officer, director, consultant or agent.


                                       12

<PAGE>



                  (b) All of the plans,  programs and arrangements  described in
this Section 4.19 or listed in Schedule 4.19(a) to the Delta Disclosure Schedule
(hereinafter referred to as the "Delta Benefit Plans") that are subject to ERISA
are in material  compliance  with all applicable  requirements  of ERISA and all
other applicable federal and state laws,  including the reporting and disclosure
requirements of Part I of Title I of ERISA. Each of the Delta Benefit Plans that
is intended to be a pension,  profit sharing,  stock bonus,  thrift,  savings or
employee stock ownership plan that is qualified under Section 401(a) of the Code
satisfies  the  applicable  requirements  of such  provision  and there exist no
circumstances  that would adversely affect the qualified status of any such Plan
under that section,  except with respect to any required  retroactive  amendment
for which the remedial amendment period has not yet expired. Except as set forth
in Schedule 4.19(b) to the Delta Disclosure Schedule, there is no pending or, to
the best knowledge of Delta,  threatened litigation,  governmental proceeding or
investigation  against or  relating  to any Delta  Benefit  Plan and there is no
reasonable basis for any material  proceedings,  claims,  actions or proceedings
against any such Delta  Benefit  Plan.  No Delta  Benefit Plan (or Delta Benefit
Plan fiduciary, in his capacity as such) has engaged in a non-exempt "Prohibited
Transaction"  (as  defined in Section  406 of ERISA and  Section  4975(c) of the
Code)  since the date on which said  sections  became  applicable  to such Plan.
There have been no acts or omissions by Delta that have given rise to any fines,
penalties,  taxes or related  charges under Sections  502(c),  502(i) or 4071 of
ERISA or Chapter 43 of the Code,  or that may give rise to any  material  fines,
penalties,  taxes or  related  damages  under  such laws for which  Delta may be
liable.  All group  health  plans of Delta,  including  any plans of current and
former  Affiliates  of Delta that must be taken into account under Section 4980B
of the Code or Section 601 of ERISA or the requirements of any similar state law
regarding insurance continuation, have been operated in material compliance with
the group health plan continuation coverage requirements of Section 4980B of the
Code and Section 601 of ERISA to the extent such  requirements  are  applicable.
All payments due from any Delta  Benefit Plan (or from Delta with respect to any
Delta Benefit Plan) have been made, and all amounts  properly accrued to date as
liabilities of Delta that have not yet been paid have been properly  recorded on
the books of Delta.

         4.20 Labor Disputes. Delta is not directly or indirectly involved in or
to the  knowledge  of Delta  threatened  with any labor  dispute  or  trouble or
organizational effort, including,  without limitation,  matters regarding actual
or alleged  discrimination by reason of race, creed, sex, disability or national
origin,  which might  materially and adversely  affect the financial  condition,
assets,  businesses or results of operations of Delta and the Subsidiary,  taken
as a whole.

         4.21 Loan  Losses.  The reserve for  possible  loan losses shown on the
consolidated  balance  sheet of  Delta  as of  September  30,  1996,  and on the
unaudited  balance  sheet as of December 31,  1996,  is adequate as of the dates
thereof,  and no notices have been  received from the OTS or the FDIC related to
the adequacy of such reserves within the prior thirty-six months.

         4.22     Taxes.

         (a) Delta has filed on a timely  basis all  Federal  Income Tax Returns
and all other federal, state, municipal and other tax returns which each of them
is required to file, and each has paid all taxes shown to be due on such returns
and,  in  the  opinion  of its  Chief  Executive  and  Financial  Officers,  has
adequately reserved for all current taxes;

         (b) Neither the Internal Revenue Service nor any other taxing authority
is now asserting  against  Delta,  or, to its  knowledge,  threatening to assert
against it, any deficiency or claim for additional taxes, interest or penalty;

                                       13

<PAGE>




         (c) There is no  pending,  or to the  knowledge  of  Delta,  threatened
examination of the Federal Income Tax Returns of Delta and, except for tax years
still subject to the  assessment  and  collection of additional  federal  income
taxes under the three-year  period of limitations  prescribed in Section 6501(a)
of the  Internal  Revenue  Code,  no tax  year  of  Delta  remains  open  to the
assessment and collection of additional Federal Income Taxes; and

         (d) There is no  pending  or,  to the  knowledge  of Delta,  threatened
examination of the State of Colorado Sales Use and/or Personal  Property Tax, or
other local,  county or municipal  taxing  authorities  (the  "Colorado  Taxes")
returns of Delta or any of the  Subsidiaries  and,  except  for tax years  still
subject to the assessment and collection of additional  Colorado Taxes under the
applicable  statutes of  limitations,  no tax year of Delta  remains open to the
assessment and collection of additional taxes.

         4.23 Consents and  Approvals.  Other than as set forth in Schedule 4.23
to the  Delta  Disclosure  Schedule  and other  than the  receipt  of  approvals
required by the Bank Merger Act, the Rules and Regulations of the OTS, the FDIC,
and  applicable  federal  securities  and state  laws,  and the  approval of the
holders of Delta Common  Stock as described in Section 8.1 hereof,  no filing or
registration  with,  no  notice  to and no  permit,  authorization,  consent  or
approval of any third party or any public or  governmental  body or authority is
necessary for the consummation by Delta of the transactions  contemplated by the
Agreement  or to enable  Delta to  continue to conduct  its  business  after the
Effective  Date in a  manner  which  is  consistent  with  that in  which  it is
presently conducted, except where the failure to make such filing or obtain such
permit,  authorization,  consent or approval  will not in the  aggregate  have a
Material Adverse Effect.

         4.24 Knowledge as to Conditions.  Delta knows of no reason  relating to
Delta why the  approvals,  consents  and  waivers  of  governmental  authorities
referred to in Section 8.3 hereof should not be obtained.

         4.25  Accuracy  of  Information.  The  statements  made by Delta in the
Agreement and in any other written documents  executed and/or delivered by or on
behalf of Delta  pursuant to the terms of the  Agreement are true and correct in
all material respects.

         4.26 Absence of Certain  Changes.  Since September 30, 1996, and except
as otherwise permitted by this Agreement,  Delta has not, except as set forth in
Schedule 4.26 to the Delta Disclosure Schedule, (a) issued or sold any corporate
debt  securities;  (b) granted any option for the purchase of its capital stock;
(c) declared or set aside or paid any dividend or other  distribution in respect
of its  capital  stock;  (d)  incurred  any  material  obligation  or  liability
(absolute or  contingent),  except  obligations or  liabilities  incurred in the
ordinary course of business in accordance  with past  practices;  (e) mortgaged,
pledged or  subjected to lien or  encumbrance  (other than  statutory  liens for
taxes not yet  delinquent  and  landlord  liens) any of its  material  assets or
properties except pledges to secure  government  deposits and in connection with
repurchase or reverse  repurchase  agreements;  (f)  discharged or satisfied any
material lien or encumbrance  or paid any  obligation or liability  (absolute or
contingent), other than current liabilities included in Delta's balance sheet as
of September 30, 1996, and current  liabilities  incurred since the date thereof
in the ordinary course of business in accordance with past practices;  (g) sold,
exchanged or otherwise disposed of any of its material capital assets other than
in the  ordinary  course of  business in  accordance  with past  practices;  (h)
materially made or modified any wage or salary increase other than those routine
periodic increases consistent with past practices,  entered into or modified any
employment  contract  with any officer or salaried  employee or  instituted  any
employee welfare,  bonus,  stock option,  profit sharing,  retirement or similar
plan or arrangement;  (i) suffered any damage,  destruction or loss,  whether or
not covered by  insurance,  materially  and  adversely  affecting  its business,
property or assets or waived any rights of value that are material in the

                                       14

<PAGE>



aggregate, considering its business taken as a whole; (j) except in the ordinary
course of business in  accordance  with past  practices,  entered,  or agreed to
enter,  into any agreement or  arrangement  granting any  preferential  right to
purchase any of its assets, properties or rights or requiring the consent of any
party to the transfer and  assignment of any such assets,  properties or rights;
(k) entered into any  material  transaction  outside the ordinary  course of its
business in accordance with past practices,  except as expressly contemplated by
the  Agreement  or (1) except in the ordinary  course of business in  accordance
with  past  practices  or  as  reflected  in  Delta's   consolidated   financial
statements,  sold  or  otherwise  disposed  of any of  its  material  investment
securities.

         4.27 Full Disclosure.  No  representation or warranty made herein or in
any Disclosure  Schedule by Delta, nor any statement or certificate  given or to
be  given  to  FFBC  pursuant  hereto,  or  with  respect  to  the  transactions
contemplated  hereby,  contains  or will  contain  any  untrue  statements  of a
material  fact, or omits or will omit to state a material fact necessary to make
the  statements  contained  herein or therein not misleading and Delta has made,
and will make in good faith on or before the Closing  Date,  full  disclosure of
all material facts with respect to the physical  condition of the properties and
assets of Delta and with respect to the  financial  condition,  liabilities  and
operation of Delta.

         4.28 Opinion.  Delta has received a written  opinion from the Financial
Advisor to the effect that, subject to the terms,  conditions and qualifications
set forth therein,  as of the date thereof,  the consideration to be received by
the   stockholders  of  Delta  pursuant  to  this  Agreement  is  fair  to  such
stockholders  from a financial  point of view. Such opinion has not been amended
or rescinded as of the date of this Agreement.


                                   ARTICLE V.

               REPRESENTATIONS AND WARRANTIES OF BANCORP AND FFBC

         Bancorp  and FFBC  represent  and warrant to and  covenants  with Delta
that:

         5.1 Organization and Qualification of Bancorp. Bancorp is a corporation
duly organized and validly  existing under the laws of the State of Colorado and
has the corporate  power to own all of its properties and assets and to carry on
its business as it is now being  conducted.  Bancorp and FFBC have  delivered to
Delta true and correct  copies of their Articles of  Incorporation,  Charter and
Bylaws,  as the case  may be,  in  effect  on the  date of this  Agreement.  The
deposits of FFBC are insured by the SAIF to the fullest extent permitted by law,
and all premiums required to be paid in connection therewith have been paid when
due by FFBC.  Bancorp owns 100% of the issued and outstanding shares of stock of
FFBC. FFBC is duly organized, validly existing and in good standing as a federal
savings bank under the laws of the United States and has the corporate  power to
own all of its assets and to carry on its business as it is now being conducted.
Bancorp and FFBC are  qualified to do business as  corporations  and are in good
standing  in  each  jurisdiction  in  which  qualification  is  necessary  under
applicable  law, except to the extent that any failures to so qualify would not,
in the  aggregate,  have a material  adverse  effect on the business,  financial
condition or results of operations of Bancorp and FFBC, taken as a whole.

         5.2 Authorization of Agreement.  The Boards of Directors of Bancorp and
FFBC have  authorized the execution of this  Agreement as set forth herein,  and
Bancorp and FFBC,  subject to the approval of this Agreement by the shareholders
of Delta and all appropriate  regulatory authorities as provided in the Colorado
Business  Corporation Act and the Rules and Regulations of the OTS and the FDIC,
have the

                                       15

<PAGE>



corporate power to execute and deliver this Agreement,  and has taken all action
required by law, their respective Articles of Incorporation, Charter, and Bylaws
or  otherwise to  authorize  such  execution  and  delivery,  the Merger and the
consummation of the transactions contemplated hereby, and upon its execution and
delivery (and assuming due execution and delivery by Delta) this  Agreement is a
valid and binding  agreement of FFBC and Bancorp  enforceable in accordance with
its terms, subject to (a) all applicable bankruptcy,  insolvency,  moratorium or
other similar law affecting the enforcement of creditors' rights generally,  and
(b) the application of equitable principles if equitable remedies are sought.

         5.3 No Violation of Other  Instruments.  The  execution and delivery of
this Agreement do not, and the  consummation of the Merger will not, (i) violate
any  provision  of the  Articles of  Incorporation  or Bylaws of  Bancorp,  (ii)
violate  any  provision  of the  Charter or Bylaws of FFBC,  (iii)  violate  any
provision of, or result in the  acceleration  of any obligation  under or in the
termination,  if applicable, of, any mortgage, deed of trust, note, lien, lease,
franchise,  license, permit,  agreement,  instrument,  order, arbitration award,
judgment or decree to which Bancorp or any of its  subsidiaries is a party or by
which it is bound except for such as would not have a material adverse effect on
the  financial  condition,  business,  properties,  or results of  operations of
Bancorp and its subsidiaries, taken as a whole, or the transactions contemplated
hereby, (iv) violate or conflict with any other material restriction of any kind
or  character to which  Bancorp or FFBC is subject,  or (v) enable any person to
enjoin the transactions contemplated hereby. After approval of this Agreement by
the Board of Directors of Bancorp and FFBC, and the approvals of the OTS and the
FDIC,  Bancorp  and FFBC will have  taken all action  required  by law and their
respective Articles of Incorporation,  Charter and Bylaws necessary to authorize
the execution and delivery of this Agreement and to authorize the Merger and the
consummation of the  transactions  contemplated  hereby.  Except as set forth in
Schedule  5.3 of the Bancorp  Disclosure  Schedule,  Bancorp and FFBC know of no
reason  (including those relating to fair lending laws or other laws relating to
discrimination, including, without limitation, the Equal Credit Opportunity Act,
the Fair Housing Act, the Community  Reinvestment Act, the Truth in Lending Act,
and the Home Mortgage Disclosure Act, and anti-trust or consumer disclosure laws
and regulations) why the regulatory approvals should not be obtained.

         5.4 Financial  Statements.  Bancorp has  previously  delivered to Delta
copies of (a) the consolidated balance sheets of Bancorp and FFBC as of December
31 for the fiscal years 1996 and 1995 and the related consolidated statements of
income, changes in stockholder's equity and cash flows for the fiscal years 1994
through 1996, inclusive, as reported in Bancorp's Annual Report on Form 10-K for
the fiscal year ended  December  31, 1996 filed with the SEC under the  Exchange
Act, in each case  accompanied by the audit report of KPMG Peat Marwick LLP. The
December  31, 1996  consolidated  balance  sheet of Bancorp  (including  related
notes, where applicable) fairly presents the consolidated  financial position of
Bancorp and its  Subsidiary as of the date thereof and the financial  statements
referred to in Section 8.9 hereof will fairly present  (subject,  in the case of
any unaudited  statements,  to recurring audit adjustments  normal in nature and
amount) the results of the consolidated  operations and changes in shareholders'
equity  and  consolidated  financial  position  of  Bancorp  and  FFBC  for  the
respective  fiscal periods or as of the respective dates therein set forth; each
of such statements  (including the related notes, where applicable)  comply, and
the financial  statements  referred to in Section 8.9 hereof will comply, in all
material respects with applicable accounting requirements and with the published
rules  and  regulations  of the  SEC  with  respect  thereto;  and  each of such
statements  (including the related notes,  where  applicable)  has been, and the
financial  statements  referred to in Section  8.9 hereof  will be,  prepared in
accordance with GAAP consistently applied during the periods involved, except as
indicted  in the notes  thereto  or,  in the case of  unaudited  statements,  as
permitted by Form 10-Q.


                                       16

<PAGE>



         5.5  Absence  of  Certain  Changes  or  Events.  Except as set forth in
Schedule 5.5 of the Bancorp  Disclosure  Schedule,  since December 31, 1996, (i)
neither  Bancorp nor FFBC has  incurred any  material  liability,  except in the
ordinary  course  of  their  business   consistent  with  their  past  practices
(excluding the incurrence of expenses in connection  with this Agreement and the
transactions  contemplated  thereby);  (ii) there has been no  material  adverse
change, or development involving a reasonably  foreseeable  prospective material
adverse change, in or affecting the financial condition, businesses, properties,
or  results  of  operations  of Bancorp  and FFBC,  taken as a whole;  and (iii)
Bancorp and FFBC have  carried on their  respective  businesses  in the ordinary
course  consistent  with their past  practices  (excluding the execution of this
Agreement and related matters).

         5.6 Form 10-K Annual Report and Other Reports.  Bancorp's Annual Report
on Form 10-K filed with the  Securities  and  Exchange  Commission  for the year
ended December 31, 1996,  heretofore delivered to Delta, does not contain, as of
the date thereof,  any untrue  statement of a material fact or omit to state any
material  fact  necessary  to make  the  statements  therein,  in  light  of the
circumstances  under which such  statements  were made,  not  misleading.  Since
December 29, 1995, Bancorp has filed with the Securities and Exchange Commission
all documents and reports  required to be filed and such reports do not contain,
as of their respective  dates, an untrue statement of a material fact or omit to
state a material fact necessary to make the statements  therein, in light of the
circumstances under which such statements were made, not misleading.

         5.7 No Actions, Etc. There are no actions, suits, claims or proceedings
or,  to the  knowledge  of the  executive  officers  or  directors  of  Bancorp,
investigations  pending,  threatened  or  contemplated  against or  relating  to
Bancorp and/or FFBC or any of their  properties  which,  individually  or in the
aggregate,  could  materially  and  adversely  affect the  financial  condition,
businesses, properties or results of operations of Bancorp, taken as a whole, or
the  ability of  Bancorp or FFBC to  consummate  the  transactions  contemplated
hereby,  and such  officers and  directors do not know of any basis for any such
action or proceeding. Bancorp and FFBC are not transacting business in violation
of any applicable law or regulation which could materially  adversely affect the
financial condition, businesses, properties or results of operations of Bancorp,
taken  as a  whole,  or the  ability  of  Bancorp  or  FFBC  to  consummate  the
transactions  contemplated  hereby.  Bancorp  and/or FFBC are not parties to any
order,  judgment or decree which would reasonably be expected to have a Material
Adverse Effect, and Bancorp and/or FFBC (a) are not the subject of any cease and
desist order, or other formal or informal  enforcement  action by any regulatory
authority or (b) have made any  commitment to or entered into any agreement with
any regulatory authority that restricts or adversely affects their operations or
financial condition.

         5.8 Capitalization. As of the date hereof, the authorized capital stock
of Bancorp  consists of (i) 50,000,000,  shares of common stock,  par value $.10
per share,  of which  16,561,425,  are issued and outstanding and are fully paid
and  nonassessable  and  3,579,059  were held in  Bancorp's  treasury,  and (ii)
25,000,000  shares of  preferred  stock,  par value of $.10 per share  ("Bancorp
Preferred Stock"),  of which none are issued and outstanding.  As of the date of
this  Agreement,  except as set for in Schedule  5.8 to the  Bancorp  Disclosure
Schedule,  no shares of Bancorp  Common Stock were reserved for issuance.  As of
the date of this Agreement,  no shares of Bancorp  Preferred Stock were reserved
for  issuance,  except  for  1,500,000  shares of Series A Junior  Participating
Preferred Stock reserved for issuance upon exercise of the rights distributed to
the holders of Bancorp Common Stock pursuant to the Rights  Agreement,  dated as
of July 21,  1996,  between  Bancorp and American  Securities  Transfer & Trust,
Inc.,  as Rights Agent (the  "Rights  Agreement").  As of the date  hereof,  the
authorized  capital  stock of FFBC consists of (i)  15,000,000  shares of common
stock,  par value $1.00 per share,  of which 100,000 are issued and  outstanding
solely to

                                       17

<PAGE>



Bancorp and are fully paid and nonassessable and (ii) 5,000,000 shares of serial
preferred stock, none of which is issued.

         5.9 Good Faith.  Bancorp and FFBC shall use their best  efforts in good
faith to take or cause to be taken all action  required  under this Agreement on
its part to be taken as promptly as practicable so as to permit the consummation
of this Agreement at the earliest  practicable date and cooperate fully with the
other parties to that end.

         5.10  Registration.  Bancorp will cause a  Registration  Statement  (or
other  appropriate  form)  to be  filed  with  and  declared  effective  by  the
Securities and Exchange  Commission  ("SEC"),  appropriate  agencies  regulating
securities, and other governmental agencies having jurisdiction, with respect to
the  securities to be issued in  conjunction  with the Merger.  The  information
pertaining to Bancorp which will appear in the Registration  Statement and Proxy
Statement will contain no untrue statement of any material fact or omit to state
any  material  fact  required  to be stated  therein  or  necessary  to make the
statements therein, in light of the circumstances under which they are made, not
misleading.

         5.11  Copies  of  Public  Information.  Bancorp  has made or will  make
available  for review by Delta all  information  publicly  available  concerning
Bancorp and all pension,  retirement,  thrift,  group insurance or similar plans
with respect to any of the directors,  officers or other employees of Bancorp or
FFBC.

         5.12   Undisclosed   Liabilities:   Taxes.   Bancorp  has  no  material
liabilities  other than those  liabilities  disclosed  on or provided for in its
consolidated  balance sheet as of December 31, 1996,  and  liabilities  incurred
since  such  date in the  ordinary  course  of  business.  Bancorp  has paid all
federal, state and local taxes now due and payable and there are no material tax
items now in dispute or anticipated to be disputed.

         5.13 Title to Properties.  Bancorp has good and marketable title to all
its  property  and  assets  set forth on its  consolidated  balance  sheet as of
December 31,  1996,  except  property  and assets sold or otherwise  disposed of
since  December 31,  1996,  in the  ordinary  course of business,  subject to no
liens,  mortgages,  pledges,  encumbrances  or charges of any kind except  liens
reflected  on said  consolidated  balance  sheet and except  liens for taxes and
assessments not delinquent, pledges to secure deposits, and such other liens and
encumbrances and imperfections of title as do not materially affect the value of
such property as reflected on said balance sheet and which do not interfere with
or impair its present or continued  use, and all of its leases are in full force
and effect and Bancorp is not in default thereunder.

         5.14 Absence of Regulatory Actions. Neither Bancorp nor FFBC is a party
to any cease and desist order,  written agreement or memorandum of understanding
with,  or a party to any  commitment  letter or  similar  undertaking  to, or is
subject to any order or  directive  by, or is a recipient  of any  extraordinary
supervisory letter from, or has adopted any board resolutions at the request of,
federal  or state  governmental  authorities  charged  with the  supervision  or
regulation of the  operations of any of them nor has it been advised by any such
government  authority  that it is  contemplating  issuing or  requesting  (or is
considering  the  appropriateness  of issuing  or  requesting)  any such  order,
directive,  written  agreement,   memorandum  or  understanding,   extraordinary
supervisory letter, commitment letter, board resolutions or similar undertaking.

         5.15 Labor Disputes.  Bancorp is not directly or indirectly involved in
or  threatened  with any labor  dispute  or trouble  or  organizational  effort,
including,   without   limitation,   matters   regarding   actual   or   alleged
discrimination  by reason of race,  creed,  sex,  disability or national origin,
which might  materially and adversely  affect its financial  condition,  assets,
businesses or results of operations.

                                       18

<PAGE>




         5.16 Reserve for Possible  Loan Losses.  The reserve for possible  loan
losses  shown on the  consolidated  balance  sheet of Bancorp as of December 31,
1996, is adequate as of the date thereof.

         5.17 Benefit Plans.  All of the employee  benefit  plans,  programs and
arrangements  maintained by Bancorp or FFBC ("Bancorp  Benefit  Plans") that are
subject to ERISA are in material compliance with all applicable  requirements of
ERISA and all other applicable  federal and state laws,  including the reporting
and disclosure  requirements of Part I of Title I of ERISA.  Each of the Bancorp
Benefit  Plans that is intended to be a pension,  profit  sharing,  stock bonus,
thrift, savings or employee stock ownership plan that is qualified under Section
401(k) of the Code satisfies the applicable  requirements  of such provision and
there exist no circumstances that would adversely affect the qualified status of
any  such  Plan  under  that  section,  except  with  respect  to  any  required
retroactive  amendment  for  which the  remedial  amendment  period  has not yet
expired.  There is no pending or, to the best  knowledge of Bancorp,  threatened
litigation,  governmental proceeding or investigation against or relating to any
Bancorp  Benefit  Plan  and  there  is no  reasonable  basis  for  any  material
proceedings,  claims,  actions or proceedings  against any such Bancorp  Benefit
Plan. No Bancorp Benefit Plan (or Bancorp Benefit Plan fiduciary in his capacity
as such) has engaged in a  non-exempt  "Prohibited  Transaction"  (as defined in
Section  406 of ERISA and  Section  4975(c) of the Code) since the date on which
said  sections  became  applicable  to such  Plan.  There  have  been no acts or
omissions by Bancorp or FFBC that have given rise to any fines, penalties, taxes
or related charges under Sections 502(c),  502(i) or 4071 of ERISA or Chapter 43
of the Code, or that may give rise to any material  fines,  penalties,  taxes or
related  damages  under such laws for which  Bancorp or FFBC may be liable.  All
group  health  plans of Bancorp  and FFBC,  including  any plans of current  and
former  Affiliates  of  Bancorp or FFBC that must be taken  into  account  under
Section  4980B of the Code or Section  601 of ERISA or the  requirements  of any
similar  state law  regarding  insurance  continuation,  have been  operated  in
material   compliance   with  the  group  health  plan   continuation   coverage
requirements of Section 4980B of the Code and Section 601 of ERISA to the extent
such requirements are applicable. All payments due from any Bancorp Benefit Plan
(or from  Bancorp or FFBC with  respect to any Bancorp  Benefit  Plan) have been
made, and all amounts  properly accrued to date as liabilities of Bancorp or any
Bancorp  Subsidiary  that have not yet been paid have been properly  recorded on
the books of Bancorp or FFBC, as appropriate.

         5.18 Accuracy of  Information.  The statements made by Bancorp and FFBC
in the Agreement and in any other written documents executed and/or delivered by
or on behalf of Bancorp and FFBC pursuant to the terms of the Agreement are true
and correct in all material respects.

         5.19  Knowledge  as to  Conditions.  Bancorp and FFBC know of no reason
relating  to  Bancorp  and FFBC  why the  approvals,  consents  and  waivers  of
governmental authorities referred to in Section 5.5 should not be obtained.

         5.20 Other  Transactions.  Nothing contained herein shall in any manner
limit the ability of Bancorp and FFBC to acquire additional banking institutions
or other  corporations,  either  before or after the  Effective  Date,  for such
consideration  (cash,  notes, common or preferred stock) and upon such terms and
conditions as Bancorp deems appropriate.  Notwithstanding the foregoing, Bancorp
will not,  and will  cause its  subsidiaries  to not,  make or agree to make any
acquisition or take any action that materially  adversely affects its ability to
consummate the transactions contemplated hereby in a reasonably timely manner.

         5.21 Full Disclosure.  No  representation or warranty made herein or in
any  Disclosure  Schedule by Bancorp and FFBC,  nor any statement or certificate
given or to be given to Delta pursuant hereto, or

                                       19

<PAGE>



with respect to the transaction  contemplated  hereby,  contains or will contain
any  untrue  statements  of a  material  fact,  or omits or will omit to state a
material fact necessary to make the statements  contained  herein or therein not
misleading  and Bancorp  has made,  and will make in good faith on or before the
Closing Date, full disclosure of all material facts with respect to the physical
condition  of the  properties  and  assets of  Bancorp  and with  respect to the
financial condition, liabilities and operation of Bancorp.


                                   ARTICLE VI.

                            COVENANTS OF THE PARTIES

         6.1      Conduct of Delta's Business.

         (a) Unless the prior  written  consent of FFBC shall have been obtained
(which shall not be unreasonably  withheld) and except as otherwise contemplated
herein, Delta will, and Delta shall cause the Subsidiary to:

                  (i)  operate  its   businesses  in  the  ordinary   course  in
         accordance with past business practices, except however, as of the date
         of this  Agreement and  thereafter,  Delta's  residential  construction
         lending activities shall be limited as detailed at Schedule 6.1 herein;

                  (ii) use its best  efforts to  preserve  intact  its  business
         organization and assets,  maintain their rights and franchises,  retain
         the services of its officers  and key  employees  (except that it shall
         have the  right to  terminate  the  employment  of any  officer  or key
         employee in accordance  with  established  employment  procedures)  and
         maintain its relationships with customers;

                  (iii)  maintain its  corporate  existence in good standing and
         file all required Delta Reports (as defined in Section 13.6 hereof);

                  (iv)  use  its  best  efforts  to  maintain  and  keep  their 
         properties  in  as  good repair and condition as at present, except for
         ordinary wear and tear;

                  (v) use its best  efforts  to keep in full  force  and  effect
         adequate fire, casualty, public liability,  employer fidelity and other
         insurance coverage and bonds comparable in amount and scope of coverage
         to that now  maintained by it and, in the event that Delta is unable to
         keep such  insurance  and bonds in full  force and  effect,  to provide
         prompt notice of such failure to FFBC and Bancorp;

                  (vi) perform all material obligations required to be performed
         by it under all material contracts, leases, and  documents  relating to
         or affecting its assets, properties, and business;

                  (vii) use its best  efforts to comply  with and perform in all
         material  respects all  obligations  and duties  imposed upon it by all
         applicable laws and regulations;

                  (viii) as soon as reasonably practicable,  furnish FFBC copies
         of all of  Delta's  periodic  reports  filed  with the OTS and the FDIC
         subsequent to the date hereof;


                                       20

<PAGE>



                  (ix) Delta shall (i) give Bancorp prompt written notice of the
         receipt  of any  notice  from a  stockholder  of his  intent  to demand
         payment  for his  shares,  (ii) not  settle or offer to settle any such
         demands  without  the prior  written  consent of Bancorp and (iii) not,
         without  the prior  written  consent of  Bancorp,  waive any failure to
         timely  deliver a written  objection  to the  Merger  and a demand  for
         appraisal of such shares in accordance with applicable law; and

                  (x) immediately  upon the execution of this Agreement,  direct
         its  accountants  and attorneys to give FFBC and Bancorp  access to all
         relevant  and  material  information,   documents  and  working  papers
         pertaining to Delta.

         (b) Negative  Covenants.  Except as  specifically  contemplated by this
Agreement,  from the date hereof until the Effective  Date,  Delta shall not do,
nor cause the  Subsidiary to do,  without the prior written  consent of FFBC and
Bancorp, any of the following:

                  (i) incur any material  liabilities  or material  obligations,
         whether  directly or by way of guaranty,  including any  obligation for
         borrowed money whether or not evidenced by a note,  bond,  debenture or
         similar  instrument  or enter  into or extend  any  material  agreement
         (including  existing  employment  agreements)  or lease,  except in the
         ordinary course of business  consistent with past business practices or
         in connection with the  transactions  contemplated and permitted by the
         Agreement.  Notwithstanding  the foregoing,  the term of the employment
         agreement  between Delta and Mr. Lesley R.  McPherson,  Vice President,
         may be  extended  up to a term  ending  on June  1,  1998,  within  the
         discretion of Delta.  Notwithstanding  the  foregoing,  the  employment
         agreement  between Delta and Mr.  Humphries  may be amended  within the
         discretion  of Delta to  provide  for an  extension  of the term of the
         employment  agreement for a term ending on June 1, 2000,  provided that
         any such amendment also provides that such individual  shall not, other
         than as  requested  by Delta,  or any  successor  to  Delta,  engage in
         employment  or  other  professional  activities  for the  benefit  of a
         financial institution or other business entity involved in transactions
         involving banking, mortgage lending, consumer debt financing,  business
         financing,  accepting  of retail  insured  deposits  and other  related
         activities  currently  engaged in by Delta,  or any  succesor to Delta,
         within a one hundred  mile radius of Delta,  Colorado,  for a period of
         not  less  than  eighteen  months  from  the  date  of  termination  of
         employment with Delta or any successor to Delta, if later,  without the
         prior written consent of Delta or any successor to Delta.

                  (ii) (A) grant any material  increase in  compensation  to its
         directors  or grant any  increase in  compensation  to its officers and
         employees  either  individually or as a class,  except routine periodic
         increases and performance  bonuses  pursuant to Delta's  existing bonus
         plan in the  ordinary  course of business and in  accordance  with past
         practices  or as required by law,  (B) effect any change in  retirement
         benefits to any class of employees or officers  (unless any such change
         shall be required by applicable law) that would increase its retirement
         benefit  liabilities,  (C) adopt, enter into, amend or modify any Delta
         Benefit Plan, or (D) enter into or amend any  employment,  severance or
         similar  agreements  or  arrangements  with any  directors or officers,
         except as  contemplated  by the Agreement;  provided,  however that any
         bonuses  pursuant to Delta's bonus plan shall be limited to 115% of the
         awards granted in fiscal 1996;

                  (iii)  declare  or pay any  dividend  on,  or make  any  other
         distribution  in respect of, its  outstanding  shares of capital  stock
         other than in accordance  with past practice as detailed at Section 8.8
         hereinafter;

                                       21

<PAGE>




                  (iv) (A) except  pursuant to the exercise of existing  options
         as of the date of this Agreement, redeem, purchase or otherwise acquire
         any  shares  of its  capital  stock or any  securities  or  obligations
         convertible  into or exchangeable  for any shares of its capital stock,
         or any  options,  warrants,  conversion  or other rights to acquire any
         shares of their  capital stock or any such  securities or  obligations;
         (B) subject to the fiduciary obligations of Delta's Board of Directors,
         merge with or into any other corporation,  savings institution or bank,
         permit any other corporation, savings institution or bank to merge into
         it or  consolidate  with any other  corporation  or bank, or effect any
         reorganization or  recapitalization;  (C) purchase or otherwise acquire
         any substantial  portion of the assets,  or more than five percent (5%)
         of any class of stock, of any corporation, savings institution, bank or
         other business; (D) liquidate, sell, dispose of, or encumber any assets
         or  acquire  any  assets,  other  than in the  ordinary  course  of its
         business  consistent  with past  practices;  or (E)  split,  combine or
         reclassify  any of its capital  stock or issue or  authorize or propose
         the  issuance of any other  securities  in respect of, in lieu of or in
         substitution for, shares of its capital stock;

                  (v) except pursuant to the exercise of existing  options as of
         the date of this Agreement,  issue,  deliver,  award, grant or sell, or
         authorize or propose the issuance,  delivery,  award, grant or sale of,
         any shares of its capital stock of any class (including  shares held in
         treasury), any debt instrument having a right to vote or any securities
         convertible  into, or any rights,  warrants or options to acquire,  any
         such shares, voting debt or convertible securities;

                  (vi) except to the extent  legally  required for the discharge
         by the board of directors of its fiduciary duties,  Delta shall direct,
         and  shall use its best  efforts  to cause  its  directors,  employees,
         agents and  representatives  not to, during the period beginning on the
         date hereof and ending on the first to occur of (a) the Effective  Date
         or (b) the  termination  of this  Agreement (i) sell or arrange for the
         sale of any Delta capital stock;  (ii) negotiate,  solicit or encourage
         or authorize  any person to solicit from any third party any  proposals
         relating to the merger or  consolidation  of Delta,  disposition of the
         business or assets of Delta or the  acquisition of the capital stock or
         the common  stock or Delta;  or (iii) make any  information  concerning
         Delta available to any person for the purpose of affecting or causing a
         merger, consolidation or disposition of Delta or their assets or common
         stock.

                  (vii) propose or adopt any  amendments  to Delta's  Charter or
         bylaws,  except such  amendments as may be required to  consummate  the
         transactions contemplated by this Agreement;

                  (viii) enter into an  agreement  in principle  with respect to
         any  acquisition  of a material  amount of assets or  securities or any
         release or  relinquishment  of any material  contract rights not in the
         ordinary course of business;

                  (ix)  except in its fiduciary capacity, purchase any shares of
         capital stock of Bancorp;

                  (x)  change  any of its  methods  of  accounting  in effect at
         September 30, 1996, or change any of its methods of reporting income or
         deductions  for federal  income tax purposes from those employed in the
         preparation  of the federal  income tax  returns  for the taxable  year
         ending  September  30,  1996,  except  as  may  be  required  by law or
         generally accepted accounting principles;

                  (xi) willfully take action which would or is reasonably likely
         to (i) adversely affect the ability of either of Bancorp, FFBC or Delta
         to obtain any necessary approvals of governmental

                                       22

<PAGE>



         authorities  required for the transactions  contemplated  hereby;  (ii)
         adversely   affect  Delta's   ability  to  perform  its  covenants  and
         agreements  under  this  Agreement;  or  (iii)  result  in  any  of the
         conditions  to the  Merger  set  forth in  Articles  X and XI not being
         satisfied;

                  (xii) change in any material respect the lending,  investment,
         deposit,  asset and liability  management and other  material  policies
         concerning the business of Delta,  unless required by law or regulation
         or,  with  respect to lending or  depository  activities,  unless  such
         change is made in response to market conditions;

                  (xiii) file any applications or make any contract with respect
         to  branching  by  Delta  (whether  de  novo  or by  purchase,  sale or
         relocation);

                  (xiv)  form any new  subsidiary  or cause or permit a material
         change  in  the  activities   presently  conducted  by  Delta  or  make
         additional material investments in subsidiaries or enter into or invest
         in any partnership, joint venture or other business enterprise;

                  (xv) purchase any debt  securities  or  derivative  securities
         including  collateralized  mortgage obligations or real estate mortgage
         investment  conduits  products  that are defined as "high risk mortgage
         securities" under OTS Thrift Bulletin No. 52;

                  (xvi)agree in writing or otherwise to do any of the foregoing.

         6.2  Covenants  of Bancorp.  Except as set forth in Schedule 6.2 of the
Bancorp  Disclosure  Schedule or as otherwise  contemplated by this agreement or
consented to in writing by Delta,  Bancorp  shall not, and shall not permit FFBC
to:

                  (a)  solely,  in the  case  of  Bancorp,  declare  or pay  any
extraordinary or special dividends on or make any other extraordinary or special
distributions in respect of any of its capital stock;  provided,  however,  that
nothing  contained  herein shall prohibit  Bancorp from increasing the quarterly
cash dividend of the Bancorp Common Stock;

                  (b) take any action  that is  intended  or may  reasonably  be
expected to result in any of its  representations  and  warranties  set forth in
this Agreement  being or becoming untrue in any material  respect,  or in any of
the conditions to the Merger set forth in Article IX not being satisfied,  or in
a violation of any provision of this  agreement  except in every case, as may be
required by applicable law;

                  (c)take or cause to be taken any action which would disqualify
the Merger as a tax free reorganization under Section 368 of the Code;

                  (d) amend its  Articles  of  Incorporation  or Bylaws or other
governing  instrument in a manner which would adversely affect in any manner the
terms of the Bancorp  Common Stock or the ability of Bancorp to  consummate  the
transactions contemplated hereby;

                  (e) make any acquisition that individually or in the aggregate
can reasonably be expected to materially adversely affect the ability of Bancorp
to  consummate  the  transactions  contemplated  hereby in a  reasonably  timely
manner, or enter into any agreement providing for, or otherwise  participate in,
any merger, consolidation or other transaction in which Bancorp or any surviving
corporation may be required

                                       23

<PAGE>



not to  consummate  the  Merger  or any of the other  transactions  contemplated
hereby in accordance with the terms of this Agreement; or

                  (f)  engage  in any  conversations  or  negotiations  with any
existing  loan  origination  correspondent  of Delta prior to the closing of the
Merger,  without the prior consent of Delta, such consent shall not unreasonably
be withheld.

                  (g)      agree to do any of the foregoing.

         6.3 Reports.  The Parties will use their best efforts to keep the other
Parties  fully  informed  concerning  all  trends and  developments  of which it
becomes  aware  that may  have a  material  adverse  effect  upon the  business,
properties  or condition  (either  financial  or  otherwise)  of Delta,  FFBC or
Bancorp, as the case may be.

         6.4 Breaches.  The Parties shall, in the event they become aware of the
impending or threatened  occurrence of any event or condition  which would cause
or  constitute a material  breach (or would have caused or  constituted a breach
had such event  occurred or been known  prior to the date  hereof) of any of its
representations  or  agreements  contained  or referred  to herein,  give prompt
written  notice thereof to the other Party and use their best efforts to prevent
or promptly remedy the same.

         6.5 Consents and Approvals. The Parties shall use their best efforts to
assist the Parties in obtaining the consents and approvals referenced in Section
8.3 hereof.

         6.6      Non-Solicitation.

         (a) Delta shall not (i) solicit,  initiate,  participate in discussions
of, or encourage or take any other action to facilitate (including by way of the
disclosing  or furnishing of any  information  that is not legally  obligated to
disclose or furnish) any inquiry or the making of any  proposal  relating to any
Acquisition   Transaction   (as  defined  below)  or  a  potential   Acquisition
Transaction with respect to itself or (ii) (A) solicit, initiate, participate in
discussions  of, or encourage or take any other action to facilitate any inquiry
or proposal,  or (B) enter into any  agreement,  arrangement,  or  understanding
(whether written or oral) regarding any proposal or transaction providing for or
requiring it to abandon,  terminate or fail to  consummate  this  Agreement,  or
compensating it under any of the instances described in this clause. Delta shall
immediately  instruct and otherwise use its best efforts to cause its directors,
officers,  employees,  agents,  advisors  (including,  without  limitation,  any
investment  banker,  attorney,  or accountant  retained by it),  consultants and
other representatives to comply with such prohibitions.  Delta shall immediately
cease  and cause to be  terminated  any  existing  activities,  discussions,  or
negotiations  with  any  parties  conducted  heretofore  with  respect  to  such
activities.  Notwithstanding the foregoing, Delta may provide information at the
request  of or enter into  negotiations  with a third  party with  respect to an
Acquisition  Transaction if the Board of Directors of Delta determines,  in good
faith, that the exercise of its fiduciary duties to Delta's  stockholders  under
applicable law, as advised in a written opinion issued by its counsel,  requires
it to take such action, and, provided further, that Delta may not, in any event,
provide to such third party any information which it has not provided to Bancorp
or FFBC.  Delta shall  promptly  notify Bancorp or FFBC orally and in writing in
the event it receives any such inquiry or proposal and shall provide  reasonable
detail of any relevant facts relating to such inquiries, along with a summary of
the written  opinion of its counsel.  This Section  shall not prohibit  accurate
disclosure  by Delta in any  document  (including  the Proxy  Statement  and the
Registration  Statement)  or  other  disclosure  to the  extent  required  under
applicable law if in the opinion of

                                       24

<PAGE>



the Board of Directors of Delta,  disclosure is required under applicable law as
to transactions contemplated hereby.

         (b) "Acquisition Transaction" shall, with respect to Delta, mean any of
the following: (i) a merger or consolidation,  or any similar transaction (other
than the Merger) of any  company  with  Delta,  (ii) a purchase,  lease or other
acquisition of all or substantially all the assets of Delta, (iii) a purchase or
other acquisition of "beneficial  ownership" by any "person" or "group" (as such
terms are defined in Section 13(d)(3) of the Securities Exchange Act of 1934, as
amended)  (including  by  way  of  merger,  consolidation,  share  exchange,  or
otherwise) which would cause such person or group to become the beneficial owner
of  securities  representing  20.0% or more of the  voting  power of Delta,  but
excluding the acquisition of beneficial  ownership by any employee  benefit plan
maintained  or  sponsored by Delta,  (iv) a tender or exchange  offer to acquire
securities representing 20.0% or more of the voting power of Delta, (v) a public
proxy or consent  solicitation  made to stockholders of Delta seeking proxies in
opposition to any proposal  relating to any of the transactions  contemplated by
this  Agreement  that has been  recommended  by the Board of Directors of Delta,
(vi) the filing of an application or notice with the Federal Reserve Board,  the
OTS, or any other federal or state regulatory  authority (which  application has
been accepted for processing)  seeking  approval to engage in one or more of the
transactions  referenced in clauses (i) through (iv) above,  or (vii) the making
of a bona fide proposal to Delta or its  stockholders by public  announcement or
written communication,  that is or becomes the subject of public disclosure,  to
engage in one or more of the transactions  referenced in clauses (i) through (v)
above.


                                  ARTICLE VII.

                         INVESTIGATION - CONFIDENTIALITY

         7.1      Access to Information.

         (a) Upon  reasonable  notice and subject to applicable laws relating to
the exchange of  information,  Delta shall,  and shall cause the  Subsidiary to,
afford   to  the   officers,   employees,   accountants,   counsel   and   other
representatives of Bancorp and FFBC, access, during normal business hours during
the period prior to the Effective Time, to all its properties, books, contracts,
commitments,  records,  officers,  employees,  accountants,  counsel  and  other
representatives  and,  during  such  period,  Delta  shall,  and shall cause the
Subsidiary  to, make  available  to Bancorp and FFBC (i) a copy of each  report,
schedule,  registration  statement  and other  document  filed or received by it
during such period pursuant to the  requirements  of Federal  securities laws or
Federal or state  banking laws (other than  reports or documents  which Delta is
not permitted to disclose under  applicable law) and (ii) all other  information
concerning  its  business,  properties  and  personnel  as Bancorp  and FFBC may
reasonably  request.  Neither  Delta nor the  Subsidiary  shall be  required  to
provide  access to or to disclose  information  where such access or  disclosure
would  violate  or  prejudice  the  rights of Delta  customers,  jeopardize  any
attorney-client  privilege  or  contravene  any law,  rule,  regulation,  order,
judgment,  decree, fiduciary duty or binding agreement entered into prior to the
date of this  Agreement.  The parties  hereto will make  appropriate  substitute
disclosure  arrangements  under  circumstances  in which the restrictions of the
preceding  sentence apply.  Bancorp will hold all such information in confidence
to the extent  required  by, and in  accordance  with,  the  provisions  of this
Agreement.


                                       25

<PAGE>



         (b) Upon  reasonable  notice and subject to applicable laws relating to
the exchange of information, Bancorp shall, and shall cause its subsidiaries to,
afford   to  the   officers,   employees,   accountants,   counsel   and   other
representatives of Delta, access, during normal business hours during the period
prior to the  Effective  Time,  to such  information  regarding  Bancorp and its
subsidiaries  as  shall  be  reasonably  necessary  for  Delta  to  fulfill  its
obligations  pursuant to this Agreement to prepare the Proxy  Statement or which
may be reasonably  necessary for Delta to confirm that the  representations  and
warranties  of Bancorp and FFBC  contained  herein are true and correct and that
the covenants of Bancorp and FFBC  contained  herein have been  performed in all
material respects. Neither Bancorp nor any of its subsidiaries shall be required
to provide access to or to disclose  information where such access or disclosure
would violate or prejudice  the rights of Bancorp's  customers,  jeopardize  any
attorney-client  privilege  or  contravene  any law,  rule,  regulation,  order,
judgment,  decree, fiduciary duty or binding agreement entered into prior to the
date of this  Agreement.  The parties  hereto will make  appropriate  substitute
disclosure  arrangements  under  circumstances  in which the restrictions of the
preceding  sentence apply. Delta will hold all such information in confidence to
the  extent  required  by,  and in  accordance  with,  the  provisions  of  this
Agreement.

         7.2 Confidentiality.  Until the Closing Date, neither Bancorp nor Delta
shall,  without the prior written consent of the other party,  disclose to third
parties, and shall use care to assure that their directors, officers, employees,
and advisers do not disclose to third  parties,  any  confidential  information,
which shall include all information received from Bancorp or Delta in the course
of  discussing,  investigating,  negotiating  and  performing  the  transactions
contemplated  by this  Agreement,  whether such  information  has been  obtained
before or after the date of execution of this Agreement.  The term "confidential
information" does not include information which (i) is known to Bancorp or FFBC,
their directors,  officers,  employees, or advisers,  prior to its disclosure to
Bancorp by Delta;  (ii) is or becomes  publicly known or available;  or (iii) is
independently  developed  or  discovered  by Bancorp or FFBC,  their  directors,
officers,  employees,  or advisers outside of the  discussions,  investigations,
negotiations and performance contemplated by this Agreement.  "Third parties" do
not include directors, officers, employees, or advisors of Delta.

         In the event  that the Merger  contemplated  by this  Agreement  is not
consummated,  or this  Agreement  is  otherwise  terminated,  the Parties  shall
promptly return to each other all such confidential  information (and all copies
thereof), without retaining any copies, or to the extent agreed by Bancorp, FFBC
or Delta, as the case may be, shall destroy  information and documents not to be
returned,  including all  electronic  images,  and confirm such  destruction  in
writing to any other Party; and thereafter all such  information  shall continue
not to be  disclosed  by Bancorp,  FFBC or Delta,  as the case may be, and their
directors,  officers,  employees, or advisors to third parties without the other
Party's written consent.


                                  ARTICLE VIII.

                              ADDITIONAL AGREEMENTS

         8.1 Delta Shareholders'  Meeting. Delta shall, as soon as is reasonably
practicable  but in no event  later than  September  15,  1997,  call and hold a
meeting  of their  shareholders  (the  "Shareholders'  Meeting")  to submit  for
shareholder approval this Agreement and any amendments to Delta's Charter deemed
necessary to  effectuate  the  Agreement.  The Board of Directors of Delta will,
subject to their fiduciary  obligations,  recommend that holders of Delta Common
Stock, vote in favor of and approve this Agreement at the Shareholders' Meeting.


                                       26

<PAGE>



         8.2      Proxy Statement for Shareholders' Meetings.

         (a) For the purposes of holding the  Shareholders'  Meeting,  Delta and
Bancorp shall prepare an  appropriate  joint proxy  statement(s)  and prospectus
satisfying all applicable legal requirements of the applicable  statutes,  rules
and regulations (said proxy  statement(s),  together with any and all amendments
or supplements thereto, being herein referred to as the "Proxy Statement").

         (b) As soon as  practicable  after the date  hereof,  Bancorp and Delta
shall file the Proxy  Statement  with the OTS and the SEC, as may be applicable,
and use its best  efforts to respond to the  comments of the OTS and the SEC and
to obtain the clearance of the OTS and the SEC for mailing the Proxy  Statement.
Promptly after the Proxy  Statement is cleared by the OTS and the SEC, Delta and
Bancorp  shall mail the Proxy  Statement  to all  holders of record of shares of
Delta  Common  Stock who are  holders on the record  date for the  Shareholders'
Meeting.

         8.3 Cooperation: Regulatory Approvals. The Parties shall cooperate, and
shall cause each of their  affiliates  and  subsidiaries  to  cooperate,  in the
preparation  and submission by them, as promptly as reasonably  practicable,  of
such applications,  petitions,  and other documents and materials as any of them
may reasonably  deem necessary or desirable to the OTS, the FDIC, the Department
of Justice  ("DOJ"),  other regulatory  authorities,  including such filings and
approvals as are required to be made or obtained  under the  securities or "blue
Sky" laws of various  states in  connection  with the  issuance of the shares of
Bancorp Common Stock pursuant to this  Agreement,  and any other persons for the
purpose of obtaining  any  approvals or consents  necessary  to  consummate  the
transactions  contemplated  by the Agreement.  Each party will have the right to
review and  comment on such  applications,  petitions  and other  documents  and
materials and shall furnish to the other copies thereof promptly after filing or
submission  thereof.  At the date  hereof,  none of the  parties is aware of any
reason that the regulatory  approvals required to be obtained by it would not be
obtained.  The  obligation  to take action as provided in this Section 8.3 shall
not be construed as including an obligation to accept any terms of or conditions
to a consent,  authorization,  order or approval  of, or any  exemption  by, any
party that in the  reasonable  judgment of the Boards of Directors of Bancorp or
Delta would so materially and adversely impact the economic or business benefits
to Bancorp or Delta, as appropriate,  from the transaction  contemplated by this
Agreement so as to render  inadvisable the  consummation  of the Merger.  In the
event of a restraining  order or injunction which prevents the Closing by reason
of the  operation  of Section  11.3,  each of the parties  hereto  shall use its
respective  best efforts to cause such order or  injunction to be lifted and the
Closing to be consummated as soon as reasonably practicable.

         8.4 Organization and Qualification of Interim, FFBC and Bancorp.  FFBC,
Interim and Delta shall enter into a merger agreement in substantially  the form
attached as Exhibit A to this Agreement and shall cause the Parties to take such
action as is provided in this Agreement to consummate the Merger.

         8.5 Reports.  Prior to the Effective Date, Delta shall prepare and file
with the OTS and the FDIC as the case may be,  as and when  required  all  Delta
Reports.  Delta shall  prepare such Delta Reports so that (a) they comply in all
material  respects with all of the statutes,  rules and regulations  enforced or
promulgated  by the  regulatory  authority  with which they are filed and do not
contain any untrue statement of a material fact or omit to state a material fact
required  to be stated  therein  or  necessary  in order to make the  statements
therein,  in  light  of the  circumstances  under  which  they  were  made,  not
misleading,  and (b) with  respect  to any Delta  Reports  containing  financial
information of the type included in Delta's financial statements,  the financial
information (i) is prepared in accordance with generally accepted accounting

                                       27

<PAGE>



principles and practices as utilized in Delta's financial  statements applied on
a consistent basis, (ii) presents fairly the consolidated financial condition of
Delta at the dates,  and the  consolidated  results of operations and cash flows
for the periods, stated therein and (iii) in the case of interim fiscal periods,
reflects all adjustments,  consisting only of normal recurring items, subject to
year-end audit adjustments.

         8.6 Brokers or Finders.  Each of Bancorp and Delta  represents  that no
agent, broker,  investment banker,  financial advisor or other firm or person is
or will be entitled to any broker's or finder's fee or any other  commission  or
similar fee in  connection  with any of the  transactions  contemplated  by this
Agreement, except the Financial Advisor, whose fees and expenses will be paid by
Delta,  in accordance with the agreement with such firm, and each of Bancorp and
Delta  respectively  agrees to indemnify  and hold the other  harmless  from and
against any and all claims, liabilities or obligations with respect to any other
fees,  commissions or expenses asserted by any person on the basis of any act or
statement alleged to have been made by such party or its affiliate.

         8.7 Additional Agreements: Reasonable Efforts. Subject to the terms and
conditions  of this  Agreement,  each of the  parties  hereto  agrees to use all
reasonable efforts to take, or cause to be taken, all action and to do, or cause
to be done, all things necessary,  proper or advisable under applicable laws and
regulations to consummate and make effective the  transactions  contemplated  by
the Agreement,  subject to the  appropriate  vote of the  shareholders  of Delta
described in Section 8.1,  including  cooperating fully with the other party. In
case at any time after the  Effective  Date any further  action is  necessary or
desirable  to carry out the  purposes of this  Agreement or to vest Bancorp with
full  title  to  all  properties,  assets,  rights,  approvals,  immunities  and
franchises  of Delta,  the proper  officers and  directors of each party to this
Agreement shall take all such necessary action.

         8.8 Release of Information. Bancorp, FFBC and Delta agree that prior to
making any public announcement with respect to the transactions  contemplated by
this Agreement, the Parties will consult with each other and will use their best
efforts either to agree upon the text of the proposed joint  announcement  to be
made by the Parties or to obtain the other's  approval (which approval shall not
be  unreasonably  withheld) of the text of an  announcement to be made solely on
behalf of such party.  In the event that the Parties do not ultimately  agree on
the text of any proposed public  announcement,  no such disclosure shall be made
unless the party seeking to make an  announcement is advised by counsel that its
failure to do so would be reasonably likely to constitute a violation of law.

         8.9      Subsequent Interim Financial Statements.

         (a) As soon as reasonably available,  but in no event more than 45 days
after the end of each fiscal  quarter  ending  after the date of this  Agreement
(other  than the last  quarter of each fiscal  year),  Bancorp  will  deliver to
Delta,  Bancorp's quarterly report of Form 10-Q, as filed with the SEC under the
Exchange Act, and as soon as reasonably available,  but in no event more than 90
days after the end of each fiscal year, Bancorp will deliver to Delta, Bancorp's
Annual Report on Form 10-K, as filed with the SEC under the Exchange Act.

         (b) As  soon  as  reasonably  available  and in  accordance  with  past
practice,  Delta will deliver to Bancorp,  Delta's Office of Thrift  Supervision
Thrift Financial  Report and quarterly  report to  shareholders,  and as soon as
reasonably available,  following the end of each fiscal year, Delta will deliver
to Bancorp, Delta's Annual Report to Stockholders.


                                       28

<PAGE>



         8.10     Employee Matters.

         Future  employment  of the  employees  of Delta will be based on FFBC's
staffing needs. The ultimate decisions relating to the retention, assignment and
compensation of personnel will be the  responsibility  of management of FFBC. To
the extent that as of the Closing Date  employment with FFBC is not scheduled to
commence  following the Closing Date by a Delta employee employed by Delta as of
the Closing  Date and at work at Delta  within the six business day period prior
to the  Closing  Date,  Delta  employees  as of the Closing  Date shall  receive
severance  benefits in accordance  with Delta's  severance  plan in effect as of
March 3, 1997,  with a minimum benefit of eight (8) weeks base pay and the costs
of continuing  medical insurance coverage to participants as in effect as of the
Closing Date under the programs  offered by FFBC for a period of two months paid
by FFBC. Thereafter, such terminated former Delta employees shall be eligible to
continue such medical insurance at their own personal expense in accordance with
applicable law ("COBRA Rights"). Such severance benefits shall not be applicable
to  employees  referenced  at Section  8.19(b)  who have  entered  into  written
agreements with Delta.

         8.11     Board Members.  The existing members of the Board of Directors
of FFBC as of the Closing date will continue to be the board members of FFBC.

         8.12 Breaches.  Bancorp,  FFBC and Delta, as the case may be, shall, in
the event they become aware of the  impending or  threatened  occurrence  of any
event or condition  which would cause or constitute a material  breach (or would
have caused or  constituted a breach had such event occurred or been known prior
to the date hereof) of any of its  representations  or  agreements  contained or
referred to herein,  give prompt  written  notice thereof to the other party and
use their best efforts to prevent or promptly remedy the same.

         8.13     Payment upon Termination - Subsequent Acquisition Transaction.

         (a) Delta hereby  agrees,  if following the execution of the Agreement:
(i) Delta enters into an agreement to complete an Acquisition  Transaction prior
to the  termination  of the  Agreement,  or (ii) within fifteen months after the
termination  of the  Agreement,  Delta enters into an  Acquisition  Transaction,
Delta shall pay FFBC compensation and damages totalling $500,000, in addition to
any payments that may be required in  accordance  with Section  8.13(b)  herein.
Notwithstanding  the foregoing,  payments pursuant to this Section 8.13(a) shall
not be  required  in the  event of  termination  of the  Agreement  pursuant  to
Sections  12.1(a)  or  12.1(b)(v),  or in the event  that  Delta  shall  receive
reimbursements pursuant to Section 8.13(c) of the Agreement.

         (b) In the event that Delta refuses to consummate  the Merger after all
of the conditions in Article X and XI have been  satisfied or waived,  or in the
event that this  Agreement  is  terminated  by Bancorp and FFBC by reason of the
breach by Delta of any of its material representations, warranties, covenants or
agreements  contained  herein,  or by  reason  of the  willful  breach of any of
Delta's representations,  warranties,  covenants or agreements contained herein,
then,  in lieu of any other rights or remedies of Bancorp and FFBC,  Delta shall
reimburse FFBC for its expenses not to exceed $125,000.  Such amount shall be in
addition to, and in no way limit any payments that may be required in accordance
with Section 8.13(a) herein.

         (c) In the event that Bancorp or FFBC refuses to consummate  the Merger
after all of the  conditions in Article IX and XI have been satisfied or waived,
or in the event that this Agreement is

                                       29

<PAGE>



terminated  by Delta by reason of the  breach by Bancorp or FFBC of any of their
material representations,  warranties, covenants or agreements contained herein,
or  by  reason  of  the   willful   breach  of  any  of   Bancorp's   or  FFBC's
representations,  warranties, covenants or agreements contained herein, then, in
lieu of any other rights or remedies of Delta, Bancorp shall reimburse Delta for
its expenses not to exceed $125,000.

         8.14 Supplements to Disclosure Schedules.  Bancorp, FFBC and Delta will
promptly  supplement  or amend their  Disclosure  Schedules  with respect to any
matter  hereafter  arising  that,  if existing or  occurring at the date of this
Agreement,  would  have  been  required  to be set  forth  or  described  in the
Disclosure  Schedules.  No supplement or amendment to the  Disclosure  Schedules
will  have  any  effect  for the  purpose  of  determining  satisfaction  of the
conditions set forth in Sections 10.2 and 11.1 hereof.

         8.15  Confidentiality.  Bancorp,  FFBC  and  Delta  agree  to  treat as
strictly confidential and agrees not to divulge to any other person,  natural or
corporate  (other than  employees of, and attorneys  and  accountants  for, such
party) any proprietary financial statements,  schedules, contracts,  agreements,
instruments,  papers, documents and other information relating to Delta, FFBC or
Bancorp (as the case may be) by which it may come to know or which may come into
its possession  during the course of its due diligence  investigation  of Delta,
FFBC or  Bancorp,  as the case may be,  and,  if the  transactions  contemplated
hereby are not consummated for any reason,  Bancorp agrees promptly to return to
Delta (and Delta to  Bancorp)  all written  proprietary  material  furnished  in
connection with such investigation.

         8.16 Due  Diligence.  Bancorp,  FFBC and Delta shall complete their due
diligence  review of the books,  records  and  operations  of the other  parties
within  thirty  days of the date of this  Agreement.  If  written  notice  of an
objection  is not  received  within a thirty (30) day period of the date of this
Agreement,  it will be assumed that the due diligence  review has been completed
to the satisfaction of the parties.  Notwithstanding  the foregoing,  FFBC shall
have 45  days  from  the  date  of  execution  of this  Agreement  to  cause  an
independent  environmental  consultant  of its  choice to  inspect  and audit at
FFBC's expense, the assets and real property of Delta and the Subsidiary for the
evaluation  and  determination  of the  existence  of any and all  environmental
conditions  and any and all  violations  of  environmental  laws, as is commonly
referred to as a Phase I environmental  study (the  "Environmental  Audit").  If
such  Environmental  Audit  discovers  any  environmental  condition  that  FFBC
reasonably  finds  unacceptable  within  its  sole  discretion   ("Environmental
Condition"),  FFBC may terminate this Agreement by delivery of written notice of
termination on or before the day which is forty-five  (45) days from the date of
the Agreement,  which notice shall identify such Environmental Condition.  Delta
shall have 45 days from the receipt of such notice of  termination  to undertake
such actions as are  necessary to the  reasonable  satisfaction  of FFBC to cure
such defects or  conditions  in which case such notice of  termination  shall be
deemed  withdrawn.  FFBC shall  furnish Delta with a copy of the results of such
Environmental  Audit within  three (3) business  days of receipt of such report.
The result of such Environmental Audit shall not be disclosed to any third party
without the prior  written  consent of the Parties.  Further,  FFBC may contract
with an independent firm at its own expense to conduct  structural,  engineering
and mechanical inspections of the premises and Leasehold improvements related to
Delta's office building within 30 days from the signing of the Agreement.  Delta
shall  provide  reasonable  access to the  property and  leasehold  improvements
during these time periods.  The inspection  may include,  but not be limited to,
areas of heating, air conditioning,  plumbing,  roof, electric,  basement, well,
septic, insulation, radon, termite, structure of the premises, banking equipment
and related matters.  Delta shall also allow samples to be taken of the contents
of the  building  and the  surrounding  property,  including  test  borings,  to
determine  the  presence  of  underground  storage  tanks  and  or  ground/water
contamination.  Should the inspection report be reasonably  unacceptable to FFBC
and Delta is unable to cure

                                       30

<PAGE>



within 30 days, FFBC within its sole  discretion,  may void the Agreement.  Time
periods  of the  inspection  may be  expanded  for a  reasonable  period of time
pending delivery of laboratory results.

         8.17  Indemnification of Directors and Officers.  FFBC will continue to
indemnify  officers and Directors of Delta for prior acts in accordance with the
provisions of FFBC bylaws and applicable OTS  regulations  for a period of three
years from the Merger date.  Ongoing insurance will be provided for the retained
officer(s) under the policy of FFBC.

         8.18   Dividends.  Delta will continue its ongoing semi-annual dividend
policy through the Closing Date in accordance with past practice.

         8.19     Other Benefits Matters.

         (a)      Employee Stock Ownership Plan.  On or before the Merger  date,
Delta  will  terminate  the  Delta Federal Savings Bank ESOP and distribute such
plan assets to plan participants.

         (b)      Employment Agreements.

                  (i) Except as set forth  below,  Delta shall not  initiate the
         termination  of the  employment of David A.  Humphries,  President,  or
         Lesley R.  McPherson,  Vice President,  (collectively,  the "Officers")
         absent  termination  for  cause,  or the  death  or  disability  of the
         employee,  prior to the Closing, nor shall Delta make any payment under
         any  employment  agreements  between  Delta and either or both Officers
         associated  with the  Merger  prior to the  Closing  without  the prior
         written consent of FFBC.

                  (ii) Payments  under the Employment  Agreements  between Delta
         and  the  Officers  (the  "Employment  Agreements")  shall  be  paid in
         accordance  with  their  respective  Employment  Agreements,   provided
         however,  in the case of Mr.  Humphries,  prior to the  receipt of such
         payments  in  accordance  with  termination  of  employment  under  the
         Employment  Agreement,   Mr.  Humphries  shall  enter  into  a  written
         agreement with FFBC that provides that such individual shall not, other
         than as requested  by Bancorp or FFBC,  engage in  employment  or other
         professional  activities for the benefit of a financial  institution or
         other  business  entity  involved in  transactions  involving  banking,
         mortgage  lending,   consumer  debt  financing,   business   financing,
         accepting  of retail  insured  deposits  and other  related  activities
         currently  engaged in by Delta,  Bancorp  and FFBC within a one hundred
         mile radius of Delta,  Colorado, for a period of not less than eighteen
         months from the date of termination of employment  with Delta,  without
         the prior written consent of FFBC.

                  (iii) As of the Closing,  Delta shall terminate the employment
         of Mr. David  Humphries,  President and Mr. Lesley R.  McPherson,  Vice
         President,  and shall immediately pay such individuals in the form of a
         lump sum payment the amounts due such individuals  under the Employment
         Agreements.  Prior to such payments by Delta,  Delta shall furnish FFBC
         with  documentation  of the  calculation  of such  payments.  As of the
         Closing,  FFBC may enter into an agreement  with the  Officers  setting
         forth the terms of any future employment  relationship between FFBC and
         the Officers.

                  (iv) On or prior  to the  Closing  Date,  the  Officers  shall
         execute an  agreement  whereby  such  Officers  shall  acknowledge  and
         consent  that the  opportunity  to  participate  in the  group  medical
         insurance  program  sponsored  by  FFBC  for its  employees,  as may be
         amended from time to time,  shall be accepted as constituting  benefits
         which are substantially the same health benefits as are

                                       31

<PAGE>



         offered by Delta for its executive  officers,  and that  eligibility to
         participate in such FFBC plans shall satisfy the applicable  provisions
         of the Employment Agreements.

         (c) Such Delta  employees  employed by FFBC as of the Closing Date will
be eligible thereafter to receive the same employee benefits,  including but not
limited to medical insurance, vacation pay, sick leave, and severance pay as are
extended to FFBC's other  similarly  situated  employees,  giving  effect to all
prior years of service  with Delta prior to the Closing  Date (with no uninsured
waiting periods or pre-existing condition limitations being imposed on otherwise
eligible employees). With respect to any Code Section 401(a) plans of FFBC, such
employees  shall  have all  prior  Delta  service  recognized  for  purposes  of
eligibility to participate and benefits  vesting under such plans,  but not with
regard to benefits accrual.

         (d) As of the  Closing  Date,  Delta shall take such  actions  that are
necessary to pay all  liabilities for all wages payable through the Closing Date
as of the Closing Date.  FFBC shall not assume any  liabilities  with respect to
wages or  benefits  earned or accrued by Delta  employees  prior to the  Closing
Date;  provided  however,  with respect to Delta  employees that shall as of the
Closing Date be employed by FFBC, all accrued but unused  vacation time shall be
maintained  by FFBC.  With  respect  to Delta  employees  that  shall  terminate
employment as of the Closing Date, all accrued  vacation shall be paid as of the
Closing Date,  provided  however,  such payments for accrued  vacation shall not
exceed the annual vacation benefit payable to any such terminating  employee pro
rata based upon the product of (.08333) times the number of calendar months that
have commenced in the calendar year,  plus any prior year carryover  allowances,
multiplied by the hourly rate of pay in effect as of the Closing Date.


         8.20 Accountants'  Letters.  Delta shall use its reasonable  efforts to
cause to be  delivered  to the other  party a letter of its  independent  public
accountants  dated (i) the date on which the S-4 shall become effective and (ii)
a date shortly prior to the Effective  Time,  and addressed to Bancorp and FFBC,
in form and substance  customary for "comfort"  letters delivered by independent
accountants in accordance with Statement of Financial  Accounting  Standards No.
72.

         8.21  Stock Exchange Listing.  Bancorp shall use all reasonable efforts
to cause the  shares of  Bancorp  Common  Stock to be issued in the Merger to be
approved for listing on the Nasdaq National  Market,  subject to official notice
of issuance, as of the Effective Time.

         8.22  Directors.  Delta shall cause each of its directors to deliver to
FFBC and Bancorp duly signed  resignations which resignations shall be effective
as of the Effective Time.


                                   ARTICLE IX.

                CONDITIONS TO THE OBLIGATIONS OF BANCORP AND FFBC

         The  obligations  of Bancorp and FFBC under this Agreement to cause the
transactions  contemplated  herein to be  consummated  shall be  subject  to the
satisfaction or written waiver by Bancorp of the following conditions:

         9.1 No Material Adverse Effect.  Except as disclosed in Schedule 4.5 to
the Delta Disclosure  Schedule and except for general changes in market interest
rates,  payments due under any employment  agreements or benefit plans which may
be modified,  altered or terminated in  connection  with this  Agreement and the
transactions  contemplated hereby, costs and expenses relating to this Agreement
and the transactions

                                       32

<PAGE>



contemplated  hereby,  there shall not have been any material adverse change, or
discovery of a condition or the occurrence of any event that has or is likely to
result in such a change,  in the financial  condition,  results of operations or
business of Delta from December 31, 1996 to the Closing Date.

         9.2  Representations  and Warranties.  Each of the  representations and
warranties by Delta contained in this Agreement shall be true and correct in all
material  respects  (or where any  statement  in a  representation  or  warranty
expressly  contains a standard of materiality,  such statement shall be true and
correct in all respects  taking into  consideration  the standard of materiality
contained  therein) at, or as of, the date of this  Agreement and (except to the
extent  such  representation  speaks as of an  earlier  date) and as of any date
subsequent,   until  and   including  the  Closing  Date  (except  as  otherwise
contemplated or permitted by this Agreement) as though such  representations and
warranties were made on and as of said date. Any  information  provided by Delta
pursuant to Section 8.12 hereof as a supplement to the Delta Disclosure Schedule
shall  be  true  and  correct  in all  material  respects  as of the  date  such
information is supplied to Bancorp.

         9.3 Performance and Compliance.  Delta shall have performed or complied
in all material  respects  with all  covenants  and  agreements  required by the
Agreement to be performed and satisfied by them on or prior to the Closing Date.

         9.4 No Proceeding or Litigation.  On the Closing Date, no suit,  action
or proceeding shall be pending or overtly threatened,  and no liability or claim
shall have been asserted against Delta involving any of the assets,  properties,
business  or  operations  of Delta that would  reasonably  be expected to have a
Material Adverse Effect.

         9.5 Consents Under Agreements.  Bancorp shall have received the consent
or approval of each person whose consent or approval  shall be required in order
to permit  consummation of the Merger under any loan or credit agreement,  note,
mortgage,  indenture, lease or other agreement or instrument to which Delta is a
party or to which its  respective  property is subject,  except  those for which
failure to obtain such consents and approvals would not,  individually or in the
aggregate,  have a Material  Adverse  Effect on  Bancorp,  whether  prior to (if
applicable)  or following  the  consummation  of the  transactions  contemplated
hereby.

         9.6 No  Amendments  to  Resolutions.  Neither the Board of Directors of
Delta nor any  committees  thereof  shall have amended,  modified,  rescinded or
repealed the resolutions adopted by such Boards of Directors with respect to the
Agreement or shall have adopted any other  resolutions  in  connection  with the
Agreement and the transactions  contemplated  hereby which are inconsistent with
such resolutions,  except resolutions adopted consistent with the express rights
of Delta under the Agreement.

         9.7 Certificate of Delta Officers. Delta shall have furnished Bancorp a
certificate,  signed  by their  Chief  Executive  Officer  and  Chief  Financial
Officer, dated the Closing Date, to the effect, based on his knowledge, that the
conditions  described in Sections  9.1,  9.2,  9.3,  9.4,  9.5, and 9.6. of this
Agreement have been fully satisfied.

         9.8  Satisfactory  Completion of Due Diligence.  Bancorp and FFBC shall
have completed their due diligence  procedures  within the time period set forth
in Section  8.16 of this  Agreement,  and nothing  adverse will have come to its
attention to cause Bancorp to desire to terminate or amend this Agreement.


                                       33

<PAGE>



         9.9  Maintenance of  Stockholders'  Equity of Delta.  As of the Closing
Date,  Delta  shall  have not less than $3.5  million of  stockholder's  equity,
except for such  reductions  that may be agreed to by the Parties as detailed at
Schedule 9.9 herein.


                                   ARTICLE X.

                     CONDITIONS TO THE OBLIGATIONS OF DELTA

         The obligations of Delta under this Agreement to cause the transactions
contemplated  herein to be consummated  shall be subject to the  satisfaction or
written wavier by Delta of the following conditions:

         10.1 Representations and Warranties. All representations and warranties
of Bancorp and FFBC contained in this Agreement shall be true and correct in all
material  respects  (or where any  statement  in a  representation  or  warranty
expressly  contains a standard of materiality,  such statement shall be true and
correct in all respects  taking into  consideration  the standard of materiality
contained  therein) at, or as of, the date of this  Agreement and (except to the
extent  such  representation  speaks as of an  earlier  date) and as of any date
subsequent,   until  and   including  the  Closing  Date  (except  as  otherwise
contemplated or permitted by this Agreement) as though such representations were
made on and as of said  date.  Any  information  provided  by  Bancorp  and FFBC
pursuant  to Section  8.12  hereof as a  supplement  to the  Bancorp  Disclosure
Schedule shall be true and correct in all material  respects as of the date such
information is supplied to Delta.

         10.2 Performance and Compliance.  Bancorp and FFBC shall have performed
or complied in all material respects with all covenants and agreements  required
by this Agreement to be performed and satisfied by it on or prior to the Closing
Date.

         10.3 Corporate  Proceedings.  All action required to be taken by, or on
the part of Bancorp to authorize the execution, delivery and performance of this
Agreement  and  the  consummation  of  the  transactions  contemplated  by  this
Agreement shall have been duly and validly taken by Bancorp and Bancorp.

         10.4  Certificate  of  Bancorp  Officers.  Bancorp  and FFBC shall have
furnished to Delta a certificate,  signed by its Chief Executive Officer and its
Chief  Financial  Officer and dated the Closing  Date,  to the effect,  based on
their best knowledge,  that the conditions  described in Sections 10.1, 10.2 and
10.3 of this Agreement have been satisfied.


                                       34

<PAGE>



         10.5  Opinion  of  Financial  Advisor.  Within  five days  prior to the
mailing of the Proxy  Statement,  Delta shall have  received  the opinion of the
Financial  Advisor,  to the effect that, the consideration to be received in the
Merger by Delta  shareholders is fair to Delta's  shareholders  from a financial
point of view.


                                   ARTICLE XI.

                  CONDITIONS TO THE OBLIGATIONS OF ALL PARTIES

         In  addition  to  the  provisions  of  Articles  IX and X  hereof,  the
obligations of Bancorp and Delta to cause the transactions  contemplated  herein
to be  consummated,  shall be subject to the  satisfaction  or written waiver by
both Bancorp and Delta of the following conditions:

         11.1 Governmental Approvals. The parties hereto shall have received all
necessary  approvals of the  transactions  contemplated  by the Agreements  from
governmental agencies and authorities,  including,  without limitation, those of
the OTS, the FDIC, and the DOJ, and each of such approvals  shall remain in full
force and effect and all statutory waiting periods in connection therewith shall
have  expired  at the  Closing  Date and  such  approvals  and the  transactions
contemplated  thereby  shall not have been  contested  by any  federal  or state
governmental authority nor by any other third party by formal proceeding.

         11.2 Registration Statement. The Registration Statement shall have been
declared  effective by the SEC, no stop order  suspending the  effectiveness  of
such  Registration  Statement  shall be in effect  and no  proceedings  for such
purpose shall have been  initiated or threatened by or before the SEC. All state
securities  and "blue sky"  permits or  approvals  required  (in the  opinion of
Bancorp) to carry out the transactions contemplated by this Agreement shall have
been received;

         11.3 No Injunctions or Restraints.  No suit, action or proceeding shall
be pending or overtly threatened before any court or other  governmental  agency
by the  federal or any state  government  in which it is sought to  restrain  or
prohibit  the  consummation  of the Merger and no temporary  restraining  order,
preliminary  or  permanent  injunction  or other  order  issued  by any court of
competent  jurisdiction or other legal  restraint or prohibition  preventing the
consummation of the Merger shall be in effect.

         11.4   Delta Shareholder Approval.  This Agreement shall have been duly
approved  by the  affirmative  vote of at least  two-thirds  of the  outstanding
shareholders of Delta as contemplated by Section 8.1 hereof.

         11.5  Corporate  Proceedings.  The  obligations  of the parties to this
Agreement  required to be  performed  at or prior to the Closing Date shall have
been duly  performed  and  complied  with in all material  respects.  All action
required  to be taken by, or on the part of, the  parties to this  Agreement  to
authorize the execution,  delivery and  performance of this  Agreement,  and the
consummation of the transactions  contemplated  hereby, shall have been duly and
validly taken by the parties hereto.

         11.6 Legal Opinions.  Bancorp shall have received from legal counsel to
Delta a written  opinion  pertaining to the  transactions  herein  provided for,
dated the  Effective  Date,  in form and  substance  acceptable  to counsel  for
Bancorp.

         11.7 Tax Opinion. Unless waived by Bancorp, Bancorp shall have received
an opinion of its counsel to the effect that the  transaction  will constitute a
tax free  reorganization  within  the  meaning of  Section  368 of the  Internal
Revenue Code.

                                       35

<PAGE>




     11.8 Stock Exchange Listing. The share of Bancorp Common Stock to be issued
in the Merger  shall be  approved  for  listing on the Nasdaq  National  Market,
subject to official notice of issuance, as of the Effective Time.

                                  ARTICLE XII.

                                   TERMINATION

         12.1 Reasons for Termination.  This Agreement may be terminated and the
Merger  abandoned at any time before the Closing Date,  whether  before or after
the approval or adoption of the Agreements by the shareholders of Delta:

         (a) By mutual written consent of the Board of Directors of Bancorp, the
Board of Directors of Delta and the Board of Directors of FFBC;

         (b) By written notice from Bancorp and FFBC to Delta if:

                  (i) any  condition  set forth in Article IX of this  Agreement
shall have become  impossible  to  substantially  satisfy at any time or has not
been substantially satisfied or waived in writing; or

                  (ii) any condition  set forth in Article XI of this  Agreement
shall have become  impossible  to  substantially  satisfy at any time or has not
been substantially satisfied or waived in writing,  provided,  however,  Bancorp
shall not have the right to terminate  this  Agreement  pursuant to this Section
12.1(b)(ii)  if any condition  imposed by Section 11.1 hereof was not met due to
the  failure  of  Bancorp  or FFBC to  perform  or  observe  the  covenants  and
agreements set forth in this Agreement; or

                  (iii) any warranty or  representation  as set forth in Article
IV hereof made by Delta shall be  discovered  to be or to have become  untrue or
incorrect in any material respect, or where any statement in a representation or
warranty expressly  includes a standard of materiality,  such statement shall be
discovered  to be or to have become  untrue or incorrect  in any respect  taking
into consideration the standard of materiality contained therein, in either case
where any such  breach  has not been cured  within  thirty  (30) days  following
receipt by Bancorp or FFBC of notice of such discovery; or

                  (iv) Delta shall have  breached one or more  provisions of the
Agreement  in  any  material  respect  considering  all  such  breaches  in  the
aggregate,  where  such  breach  has not been  cured  within  thirty  (30)  days
following receipt by Bancorp of notice of such breach; or

                  (v)  Bancorp  has  determined,  upon  completion  of  its  due
diligence  conducted  pursuant  to  Section  8.16 of this  Agreement,  that  the
financial  condition  and/or  operations of Delta are materially  different than
previously represented by Delta to Bancorp.

         (c) By written notice from Delta to Bancorp, which has been approved by
the Board of Directors of Delta, if

                  (i) any  condition  set forth in  Article X of this  Agreement
shall have become  impossible  to  substantially  satisfy at any time or has not
been substantially satisfied or waived in writing; or


                                       36

<PAGE>



                  (ii) any condition  set forth in Article XI of this  Agreement
shall have become  impossible  to  substantially  satisfy at any time or has not
been  substantially  satisfied or waived in writing,  provided,  however,  Delta
shall not have the right to terminate  this  Agreement  pursuant to this Section
12.1(c)(ii)  if any condition  imposed by Section 11.1 hereof was not met due to
the  failure of Delta to perform or observe the  covenants  and  agreements  set
forth in this Agreement; or

                  (iii) any warranty or representation as set forth in Article V
hereof  made by  Bancorp  or FFBC shall be  discovered  to be or to have  become
untrue  or  incorrect  in any  material  respect,  or where any  statement  in a
representation or warranty  expressly  includes a standard of materiality,  such
statement shall be discovered to be or to have become untrue or incorrect in any
respect taking into consideration the standard of materiality contained therein,
in either case where any such breach has not been cured within  thirty (30) days
following receipt by Delta of notice of such discovery; or

                  (iv) Bancorp shall have breached one or more provisions of the
Agreement  in  any  material  respect  considering  all  such  breaches  in  the
aggregate,  where  such  breach  has not been  cured  within  thirty  (30)  days
following receipt by Delta of notice of such breach.

         (d) By the Board of  Directors  of Bancorp if the Board of Directors of
Delta shall not  recommend,  or shall  withdraw or modify in a manner adverse to
Bancorp,  its recommendation to the holders of Delta Common Stock to approve the
Agreement.

         (e) By the  Boards of  Directors  of Bancorp or Delta at any time after
the Shareholders'  Meeting as contemplated in Section 8.1 if the shareholders of
Delta have not  approved  this  Agreement  by the  requisite  affirmative  vote,
provided that the  circumstances  contemplated  by Sections 6.6 or 8.1 shall not
have  occurred  and  provided  further  that the party  seeking  to effect  such
termination  shall have  complied in all other  material  respects  with and not
committed  a willful  breach of the terms  of, or its  obligations  under,  this
Agreement.

         (f) By the Boards of Directors of Bancorp,  FFBC or Delta if the Merger
has not been consummated on or before January 1, 1998.

         12.2  Effect  of  Termination.  In the  event  of  termination  of this
Agreement by Bancorp,  FFBC or Delta as provided in Section 12.1, this Agreement
shall  forthwith  become void,  and there shall be no liability or obligation on
the part of Bancorp,  FFBC or Delta or their  respective  officers or  directors
except with respect to Sections 7.2, 8.6, 8.13, 8.15, 12.2, and 13.2 hereof.

                                  ARTICLE XIII.

                                  MISCELLANEOUS

         13.1  Survival  of  Representations,  Warranties  and  Agreements.  The
representations,  warranties,  covenants and  agreements in this Agreement or in
any instrument  delivered pursuant to this Agreement shall survive the Effective
Time for a period of one year, except as otherwise provided herein.

         13.2  Expenses.  Except as  otherwise  provided  herein,  all  expenses
incurred  by  Bancorp,  FFBC and  Delta in  connection  with or  related  to the
authorization,  preparation and execution of the Agreement,  the solicitation of
shareholder  approvals  and all other  matters  related  to the  closing  of the
transactions  contemplated  thereby,   including,   without  limitation  of  the
generality of the foregoing, all fees and expenses

                                       37

<PAGE>



of agents,  representatives,  counsel  and  accountants  employed by either such
party or its  Affiliates,  shall be borne  solely and entirely by the party that
has incurred the same.

         13.3 Waivers: Amendments. At any time prior to the Closing Date, either
Bancorp,  by  action  taken by its  Board of  Directors,  or any  committees  or
officers  thereunto  authorized,  or Delta,  by action  taken by their Boards of
Directors,  or any committees or officers  thereunto  authorized,  may waive the
performance of any of the  obligations  of the other or waive  compliance by the
other with any of the  covenants or  conditions  contained  in the  Agreement or
agree to the  amendment  or  modification  of the  Agreement  by an agreement in
writing executed in the same manner as the Agreement;  provided,  however,  that
after the favorable vote by the shareholders of Delta pursuant to Section 8.1 of
this Agreement any such action shall be taken only if, in the opinion of Delta's
Board of  Directors,  such  waiver,  amendment or  modification  will not have a
material  adverse  effect on the benefits  intended  under the Agreement for the
shareholders  of Delta and will not require  resolicitation  of any proxies from
such shareholders.

         13.4  Assignment:  Parties in Interest.  The Agreement shall be binding
upon and inure solely to the benefit of the parties hereto and their  respective
successors  and  assigns,  but shall not be assigned by the parties  hereto,  by
operation of law or otherwise,  without the prior  written  consent of the other
parties.  Nothing in the  Agreement,  express or implied,  is intended to confer
upon any third party any rights or remedies of any nature whatsoever under or by
reason of the Agreement.

         13.5 Captions and Counterparts.  The captions in this Agreement are for
convenience  only  and  shall  not  be  considered  a  part  of  or  affect  the
construction  or  interpretation  of  any  provision  of  this  Agreement.  This
Agreement  may  be  executed  in  several  counterparts,  each  of  which  shall
constitute one and the same instrument.

         13.6 Certain Definitions. For purposes of this Agreement, the term:

                  (a)  "Affiliate"  means a person that directly or  indirectly,
through one or more  intermediaries,  controls,  is  controlled  by, or is under
common control with, another person;

                  (b) "Material  Adverse Effect" shall mean any material adverse
change in or material  adverse  effect on the business,  operations or financial
condition of the parties to this Agreement.

                  (c) "Delta Reports" shall mean all reports,  registrations and
statements,  together  with any  amendments  required  to be made  with  respect
thereto,  that were and are required to be filed with the OTS, the FDIC,  or any
other applicable federal or state securities or banking institution authorities:
and

                  (d) "to the knowledge of Bancorp" or "to the best knowledge of
Bancorp" shall mean the actual knowledge of any member of the Board of Directors
or of any senior officer of Bancorp or FFBC.

                  (e) "to the  knowledge of Delta" or "to the best  knowledge of
Delta"  shall mean the actual  knowledge of any member of the Board of Directors
or of any senior officer of Delta or the Subsidiary.

         13.7  Enforcement  of the  Agreement.  The  parties  hereto  agree that
irreparable  damage would occur in the event that any of the  provisions  of the
Agreement  were not performed in accordance  with their  specific  terms or were
otherwise  breached.  It is  accordingly  agreed that the parties hereto will be
entitled to an injunction or  injunctions  to prevent  breaches of the Agreement
and to enforce  specifically the terms and provisions hereof in any court of the
United  States or any state having  jurisdiction,  this being in addition to any
other remedy to which they are entitled at law or in equity.


                                       38

<PAGE>



         13.8 Governing Law. The Agreement shall be construed and interpreted in
accordance  with the laws of the State of  Colorado,  except to the effect  that
Federal Law applies, without regard to the conflicts of laws rules.

         13.9 Notices. All notices given hereunder shall be in writing and shall
be  mailed  by  first  class  mail,  postage  prepaid,   or  sent  by  facsimile
transmission or by nationally  recognized overnight delivery service,  addressed
as follows:

              (a)      If to Bancorp to: First Colorado Bancorp, Inc.
                                         215 S. Wadsworth Boulevard
                                         Lakewood, Colorado  80226

                       Attention:        Brian Johnson, Executive Vice President

                                         Facsimile No. (303) 237-2601

                       with a copy to:  Malizia, Spidi, Sloane & Fisch, P.C.
                                        1301 K Street, N.W., Suite 700 East
                                        Washington, DC  20005

                       Attention:       Richard Fisch, Esq.

                                        Facsimile No. (202) 434-4661

              (b)      If to Delta to:  Delta Federal Savings, F.S.B.
                                        145 W. Fourth Street
                                        Delta, Colorado  81416

                       Attention:       David A. Humphries, President

                                        Facsimile No. (970) 874-3021

                       With A Copy To:  Silver, Freedman & Taff, L.L.P.
                                        1100 New York Avenue, Suite 700
                                        Washington, DC  20005

                       Attention:       Martin Meyrowitz, Esq.

                                        Facsimile No. (202) 682-0354

         13.10 Arbitration of Disputes.  It is agreed that all disputes,  claims
and controversies  between the parties to this Agreement,  whether individual or
joint in nature, arising from or in connection with this Agreement or otherwise,
including,  without  limitation,  contract,  tort  and  other  claims,  shall be
arbitrated pursuant to the Rules of the American  Arbitration  Association.  Any
disputes, claims or controversies concerning the lawfulness or reasonableness of
any act, or exercise of any right,  concerning  this  Agreement,  including  any
claim to rescind,  reform,  or otherwise modify any provision of this Agreement,
shall also be arbitrated,  provided,  however, that no arbitrator shall have the
right or power to enjoin or  restrain  any act of any party.  Judgment  upon any
award  rendered  by  the  arbitrator(s)  may be  entered  in  any  court  having
jurisdiction. The statute of limitations,  estoppel, waiver, laches, and similar
doctrines  which would  otherwise be applicable in an action  brought by a party
shall be applicable.


                                       39

<PAGE>



         13.11 Further Assurances. At all times before or after the Closing, the
Parties  hereto  shall  each  perform  such  acts,   execute  and  deliver  such
instruments and documents and do all such other things consistent with the terms
of this Agreement as may be reasonably  necessary to accomplish the transactions
contemplated  in this  Agreement or to  otherwise  carry out the purpose of this
Agreement.

         13.12 Exhibits and Disclosure  Schedules.  All Disclosure Schedules and
Exhibits  referred to in and attached to this Agreement are incorporated  herein
by such reference as if fully set forth in the text hereof.

         13.13  Severability.  The  Parties  expressly  agree that it is not the
intention  of any party to violate any public  policy,  law,  rule,  regulation,
treaty or decision of any  government or agency thereof of any state or country.
If any provision of this Agreement is judicially or administratively interpreted
to be in  violation  of  any  such  provision  in any  state  or  country,  such
provisions,   sentences,   words,   clauses  or  combination  thereof  shall  be
inoperative  in each such state or country;  and the remainder of this Agreement
shall remain  binding upon the parties hereto in each such state or country with
this Agreement as a whole unaffected elsewhere.

         13.14 Written Agreement to Govern. This Agreement sets forth the entire
understanding and supersedes all prior and  contemporaneous  agreements  between
the Parties  relating to the subject  matter  contained  herein,  and merges all
prior and  contemporaneous  discussions  between  them. No party shall hereto be
bound  by any  definition,  condition,  representation,  warranty,  covenant  or
provision other than as expressly stated in or contemplated by this Agreement or
as  subsequently  set  forth  in  writing  and  executed  by a  duly  authorized
representative of the party to be bound thereby.

         13.15 No  Waiver  of  Rights.  Any  waivers  hereunder  must be made in
writing,  and  failure  of any party at any time to require  the other  parties'
performance  of any obligation  under this Agreement  shall not affect the right
subsequently to require performance of that obligation. Any waiver of any breach
of any  provision  of this  Agreement  shall not be construed as a waiver of any
continuing or succeeding breach of such provision or a waiver or modification of
the provision.


                                       40

<PAGE>


                  IN WITNESS  WHEREOF,  the  parties  hereto  have  caused  this
Agreement to be duly executed as of the date first above written.


ATTEST:                                     FIRST COLORADO BANCORP, INC.

By:      /s/ Brian L. Johnson               By: /s/ Malcolm E. Collier, Jr.
         Brian L. Johnson                       Malcolm E. Collier, Jr.



[Corporate Seal]



ATTEST:                                      FIRST FEDERAL BANK OF COLORADO

By:      /s/ Brian L. Johnson                By: /s/ Malcolm E. Collier, Jr.
         Brian L. Johnson                        Malcolm E. Collier, Jr.


[Corporate Seal]



ATTEST:                                       DELTA FEDERAL SAVINGS, F.S.B.

By:      /s/ Nina L. Willis                   By: /s/ David Humphries
         Nina L. Willis                           David Humphries


[Corporate Seal]







                                       A-1

<PAGE>
                                                                     APPENDIX II

[LOGO]                      Charles Webb & Company
                                 A Division of
                         Keefe, Bruyette & Woods, Inc.                 {LOGO]



May 21, 1997


Board of Directors
Delta Federal Savings Bank, FSB
145 West Fourth Street
Delta, CO 81416

Dear Directors:

You have  requested  our  opinion  as an  independent  investment  banking  firm
regarding the fairness,  from a financial point of view, to the  stockholders of
Delta Federal Savings Bank, FSB ("Delta" or the "Company"), of the consideration
to be received by such  stockholders in the merger (the "Merger")  between Delta
and First Colorado Bancorp, Inc. ("First Colorado").  We have not been requested
to opine as to, and our opinion does not in any manner  address,  the  Company's
underlying business decision to proceed with or effect the Merger.

Pursuant to the Agreement and Plan of Merger and  Reorganization,  dated May 21,
1997 by and among Delta and First Colorado (the  "Agreement"),  at the effective
time of the Merger,  First Colorado will acquire all of the Company's issued and
outstanding  shares  of  common  stock  (183,365  shares  as of the  date of the
Agreement).  The holders of Company  common  stock will  receive in exchange for
each share of Company  common  stock  shares of common  stock of First  Colorado
based on an Exchange  Ratio  which  equates to a $30.00 per share price for each
share of Company  common  stock.  For  calculation  purposes the "Average  First
Colorado Stock Price" means the average  closing price of First Colorado  common
stock on the Nasdaq  National  Market  System for the twenty  days ending on the
fifth business day immediately prior to closing.

In addition, the holders of unexercised and outstanding options awarded pursuant
to the Company's  1993 Stock Option Plan and Incentive  Plan will receive merger
consideration as described in Section
 of the Agreement (16,835  unexercised options outstanding as of the date of the
Agreement).  The complete terms of the proposed transaction are described in the
Agreement, and this summary is qualified in its entirety by reference thereto.

Charles Webb & Company, as part of its investment banking business, is regularly
engaged in the  evaluation of  businesses  and  securities  in  connection  with
mergers and acquisitions,  negotiated underwritings, and distributions of listed
and unlisted  securities.  We are familiar  with the market for common stocks of
publicly traded banks,  savings  institutions  and bank and savings  institution
holding companies.

In connection with this opinion we reviewed certain financial and other business
data  supplied  to us  by  the  Company  including  (i)  Annual  Reports,  Proxy
Statements and Form 10-Ks for the years ended September 30, 1994, 1995 and 1996,
(ii)  Quarterly  Reports ended  December 31,  1996,and  March 31, 1997 and (iii)
certain  other  information  we  deemed  relevant.   We  discussed  with  senior
management  


- ------------------- Investment Bankers and Financial Advisors ------------------
   211 Bradenton - Dublin, Ohio 43017-3541 - 614-766-8400 - Fax 614-766-8406
<PAGE>
Board of Directors
Delta Federal Savings Bank, FSB
May 21, 1997
Page 2


and the boards of directors of the Company the current  position and prospective
outlook for the Company. We considered  historical  quotations and the prices of
recorded  transactions  in the  Company's  common  stock since April,  1993.  We
reviewed  financial  and  stock  market  data  of  other  savings  institutions,
particularly  in the western region of the United States,  and the financial and
structural  terms of several  other recent  transactions  involving  mergers and
acquisitions  of  savings   institutions  or  proposed  changes  of  control  of
comparably situated companies.

For First Colorado,  we reviewed the audited financial statements for the fiscal
years  ended  December  31,  1996  and  1995,   quarterly  financial  statements
(unaudited)   for  the  quarters  ending  March  31,  1997,  and  certain  other
information deemed relevant.

For purposes of this opinion we have relied,  without independent  verification,
on the accuracy and  completeness  of the material  furnished to us by the Delta
and First Colorado and the material  otherwise  made available to us,  including
information from published sources,  and we have not made any independent effort
to verify  such data.  With  respect  to the  financial  information,  including
forecasts and asset  valuations  we received from the Company,  we assumed (with
your  consent)  that  they  had been  reasonably  prepared  reflecting  the best
currently  available  estimates  and judgment of the  Company's  management.  In
addition, we have not made or obtained any independent appraisals or evaluations
of the assets or liabilities, and potential and/or contingent liabilities of the
Company  or  First  Colorado.  We  have  further  relied  on the  assurances  of
management  of the  Company  and First  Colorado  that they are not aware of any
facts that would make such information  inaccurate or misleading.  We express no
opinion on  matters  of a legal,  regulatory,  tax or  accounting  nature or the
ability of the Merger, as set forth in the Agreement, to be consummated.

In rendering  our opinion,  we have assumed that in the course of obtaining  the
necessary  approvals  for the Merger,  no  restrictions  or  conditions  will be
imposed that would have a material adverse effect on the  contemplated  benefits
of the  Merger to the  Company or the  ability to  consummate  the  Merger.  Our
opinion is based on the market,  economic and other relevant  considerations  as
they  exist  and can be  evaluated  on the  date  hereof. 

Consistent  with the  engagement  letter  with you,  we have acted as  financial
advisor to the Company in connection  with the Merger and will receive a fee for
such services,  a majority of which is contingent  upon the  consummation of the
Merger.  In  addition,  the  Company  has  agreed to  indemnify  us for  certain
liabilities  arising out of our engagement by the Company in connection with the
Merger.



<PAGE>
Board of Directors
Delta Federal Savings Bank, FSB
May 21, 1997
Page 3


Based upon and subject to the foregoing, as outlined in the foregoing paragraphs
and based on such other  matters as we  considered  relevant,  it is our opinion
that as of the date hereof, the consideration to be received by the stockholders
of the  Company in the Merger is fair,  from a financial  point of view,  to the
stockholders of the Company.

This  opinion may not,  however,  be  summarized,  excerpted  from or  otherwise
publicly  referred to without our prior written  consent,  although this opinion
may be included in its  entirety in the proxy  statement  of the Company used to
solicit stockholder approval of the Merger. It is understood that this letter is
directed to the Board of  Directors of the Company in its  consideration  of the
Agreement, and is not intended to be and does not constitute a recommendation to
any  stockholder  as to how such  stockholder  should  vote with  respect to the
Merger.

Very truly yours,


/s/Charles Webb & Company
- -------------------------
Charles Webb & Company,
A Division of Keefe, Bruyette & Woods , Inc.


<PAGE>

                                                                    APPENDIX III

                            DISSENTERS RIGHTS STATUTE


12 CFR Section             552.14  DISSENTER AND APPRAISAL RIGHTS.

         (a) Right to  demand  payment  of fair or  appraised  value.  Except as
provided in paragraph (b) of this section,  any  stockholder  of a Federal stock
association  combining in accordance with Section 552.13 of this part shall have
the  right to  demand  payment  of the  fair or  appraised  value of his  stock:
Provided,  That such  stockholder  has not voted in favor of the combination and
complies with the provisions of paragraph (c) of this section.

         (b)  Exceptions.  No  stockholder  required  to accept  only  qualified
consideration  for his or her stock shall have the right  under this  section to
demand payment of the stock's fair or appraised  value, if such stock was listed
on a national  securities  exchange  or quoted on the  National  Association  of
Securities  Dealers'  Automated  Quotation System  ("NASDAQ") on the date of the
meeting at which the  combination  was acted upon or  stockholder  action is not
required for a combination  made pursuant to Section  552.13(h)(2) of this part.
"Qualified  consideration"  means cash,  shares of stock of any  association  or
corporation  which at the effective date of the combination  will be listed on a
national  securities  exchange or quoted on NASDAQ,  or any  combination of such
shares of stock and cash.

         (c) Procedure.

               (1) NOTICE.  Each  constituent  Federal stock  association  shall
notify all  stockholders  entitled to rights under this  section,  not less than
twenty days prior to the  meeting at which the  combination  agreement  is to be
submitted for stockholder  approval, of the right to demand payment of appraised
value of shares,  and shall include in such notice a copy of this section.  Such
written  notice  shall be mailed to  stockholders  of record  and may be part of
management's proxy solicitation for such meeting.

               (2) DEMAND FOR APPRAISAL AND PAYMENT.  Each stockholder  electing
to  make a  demand  under  this  section  shall  deliver  to the  Federal  stock
association,  before voting on the combination, a writing identifying himself or
herself and  stating his or her  intention  thereby to demand  appraisal  of and
payment for his or her shares.  Such demand must be in addition to and  separate
from any proxy or vote against the combination by the stockholder.

               (3) NOTIFICATION OF EFFECTIVE DATE AND WRITTEN OFFER.  Within ten
days after the effective  date of the  combination,  the  resulting  association
shall:

                    (i)  Give  written  notice  by  mail  to   stockholders   of
constituent Federal stock association who have


<PAGE>

                    
         complied with the  provisions  of paragraph  (c)(2) of this section and
have  not  voted  in  favor  of the  combination,  of  the  effective day of the
combination;

                    (ii) Make a  written  offer to each  stockholder  to pay for
dissenting shares at a specified price deemed by the resulting association to be
the fair value thereof; and

                    (iii) Inform them that,  within sixty days of such date, the
respective requirements of paragraphs (c)(5) and (c)(6) of this section (set out
in the notice) must be satisfied.

The notice and offer shall be  accompanied  by a balance  sheet and statement of
income of the association the shares of which the dissenting  stockholder holds,
for a fiscal year ending not more than sixteen  months before the date of notice
and offer, together with the latest available interim financial statements.

               (4)  ACCEPTANCE  OF OFFER.  If within sixty days of the effective
date of the  combination  the fair value is agreed upon  between  the  resulting
association  and any  stockholder  who  has  complied  with  the  provisions  of
paragraph (c)(2) of this section,  payment therefore shall be made within ninety
days of the effective date of the combination.

               (5) PETITION TO BE FILED IF OFFER NOT  ACCEPTED.  If within sixty
days of the effective date of the combination the resulting  association and any
stockholder  who has complied with the  provisions  of paragraph  (c)(2) of this
section do not agree as to the fair value,  then any such stockholder may file a
petition with the Office,  with a copy by  registered  or certified  mail to the
resulting association, demanding a determination of the fair market value of the
stock of all such stockholders.  A stockholder entitled to file a petition under
this section who fails to file such petition  within sixty days of the effective
date of the combination shall be deemed to have accepted the terms offered under
the combination.

               (6) STOCK  CERTIFICATES  TO BE NOTED.  Within  sixty  days of the
effective date of the  combination,  each  stockholder  demanding  appraisal and
payment under this section shall submit to the transfer  agent his  certificates
of stock for notation  thereon that an appraisal  and payment have been demanded
with  respect to such stock and that  appraisal  proceedings  are  pending.  Any
stockholder who fails to submit his or her stock  certificates for such notation
shall no longer be entitled to appraisal  rights under this section and shall be
deemed to have accepted the terms offered under the combination.

               (7) WITHDRAWAL OF DEMAND.  Notwithstanding the foregoing,  at any
time  within  sixty  days  after  the  effective  date of the  combination,  any
stockholder shall have the right to withdraw his or her demand for appraisal and
to accept the terms


<PAGE>

offered upon the combination.

               (8) VALUATION AND PAYMENT.  The Director  shall, as he or she may
elect,  either  appoint one or more  independent  persons or direct  appropriate
staff of the Office to appraise the shares to determine their fair market value,
as of the effective date of the  combination,  exclusive of any element of value
arising from the  accomplishment or expectation of the combination.  Appropriate
staff of the Office shall review and provide an opinion on  appraisals  prepared
by independent  persons as to the  suitability of the appraisal  methodology and
the  adequacy  of  the  analysis  and   supportive   data.  The  Director  after
consideration  of the appraisal  report and the advice of the appropriate  staff
shall,  if he or she concurs in the valuation of the shares,  direct  payment by
the resulting association of the appraised fair market value of the shares, upon
surrender of the certificates  representing  such stock.  Payment shall be made,
together with interest from the  effective  date of the  combination,  at a rate
deemed equitable by the Director.

               (9) COSTS AND EXPENSES.  The costs and expenses of any proceeding
under this section may be apportioned  and assessed by the Director as he or she
may  deem  equitable  against  all  or  some  of the  parties.  In  making  this
determination   the  Director  shall  consider   whether  any  party  has  acted
arbitrarily, vexatiously, or not in good faith in respect to the rights provided
by this section.

               (10) VOTING AND  DISTRIBUTION.  Any  stockholder who has demanded
appraisal  rights  as  provided  in  paragraph  (c)(2)  of  this  section  shall
thereafter  neither  be  entitled  to vote  such  stock for any  propose  nor be
entitled to the payment of dividends or other distributions on the stock (except
dividends  or  other  distribution  payment  to,  or  a  vote  to  be  taken  by
stockholders  of record at a date which is on or prior to, the effective date of
the  combination):  Provided,  That if any  stockholder  becomes  unentitled  to
appraisal and payment of appraised  value with respect to such stock and accepts
or is deemed to have  accepted  the terms  offered  upon the  combination,  such
stockholder  shall  thereupon be entitled to vote and receive the  distributions
described above.

               (11)  STATUS.  Shares of the  resulting  association  into  which
shares of the stockholders  demanding appraisal rights would have been converted
or  exchanged,  had they assented to the  combination,  shall have the status of
authorized and unissued shares of the resulting association.


<PAGE>
                                                                     APPENDIX IV

- --------------------------------------------------------------------------------
1996 ANNUAL REPORT
- --------------------------------------------------------------------------------


                      [DELTA FEDERAL SAVINGS, F.S.B. LOGO]


                         DELTA FEDERAL SAVINGS, F.S.B.
                                Delta, Colorado

                            YOUR LOCAL ADVANTAGE BANK
                            -------------------------

<PAGE>

- --------------------------------------------------------------------------------
                                TABLE OF CONTENTS
- --------------------------------------------------------------------------------

President's Message.........................................................  i

Selected Consolidated Financial Information ................................  1

Management's Discussion and Analysis of Financial
  Condition and Results of Operations.......................................  3

Consolidated Financial Statements........................................... 14

Corporate Information....................................................... 36


<PAGE>


- --------------------------------------------------------------------------------
                               PRESIDENT'S MESSAGE
- --------------------------------------------------------------------------------


To Our Shareholders:

         The past  year  has  been an  interesting  year  for the  Bank.  On the
regulatory  front  we  were  faced  with  the  recapitalization  of the  Savings
Association  Insurance Fund ("SAIF").  For most of the year we were unsure as to
the outcome of any  legislation  relating to SAIF. On the last day of our fiscal
year,  legislation  was enacted which provided for the  recapitalization  of the
fund. Our portion of the assessment totaled  approximately  $193,000 pre-tax and
carried with it an income tax benefit of approximately $66,000. The assessment's
impact upon net income was approximately $127,000.

         Earnings in 1996  increased  $17,541,  an 11.57%  increase  over fiscal
1995, even with the  assessment.  The increase in our earnings was due primarily
to the restructuring of the major concentrations of interest earning assets over
the last several years. Once again our loan portfolio is generating the types of
income levels that we desire.  The current  level of our portfolio  loans totals
approximately $29,331,000,  representing 73.59% of total assets at September 30,
1996.

         Prior to the close of our  fiscal  year the  determination  was made to
discontinue  the  operations  of  Delta  Financial  Service  Corp.  The  service
corporation  had yet to show a profit and the assets  under  management  had not
reached  the  levels  that we had  anticipated.  The  consolidated  loss for the
service corporation for 1996 was $42,095, before income tax benefits of $14,312,
which resulted in a total loss of $27,778.

         Our stock has experienced  minimal trading  activity over the year. The
last  reported  trade was at $14.50 on December  4, 1996.  The book value of our
stock  increased from $17.92 per share at September 30, 1995 to $18.22 per share
at September 30, 1996.  Our  semi-annual  dividend  payments have increased from
$25,670 to $27,505.

         We wish to express our thanks for your continued support and investment
in our future.


                                Sincerely,


                                /s/David A. Humphries
                                ---------------------
                                David A. Humphries
                                President and Chief Executive Officer



<PAGE>
                   SELECTED CONSOLIDATED FINANCIAL INFORMATION
<TABLE>
<CAPTION>
                                                                                        September 30,
                                                            ------------------------------------------------------------------------
                                                             1996            1995            1994           1993            1992
                                                            -------         -------         -------        -------       ---------
                                                                                        (in thousands)
<S>                                                         <C>             <C>             <C>             <C>            <C>    
Selected Financial Condition Data:
- ----------------------------------

Total assets........................................        $39,853         $35,210         $34,839         $34,331        $34,293
Loans receivable, net...............................         34,221          28,804          21,180          26,249         27,870
Mortgage-backed and related
  securities........................................            557             689           1,564             908          1,046
Investment securities, net                                    2,511           2,950           4,911           1,500            ---
Deposits............................................         29,914          30,340          30,908          30,459         32,390
Borrowings..........................................          6,040           1,000             400             400            400
Retained earnings, substantially
  restricted........................................          1,831           1,717           1,615           1,445          1,176
Shareholders' Equity................................          3,340           3,284           3,083           2,962            ---
Earnings Per Share (weighted).......................           0.92            0.83            1.15            3.15            ---
Cash dividends per share............................           0.30            0.27            0.22            0.10            ---
Number of shares outstanding........................        183,365         183,365         182,000         182,000            ---

</TABLE>

<TABLE>
<CAPTION>
                                                                                    Year ended September 30,
                                                            ------------------------------------------------------------------------
                                                             1996            1995            1994           1993            1992
                                                            -------         -------         -------        -------       ---------
                                                                                        (in thousands)
<S>                                                         <C>             <C>             <C>             <C>            <C>    
Selected Operations Data:
- -------------------------

Total interest income...............................         $3,058          $2,570          $2,353          $2,565         $2,960
Total interest expense..............................         (1,636)         (1,343)         (1,174)         (1,358)        (1,882)
                                                             ------          ------          ------          ------         ------
  Net interest income...............................          1,422           1,227           1,179           1,207          1,078
Provision for loan losses...........................            (27)            (32)            (13)            (10)            (6)
                                                             ------          ------          ------          ------         ------
  Net interest income after provision
    for loan losses.................................          1,395           1,195           1,166           1,197          1,072
Total non-interest income...........................            169              72              90             165            230
Total non-interest expense..........................         (1,307)         (1,051)           (983)           (934)          (874)
                                                             ------          ------          ------          ------         ------
  Income before income taxes and
    effect of accounting changes....................            257             216             273             428            428
Income tax expense..................................            (88)            (64)            (94)           (141)          (126)
                                                             ------          ------          ------          ------         ------
  Income before effect of accounting 
    changes.........................................            169             152             179             287            302
  Net effect of changes in accounting
    principles.....................................             ---             ---              31             ---            ---
                                                             ------          ------          ------          ------         ------
Net income..........................................         $  169          $  152          $  210          $  287         $  302
                                                             ======          ======          ======          ======         ======
</TABLE>
                                       1
<PAGE>

<TABLE>
<CAPTION>
                                                                              Year ended September 30,
                                                      ------------------------------------------------------------------------
                                                       1996            1995            1994           1993            1992
                                                      -------         -------         -------        -------       ---------
                                                                              (in thousands)
<S>                                                   <C>             <C>             <C>             <C>            <C>    
Selected Financial Ratios and Other Data:
- -----------------------------------------
Performance Ratios:
  Return on assets (ratio of net income to
    average total assets).......................         0.45%           0.44%           0.62%           0.83%          0.86%
  Interest rate spread information:
    Average during period.......................         3.18            3.09            2.93            2.95           2.92
    End of period...............................         3.29            2.97            3.36            3.18           3.83
  Net interest margin (1).......................         3.73            3.68            3.54            3.55           3.21
  Ratio of operating expense to average
    total assets................................         3.48            3.07            2.89            2.67           2.51
  Return on retained earnings (ratio of net
    income to average retained earnings)........         5.11            4.78            6.91           14.94          28.44
Quality Ratios:
  Non-performing assets to total assets at
    end of period...............................         0.02            0.02            0.21            0.46           1.12
  Allowance for loan losses to loans receivable,
    net.........................................         0.91            0.95            1.08            1.04           1.00
Capital Ratios:
  Shareholders' equity to total assets
    at end of period............................         8.38            9.33            8.85            8.68           3.43
  Average shareholders' equity to
    average assets..............................         8.83            9.27            8.94            5.53           3.04
  Ratio of average interest-earning assets
    to average interest-bearing liabilities.....       112.72          114.55          117.37          114.96         105.09
Number of full service offices..................            1               1               1               1              1

</TABLE>

- ------------------
  (1)  Net interest income divided by average interest-earning assets.

                                       2
<PAGE>


                           MANAGEMENT'S DISCUSSION AND
                       ANALYSIS OF FINANCIAL CONDITION AND
                              RESULTS OF OPERATIONS

General

    Delta Federal Savings,  F.S.B.  converted from a federal mutual savings bank
to a federal  stock  savings  bank on April 6, 1993 (the  "Conversion").  In the
Conversion,  182,000 shares of common stock, par value of $.01 per share, of the
Bank were sold in an initial public offering for an aggregate  consideration  of
$1.82 million.

    The Bank's  results of operations  are  dependent  primarily on net interest
income, which is the difference between the interest income earned on its loans,
mortgage-backed  securities,  and  investment  portfolios and its cost of funds,
consisting of the interest paid on its deposits and borrowings.  In addition, to
a lesser  extent,  the Bank's  operating  results are  affected by  non-interest
income  and  non-interest  expense.   Non-interest  expense  includes  operating
expenses  consisting  primarily  of  employee  salaries  and  benefits,   office
occupancy expenses,  equipment costs,  federal deposit insurance  premiums,  and
other general and administrative  expenses.  Operating results are also affected
by  general  economic  conditions  (particularly  changes  in  interest  rates),
competition, government policies and actions by regulatory agencies.

    Delta Federal's operating philosophy is to provide, in a safe and profitable
manner,  financial  services  to  families  and small  local  businesses  in the
communities that it serves.  The Bank's immediate market area consists of Delta,
Montrose and Mesa Counties.  Consistent with its operating philosophy,  the Bank
focuses upon attracting deposits from the general public and using such deposits
to  originate  residential  mortgages  for  its  own  portfolio  and  to  fund a
residential  loan  warehouse  operation,  whereby loans are purchased from local
mortgage brokers and then sold to institutional  investors.  To a lesser extent,
FHA Title One home improvement loans are made for the portfolio. In an effort to
control interest rate risk, the Bank also makes  investments in  mortgage-backed
securities,  investment  securities  consisting  primarily  of  U.S.  Government
obligations,  financial  institution  certificates  of deposit (in amounts which
allow for them to be fully insured by the FDIC), and other liquid assets.

Asset/Liability Management

    The Bank,  like other  financial  institutions,  is subject to interest rate
risk  to the  extent  that  its  interest-bearing  liabilities  with  short  and
intermediate-term maturities reprice more rapidly, or on a different basis, than
its interest-earning  assets.  Management of the Bank believes it is critical to
manage the relationship  between interest rates and the effect on the Bank's net
portfolio  value ("NPV").  This approach  calculates the difference  between the
present  value of  expected  cash  flow from  assets  and the  present  value of
expected  cash flows from  liabilities,  as well as cash flows from  off-balance
sheet contracts.  Management of the Bank's assets and liabilities is done within
the context of the marketplace,  but also considering  limits established by the
Board of  Directors  on the  amount of NPV  which is  acceptable  given  certain
interest rate changes.

                                       3


<PAGE>


    The OTS  regulations  provide a net market value  methodology to measure the
interest rate risk exposure of thrift  institutions.  In essence,  this approach
calculates the difference  between the present value of expected cash flows from
assets and the expected cash flows from liabilities,  as well as cash flows from
off-balance  sheet  contingencies.   Under  OTS  regulations,  an  institution's
"normal"  level of  interest  rate-risk  in the  event of an  assumed  change in
interest rates is a decrease in the institution's NPV in an amount not exceeding
2% of the present  value of its assets.  The OTS has  adopted,  but  temporarily
postponed  implementation  until further  notice,  a final rule requiring  every
thrift  institution with greater than "normal"  interest rate exposure to take a
deduction  from their total  capital  available  to determine if they meet their
risk-based capital  requirement.  The amount of the deduction is one-half of the
difference  between (a) the institution's  actual  calculated  exposure to a 200
basis point interest rate increase or decrease (whichever results in the greater
pro forma  decrease  in NPV) and (b) its  "normal"  level of  exposure  which is
defined as 2% of the present  value of its assets.  Utilizing  this  measurement
concept,  at September 30, 1996,  the Bank's  interest rate risk was  considered
normal  under the OTS  regulations  and no  additional  risk-based  capital  was
required.

    Presented  below,  as of September  30,  1996,  is an analysis of the Bank's
interest rate risk as measured by changes in NPV for instantaneous and sustained
parallel shifts in the yield curve, in 100 basis point  increments,  up and down
400 basis points and compared to Board policy limits and in accordance  with OTS
regulations,  based on the assumptions  described  below.  Such limits have been
established with  consideration of the dollar impact of various rate changes and
the Bank's strong capital position.  As illustrated in the table, the Bank's NPV
is more sensitive to rising rates than declining rates.

<TABLE>
<CAPTION>

                           -----------------------------------------------------------------------------
                               Change in         Board Limit %             September 30, 1996
                             Interest Rate          Change
                             (Basis Points)
                                                                  --------------------------------------
                                                                   $ Change in NPV    % Change in NPV
                           -----------------------------------------------------------------------------
                                                      (Dollars in Thousands)
<S>                               <C>                  <C>             <C>                   <C>  
                                   +400                (75)%           $(2,420)              (53)%
                                   +300                 (50)            (1,759)               (39)
                                   +200                 (25)            (1,098)               (24)
                                   +100                 (15)              (475)               (10)
                                    -0-                 ---                ---                ---
                                   -100                 (15)               281                  6
                                   -200                 (25)               443                 10
                                   -300                 (50)               660                 15
                                   -400                 (75)               978                 22

</TABLE>

    As of September 30, 1996,  the Bank was in  compliance  with the Board limit
for a 200 basis point change in interest rates by 1%.

Financial Condition at September 30, 1996

    The Bank's assets at September 30, 1996 totalled $39.9 million, representing
an increase of $4.6 million or 13.19% when  compared  with  September  30, 1995.
This  increase  occurred  primarily as a result of an increase in the balance of
loans receivable,  net. This increase is due more to managements efforts towards
increasing loan originations than to a change in interest rates.

                                       4

<PAGE>


    Cash and due from banks,  FHLB overnight  deposits,  certificates of deposit
and securities  held to maturity and available for sale decreased  $924,668 from
$5.4 million at September 30, 1995, to $4.5 million at September 30, 1996.  This
decrease was primarily a result of the  utilization of cash to fund the increase
in loans receivable, loans held for sale, and FHLB stock.

    Loans  receivable  increased by $3.9 million from $25.5 million at September
30, 1995,  to $29.3  million at September  30, 1996.  This  increase in the loan
portfolio was a continuation of the Bank's focus on purchasing  loans originated
by mortgage brokers, that met the Bank's underwriting criteria, for retention in
its  portfolio.  The  Bank's  own loan  originations  also  contributed  to this
increase.  The  increase  more than  offset  the  normal  monthly  payments  and
prepayments over the past year.

    Loans held for sale increased by $1.5 million from $3.3 million at September
30, 1995, to $4.8 million at September 30, 1996. This increase was due primarily
to increased loan demand in the mortgage  brokers  primary  lending  areas.  The
increased  loan demand is the result of an increase in the number of individuals
relocating  to the state of Colorado  and is  marginally  impacted by changes in
interest rates.

    Accrued interest receivable increased $15,945 from $212,147 at September 30,
1995, to $228,092 at September 30, 1996.  The increase was related  primarily to
the increase in loans.

    FHLB stock  increased by $151,200  from  $362,700 at September  30, 1995, to
$513,900 at September  30, 1996.  This  increase was due primarily to additional
purchases  made at the  discretion of management in order to increase the Bank's
borrowing  capacity at the FHLB. To a lessor extent, the increase was due to the
FHLB declaring dividends in the form of stock.

    Property and equipment  and other assets  decreased by $16,805 from $386,768
at September  30, 1995,  to $369,963 at September  30, 1996.  This  decrease was
related  primarily  to a decrease of $29,908 in various  prepaid  assets and was
partially offset by a net increase in property and equipment of $13,103.

    Deposits  decreased by $462,442 from $30.3 million at September 30, 1995, to
$29.9 million at September  30, 1996.  This decrease was primarily the result of
lower interest rates in transaction  based savings products as depositors sought
higher yielding investment options.

    FHLB  advances  increased by $5.0 million from $1.0 million at September 30,
1995, to $6.0 million at September  30, 1996.  The increase in FHLB advances was
due  primarily to the increase in loans.  Utilization  of funds from the FHLB to
accommodate  asset  growth  was a  more  economical  than  acquiring  additional
deposits.

    Accounts payable and accrued expenses  increased by $16,434 from $533,443 at
September  30,  1995,  to $549,877 at  September  30,  1996.  The  increase  was
primarily  related to the accrual of the SAIF  assessment  of  $193,000  and was
offset by a decrease in the Bank's in-house checking accounts of $163,298 and in
other accruals of $13,268.

    Shareholders'  equity  increased  $55,972 from $3.3 million at September 30,
1995,  to $3.3  million at  September  30,  1996.  The  increase  was related to
increased  net income of  $169,118  and was  partially  offset by a decrease  in
valuation  allowances  of  $18,608,  issuance of an ESOP note for  $39,528,  and
payment of dividends of $55,010.

                                       5

<PAGE>


Comparison  of Operating  Results for the Fiscal Years Ended  September 30, 1996
and September 30, 1995

    General.  The Bank had net income of $169,118 in fiscal 1996 compared to net
income of $151,577 in fiscal  1995,  an increase of $17,541.  The  increase  was
primarily  related to an increase in net interest  income after  provisions  for
loan  losses of $199,930  to $1.4  million in fiscal  1996 from $1.2  million in
1995. The increase was also partially attributable to an increase in noninterest
income of $97,640 to $169,224 in fiscal 1996 from  $71,584 in fiscal  1995.  The
increase  in net income  was  partially  offset by an  increase  in  noninterest
expense of $255,485 to $1.3  million in fiscal 1996 from $1.1  million in fiscal
1995 and an  increase in income tax expense of $24,544 to $88,200 in fiscal 1996
from $63,656 in fiscal 1995.

    Interest  Income.  Interest  income  increased by $488,283 or 19.00% to $3.1
million in fiscal  1996 from $2.6  million in fiscal  1995.  This  increase  was
primarily  related to an overall  increase  in the  volume of  interest  earning
assets,  based on management  objectives  to increase the size of the Bank.  The
increase was partially due to an overall  increase in the weighted average yield
on interest-earning assets from 7.71% in fiscal 1995 to 8.02% in fiscal 1996.

    Interest on loans receivable increased $740,787 or 37.06% to $2.7 million in
fiscal 1996 from $2.0 million in fiscal 1995.  The increase in interest on loans
receivable  was due  primarily to the increase in the Bank's loan  portfolio and
was partially attributed to an increase in the yields.

    Interest  on  mortgage-backed  securities  decreased  $52,230  or  55.75% to
$41,449 in fiscal 1996 from $93,679 in fiscal 1995.  The decrease was  primarily
related to the  decrease  in the amount of  mortgage-backed  securities  and was
partially offset by an increase in the average yield paid on the securities.

    Interest  earned on investment  securities  decreased  $124,931 or 44.29% to
$157,169  in fiscal 1996 from  $282,100 in fiscal  1995.  The  decrease  was due
primarily  to the  decrease  in the  average  balance  of  investments  and  was
partially offset by an increase in the average yield of the investments.

    Interest  earned  on  interest-earning  deposits  and FHLB  stock  decreased
$75,343 or 38.50% to $120,338 in fiscal 1996 from $195,681 in fiscal 1995.  This
decrease  was  primarily  the result of  decreases  in the  average  outstanding
balance  of the  accounts  as the  funds  were  utilized  to fund  loans and was
partially offset by an increase in the average rates.

    Interest  Expense.  Interest  expense  increased  $292,680 or 21.79%  during
fiscal 1996 to $1.6 million from $1.3 million in 1995. This increase in interest
expense  was  due   primarily   to  an  increase  in  the  average   balance  of
interest-bearing  liabilities  and was  partially  related to an increase in the
average rate paid on interest bearing liabilities.

    Provision for Losses on Loans. The Bank decreased its loan loss provision by
$4,327  during  fiscal 1996 to $27,518  from  $31,845  during  fiscal 1995 which
brought the total  valuation  allowances  to $270,227 as of  September  30, 1996
compared to $243,619 at September 30, 1995.  Although management feels loan loss
provisions are adequate for the present economic  environment,  the Bank adds to
its general loss  provisions  monthly,  based on new loan  originations  and its
increased  loan  portfolio.  General  valuation  allowances  are included in the
computation of risk-based  capital while specific  valuation  allowances are not
included in any capital component. Increases were noted primarily as a result of
the  change in the loan  portfolio  composition,  when  analyzed  to the  Bank's
historical loan loss experience.

                                       6


<PAGE>

    Non-Interest  Income.  Non-interest  income increased  $97,640 or 136.40% to
$169,224 in fiscal 1996 from $71,584 in fiscal  1995.  The increase is primarily
related to an increase  in service  charges of $42,813 to $79,144 in fiscal 1996
from  $36,331 in fiscal  1995,  due to an  increase  in loan  originations  from
mortgage  bankers and a decrease in losses on  securities  available for sale of
$36,425 to $242 in fiscal 1996 from $36,667 in fiscal 1995.  Non-interest income
was also impacted by an increase in the gain on sale of other assets of $14,757,
due to a cooperative  investment in the Bank's data  processing  provider  being
purchased.  Also  contributing  to the  increase  was an increase of $3,645 from
$71,920 at fiscal 1995 to $75,565 at fiscal 1996 in deficiency judgements,  late
payment fees and  commission  income,  primarily  as a result of improved  asset
quality.

    Non-Interest  Expense.  Non-interest  expense  increased  $255,485  to  $1.3
million in fiscal 1996 from $1.1  million in fiscal  1995.  The increase was due
primarily to the accrual of the SAIF  assessment of $193,  000,  associated with
the  recapitalization  of the SAIF which is administered by the FDIC.  Increases
were also  attributable to an increase in compensation of $62,220 to $578,647 in
fiscal 1996 from $516,427 in fiscal 1995. The increase in  compensation  was due
primarily to a buy-out of an employment contract with the manager of the service
corporation,  normal salary  increases  and various  incentive  programs.  Other
increase  were  noted in  general  and  administrative  expense  of $7,838  from
$216,936 in fiscal 1995 to $224,774 in fiscal 1996, SAIF premiums of $1,715 from
$68,586 in fiscal 1995 to $70,301 in fiscal 1996,  depreciation and amortization
of $4,727  from  $52,357  in fiscal  1995 to $57,084  in fiscal  1996,  computer
processing  expense of $1,032  from  $46,453 in fiscal 1995 to $47,485 in fiscal
1996, and in professional fees of $456 from $51,338 in fiscal 1995 to $51,794 in
fiscal 1996.

    The increases  were  partially  offset by decreases in occupancy  expense of
$2,547 from  $48,234 in fiscal  1995 to $45,687 in fiscal  1996 and  advertising
expense of $12,956 from $50,874 in fiscal 1995 to $37,918 in fiscal 1996.

    Income Taxes.  Provisions for income taxes increased by $24,544 from $63,656
in fiscal 1995 to $88,200 in fiscal  1996.  The  increase  was due  primarily to
increased  pretax  income  for  fiscal  1996,  as  well  as  various   temporary
differences between book and tax income.

Comparison  of Operating  Results for the Fiscal Years Ended  September 30, 1995
and September 30, 1994

    General.  The Bank had net income of $151,577 in fiscal 1995 compared to net
income of $209,707 in fiscal  1994,  a decrease of  $58,220.  The  decrease  was
related primarily to a decrease in non-interest  income of $18,914 to $71,584 in
fiscal  1995 from  $90,498 in fiscal  1994 and a decrease  in the  benefit  from
adopting  SFAS 109 (see Note 1) of $30,500 to $0 in fiscal 1995 from  $30,500 in
fiscal 1994. See Note 1 of the Notes to Consolidated  Financial Statements.  The
decrease was also  partially  attributable  to an increase in provision for loan
losses of $19,044 to $31,845 in fiscal  1995 from  $12,801 in fiscal 1994 and an
increase in non-interest  expense of $67,951 to $1.1 million in fiscal 1995 from
$1.0 million in fiscal 1994. The decrease in net income was partially  offset by
an increase  in net  interest  income of $47,745 to $1.2  million in fiscal 1995
from $1.2 million in fiscal 1994 and a decrease in income tax expense of $30,444
to $63,656 in fiscal 1995 from $94,100 in fiscal 1994.

                                       7


<PAGE>


    Interest  Income.  Interest  income  increased  by $217,009 or 9.22% to $2.6
million in fiscal  1995 from $2.4  million in fiscal  1994.  This  increase  was
primarily  related to an  overall  increase  in the  weighted  average  yield on
interest-earning  assets from 7.07% in fiscal 1994 to 7.71% in fiscal 1995. This
increase was partially  due to the change in asset mix (moving  lower  yielding,
more liquid  investments  such as cash and  certificates  of deposit into loans,
investments and  mortgage-backed  securities which generally carry a higher rate
of  interest),  and  partially  due to the  increase in market rates of interest
generally.

    Interest on loans receivable  increased  $96,068 or 5.05% to $2.0 million in
fiscal 1995 from $1.9 million in fiscal 1994.  The increase in interest on loans
receivable  was primarily  related to the increase in the Bank's loan  portfolio
and was partially  attributed to an increase in the yields.  The increase in the
loan portfolio occurred primarily in the last two quarters of the fiscal year.

    Interest  on  mortgage-backed  securities  increased  $47,296  or 101.97% to
$93,679 in fiscal 1995 from $46,383 in fiscal 1994.  The increase was  primarily
related to an increase in the average yield on  mortgage-backed  securities from
4.34% in fiscal 1994 to 7.42% in fiscal 1995 and was partially  attributed to an
increase in the average balance of the securities.

    Interest earned on investment  securities  increased  $146,963 or 108.75% to
$282,100 in fiscal 1995 from $135,137 in fiscal 1994. The increase was primarily
related to an increase in the average  balance of investments  and was partially
related to an increase in the average yield.

    Interest  earned  on  interest-earning  deposits  and FHLB  stock  decreased
$73,318 or 27.26% to $195,681 in fiscal 1995 from $268,999 in fiscal 1994.  This
decrease  was  primarily  the result of  decreases  in the  average  outstanding
balance of the accounts and was  partially  offset by an increase in the average
rates.

    Interest  Expenses.  Interest expense  increased  $169,264 or 14.42% to $1.3
million  in fiscal  1995 from $1.2  million in fiscal  1994.  This  increase  in
interest  expense was due  primarily  to an increase in the average rate paid on
interest-bearing deposits from 4.14% in fiscal 1994 to 4.62% in fiscal 1995. The
increase  was  also  partially  related  to an  overall  change  in  the  mix of
interest-bearing  liabilities  from lower priced  demand type accounts to higher
priced certificates.

    Provision for Losses on Loans. The Bank increased its loan loss provision by
$19,044  during  fiscal 1995 to $31,845  from $12,801  during  fiscal 1994 which
brought the total  valuation  allowances  to $243,619 as of  September  30, 1995
compared to $220,859 at September 30, 1994.  Although management feels loan loss
provisions are adequate for the present economic  environment,  the Bank adds to
its general loss  provisions  monthly,  based on new loan  originations  and its
increased  loan  portfolio.  General  valuation  allowances  are included in the
computation of risk-based  capital while specific  valuation  allowances are not
included in any capital component. Increases were noted primarily as a result of
the  change in the loan  portfolio  composition,  when  analyzed  to the  Bank's
historical loan loss experience.

    Non-Interest  Income.  Non-interest  income  decreased  $18,914 or 20.90% to
$71,584 in fiscal 1995 from $90,498 in fiscal 1994.  Service  charges  decreased
$6,105 to $36,331 in fiscal 1995 from  $42,436 in fiscal  1994,  primarily  as a
result of reduced  loan  originations  in the first half of the fiscal year from
mortgage  bankers.  A decrease of $12,039 from $50,093 at fiscal 1994 to $38,054
at fiscal 1995 was noted in deficiency judgments, late payment fees and net gain
(loss) on real estate  owned,  as a result of continuted  improvements  in asset
quality.

                                       8
<PAGE>


    Non-Interest Expense. Non-interest expense increased $67,951 to $1.1 million
in fiscal 1995 from  $983,254 in fiscal 1994.  The increase was due primarily to
an increase in general and  administrative  expenses of $42,456 from $174,480 in
fiscal 1994 to $216,936 in fiscal 1995.  These  increased costs were a result of
direct costs of being a public  company,  penalties of $13,000 for prepayment of
fixed FHLB advances and additional costs of first year operations of the service
corporation.  Increases were also attributable to an increase in compensation of
$57,469 to $516,427 in fiscal 1995 from $458,958 in fiscal 1994. The increase in
compensation  was due to compensation  expenses related to the operations of the
service corporation for a full operating cycle in the current year and to normal
salary  increases  from the previous  year.  Other  increases were also noted in
depreciation and  amortization  expense of $4,540 from $47,817 in fiscal 1994 to
$52,357 in fiscal 1995 and in  advertising of $2,849 from $48,025 in fiscal 1994
to $50,874 in fiscal 1995.

    The increases  were  partially  offset by decreases in occupancy  expense of
$4,816 from $53,050 in fiscal 1994 to $48,234 in fiscal 1995,  SAIF  premiums of
$6,561  from  $75,147 in fiscal  1994 to $68,586 in fiscal  1995,  and  computer
processing  expense of $2,382  from  $48,835 in fiscal 1994 to $46,453 in fiscal
1995. The most  significant  decrease was noted in professional  fees of $25,604
from  $76,942  in  fiscal  1994 to  $51,388  in fiscal  1995.  The  decrease  in
professional  fees was primarily the result of services that had been  performed
outside  of the Bank,  now  being  performed  inside  by the  hiring of staff to
accomplish these tasks.

    Income Taxes. Provisions for income taxes decreased by $30,444 to $63,656 in
fiscal 1995 from  $94,100 in fiscal  1994.  The  decrease  was due  primarily to
reduced pretax income for fiscal 1995, as well as various temporary  differences
between book and tax income.

Analysis of Net Interest Income

    Net  interest   income   represents   the   difference   between  income  on
interest-earning  assets  and  expense  on  interest-bearing   liabilities.  Net
interest  income  depends  upon  the  volume  of  interest-earning   assets  and
interest-bearing liabilities and the interest rates earned or paid on them.

                                       9


<PAGE>

Average Balances, Interest Rates and Yields

    The  following  table  presents for the periods  indicated  the total dollar
amount of interest income from average interest-earning assets and the resultant
yields, as well as the interest expense on average interest-bearing liabilities,
expressed both in dollars and rates.  No tax equivalent  adjustments  were made.
All average balances are monthly average balances.  Non-accruing loans have been
included in the table as loans carrying a zero yield.

<TABLE>
<CAPTION>

                                             1996                               1995                                1994   
                              ----------------------------- --------------------------------------   -------------------------------
                                Average    Interest           Average         Interest                  Average    Interest
                              Outstanding   Earned/  Yield/ Outstanding        Earned/      Yield/    Outstanding   Earned/   Yield/
                               Balance      Paid     Rate    Balance           Paid         Rate       Balance      Paid      Rate
                             ------------  --------  ------ -----------       --------      ------    -----------   -------   ------
                                                                    (Dollars in Thousands)
Interest-Earning Assets:
<S>                             <C>        <C>      <C>       <C>             <C>          <C>          <C>        <C>       <C>  
Loans Receivable                  $33,382    $2,740   8.21%     $23,878         $1,999       8.37%        $23,071    $1,903    8.25%
Mortgage-backed Securities            464        41   8.84%       1,266             94       7.42%          1,061        46    4.34%
Investment Securities               2,331       157   6.74%       4,468            282       6.31%          2,869       135    4.71%
Certificates of Deposit               356        20   5.62%       2,101            110       5.24%          3,197       152    4.75%
Other                               1,580       100   6.33%       1,620             85       5.25%          3,104       117    3.77%
                                  -------    ------             -------         ------                    -------    ------     
     Total Interest-
       Earning Assets             $38,113    $3,058   8.02%     $33,333         $2,570       7.71%        $33,302    $2,353    7.07%
                                  =======    ======             =======         ======                    =======    ======

Interest-Bearing Liabilities
Demand and NOW Deposits           $ 6,668    $  190   2.85%     $ 7,082         $  242       3.42%      $   7,104  $    206    2.90%
Savings Deposits                    1,843        52   2.82%       1,976             58       2.94%          2,030        57    2.81%
Certificate Accounts               21,238     1,171   5.51%      19,562          1,002       5.12%         18,839       864    4.59%
FHLB Advances                       4,062       223   5.49%         480             41       8.54%            400        47   11.75%
                                  -------    ------             -------         ------                    -------    ------     

Total Interest-
  Bearing Liabilities             $33,811    $1,636   4.84%     $29,100         $1,343       4.62%        $28,373    $1,174    4.14%
                                  =======    ======             =======         ======                    =======    ======

Net interest income                          $1,422                             $1,227                               $1,179
                                             ======                             ======                               ======

Net interest rate spread                              3.18%                                  3.09%                             2.93%
                                                      ====                                   ====                              ====

Net earning assets                           $4,302                             $4,233                               $4,929
                                             ======                             ======                               ======

Net yield on average 
  interest-ets                                        3.73%                                  3.68%                             3.54%
                                                      ====                                   ====                              ====

Average interest-earning 
  assets to average 
  interest-bearing
  liabilities                                       112.72%                                114.55%                           117.37%
                                                    ======                                 ======                            ======

</TABLE>

                                       10
<PAGE>


Rate/Volume Analysis of Net Interest Income

    The  following  schedule  presents the dollar  amount of changes in interest
income and interest expense for major components of interest-earning  assets and
interest-bearing  liabilities.  It distinguishes between the increase related to
higher  outstanding  balances  and  that  due to the  unprecedented  levels  and
volatility of interest rates. For each category of  interest-earning  assets and
interest-bearing liabilities, information is provided on changes attributable to
(i) changes in volume (i.e.  changes in volume  multiplied by new rate) and (ii)
changes in rate (i.e. changes in rate multiplied by old volume). For purposes of
this  table,  changes  attributable  to both rate and  volume,  which  cannot be
segregated have been allocated  proportionately  to the change due to volume and
the change due to rate.

<TABLE>
<CAPTION>

                                                1995 vs. 1996                          1994 vs. 1995
                                       ----------------------------------   -----------------------------------
                                       Increase (Decrease)     Total           Increase (Decrease)     Total       
                                         Due        To        Increase           Due        To       Increase
                                        Volume     Rate      (Decrease)         Volume     Rate     (Decrease)          
                                                                (Dollars in Thousands)
<S>                                     <C>      <C>          <C>              <C>      <C>          <C>  
Interest-Earning Assets:                                                                            
Loans Receivable .....................   $ 780    $ (39)       $ 741            $  68    $  28        $  96
Mortgage-backed Securities ...........     (71)      18          (53)              15       33           48
Investment Securities ................    (144)      19         (125)             101       46          147
Certificates of Deposit ..............     (98)       8          (90)             (57)      15          (42)
Other ................................      (3)      18           15              (78)      46          (32)
                                         -----    -----        -----            -----    -----        -----      
         Total Interest-Earning Assets   $ 465    $  23        $ 488            $  48    $ 169        $ 217
                                         =====    =====        =====            =====    =====        =====
                                                                                                    
Interest-Bearing Liabilities                                                                        
Demand and NOW Deposits ..............   $ (12)   $ (40)       $ (52)           $  (1)   $  37        $  36
Savings Deposits .....................      (4)      (2)          (6)              (2)       3            1
Certificate Accounts .................      92       77          169               37      101          138
FHLB Advances ........................     197      (15)         182                7      (13)          (6)
                                         -----    -----        -----            -----    -----        -----         
    Total Interest-Bearing Liabilities   $ 274    $  19        $ 293            $  42    $ 127        $ 169
                                         =====    =====        =====            =====    =====        =====
                                                                                                    
            Increase (decrease) in net                                                              
                          interest income                      $ 195                                  $  48
                                                               =====                                  =====
</TABLE>
                                                                            
                                       11
                                                                        
<PAGE>                                                                   
                                                                            
    The following table presents the yields  received on loans,  investments and
other  interest-earning   assets,  the  ratios  paid  on  savings  deposits  and
borrowings and the resultant interest rate spreads at the dates indicated.

<TABLE>
<CAPTION>

                                                         At September 30,        
                                             -----------------------------------------
                                              1996              1995             1994
                                              ----              ----             ----

<S>                                           <C>               <C>              <C>  
    Weighted average yield on:
    Loans receivable                          8.41%             8.15%            8.76%
    Mortgage-backed securities                7.01              7.50             6.15
    Investment securities                     7.17              6.83             5.37
    Other interest-earning assets             5.85              5.74             4.90
    Combined weighted average yield on
    interest-earning assets                   8.20              7.88             7.45

    Weighted average rate paid on:
    Savings deposits                          2.93              2.92             2.82
    Demand and NOW deposits                   3.21              3.07             2.90
    Certificates                              5.35              5.49             4.61
    Borrowings                                5.64              6.55             9.65
    Combined weighted average rate
    paid on interest-bearing liabilities      4.91              4.91             4.09

    Spread                                    3.29              2.97             3.36

</TABLE>

Liquidity and Capital Resources

    The  Bank's  principal   sources  of  funds  are  deposits  and  borrowings,
amortization  and  prepayment  of  loan  principal  (including   mortgage-backed
securities),  sales or  maturities  of  investment  securities,  mortgage-backed
securities and  short-term  investments  and  operations.  While  scheduled loan
repayments and maturing  investments are relatively  predictable,  deposit flows
and early loan  repayments are influenced by interest  rates,  general  economic
conditions,  competition  and, most recently,  the  restructuring  of the thrift
industry.  The Bank generally  manages the pricing of its deposits to maintain a
steady deposit  balance,  but has from time to time,  decided not to pay deposit
rates  that are as high as those of its  competitors  and,  when  necessary,  to
supplement  deposits with longer term and/or less expensive  alternative sources
of funds.

    Federal regulations  historically have required the Bank to maintain minimum
levels of liquid  assets.  The required  percentage has varied from time to time
based upon  economic  conditions  and savings  flows and is  currently 5% of net
withdrawable savings deposits and borrowings payable on demand or in one year or
less during the  preceding  calendar  month.  Liquid assets for purposes of this
ratio include cash, certain time deposits, U.S. government, agency and corporate
securities and other obligations  generally having remaining  maturities of less
than five years.  The Bank has  historically  maintained its liquidity  ratio at
levels in excess of those  required.  For September  1996, the Bank's  liquidity
ratio was 13.16%  compared to  September  1995,  where the  liquidity  ratio was
13.68%.

    The primary source of cash from operating  activities is net income. For the
year ended  September 30, 1996,  operating  activities used funds of $1,316,604,
primarily due to increased warehouse activity.

                                       12


<PAGE>


    The primary  investing  activities  of the Bank are  lending and  purchasing
mortgage-backed securities and investment securities. Loan originations,  net of
principal repayments,  used $3.9 million during fiscal 1996. Mortgage-backed and
investment  securities  purchases were $1.3 million,  while  mortgage-backed and
investment  securities  maturities,  principal repayments and sales totaled $1.7
million; thus using net funds of $900,000 during fiscal 1996. Maturing purchased
certificates of deposit totaled $593,000. If general interest rates decline, the
Bank would expect to experience an increase in prepayments,  particularly in its
adjustable-rate mortgage loans and adjustable-rate  mortgage-backed  securities.
The increased  funds from these sources could not  necessarily be re-invested in
similar  instruments at yields and terms to maintain the increasing net interest
margin the Bank  experienced  during fiscal 1996. The net cash used by investing
activities was $2,951,426.

    The primary  financing  activity of the Bank is deposits and FHLB  advances.
For  fiscal  1996,  a net  increase  in  certificate  of  deposit  accounts  and
borrowings  provided $5.0 million of funds, which was substantially  offset by a
decrease in savings  accounts of  $426,442.  The net cash  provided by financing
activities was $4,507,115.

    Liquidity  management  is  both a  daily  and  long-term  responsibility  of
management.  The Bank  adjusts  its  investments  in liquid  assets  based  upon
management's  assessment of (i) expected loan demand,  (ii) the projected amount
of loans and  mortgage-backed  securities  to mature or prepay,  (iii)  expected
deposit flows, (iv) yields available on interest-bearing  deposits,  and (v) the
objective  of its  asset/liability  management  strategy.  Excess  liquidity  is
invested generally in  interest-bearing  overnight deposits and other short-term
government and agency obligations. If the Bank requires funds beyond its ability
to generate them internally,  it has additional borrowing capacity with the FHLB
of Topeka.

    The Bank  anticipates  that it will have sufficient  funds available to meet
current loan  commitments.  At September 30, 1996, the Bank had outstanding loan
and warehouse commitments to extend credit which amount to $5.4 million.

Impact of Inflation and Changing Prices

    The  Consolidated  Financial  Statements and Notes thereto  presented herein
have been prepared in accordance with generally accepted accounting  principles,
which require the  measurement  of financial  position and operating  results in
terms of  historical  dollars  without  considering  the change in the  relative
purchasing power of money over time due to inflation. The impact of inflation is
reflected in the increased cost of the Bank's operations. Unlike most industrial
companies,  nearly all the assets and liabilities of the Bank are monetary. As a
result,  interest rates have a greater impact on the Bank's  performance than do
the effects of general levels of inflation. Interest  rates do  not  necessarily
move  in  the  same  direction  or  to the same extent as the price of goods and
services.

Effect of New Accounting Standards

    The Financial  Accounting  Standards  Board  ("FASB") has issued several new
accounting  standards  which may affect the accounting for  transactions  of the
Bank.  The new  standards  are  discussed  in  detail  at Note 1 of the Notes to
Consolidated Financial Statements.


                                       13
<PAGE>


Board of Directors
Delta Federal Savings, F.S.B.
  and subsidiary

REPORT OF INDEPENDENT AUDITORS

We have audited the accompanying  consolidated statements of financial condition
of Delta Federal  Savings,  F.S.B. and subsidiary (the Bank) as of September 30,
1996 and 1995, and the related consolidated statements of operations, changes in
shareholders'  equity and cash  flows for each of the three  years in the period
ended  September  30, 1996.  These  consolidated  financial  statements  are the
responsibility  of the Bank's  management.  Our  responsibility is to express an
opinion on these consolidated financial statements based on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards. Those standards require that we plan and perform the audits to obtain
reasonable  assurance about whether the  consolidated  financial  statements are
free of material  misstatement.  An audit includes  examining,  on a test basis,
evidence  supporting the amounts and disclosures in the  consolidated  financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
consolidated  financial  statement  presentation.  We  believe  that our  audits
provide a reasonable basis for our opinion.

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material respects,  the consolidated  financial position of Delta
Federal  Savings,  F.S.B.  and subsidiary as of September 30, 1996 and 1995, and
the  consolidated  results of their  operations and their cash flows for each of
the three years in the period ended  September  30,  1996,  in  conformity  with
generally accepted accounting principles.

As discussed in Notes 2 and 8 to the consolidated financial statements, the Bank
changed  its  method of  accounting  for  income  taxes and  certain  investment
securities in fiscal 1994.


/s/Dalby, Wendland & Co., P.C.A
- -------------------------------
DALBY, WENDLAND & CO., P.C.
Grand Junction, Colorado

November 7,1996

                                      -14-
<PAGE>

                  DELTA FEDERAL SAVINGS, F.S.B. AND SUBSIDIARY

                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

                           September 30, 1996 and 1995

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

                                                                                                        1996                1995
                                                                                                      --------           -----------
                                              ASSETS
<S>                                                                                                   <C>                <C>        
     Cash and due from banks                                                                          $   491,761        $   270,946
     FHLB overnight deposits and demand account                                                           860,808            842,538
     Certificates of deposit                                                                               99,000            692,000
     Securities held to maturity, fair value, $251,066 (1996), $1,048,714 (1995)                          249,133          1,042,886
     Securities available for sale, at fair value                                                       2,819,409          2,596,409
     Loans held for sale, at market value                                                               4,890,472          3,342,684
     Loans receivable, net                                                                             29,330,865         25,461,333
     Accrued interest receivable                                                                          228,092            212,147
     Federal Home Loan Bank stock, at cost                                                                513,900            362,700
     Property and equipment, net                                                                          297,452            284,349
     Prepaid expenses and other assets                                                                     72,511            102,419
                                                                                                      -----------        -----------

                                                                                  Total Assets        $39,853,403        $35,210,411
                                                                                                      ===========        ===========

                      LIABILITIES AND SHAREHOLDERS' EQUITY
     Deposits                                                                                         $29,913,977        $30,340,419
     Advances from Federal Home Loan Bank                                                               6,000,000          1,000,000
     Advances by borrowers for taxes and insurance                                                         54,483             67,751
     Accounts payable and accrued expenses                                                                302,394            465,692
     Accrued SAIF special assessment                                                                      193,000                  -
     Note payable                                                                                          39,528                  -
     Deferred income taxes                                                                                  9,700             52,200
                                                                                                      -----------        -----------

                                                                             Total Liabilities         36,513,082         31,926,062
                                                                                                      -----------        -----------

     Commitments and contingencies                                                                              -                  -

     Shareholders' Equity:
     Common stock, $.01 par value, 5,000,000 shares authorized; 183,365 shares
     issued and outstanding                                                                                 1,834              1,834
     Additional paid-in capital                                                                         1,533,911          1,533,911
     Retained income - substantially restricted                                                         1,830,940          1,716,832
     ESOP note payable                                                                                   (39,528)                  -
     Net unrealized gain on securities available for sale                                                  13,164             31,772
                                                                                                      -----------        -----------

                                                                    Total Shareholders' Equity          3,340,321          3,284,349
                                                                                                      -----------        -----------

                                                    Total Liabilities and Shareholders' Equity        $39,853,403        $35,210,411
                                                                                                      ===========        ===========
</TABLE>

                             See accompanying notes.

                                      -15-
<PAGE>

                  DELTA FEDERAL SAVINGS, F.S.B. AND SUBSIDIARY

                      CONSOLIDATED STATEMENTS OF OPERATIONS

             For the years ended September 30, 1996, 1995, and 1994

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

<TABLE>
<CAPTION>

                                                                                     1996                1995               1994
                                                                                    ----------         ----------         ----------
<S>                                                                              <C>                <C>                <C>       
     INTEREST INCOME
       Loans                                                                      $2,739,487         $1,998,700         $1,902,632
       Mortgage-backed securities                                                     41,449             93,679             46,383
       Investment securities                                                         157,169            282,100            135,137
       Certificates of deposit                                                        19,937            109,742            151,904
       Other                                                                         100,401             85,939            117,095
                                                                                  ----------         ----------         ----------
                                                     Total Interest Income         3,058,443          2,570,160          2,353,151
                                                                                  ----------         ----------         ----------
     INTEREST EXPENSE
       Deposits                                                                    1,413,299          1,302,114          1,126,589
       Advances and other                                                            222,842             41,347             47,608
                                                                                  ----------         ----------         ----------
                                                    Total Interest Expense         1,636,141          1,343,461          1,174,197
                                                                                  ----------         ----------         ----------
                                                       Net Interest Income         1,422,302          1,226,699          1,178,954
       Provision for loan losses                                                      27,518             31,845             12,801
                                                                                  ----------         ----------         ----------
       Net Interest Income After Provision for Loan Losses                         1,394,784          1,194,854          1,166,153
                                                                                  ----------         ----------         ----------
     NONINTEREST INCOME
       Service charges                                                                79,144             36,331             42,436
       Commission income                                                              36,059             33,866                  -
       Late payment charges and other fees                                            30,339             28,830             31,205
       Income on deficiency judgments                                                  7,383              6,416              9,371
       Loss on sale of securities available for sale                                    (242)           (36,667)            (2,031)
       Gain (loss) on sale of real estate owned and other assets                      14,757                  -              (231)
       Other                                                                           1,784              2,808              9,748
                                                                                  ----------         ----------         ----------
                                                  Total Noninterest Income           169,224             71,584             90,498
                                                                                  ----------         ----------         ----------
     NONINTEREST EXPENSE
       Compensation to officers and employees                                        578,647            516,427            458,958
       General and administrative                                                    224,774            216,936            174,480
       SAIF special assessment                                                       193,000                  -                  -
       SAIF premium                                                                   70,301             68,586             75,147
       Depreciation and amortization                                                  57,084             52,357             47,817
       Professional fees                                                              51,794             51,338             76,942
       Advertising                                                                    37,918             50,874             48,025
       Occupancy expense                                                              45,687             48,234             53,050
       Computer processing expense                                                    47,485             46,453             48,835
                                                                                  ----------         ----------         ----------
                                                 Total Noninterest Expense         1,306,690          1,051,205            983,254
                                                                                  ----------         ----------         ----------
                                                Income Before Income Taxes           257,318            215,233            273,397
       Provision for income taxes                                                     88,200             63,656             94,100
                                                                                  ----------         ----------         ----------
                  Net Income Before Cumulative Effect of Adopting SFAS 109           169,118            151,577            179,297

       Cumulative effect of adopting SFAS 109                                              -                  -             30,500
                                                                                  ----------         ----------         ----------
                                                                Net Income         $ 169,118         $  151,577         $  209,797
                                                                                   =========         ==========         ==========
</TABLE>

                             See accompanying notes.
                                      -16-
<PAGE>

                  DELTA FEDERAL SAVINGS, F.S.B. AND SUBSIDIARY

           CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY

             For the years ended September 30, 1996, 1995, and 1994
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>



                                                                            Employee                   Net Unrealized
                                       Common Stock         Additional         Stock                  Securities Gain
                                    --------------------     Paid-in     Ownership        Retained     On Available
                                     Shares       Amount     Capital         Plan           Income       for Sale           Total
                                    ---------     ------    ----------   -----------      ----------  ----------------   -----------

<S>                                   <C>         <C>       <C>            <C>            <C>               <C>          <C>       
    Balance at September 30, 1993     182,000     $1,820    $1,520,275     $  (5,400)     $1,444,829        $    -       $2,961,524
    Change in accounting method
      for securities                        -          -             -             -               -         9,282            9,282
    Employee Stock Ownership
        Plan                                -          -             -         5,400               -             -            5,400
    Cash dividends declared                 -          -             -             -         (40,040)            -          (40,040)
    Net income                              -          -             -             -         209,797             -          209,797
    Change in net unrealized (loss)
     gain on securities available
     for sale                               -          -             -             -               -        (62,740)        (62,740)
                                      -------     ------    ----------     ---------      ----------        -------       ----------

    Balance at September 30, 1994     182,000      1,820     1,520,275             -       1,614,586        (53,458)      3,083,223
    Stock options exercised             1,365         14        13,636             -               -             -           13,650
    Cash dividends declared                 -          -             -             -        (49,331)             -          (49,331)
    Net income                              -          -             -             -         151,577             -          151,577
    Change in net unrealized gain
     on securities available for sale       -          -             -             -              -          85,230           85,230
                                      -------     ------    ----------     ---------      ----------        -------       ----------

    Balance at September 30, 1995     183,365      1,834     1,533,911             -       1,716,832        31,772        3,284,349

    Employee Stock Ownership
    Plan - issuance of note payable         -          -             -       (39,528)              -             -          (39,528)
    Cash dividends declared                 -          -             -             -         (55,010)            -          (55,010)
    Net income                              -          -             -             -         169,118             -           169,118
    Change in net unrealized gain
     on securities available for sale       -          -             -             -               -       (18,608)         (18,608)
                                      -------     ------    ----------     ---------      ----------        -------       ----------

    Balance at September 30, 1996     183,365     $1,834    $1,533,911     $(39,528)      $1,830,940       $13,164        $3,340,321
                                      =======     ======    ==========     ========       ==========       =======        ==========

</TABLE>
                             See accompanying notes.
                                      -17-
<PAGE>



                  DELTA FEDERAL SAVINGS, F.S.B. AND SUBSIDIARY

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

              For the years ended September 30, 1996, 1995 and 1994
 
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>


                                                                                        1996               1995               1994
                                                                                   -----------       ------------         ----------
<S>                                                                                <C>               <C>                 <C>       
OPERATING ACTIVITIES
     Net income                                                                $   169,118       $    151,577        $  209,797
     Adjustments to reconcile net income to net cash provided
       (used) by operating activities:
          Depreciation and amortization                                             52,456             29,620            48,827
          Provision for loan losses                                                 27,518             31,845            12,801
          Income tax effect of securities available for sale                             -                  -            29,800
          Net (gain) loss on sale of securities available for sale                    (242)            36,667             2,031
          Net (gain) loss on sale of real estate owned                                   -                  -               231
          Net change in assets and liabilities
            Loans held for sale                                                 (1,547,788)        (2,301,905)        5,229,442
            Interest receivable
            Interest receivable                                                    (15,945)           (27,679)          (56,887)
            Other assets, net                                                       (3,592)             2,178          (131,646)
            Deferred loan origination fees                                           6,381            (27,098)            4,575
            Accounts payable and accrued expenses                                   37,990            181,851           (64,781)
            Deferred income taxes                                                  (42,500)           (16,400)            2,600
                                                                               -----------       ------------         ----------
                          Net Cash Provided (Used) By Operating Activities      (1,316,604)        (1,939,344)        5,286,790
                                                                               -----------       ------------         ----------
INVESTING ACTIVITIES
     Net change in loans originated or acquired                                 (3,903,430)        (5,327,319)         (176,295)
     Sale of real estate owned and held for investment, net                              -                  -            52,623
     Purchases of equipment                                                        (65,187)           (27,762)          (90,864)
     Abandonment of equipment                                                            -                  -             1,551
     Purchase FHLB stock                                                          (122,700)                 -                 -
     Purchase of securities held to maturity                                             -           (511,422)         (844,315)
     Purchase of securities available for sale                                  (1,192,190)        (1,045,070)       (3,955,625)
     Sale of securities available for sale                                         494,465          3,637,504           247,969
     Maturities of securities available for sale                                 1,138,616            564,815           401,208
     Maturities of securities held to maturity                                     106,000            305,433                 -
     Net change in certificates of deposit held by other financial
       institutions                                                                593,000          2,929,327          (758,712)
                                                                               -----------       ------------        ----------
                          Net Cash Provided (Used) By Investing Activities      (2,951,426)           525,506        (5,122,460)
                                                                               -----------       ------------        ----------

FINANCING ACTIVITIES
     Net decrease in savings accounts                                             (565,724)        (1,981,777)         (324,976)
     Net increase in certificates of deposit                                       139,282          1,413,785           774,732
     Proceeds from borrowings                                                   49,875,000         14,800,000        11,600,000
     Principal paid on borrowings                                              (44,875,000)       (14,200,000)      (11,600,000)
     Net increase (decrease) in advances by borrowers                              (13,268)            13,410               518
     Net proceeds on sale of common stock                                                -             13,650                 -
     Cash dividends paid                                                           (53,175)           (45,500)          (36,400)
                                                                               -----------       ------------        ----------
                                 Net Cash Provided By Financing Activities       4,507,115             13,568           413,874
                                                                               -----------       ------------        ----------
                          Increase (Decrease) in Cash and Cash Equivalents         239,085        (1,400,270)           578,204

Cash and cash equivalents - October 1                                            1,113,484          2,513,754         1,935,550
                                                                               -----------       ------------         ----------
Cash and cash equivalents - September 30                                       $ 1,352,569       $  1,113,484        $2,513,754
                                                                               ===========       ============        ==========

</TABLE>

                             See accompanying notes.
                                      -18-
<PAGE>

                  DELTA FEDERAL SAVINGS, F.S.B. AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                        September 30, 1996, 1995 and 1994

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

NOTE 1 -        OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING
                POLICIES

                      Basis of Presentation
                      The consolidated financial statements include the accounts
                      of  Delta  Federal  Savings,  F.S.B.  (the  Bank)  and its
                      wholly-owned  subsidiary Delta Financial Service Corp. The
                      investment in subsidiary is accounted for using the equity
                      method.  All significant  intercompany  transactions  have
                      been eliminated in consolidation.

                      Nature of Operations
                      The Bank, a federally  charted savings bank, is subject to
                      certain    federal    agencies   and   their    respective
                      requirements. Pursuant to a filing with the Securities and
                      Exchange Commission (SEC), the Bank deregistered its stock
                      with the SEC on September 12, 1996.

                      The  Bank  provides  a wide  range  of  financial  related
                      services to customers in western Colorado. Delta Financial
                      Service  Corp.,  provided  investment  services  through a
                      contract with Investment Center of America.(TM)  Effective
                      September 30, 1996, the Bank  discontinued  the investment
                      services  provided  through Delta Financial  Service Corp.
                      but  maintains  the  contract  with  Investment  Center of
                      America.(TM)

                      A summary of significant accounting policies follows:

                      Interest-Bearing Deposits
                      Interest-bearing  deposits  consisted of the  following at
                      September 30:
<TABLE>
<CAPTION>

                                                                             1996                 1995
                                                                         ----------            --------       

<S>                                                                      <C>                   <C>     
                         Included in cash                                $  315,022            $ 80,640
                         FHLB overnight deposits and demand account         860,808             842,538
                                                                         ----------            --------

                                                                         $1,175,830            $923,178
                                                                         ==========            ========
</TABLE>


                Securities Held to Maturity and Available for Sale
                      Effective  October 1, 1993, the Bank adopted  Statement of
                      Financial  Accounting Standards (SFAS) No. 115, Accounting
                      for  Certain  Investments  in Debt and Equity  Securities.
                      Securities   that  may  be  sold  in  response  to  or  in
                      anticipation  of changes in interest  rates and  resulting
                      prepayment  risk,  or other  factors,  are  classified  as
                      available  for  sale  and  carried  at  fair  value.   The
                      unrealized  gains  and  losses  on  these  securities  are
                      reported net of applicable  taxes in a separate  component
                      of 

                                      -19-
<PAGE>

                      shareholders' equity.  Securities that the  Bank  has  the
                      positive  intent and ability to hold to maturity  continue
                      to be carried at amortized cost.

                      Interest income on securities,  including  amortization of
                      premiums and accretion of discounts,  is recognized  using
                      the interest method.  The Bank anticipates  prepayments of
                      principal in the  calculation  of the effective  yield for
                      collateralized  mortgage  obligations and  mortgage-backed
                      securities.  The specific identification method is used to
                      determine   realized   gains   and   losses  on  sales  of
                      securities, which are reported in securities gains.

                      Loans Held for Resale
                      Loans held for resale are carried at the individual loan's
                      purchased cost, which is considered to approximate  market
                      value.  The loans are  guaranteed as to their resale value
                      by the  mortgage  banking  companies  from  whom they were
                      purchased.  Each loan has been  presold  to a third  party
                      investor (see Note 3).

                      Loans Receivable
                      Loans are reported at the  principal  amount  outstanding,
                      net of deferred loan fees, loan purchase discounts and the
                      allowance for loan losses. Interest on loans is calculated
                      by using the simple  interest  method on the daily balance
                      of the principal amount outstanding.

                      The Bank has  established  a lending  policy  whereby  the
                      credit  worthiness  of each  customer is reviewed  and the
                      amount of  collateral  obtained  upon approval is based on
                      management's credit evaluation of the customer. Generally,
                      the loans at the Bank are collateralized by deeds of trust
                      held by the Bank.

                      Nonrefundable  loan fees are  deferred and  recognized  as
                      income over the life of the loan as an  adjustment  of the
                      yield.  Direct costs associated with originating loans are
                      deferred and amortized as a yield adjustment over the life
                      of the loan.

                      Effective  October 1, 1995, the Bank adopted SFAS No. 114,
                      Accounting by Creditors for Impairment of a Loan, and SFAS
                      No. 118,  Accounting  by  Creditors  for  Impairment  of a
                      Loan-Income  Recognition and Disclosures.  The adoption of
                      these  standards  did not have a  material  effect  on the
                      financial statements.

                      A loan is  considered  impaired  when,  based  on  current
                      information and events,  it is probable that the Bank will
                      be unable to collect  all  amounts  due  according  to the
                      contractual  terms of the loan  agreement.  Loans  are not
                      classified as impaired  because of minimal  payment delays
                      or  insignificant  shortfalls  in  amounts  if  management
                      expects to collect  all amounts  due  including  interest.
                      Management  determines loan  impairments on a loan by loan
                      basis for the entire portfolio.

                                      -20-


<PAGE>


                      Accrual of interest can be  discontinued on impaired loans
                      and loans  designated  as  nonaccrual  loans.  Accrual  of
                      interest on loans is  generally  discontinued  either when
                      reasonable doubt exists as to the full,  timely collection
                      of  interest  or   principal,   or  when  a  loan  becomes
                      contractually  past due 90 days or more  with  respect  to
                      interest or  principal.  When a loan is placed on impaired
                      or nonaccrual status, all interest  previously accrued but
                      not collected is charged  against  income.  Income on such
                      loans is then  recognized  only to the extent that cash is
                      received and where the future  collection  of principal is
                      probable. Interest accruals are resumed on such loans only
                      when they are brought  fully  current with respect to such
                      interest  and  principal  and  when,  in the  judgment  of
                      management,   the   loans  are   estimated   to  be  fully
                      collectible as to both principal and interest.

                      Allowance for Loan Losses
                      The  allowance  for loan losses is  established  through a
                      provision  of loan losses  charged to  expense.  Loans are
                      charged   against  the  allowance  for  loan  losses  when
                      management   believes  that  the   collectibility  of  the
                      principal  is  unlikely.  The  allowance is an amount that
                      management  believes  will be  adequate  to absorb  losses
                      inherent in existing  loans,  based on  evaluations of the
                      collectibility  and prior loss  experience  of loans.  The
                      evaluations  take  into   consideration  such  factors  as
                      changes in the nature and size of the  portfolio,  overall
                      portfolio quality, specific problem loans, and current and
                      anticipated economic conditions that may affect borrowers'
                      ability to pay.

                      For  impaired  loans,  if the  present  value of  expected
                      future cash flows is less than the recorded  investment in
                      the loan, an allowance is recognized  with a charge to the
                      provision for loan losses.

                      Real Estate Owned
                      Real estate owned  represents  property  acquired  through
                      foreclosure  or settlement of loans and is recorded at the
                      lower of cost or fair value of the property at the time of
                      foreclosure less estimated costs to sell.

                      Valuations  are  periodically  performed by management and
                      subsequent   charges  to  income  are  taken  when  it  is
                      determined that the carrying value of the property exceeds
                      the fair value less estimated costs to sell.

                      Federal Home Loan Bank Stock
                      Federal Home Loan Bank (FHLB) stock is an equity  interest
                      in the FHLB of Topeka.  The Bank, as a member of the FHLB,
                      is required to maintain an  investment in capital stock of
                      the  FHLB.   The  stock  is  classified  as  a  restricted
                      investment  security,  carried at cost,  and evaluated for
                      impairment.  The stock can only be sold, at par value,  to
                      the FHLB or to another member institution. As a result the
                      stock is assumed to have a market  value equal to cost for
                      disclosure purposes.


                                      -21-
<PAGE>


                      Property and Equipment
                      Property and equipment are recorded at cost.  Depreciation
                      is  provided  using  the  straight-line  method  over  the
                      estimated useful lives of the related assets.

                      Income Taxes
                      Income taxes are provided in accordance with SFAS No. 109,
                      Accounting  for  Income  Taxes  (see  Note 8).  Under  the
                      provisions  of SFAS  No.  109,  deferred  tax  assets  and
                      liabilities are recorded based on the differences  between
                      the  financial  statement  and tax  bases  of  assets  and
                      liabilities and the tax rates which will be in effect when
                      these differences are expected to reverse. If appropriate,
                      deferred  tax assets are reduced by a valuation  allowance
                      which  reflects  expectations  of the extent to which such
                      assets will be realized.

                      The Bank adopted SFAS No. 109,  effective October 1, 1993,
                      and has  reported the  cumulative  effect of the change in
                      the  method  of  accounting  for  income  taxes  as of the
                      beginning  of the  1994  fiscal  year in the  consolidated
                      statements of operations.

                      Estimates
                      The  preparation of consolidated  financial  statements in
                      conformity with generally accepted  accounting  principles
                      requires management to make estimates and assumptions that
                      affect the reported  amounts of assets and liabilities and
                      disclosure of  contingent  assets and  liabilities  at the
                      date  of the  consolidated  financial  statements  and the
                      reported  amounts  of  revenue  and  expenses  during  the
                      reporting  period.  Actual results could differ from those
                      estimates.

                      Net Income Per Share
                      Net income per share for the years ended  September 30 was
                      $.92  (1996),  $.83 (1995) and $.98 (1994)  determined  by
                      dividing  net  income  for  the  year by  183,365  (1996),
                      182,228 (1995),  and 182,000 (1994),  the weighted average
                      number of shares outstanding.

                      Certain Reclassifications - Not Material
                      Certain   reclassifications   have   been   made   to  the
                      consolidated  financial  statements for September 30, 1994
                      to   conform   to  the   September   30,   1996  and  1995
                      presentation.

                                      -22-
<PAGE>


                      Effect of New Accounting Standards
                      The  Financial  Accounting  Standards  Board (FASB) issued
                      SFAS No. 121,  Accounting  for  Impairment  of  Long-Lived
                      Assets and for  Long-Lived  Assets to be Disposed which is
                      effective for fiscal years  beginning  after  December 15,
                      1995.  SFAS No.  121  requires  the  review of  long-lived
                      assets for  impairment,  recognition of an impairment loss
                      when applicable, and the reporting of certain assets to be
                      disposed of at the lower of carrying  amount or fair value
                      less cost to sell.

                      SFAS No. 122,  Accounting for Mortgage  Servicing  Rights,
                      was  also  issued  and  is  effective   for  fiscal  years
                      beginning  after December 15, 1995.  SFAS No. 122 provides
                      accounting  standards  for  recording  mortgage  servicing
                      rights  for  rights   originated  by  the  institution  or
                      acquired by purchase.

                      In October 1995, FASB issued SFAS No. 123,  Accounting for
                      Stock-Based  Compensation,  which is effective  for fiscal
                      years beginning after December 15, 1995, or for the fiscal
                      year  for  which  this  SFAS  is  initially   adopted  for
                      recognizing  compensation  cost,  whichever is first. SFAS
                      No.  123   establishes   a  fair  value  based  method  of
                      accounting for stock-based compensation plans.

                      The Bank expects to adopt the  standards   when  required.
                      Management  believes  adoption  of  these  new  accounting
                      standards will not have a material  effect on consolidated
                      financial  position  and results of  operations,  nor will
                      adoption require additional capital resources.

                      Supplemental Disclosure of Cash Flow Information
                      For the purpose of  reporting  cash  flows,  cash and cash
                      equivalents include cash on hand, demand deposits at other
                      financial    institutions    and    overnight    deposits.
                      Certificates of deposit with original  maturities of three
                      months or more are  considered as part of a larger pool of
                      investments and are not treated as cash equivalents.  Cash
                      and  cash  equivalents   consisted  of  the  following  at
                      September 30:
<TABLE>
<CAPTION>

                                                                          1996           1995           1994
                                                                     ----------      ----------      ----------

<S>                                                                  <C>             <C>             <C>       
                         Cash and due from banks                     $  491,761      $  270,946      $  538,747
                         FHLB overnight deposits and demand account     860,808         842,538       1,975,007
                                                                     ----------      ----------      ----------
                                                                     $1,352,569      $1,113,484      $2,513,754
                                                                     ==========      ==========      ==========
</TABLE>

                      Selected  cash  payments  and noncash  activities  were as
                      follows:
<TABLE>
<CAPTION>

                                                                          1996           1995           1994
                                                                     ----------      ----------      ----------

<S>                                                                  <C>             <C>             <C>       
                         Interest paid on deposits and borrowings    $1,644,718      $1,348,672      $1,169,661
                         Income taxes paid                           $   88,383      $   29,800      $  112,600
                         Non-cash transactions
                           Dividends declared                        $   27,505      $   49,331      $   40,040
</TABLE>


                                      -23-
<PAGE>


NOTE 2 -        SECURITIES

                      On October 1, 1993,  the Bank adopted SFAS No. 115,  which
                      addresses  the  accounting   for   investments  in  equity
                      securities that have readily  determinable fair values and
                      for  investments in all debt  securities.  Such securities
                      are  classified in three  categories  and accounted for as
                      follows:  debt  securities  that the Bank has the positive
                      intent and ability to hold to maturity are  classified  as
                      held to maturity and are measured at amortized  cost; debt
                      and equity  securities bought and held principally for the
                      purpose  of  selling  in the near term are  classified  as
                      trading  securities  and are measured at fair value,  with
                      unrealized gains and losses included in earnings; debt and
                      equity   securities  not  classified  as  either  held  to
                      maturity or trading  securities  are deemed  available for
                      sale and are measured at fair value, with unrealized gains
                      and  losses,  net  of  applicable  taxes,  reported  in  a
                      separate component of stockholders' equity.

                      The Financial  Accounting  Standards  Board (FASB) allowed
                      entities  to  make  a  transfer  of   securities   between
                      classifications   during  the  month  of  December   1995.
                      Accordingly, the Bank transferred securities classified as
                      held to maturity to the available for sale  classification
                      in December 1995.  The amortized cost and unrealized  gain
                      of the  securities  transferred  was  $486,649 and $3,960,
                      respectively.

                      Held to Maturity Securities
                      The  amortized  cost and  estimated  fair value of held to
                      maturity securities at September 30 were as follows:
<TABLE>
<CAPTION>

                                                                             Gross         Gross          Estimated
                                                              Amortized    Unrealized    Unrealized         Fair
                                                                Cost         Gains         Losses           Value
                                                              ---------    ----------    ----------
<S>                      <C>                                   <C>          <C>         <C>              <C>     
                         1996
                         ----
                         U.S. Government and Federal
                           Agency/Corporation Obligations:
                           Mortgage-backed securities          $249,133        $1,933     $    -           $251,066
                                                               --------        ------     ---------        --------

                         Total Held to Maturity Securities     $249,133        $1,933     $    -           $251,066
                                                               ========        ======     =========        ========

                         1995
                         ----
                         U.S. Government and Federal
                         Agency/Corporation Obligations:
                         U.S. Treasuries                       $105,678        $   -      $   (118)        $105,560
                         U.S. Agencies                          248,046         3,416          -            251,462
                                  Mortgage-backed securities    689,162         2,530          -            691,692
                                                              ---------         -----       ------         --------
                         
                         Total Held to Maturity Securities   $1,042,886        $5,946        $(118)      $1,048,714
                                                             ==========        ======        =====       ==========
</TABLE>

                                      -24-


<PAGE>


                      Available for Sale Securities
                      The amortized  cost and estimated  fair value of available
                      for sale securities at September 30 were as follows:
<TABLE>
<CAPTION>

                                                                             Gross         Gross          Estimated
                                                              Amortized    Unrealized    Unrealized         Fair
                                                                Cost         Gains         Losses           Value
                                                              ---------    ----------    ----------      ----------
<S>                   <C>                                      <C>          <C>         <C>              <C>     
                      1996
                      ----
                      U.S. Government and Federal
                        Agency/Corporation Obligations:
                          U.S. Treasuries                      $  247,372   $    -        $(1,757)      $  245,615
                          U.S. Agencies                         2,243,666        23,950    (1,596)       2,266,020
                          Mortgage-backed securities              307,512           262        -           307,774
                                                               ----------   -----------   -------       ----------

                      Total Available For Sale Securities      $2,798,550       $24,212   $(3,353)      $2,819,409
                                                               ==========   ===========   =======       ==========


                      1995
                      ----
                      U.S. Government and Federal
                      Agency/Corporation Obligations:
                        U.S. Treasuries                        $2,546,837       $49,852   $  (280)      $2,596,409
                                                               ----------       -------   -------       ----------

                      Total Available For Sale Securities      $2,546,837       $49,852   $  (280)      $2,596,409
                                                               ==========       ========  =======       ========== 

</TABLE>

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

                                                                                             Estimated
                                                                          Amortized            Fair
                      Held to Maturity Securities                            Cost              Value
                      ---------------------------                        ----------          ----------

<S>                   <C>                                                <C>                 <C>       
                      Due in one year or less                            $  249,133          $  251,066
                                                                         ----------          ----------
                               Total Held to Maturity Securities         $  249,133          $  251,066
                                                                         ==========          ==========

                      Available for Sale Securities
                      -----------------------------

                      Due in one year or less                            $   99,169          $  100,078
                      Due after one year through five years               2,699,381           2,719,331
                                                                          ---------           ---------
                               Total Available for Sale Securities       $2,798,550          $2,819,409
                                                                         ==========          ==========

</TABLE>

                                      -25-


<PAGE>


NOTE 3 -        LOANS RECEIVABLE

                      The  following  is  a  summary  of  loans   receivable  at
September 30:
<TABLE>
<CAPTION>
                                                                           1996                1995
                                                                        -----------         -----------
<S>                    <C>                                              <C>                 <C>
                       Real estate loans:
                       One-to-four family                               $23,377,526         $21,537,724
                       Commercial                                         1,894,511           1,289,558
                       Construction                                       2,375,942             965,930
                       Land                                                  37,587              89,687
                       Second mortgages                                     184,522             209,420
                       Other loans:
                       Home improvement loans                             1,091,446           1,027,374
                       Unsecured consumer loans                             276,785             290,680
                       Loans on deposits                                     49,269             134,420
                       Automobile                                           360,608             182,225
                       Student                                                    -                   -
                       Consumer                                              20,576              17,446
                                                                        -----------         -----------
                                                                         29,668,772          25,744,464
                       Allowance for estimated loan losses                (270,227)           (243,619)
                       Deferred loan fees                                  (69,894)            (63,512)
                       Unearned premium on purchased loans                    2,214              24,000
                                                                        -----------         -----------
                       
                                                                        $29,330,865         $25,461,333
                                                                        ===========         ===========
</TABLE>

                      A summary of the changes in the  allowance for loan losses
is as follows:
<TABLE>
<CAPTION>

                                                             1996               1995                 1994
                                                           --------           --------            ---------

<S>                                                        <C>                <C>                 <C>     
                      Beginning of the period              $243,619           $220,859            $210,586
                      Provision for losses                   27,518             31,845              12,801
                      Loan charge-offs and transfers
                        to REO                                 (910)            (9,085)             (2,528)
                                                           --------           --------            --------
                                                           $270,227           $243,619            $220,859
                                                           ========           ========            ========
</TABLE>


                      Unsecured  consumer loans are loans that were made for the
                      acquisition of one to four family residences.  The average
                      balances of those loans at September 30 were approximately
                      $12,581 (1996) and $10,380 (1995).  The average balance is
                      higher than typical  unsecured loans;  however,  these are
                      well-seasoned  loans that are at least seventeen years old
                      and have an average remaining life of eleven years.


                                      -26-

<PAGE>


                      The Bank has approved  various  warehouse  lines of credit
                      for  mortgage   banking   companies.   Under  a  warehouse
                      agreement,  the amounts  advanced are secured by notes and
                      deeds of trust on individual  properties.  Each loan under
                      these  agreements  has also been  presold to a third party
                      investor.  At  September  30 the lines are  approved for a
                      level of $10,000,000  (1996) and  $15,000,000  (1995).  At
                      September 30 advances of $4,890,472  (1996) and $3,342,684
                      (1995)  had been made  under the terms of the  agreements.
                      Interest  income earned under the agreements for September
                      30 totaled  $414,639  (1996),  $105,943  (1995),  $222,550
                      (1994). Under the terms of the agreement,  the Bank is not
                      exposed to any market fluctuation in interest rates.

                      At  September  30,  the  Bank  had  pledged  approximately
                      $870,221  (1996)  and  $643,200  (1995)  of  loans on real
                      property as collateral for deposits of public funds.

                      Loans  serviced  by the Bank for the  benefit of others at
                      September  30  were  $363,557  (1996),  $561,984   (1995),
                      $713,462 (1994).

                      For the years ended September 30, loans sold with recourse
                      totaled $139,097 (1996) and $295,820 (1995).


NOTE 4 -        ACCRUED INTEREST RECEIVABLE

                      Accrued  interest  receivable  at September 30 consists of
the following:
<TABLE>
<CAPTION>
                 
                                                      1996       1995
                                                    --------   -------- 
                 
<S>              <C>                                <C>        <C>     
                 Loans                              $148,168   $134,880
                 Investments                          54,348     67,845
                 Other                                25,576      9,422
                                                    --------   -------- 
                 
                                                    $228,092   $212,147
                                                    ========   ========
</TABLE>


NOTE 5 -        PROPERTY AND EQUIPMENT

                      The  following is a summary of property  and  equipment at
                      September 30:
<TABLE>
<CAPTION>

                                                                       1996         1995
                                                                    ---------    ---------  
                      
<S>                   <C>                                              <C>          <C>      
                      Land                                          $  54,156    $  54,156
                      Building and improvements                       444,036      444,036
                      Furniture, fixtures and equipment               320,321      259,506
                                                                    ---------    --------- 
                      
                                                                      818,513      757,698
                      Less accumulated depreciation                  (521,061)    (473,349)
                                                                    ---------    ---------
                      
                                                                    $ 297,452    $ 284,349
                                                                    =========    =========
</TABLE>

                      Depreciation  expense for the years ended September 30 was
                      $52,084 (1996), $47,357 (1995), and $46,984 (1994).

                                      -27-
<PAGE>

NOTE 6 -        DEPOSITS

                      The following is a summary of deposits at September 30:
<TABLE>
<CAPTION>

                                                                       1996**          1996              1995
                                                                       ------      -----------       -----------
                    
<S>                 <C>                                                 <C>        <C>               <C>        
                    Noninterest checking                                0.00%      $ 1,330,447       $ 1,140,011
                    Negotiable order of withdrawal accounts             2.04%        1,016,677         1,490,469
                    Statement savings                                   2.93%        1,795,867         1,902,967
                    Money market deposit accounts                       3.45%        4,932,519         5,107,787
                                                                                   -----------      ------------
                    
                                                                                     9,075,510         9,641,234
                                                                                   -----------      ------------ 
                    Certificates of deposit
                    0.00% - 2.99%                                                      193,947               591
                    3.00% - 3.99%                                                            -           410,193
                    4.00% - 4.99%                                                    5,505,524         5,426,406
                    5.00% - 5.99%                                                   12,352,759         9,387,233
                    6.00% - 6.99%                                                    2,503,324         4,561,923
                    7.00% - 7.99%                                                      271,997           789,795
                    8.00% - 8.20%                                                       10,916           123,044
                                                                                   -----------      ------------
                    
                                                                        5.35%       20,838,467        20,699,185
                                                                                   -----------      ------------
                    
                                                                                   $29,913,977       $30,340,419
                                                                                   ===========       ===========
</TABLE>

                      **   Weighted average rate at September 30, 1996

                      At   September   30,   1996,   scheduled   maturities   of
                      certificates of deposit are as follows:
<TABLE>
<CAPTION>

                                         1997           1998           1999        2000        2001       Total
                                      -----------    ----------      --------    --------    --------   -----------

<S>                                   <C>            <C>             <C>         <C>         <C>        <C>        
  0.00% - 2.99%                       $   193,618    $        -      $    329    $      -    $      -   $   193,947
  3.00% - 3.99%                                 -             -             -           -           -             -
  4.00% - 4.99%                         5,269,124       167,287        69,113           -           -     5,505,524
  5.00% - 5.99%                         9,231,243     2,316,614       519,338     108,207     177,357    12,352,759
  6.00% - 6.99%                         1,809,173       242,859        40,000     246,983     164,309     2,503,324
  7.00% - 7.99%                           271,997             -             -           -           -       271,997
  8.00% - 8.99%                                 -             -             -           -      10,916        10,916
                                      -----------    ----------      --------    --------    --------   -----------
                                      $16,786,071    $2,726,760      $628,780    $355,190    $341,666   $20,838,467
                                      ===========    ==========      ========    ========    ========   ===========
</TABLE>

                      Interest expense on deposits for the years ended September
                      30 is summarized as follows:
<TABLE>
<CAPTION>
                                         1996             1995              1994
                                       ----------       ----------        ----------

<S>                                    <C>              <C>               <C>       
Money market                           $  157,573       $  194,558        $  185,440
Savings                                    52,461           57,945            57,105
Negotiable order of withdrawal             31,773           48,413            20,420
Certificates of deposit                 1,171,492        1,001,198           863,624
                                       ----------       ----------        ----------

                                       $1,413,299       $1,302,114        $1,126,589
                                       ==========       ==========        ==========
</TABLE>

                                      -28-


<PAGE>


                      Federal Deposit Insurance Corporation (FDIC), an agency of
                      the U.S. Government, insures all depositors up to $100,000
                      in accordance  with the rules and regulations of the FDIC.
                      Deposits with a balance in excess of $100,000 at September
                      30 were $1,327,000 (1996) and $2,149,000 (1995).


NOTE 7 -        ADVANCES FROM FEDERAL HOME LOAN BANK

                      At September  30, the Bank had an approved  line of credit
                      for $9,948,000 (1996) and $6,748,000 (1995) with the FHLB.
                      The Bank had advances on the line of $4,000,000 (1996) and
                      $1,000,000  (1995)  at  September  30.  The line of credit
                      expires in April  1997.  The Bank has  pledged  collateral
                      under a  blanket  pledge  agreement  with the  FHLB  which
                      includes  FHLB  stock,   real  estate  loans,   and  other
                      non-pledged securities.

                      The  Bank  had  fixed  rate  advances  from  the  FHLB  at
                      September 30, 1996 as follows:

<TABLE>
<CAPTION>

                      Interest                            Maturity          Principal
                       Rate                                 Date             Balance
                       ----                                 ----             -------
 
<S>                    <C>                                 <C>              <C>       
                       6.04%                               11/06/98         $1,000,000
                       5.82%                               01/04/01          1,000,000
                                                                            ----------

                                                                            $2,000,000
                                                                            ==========
</TABLE>


NOTE 8 -        INCOME TAXES

                      The Bank  adopted  SFAS No.  109,  Accounting  for  Income
                      Taxes,  as of October 1, 1993.  The  cumulative  effect of
                      this change in accounting for income taxes,  as of October
                      1, 1993,  increased net income by $30,500 and is reflected
                      as a cumulative  effect of change in accounting  principle
                      in the  statements of income for the year ended  September
                      30, 1994.

                      The  provision  for  income  taxes,  exclusive  of the tax
                      benefit related to the adoption of SFAS No. 109 of $30,500
                      as of October 1, 1993, consists of the following:
<TABLE>
<CAPTION>

                                  1996              1995              1994
                                 --------          -------           -------

<S>                   <C>        <C>               <C>               <C>    
                      Current    $119,900          $47,256           $46,300
                      Deferred    (31,700)          16,400            47,800
                                 --------          -------           -------

                                 $ 88,200          $63,656           $94,100
                                 ========          =======           =======
</TABLE>


                                      -29-

<PAGE>


                      Deferred  income  taxes  and  benefits  are  provided  for
                      significant   income  and  expense  items   recognized  in
                      different years for tax and financial  reporting purposes.
                      Temporary   differences  which  give  use  to  significant
                      deferred tax assets and  liabilities  as of September  30,
                      1996, are as follows:

                      SAIF assessment accrued                         $ 72,000
                      State net operating loss carryforward              7,800
                      Deferred loan fees                                 8,600
                      State tax credits                                  5,000
                      Other                                                900
                                                                      -------- 

                                                                        94,300
                                                                      --------
                      Valuation allowance                                  -

                                      Total Deferred Assets             94,300
                                                                      --------
                      Cash to accrual adjustment                        62,200
                      FHLB stock dividends                              34,000
                      Market value adjustment - investments              7,800
                                                                      -------- 

                                      Total Deferred Liabilities      (104,000)
                                                                      -------- 

                                      Net Deferred Liabilities        $ (9,700)
                                                                      ======== 
                                                                        

                      The provisions for federal income taxes have been provided
                      at an effective rate of 34.3% (1996),  37.0% (1995), 34.4%
                      (1994).   These  rates  are  different   than  the  normal
                      "expected" corporate rate of 34% due to the following:
<TABLE>
<CAPTION>

                                                                       1996            1995            1994
                                                                    --------         --------        -------     

<S>                   <C>                                            <C>             <C>             <C>    
                      Normal "expected corporate taxes               $87,500         $58,400         $93,000
                      Change in tax provision resulting from:
                      Increase resulting from provision
                        for loan and real estate losses                6,800           8,600           5,100
                      Bad debt deduction based on tax methods        (12,900)        (10,200)         (4,100)
                      Tax rate differential                            3,200            (500)         (1,200)
                      Other                                            3,600           7,356           1,300
                                                                     -------         -------         -------

                      Total Income Tax Expense                       $88,200         $63,656         $94,100
                                                                     =======         =======         =======
</TABLE>

                      The Bank files  consolidated  federal and state income tax
                      returns with its wholly-owned subsidiary. The Bank has met
                      certain definitions and other conditions prescribed by the
                      Internal  Revenue  Service  which  permit  annual bad debt
                      deductions  (not  related  to amount  of  losses  actually
                      anticipated and charged to earnings) in computing  taxable
                      income.  Included  in  retained  income  of  the  Bank  at
                      September  30  is  the   accumulation  of  such  bad  debt
                      deductions of  approximately  $966,000 (1996) and $948,000
                      (1995) for which no  provision  for income  taxes has been
                      made.  If, in the  future,  these  amounts  are treated as
                      being used for any purpose  other than to absorb losses on
                      bad debts,  the  federal and state tax  liability  will be
                      imposed on these amounts at the then current tax rates.

                                      -30-


<PAGE>


                      At September  30, 1996,  the Bank had net  operating  loss
                      carryforwards   for   state   income   tax   purposes   of
                      approximately $157,000, which expire in 2003 through 2005.
                      There were no net operating loss carryforwards for federal
                      income tax purposes.


NOTE 9 -        RELATED PARTY TRANSACTIONS

                      Transactions  between  the  Bank  and  its  directors  and
                      officers are  considered  to be between  related  parties.
                      Terms and rates of interest on loans and deposit  accounts
                      of directors  and officers are  substantially  the same as
                      those extended to unrelated bank  customers.  At September
                      30, related party  deposits with the Bank totaled  $75,612
                      (1996)  and  $235,308  (1995).   The  Bank  has  no  loans
                      outstanding to officers and directors.


NOTE 10 -       RETIREMENT PLAN

                      The Bank sponsors a salary reduction  simplified  employee
                      pension  plan,  a  defined   contribution  plan,  covering
                      substantially all employees. Contributions to the plan are
                      made at the  discretion of the Board of  Directors.  Total
                      contributions under this plan were $11,257 (1996), $11,363
                      (1995), $18,053 (1994).


NOTE 11 -       SHAREHOLDERS' EQUITY

                      Net Worth Requirement
                      The Office of Thrift Supervision (OTS) regulations require
                      institutions  to  have  minimum   regulatory   capital  as
                      follows:  core  capital  equal  to  3%  of  total  assets,
                      tangible  capital  equal  to 1.5%  of  total  assets,  and
                      risk-based capital as a percentage of risk-weighted assets
                      of 8%.

                      At  September  30,  1996,   the  Bank  had  the  following
                      regulatory  capital  calculated  in  accordance  with  OTS
                      regulations  ($ in thousands):

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

<S>                                         <C>           <C>         <C>           <C>         <C>           <C>  
     Actual                                 $3,328        8.4%        $3,328        8.4%        $3,552        16.5%
     Required                                  596        1.5%         1,192        3.0%         1,561         8.0%
                                            ------        ---         ------        ---         ------         --- 
     Excess                                 $2,732        6.9%        $2,136        5.4%        $1,991         8.5%
                                            ======        ===         ======        ===         ====== =       ===

</TABLE>
                                      -31-


<PAGE>


                      Employee Stock Ownership Plan
                      In 1993, the Bank created an Employee Stock Ownership Plan
                      (ESOP) for eligible  employees.  During  fiscal year ended
                      September 30, 1996, the ESOP borrowed  $17,000 and $25,000
                      from  another   financial   institution.   The  loans  are
                      unsecured and mature in 2000 and 2001, respectively.

                      The proceeds of the loans were used to purchase Bank stock
                      on the open market.  The ESOP's loan payments are provided
                      by the  Bank's  contributions  to  the  ESOP.  The  unpaid
                      principal  balance of the loans at September  30, 1996, is
                      shown as a note payable and a reduction  in  shareholders'
                      equity.

                      The ESOP owns 10,907  shares at September  30,  1996,  and
                      made open  market  purchases  of 3,857  shares  (1996) and
                      1,050 shares  (1995).At  September 30, 1996,  3,857 shares
                      were unallocated.

                      Contributions  to the ESOP are made at the  discretion  of
                      the Board of Directors.  Allocation of shares purchased on
                      the open market are determined  based upon  eligibility of
                      employees  and their  compensation  levels.  There were no
                      federal  income tax benefits  realized from payment of the
                      dividends  to the  ESOP,  due to the  ESOP  retaining  all
                      dividends earned.  The provision for expense in connection
                      with the ESOP  was  $14,869  (1996),  $9,895  (1995),  and
                      $8,413 (1994).

                      Stock Option and Incentive Plan
                      The Bank has  adopted a stock  option and  incentive  plan
                      (the Plan) for  the  benefit  of  directors,  officers and
                      employees of the Bank.

                      The number of common  shares  authorized by the Plan is up
                      to 10% of the shares issued upon  conversion  for officers
                      and  employees,  and up to .75% of the shares  issued upon
                      conversion  for each  current  and  future  director.  The
                      option  exercise  price must be at least equal to the fair
                      value per share of the common  stock on the date of grant.
                      The Plan also  provides  for the  issuance  of  restricted
                      stock.

                      At September 30 options  totaled  16,835 (1996) and (1995)
                      at a  weighted  average  exercise  price of  approximately
                      $10.20 per share.  No options  were  exercised  or expired
                      during the year ended September 30, 1996 and 1994.  During
                      the year ended  September  30,  1995,  1,365  options were
                      granted, 1,365 expired and 1,365 were exercised.

                                      -32-


<PAGE>


NOTE 12 -       CONCENTRATION OF CREDIT RISK

                      The  Bank  is  a  party  to  financial   instruments  with
                      off-balance-sheet risk in the normal course of business to
                      meet the financing needs of its customers. These financial
                      instruments  include  commitments to extend credit through
                      mortgage  loans.  Those  instruments  involve,  to varying
                      degrees,  elements  of credit  and  interest-rate  risk in
                      excess  of the  amount  recognized  in the  statements  of
                      financial   position.   The  contract   amounts  of  those
                      instruments  reflect the extent of the Bank's  involvement
                      in particular classes of financial instruments.

                      Financial  instruments  whose contract  amounts  represent
                      credit risk at September 30 are  commitments  to originate
                      loans of $335,000 (1996) and $964,000 (1995).

                      The above  commitments are conditional  agreements to lend
                      to a customer,  subject to the commitment  agreement.  The
                      commitments generally have fixed expiration dates or other
                      termination clauses and may require a minimum fee payment.
                      Since  commitments  often expire without being drawn upon,
                      the total commitment amounts do not necessarily  represent
                      future  cash   requirements.   The  Bank   evaluates  each
                      customer's credit worthiness on a case-by-case basis using
                      the  same  credit  policies  in  making   commitments  and
                      conditional  obligations  as it does for  on-balance-sheet
                      instruments.  The amount of collateral obtained, if deemed
                      necessary by the Bank upon  extension of credit,  is based
                      upon management's credit evaluation.

                      The  Bank  grants  commercial  and  residential  loans  to
                      customers  throughout western Colorado.  Although the Bank
                      has a diversified loan portfolio,  the debtors' ability to
                      honor their  contracts is  dependent  upon state and local
                      economic conditions.  The concentrations of credit by type
                      of loan are set forth in Note 3.

                      A portion of the Bank's operations is related to warehouse
                      lines of credit  provided  to mortgage  banking  companies
                      located in western Colorado. The Bank also purchases loans
                      from the same companies.  Changes in the level of business
                      conducted with the mortgage banking companies could have a
                      significant effect on the Bank's operations.


NOTE 13 -       COMMITMENTS AND CONTINGENCIES

                      In the  normal  course  of  business,  there  are  various
                      outstanding  commitments  and  contingencies  that are not
                      reflected in the financial  statements.  In addition,  the
                      Bank is involved in various legal  actions  arising in the
                      ordinary course of business. In the opinion of management,
                      after  consultation  with  legal  counsel,   the  ultimate
                      disposition  of these  matters is not  expected  to have a
                      material  adverse effect on the financial  position of the
                      Bank.


                                      -33-
<PAGE>

NOTE 14 -       FAIR VALUE OF FINANCIAL INSTRUMENTS

                      SFAS No. 107,  Disclosures  About Fair Value of  Financial
                      Instruments,  requires  that the Bank  disclose fair value
                      information, whether or not such financial instruments are
                      recognized on the balance sheet.  Fair value is the amount
                      at which a financial  instrument  could be  exchanged in a
                      current transaction between willing parties,  other than a
                      forced sale or  liquidation,  and is best  evidenced  by a
                      quoted market price, if one exists.

                      Fair value  estimates  are made as of a specific  point in
                      time  based  on  the   characteristics  of  the  financial
                      instruments   and  relevant  market   information.   Where
                      available,  quoted market prices are used. In other cases,
                      fair values are based on estimates  using present value or
                      other  valuation  techniques.   These  techniques  involve
                      uncertainties  and  are  significantly   affected  by  the
                      assumptions   used  and  judgments   made  regarding  risk
                      characteristics of various financial instruments, discount
                      rates,  estimates  of future cash flows,  future  expected
                      loss experience and other factors.  Changes in assumptions
                      could   significantly   affect  these  estimates  and  the
                      resulting fair values. Derived fair value estimates cannot
                      be substantiated by comparison to independent markets and,
                      in many cases,  could not be realized in an immediate sale
                      of the  instrument.  Also,  because of the  differences in
                      methodologies   and  assumptions  used  to  estimate  fair
                      values,  the Bank's fair values  should not be compared to
                      those of other financial institutions.

                      The fair value  estimates are based on existing  financial
                      instruments  without  attempting  to estimate the value of
                      anticipated  future  business  and the value of assets and
                      liabilities that are not considered financial instruments.
                      Accordingly, the aggregate fair value amounts presented do
                      not  purport to  represent  the Bank's  underlying  market
                      value.

                      The fair  value of  certain  financial  assets  carried at
                      cost,  including  cash and due from banks,  deposits  with
                      banks,  Federal  Reserve  Bank stock and accrued  interest
                      receivable is considered to approximate  their  respective
                      book values due to their short-term  nature and negligible
                      credit losses.

                      Fair values of the Bank's  available  for sale  securities
                      are based on quoted  market  prices of dealer  quotes.  If
                      quoted prices are not  available for a specific  security,
                      fair value is based on quoted  market prices of comparable
                      instruments.


                                      -34-

<PAGE>


                      Fair  values for loans are  estimated  using a  discounted
                      cash flow  analysis,  based on  interest  rates  currently
                      offered  for loans  with  similar  terms to  borrowers  of
                      similar credit quality.  Loan fair value estimates include
                      judgments  regarding  future  expected loss experience and
                      risk characteristics.  Fair value of commitments to extend
                      credit is  considered to be the related fee the Bank would
                      earn should the  commitment be fulfilled and is considered
                      immaterial for disclosure.

                      The fair value of accounts  payable,  accrued  liabilities
                      and accrued interest payable are considered to approximate
                      their  respective  book  values  due to  their  short-term
                      nature.  By  definition,  fair values of deposits  with no
                      stated maturities,  such as demand deposits,  savings, NOW
                      accounts  and money market  deposit  accounts are equal to
                      the amounts payable on demand at the reporting date.

                      The  fair  values  of fixed  rate  deposits  are  based on
                      discounted  cash flows using rates  currently  offered for
                      deposits of similar remaining maturities.

                      The  estimated  fair  values  for  the  Bank's   financial
                      instruments were as follows at September 30, 1996 (rounded
                      to nearest thousand):
<TABLE>
<CAPTION>

                                                                        Carrying       Fair
                                                                         Amount        Value
                                                                         ------        -----
<S>                   <C>                                             <C>             <C>      
                      Financial assets
                      Assets for which fair value approximates
                        book value                                    $ 7,084,000     7,084,000
                      Securities                                        3,048,000     3,070,000
                      Loans                                            29,331,000    30,056,000
                      Off-balance sheet deposit intangibles                  --         554,000
                      
                      Financial liabilities
                      Liabilities for which fair value approximates
                        book value                                        590,000       590,000
                      Time deposits                                    29,914,000    29,895,000
                      FHLB advances                                     6,000,000     5,993,000

</TABLE>


                                      -35-



<PAGE>




                              CORPORATE INFORMATION
================================================================================

Annual Meeting

     The annual meeting of Delta Federal Savings, F.S.B. will be held on January
28,  1997 at 2:00 p.m.  at the Delta  Fireside  Inn,  located at 820 Highway 92,
Delta, Colorado.

Market Information

     Delta Federal Common Stock is traded in the Over-the-Counter  Market and is
only traded  sporadically.  Delta Federal  Common Stock was issued at $10.00 per
share in  connection  with the  conversion of Delta Federal from mutual to stock
form on April 6, 1993.  At  December  1, 1996,  there were 219  holders of Delta
Federal Common Stock and 183,365 shares of common stock issued and outstanding.

Dividends

     Delta Federal's  current policy is to pay semi-annual cash dividends on the
common stock. During fiscal 1996, such dividends were paid at an annualized rate
of  approximately  3.02% of the  original  issuance  price of the common  stock.
Dividends  are paid  upon the  determination  of the Board of  Directors  in its
discretion that such payment is consistent  with the long-term  interests of the
Bank.  The  factors  affecting  this   determination   include  Delta  Federal's
consolidated financial condition and results of operations,  tax considerations,
industry  standards,  economic  conditions,  regulatory  restrictions,   general
business  practices and other  relevant  factors.  Delta  Federal  declared cash
dividends of $0.30 per share during fiscal 1996.

     Delta Federal may not declare or pay a cash  dividend or repurchase  shares
of its stock if the effect thereof would be to cause its  regulatory  capital to
be reduced  below the amount  required  for the  liquidation  account or to meet
applicable regulatory capital requirements. Federal regulations limit the Bank's
capital  distributions  during a calendar year to one hundred percent of its net
income plus  one-half  of its  capital  surplus  ratio at the  beginning  of the
calendar year. In addition,  the Bank must give the OTS thirty days notice prior
to the declaration of a dividend.


                                      -36-

<PAGE>


Annual Report and Other Investor Information

      Delta  Federal  will  furnish  upon  written  request  at no charge to any
stockholder a copy of Delta Federal's Annual Report for the year ended September
30, 1996 by writing to:

                             Rhonda Vincent
                             Treasurer
                             Delta Federal Savings, F.S.B.
                             145 W. Fourth Street (P.O. Box 18)
                             Delta, Colorado 81416
                             970-874-9755
<TABLE>
<CAPTION>
<S>                                                              <C>
Transfer Agent and Registrar                                     Auditors

Delta Federal Savings, F.S.B.                                    Dalby, Wendland & Co., P.C.
145 W. Fourth Street (P.O. Box 18)                               464 Main Street
Delta, Colorado 81416                                            Grand Junction, Colorado 81501
970-874-9755

Special Counsel                                                  General Counsel

Silver Freedman & Taff, L.L.P.                                   Aaron Clay, Esquire
1100 New York Avenue, N.W.                                       Clay & Dodson, P.C.
7th Floor, East Tower                                            415 Palmer Street
Washington, D.C. 20005                                           Delta, Colorado 81416

BOARD OF DIRECTORS OF DELTA FEDERAL SAVINGS, F.S.B.

David A. Humphries, Chairman
Glenn N. Beil, Vice President
Andrews A. White, Optometrist
Brad B. Percefull, Managing Partner, The Whiteside Insurance Center
Karen O'Brien, Owner, Aspen Computer/Radio Shack

OFFICERS OF DELTA FEDERAL SAVINGS, F.S.B.

David A. Humphries                                               Ronald R. Chinn
      President and Chief Executive Officer                            Vice President

Lesley R. McPherson                                              Nina L. Willis
      Vice President and Chief Financial Officer                       Vice President and Secretary

Glenn N. Beil                                                    Rhonda J. Vincent
      Vice President                                                   Treasurer


</TABLE>

<PAGE>

                               PRESIDENT'S MESSAGE


To Our Shareholders:

     The second  quarter of the Banks fiscal 1997 year has been a good quarter,
even with the  prepayment of the  outstanding  ESOP loan of $40,000.  Cumulative
earnings  for the three and six month  periods are  attributed  primarily  to an
increase in the net interest margin of the bank. Even though we have a decreased
level of loan  activity  in our  warehouse  lines,  the  Banks  management  and
directors  have  placed  a strong  focus on  quality  portfolio  loans,  bearing
reasonable rates, and experiencing few delinquencies.
 
     Earnings decreased $36,868, to $54,754 for the second quarter of 1997, from
$91,622  for  the  second  quarter  of  1996.  The  decrease  was  related  to a
combination  of items from growth of the Banks  deposit base, to changes in the
overall asset and liability mix.  Included in the decrease was a net decrease in
interest  income of  $27,930,  partially  offset by a decrease  in net  interest
expense of $4,662 and a decrease  in the  provision  for loan  losses of $2,591.
These items  resulted in a net decrease of $20,677 in net interest  income after
provision for loan losses.  A decrease was also noted in  noninterest  income of
$22,527  and there was an  increase in  noninterest  expense of $10,028.  Income
before  income  taxes  resulted in a net  decrease of $53,232 and was  partially
offset by a decrease in income taxes of $16,364.

     Earnings  increased  $29,708 for the six month period ended March 31, 1997,
from  $141,335  to  $171,043  primarily  as a result  of a $69,758  increase  in
interest  income,  a decrease  in  provision  for loan  losses of $5,993,  and a
decrease in noninterest expense of $15,801. These items were partially offset by
an increase in interest expense of $18,330,  a decrease in noninterest income of
$25,580, and an increase in the provision for income taxes of $17,934.

     At March 31, 1997 shareholders'  equity was $3,549,323 or $19.36 per share,
an increase of $1.14 from  September 30, 1996.  This increase is related to year
to date earnings of $171,043,  reduction of ESOP notes payable by $39,528, and a
decrease in the  unrealized  gain on  securities  available  for sale of $1,569.
Earnings  for the quarter  were $0.30 per share  compared to $0.50 per share for
the same period last year.  For the six month  period,  earnings  were $0.93 per
share compared to $0.77 per share for the same period last year.

     We wish to express our thanks for your continued support and investment.

 
                                     Sincerely,


                                     /s/David A. Humphries
                                     David A.  Humphries
                                     President and Chief Executive Officer
<PAGE>


                  DELTA FEDERAL SAVINGS, F.S.B. AND SUBSIDIARY

                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                                 March 31,      September 30,
                                                                                                   1997               1996     
                                                                                           ---------------      -------------     
                                                                                               (Unaudited)
                             ASSETS
<S>                                                                                         <C>                   <C>        
Cash and cash equivalents                                                                   $      369,577        $   491,761
Certificates of deposit                                                                             -                  99,000
FHLB overnight deposits and demand account                                                       1,259,802            860,808
Securities held to maturity, fair value, $250,372 and $251,066                                     249,669            249,133
Securities available for sale, at fair value                                                     2,723,581          2,819,409
Loans receivable, net                                                                           30,589,606         29,330,865
Loans held for resale                                                                            2,813,847          4,890,472
Accrued interest receivable                                                                        218,180            228,092
Federal Home Loan Bank stock, at cost                                                              530,700            513,900
Property and equipment, at cost, less accumulated depreciation                                     254,435            297,452
Prepaid expenses and other assets                                                                   63,784             72,511
                                                                                               -----------        -----------
                                                                    Total Assets               $39,073,181        $39,853,403
                                                                                               ===========        ===========

               LIABILITIES AND SHAREHOLDERS' EQUITY
Deposits                                                                                       $30,619,955        $29,913,977
Advances from Federal Home Loan Bank                                                             4,700,000          6,000,000
Advances by borrowers for taxes and insurance                                                        4,397             54,483
Accounts payable and accrued expenses                                                              191,510            495,394
Other notes payable                                                                                 -                  39,528
Deferred income taxes                                                                                7,996              9,700
                                                                                               -----------        -----------
                                                               Total Liabilities                35,523,858         36,513,082
                                                                                               -----------        -----------
Shareholders' Equity:
        Common stock, $.01 par value, 5,000,000 shares authorized;
               183,365 shares issued and outstanding                                                 1,834              1,834
               Employee Stock Ownership Plan                                                        -                 (39,528)
               Additional paid in capital                                                        1,533,911          1,533,911
        Retained income - substantially restricted                                               2,001,983          1,830,940
        Net unrealized gain , securities available for sale, (net of tax)                           11,595             13,164
                                                                                               -----------        -----------
                                                      Total Shareholders' Equity                 3,549,323          3,340,321
                                                                                               -----------        -----------

                                      Total Liabilities and Shareholders' Equity               $39,073,181        $39,853,403
                                                                                               ===========        ===========
 
</TABLE>



 



<PAGE>

                  DELTA FEDERAL SAVINGS, F.S.B. AND SUBSIDIARY

                      CONSOLIDATED STATEMENTS OF OPERATIONS

               For the three months ended March 31, 1997 and 1996

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

INTEREST INCOME
<S>                                                                                           <C>                <C>         
        Loans                                                                                 $    674,951       $    704,817
        Mortgage-backed securities                                                                   9,666             15,218
        Investment securities                                                                       43,569             35,848
        Certificates of deposit                                                                     -                   5,940
        Other                                                                                       26,992             21,285
                                                                                               -----------       ------------
                                                           Total Interest Income                   755,178            783,108
                                                                                               -----------       ------------

INTEREST EXPENSE
        Deposits                                                                                   354,089            348,152
        Advances and other                                                                          59,717             70,316
                                                                                               -----------       ------------
                                                          Total Interest Expense                   413,806            418,468
                                                                                               -----------       ------------
                                                             Net Interest Income                   341,372            364,640
        Provision for loan losses                                                                    3,000              5,591
                                                                                               -----------       ------------
                             Net Interest Income After Provision for Loan Losses                   338,372            359,049
                                                                                               -----------       ------------

NONINTEREST INCOME
        Loan Fees                                                                                   10,446             25,023
        Commission income                                                                            2,551             10,362
        Income on deficiency judgments                                                               1,664              1,902
        Late payment charges and other fees                                                          6,633              8,844
        Other                                                                                        2,641                331
                                                                                               -----------       ------------
                                                        Total Noninterest Income                    23,935             46,462
                                                                                               -----------       ------------

NONINTEREST EXPENSE
        General and administrative                                                                  42,705             59,859
        Compensation to officers and employees                                                     167,105            135,667
        Occupancy expense                                                                           10,517             12,291
        SAIF premium                                                                                   891             17,310
        Computer processing expense                                                                 13,570             11,820
        Professional fees                                                                           21,876              8,320
        Advertising                                                                                  6,046              8,586
        Depreciation                                                                                14,009             12,838
                                                                                               -----------       ------------
                                                       Total Noninterest Expense                   276,719            266,691
                                                                                               -----------       ------------
                                                      Income Before Income Taxes                    85,588            138,820
        Provision for income taxes                                                                  30,834             47,198
                                                                                               -----------       ------------
                                                                      Net Income               $    54,754       $     91,622
                                                                                               ===========       ============
Net Income Per Share                                                                           $      0.30       $       0.50 
                                                                                               ===========       ============ 


</TABLE>

 

<PAGE>

                  DELTA FEDERAL SAVINGS, F.S.B. AND SUBSIDIARY

                      CONSOLIDATED STATEMENTS OF OPERATIONS

                For the six months ended March 31, 1997 and 1996

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

                                                                                                   1997               1996    
                                                                                               -----------       ------------

INTEREST INCOME
<S>                                                                                         <C>                <C>           
        Loans                                                                               $    1,421,332     $    1,349,702
        Mortgage-backed securities                                                                  16,723             28,178
        Investment securities                                                                       88,785             77,746
        Certificates of deposit                                                                      1,158             14,786
        Other                                                                                       50,995             38,823
                                                                                               -----------       ------------
                                                           Total Interest Income                 1,578,993          1,509,235
                                                                                               -----------       ------------
INTEREST EXPENSE
        Deposits                                                                                   694,934            716,570
        Advances and other                                                                         139,079             99,113
                                                                                               -----------       ------------
                                                          Total Interest Expense                   834,013            815,683
                                                                                               -----------       ------------
                                                             Net Interest Income                   744,980            693,552
        Provision for loan losses                                                                    6,000             11,993
                                                                                               -----------       ------------
                             Net Interest Income After Provision for Loan Losses                   738,980            681,559
                                                                                               -----------       ------------
NONINTEREST INCOME
        Loan Fees                                                                                   24,518             46,083
        Commission income                                                                            2,551             16,113
        Income on deficiency judgments                                                               2,836              3,292
        Late payment charges and other fees                                                         22,621             15,237
        Other                                                                                        3,566                947
                                                                                               -----------       ------------
                                                        Total Noninterest Income                    56,092             81,672
                                                                                               -----------       ------------
NONINTEREST EXPENSE
        General and administrative                                                                  80,714            113,471
        Compensation to officers and employees                                                     313,896            279,346
        Occupancy expense                                                                           21,312             23,332
        SAIF premium                                                                                17,675             34,374
        Computer processing expense                                                                 27,665             25,628
        Professional fees                                                                           32,466             27,742
        Advertising                                                                                 12,027             19,938
        Depreciation                                                                                27,534             25,259
                                                                                               -----------       ------------
                                                       Total Noninterest Expense                   533,289            549,090
                                                                                               -----------       ------------
                                                      Income Before Income Taxes                   261,783            214,141
        Provision for income taxes                                                                  90,740             72,806
                                                                                               -----------       ------------
                                                                      Net Income               $   171,043       $    141,335
                                                                                               ===========       ============
Net Income Per Share                                                                           $      0.93       $       0.77 
                                                                                               ===========       ============ 

</TABLE>

<PAGE>
                  DELTA FEDERAL SAVINGS, F.S.B. AND SUBSIDIARY

           CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY

- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                                        Unrealized
                                                                           Employee                       Loss on
                                                           Additional        Stock                       Securities
                                             Common         Paid-in        Ownership     Retained        Available
                                             Stock          Capital         Plan         Earnings         For Sale      Total
                                           ----------    -------------     ------       -----------      --------    -----------

<S>                                        <C>           <C>               <C>          <C>             <C>          <C>        
Balance at September 30, 1996              $    1,834    $   1,533,911     $(39,528)    $ 1,830,940     $  13,164    $ 3,340,321

   Employee Stock Ownership Plan                -               -             39,528        -               -             39,528
   Adjustment of Securities to Market           -               -                -          -              (1,569)        (1,569)
   Net Income                                   -               -                -          171,043         -            171,043
                                           ----------    -------------     ---------    -----------      --------    -----------

Balance at March 31, 1997                  $    1,834    $   1,533,911     $     -      $ 2,001,983      $ 11,595    $ 3,549,323
                                           ==========    =============     =========    ===========      ========    ===========

</TABLE>


<PAGE>



               PART II. INFORMATION NOT REQUIRED IN THE PROSPECTUS

Item 20. Indemnification of Directors and Officers

         Section  7-109-103 of the Colorado  Business  Corporation  Act ("CBCA")
provides  for  mandatory  indemnification,   if  a  director  or  officer  of  a
corporation  is  successful  on the  merits  or  otherwise,  in  defense  of any
proceeding, whether third party or derivative.

         Colorado law allows a corporation to indemnify its directors, officers,
employees,  fiduciaries and agents against expenses (including attorneys' fees),
judgements,  fines,  and amounts  paid in  settlement  actually  and  reasonably
incurred  in  connection  with an  action  or  proceeding  if that  person to be
indemnified acted in good faith and in a manner he reasonably believed to be in,
or not  opposed  to, the best  interests  of the  corporation.  In the case of a
shareholder  derivative  suit,  the  person  will be  indemnified  if he was not
adjudged  liable  or, in the case of any other  proceeding,  the  person was not
adjudged liable for receiving an improper personal benefit. (CBCA ss.7-109-102).
Indemnification  in a  shareholder  derivative  action is limited to  reasonable
expenses.  With respect to any criminal  action or proceeding,  a person will be
indemnified  if that person did not have  reasonable  cause to believe  that his
conduct was unlawful. (CBCA ss.7-109-102(1)).

         Colorado law also allows for  indemnification in actions or proceedings
even if the person to be  indemnified  was adjudged to be liable or did not meet
the standards for  indemnification as described above.  Indemnification  must be
determined  by the same court that  adjudged such person liable or another court
of competent jurisdiction. Only directors and officers are entitled to apply for
mandatory indemnification (CBCA ss.7-109-105, ss.7-109-107).

         Colorado  requires  that  indemnification  payments  (other  than court
ordered payments and advancement of expenses) may be made only on a case-by-case
basis (CBCA ss.7-109-106). Advance payments may be made covering expenses if the
individual  to  be  indemnified   furnishes  the  corporation   with  a  written
affirmation  of his good faith  belief  that he has met the  standard of conduct
necessary  for   indemnification  and  undertakes  to  repay  such  payments  if
indemnification  is later  determined  to not be available  to that  individual.
(CBCA ss.7-109-104).

         The  aforementioned  indemnification  provisions under Colorado law are
non-exclusive.  Indemnification  of  directors  of  a  Colorado  corporation  is
governed by statute but a Colorado  corporation may grant  additional or greater
indemnification  rights to officers,  employees,  fiduciaries and agents through
its  bylaws,  or  through an  agreement,  a vote of  shareholders,  or a vote of
disinterested directors,  both as to action in a person's official capacity, and
as to action in another capacity while holding office (CBCA ss.53-11-4.1(G)).  A
Colorado  corporation  may also have the power to  purchase  insurance  or other
similar  protection  against liability whether or not the person was entitled to
indemnification as described in the section above (CBCA ss.7-109-107).

         The articles of incorporation of a corporation  organized under the law
of  Colorado  may also  contain a  provision  which may  eliminate  or limit the
personal  liability of a director to the  corporation  or its  stockholders  for
monetary  damages for breach of fiduciary duty.  However,  no such provision can
eliminate or limit a director's  liability for (i) for breach of the  director's
duty of  loyalty,  (ii) for acts or  omissions  not in good  faith or  involving
intentional  misconduct  or a knowing  violation  of law,  (iii) for  willful or
negligent  conduct in paying  dividends or repurchasing  stock out of other than
lawfully  available  funds, or (iv) for any transaction  from which the director
derives an improper personal benefit (CBCA ss.7-108-401).


                                      II-1

<PAGE>



         The  Colorado  law also  states  that no  director  or officer  will be
personally  liable for any injury to a person or party  unless the  director  or
officer was personally  involved in the situation  giving rise to the litigation
or the director or officer  committed a criminal  offense in connection with the
situation (CBCA ss.7-108-402).

         With respect to the performance of a director's duty, Colorado allows a
director to rely in good faith on opinions,  information,  reports and financial
data  presented  to him by officers or  employees  of the  company,  counsel and
accountants  as to matters which the director  reasonably  believes to be in the
expert  competence  of such  person,  and  committees  of the board on which the
director does not serve (CBCA ss.7-108-401).

         Colorado  directors have additional  protection from liability from the
"conflicting interest  transaction"  provisions of Colorado law which state that
no loan,  contract,  or transaction between a corporation and a director will be
voidable,  enjoined,  set  aside  or  give  rise to an  award  of  damages  in a
proceeding by shareholders,  solely because the conflicting interest transaction
involves a director of the  corporation  or an entity in which a director of the
corporation  is a  director  or officer or has a  financial  interest  or solely
because  the  director  is  present  at or  participates  in the  meeting of the
corporation's  board of directors or of the  committee of the board of directors
which authorizes,  approves, or ratifies the conflicting interest transaction or
solely because the director's vote is counted for such purpose if the director's
interest  was  disclosed  to the  board  of  directors  or  shareholders  of the
corporation (if  shareholders  are entitled to vote on the  transaction) and the
transaction  is fair  to the  corporation  at the  time  it is  approved.  (CBCA
ss.7-108-501)

         The Registrant believes that these provisions assist the registrant in,
among other  things,  attracting  and retaining  qualified  persons to serve the
registrant and its subsidiary.  However, a result of such provisions could be to
increase the expenses of the  registrant and  effectively  reduce the ability of
stockholders  to sue on behalf of the  registrant  since  certain suits could be
barred or amounts that might  otherwise be obtained on behalf of the  registrant
could be required to be repaid by the registrant to an indemnified party.

         First Colorado has in force a Directors and Officers  Liability  Policy
underwritten  by CNA  Insurance,  Inc.  with a $5.0 million  aggregate  limit of
liability  and an  aggregate  deductible  of  $500,000  per loss both for claims
directly  against  officers  and  directors  and for claims where the Company is
required to indemnify directors and officers.

         Insofar as indemnification for liabilities arising under the Securities
Act of 1933 ("1933  Act") may be permitted to  directors,  officers,  or persons
controlling the Company  pursuant to the foregoing  provisions,  the Company has
been informed that in the opinion of the Securities and Exchange Commission such
indemnification  is against  public  policy as  expressed in the 1933 Act and is
therefore unenforceable.


                                      II-2

<PAGE>

<TABLE>
<CAPTION>

Item 21. Exhibits
<S>      <C>
2.1      Agreement and Plan of Merger dated as of May 21, 1997, by and between First Colorado
         Bancorp, Inc. and Delta Federal Savings, F.S.B. (attached as Appendix I to the Proxy
         Statement/Prospectus filed as a part of this Registration Statement).
3.1      Articles of Incorporation of First Colorado, filed as part of First Colorado's Registration
         Statement on Form S-1 (file no. 33-97228) declared effective by the SEC on November 13, 1995.
5.1      Opinion of Malizia, Spidi, Sloane & Fisch, P.C. as to the legality of the securities being
         registered and the Merger.*
8.1      Opinion of Malizia, Spidi, Sloane & Fisch, P.C. concerning certain federal tax consequences.*
23.1     Consent of Malizia, Spidi, Sloane & Fisch, P.C. (contained in its Opinions 5.1 and 8.1).*
23.2     Consent of KPMG Peat Marwick, LLP.*
23.3     Consent of Dalby, Wendland & Co., P.C.*
23.4     Consent of Charles Webb & Company.*
99.1     Opinion of Charles Webb & Company (attached as Appendix II to the Proxy
         Statement/Prospectus filed as a part of this Registration Statement).
</TABLE>

- ------------------
*        To be filed by Amendment.

Item 22. Undertakings

(a)      The undersigned registrant hereby undertakes:

         (1) To file, during any period in which offers or sales are being made,
         a post-effective amendment to this registration statement:

                  (i)      To  include  any   prospectus   required  by  Section
                           10(a)(3) of the Securities Act of 1933;

                  (ii)     To  reflect  in the  prospectus  any  facts or events
                           arising after the effective date of the  registration
                           statement   (or  the   most   recent   post-effective
                           amendment  thereof)  which,  individually  or in  the
                           aggregate,  represent  a  fundamental  change  in the
                           information set forth in the registration  statement.
                           Notwithstanding   the  foregoing,   any  increase  or
                           decrease  in volume  of  securities  offered  (if the
                           total dollar value of  securities  offered  would not
                           exceed that which was  registered)  and any deviation
                           from  the low or high  and of the  estimated  maximum
                           offering  range  may  be  reflected  in the  form  of
                           prospectus filed with the Commission pursuant to Rule
                           424(b) if, in the  aggregate,  the  changes in volume
                           and price represent no more than 20 percent change in
                           the maximum aggregate offering price set forth in the
                           "Calculation  of  Registration   Fee"  table  in  the
                           effective registration statement;

                  (iii)    To include any material  information  with respect to
                           the plan of distribution not previously  disclosed in
                           the registration  statement or any material change to
                           such information in the registration statement.

         (2) That  for the  purpose  of  determining  any  liability  under  the
         Securities Act of 1933,  each such  post-effective  amendment  shall be
         deemed to be a new  registration  statement  relating to the securities
         offered therein, and the offering of such securities at that time shall
         be deemed to be the initial bona fide offering thereof.

                                      II-3

<PAGE>




         (3)  Insofar  as  indemnification  for  liabilities  arising  under the
         Securities  Act of 1933 may be  permitted  to  directors,  officers and
         controlling  persons  of  the  registrant  pursuant  to  the  foregoing
         provisions,  or otherwise,  the registrant has been advised that in the
         opinion of the Securities and Exchange Commission such  indemnification
         is against  public  policy as expressed  in the Act and is,  therefore,
         unenforceable.  In the event that a claim for  indemnification  against
         such liabilities  (other than the payment by the registrant of expenses
         incurred or paid by a director,  officer or  controlling  person of the
         registrant in the successful defense of any action, suit or proceeding)
         is  asserted  by  such  director,  officer  or  controlling  person  in
         connection with the securities being  registered,  the registrant will,
         unless in the  opinion of its  counsel  the matter has been  settled by
         controlling  precedent,  submit to a court of appropriate  jurisdiction
         the  question  whether  such  indemnification  by it is against  public
         policy  as  expressed  in the Act and  will be  governed  by the  final
         adjudication of such issue.

         (4) The undersigned registrant hereby undertakes to respond to requests
         for  information  that is incorporated by reference into the prospectus
         pursuant to Item 4, 10(b),  11 or 13 of this form,  within one business
         day of receipt of such request, and to send the incorporated  documents
         by first  class  mail or other  equally  prompt  means.  This  includes
         information  contained in documents  filed  subsequent to the effective
         date of the  registration  statement  through the date of responding to
         the request.

         (5) The undersigned  registrant hereby undertakes to supply by means of
         a  post-effective  amendment all information  concerning a transaction,
         and the  Company  being  acquired  involved  therein,  that was not the
         subject of and included in the  registration  statement  when it became
         effective.


                                      II-4


<PAGE>



                                   SIGNATURES

         Pursuant to the  requirements of the Securities Act, First Colorado has
duly  caused  this  registration  statement  to  be  signed  on  behalf  of  the
undersigned,   thereunto  in  the  City  of  Lakewood,  State  of  Colorado,  on
July 2, 1997

                           First Colorado Bancorp, Inc.


                           By:      Malcolm E. Collier, Jr.
                                    --------------------------------------------
                                    Malcolm E. Collier, Jr.
                                    President, Chief Executive Officer,
                                    and Chairman of the Board
                                    (Duly Authorized Representative)

         Pursuant  to the  requirements  of the  Securities  Act of  1933,  this
registration  statement  has been signed below by the  following  persons in the
capacities and on the date indicated.

<TABLE>
<CAPTION>
<S>      <C>                                          <C>     <C>
        
By:      Malcolm E. Collier, Jr.                      By:     Brian L. Johnson                          
         -----------------------------------                  -----------------------------------------
         Malcolm E. Collier, Jr.                              Brian L. Johnson
         President, Chief Executive Officer,                  Treasurer and Chief Financial Officer
           and Chairman of the Board                            (Principal Financial and Accounting
         (Principal Executive Officer)                          Officer)

Date:    July 2, 1997                                 Date:   July 2, 1997            
         -------------                                        -------------                             


By:      John J. Nicholl                              By:     Robert T. Person, Jr.
         -----------------------------------                  -----------------------------------------
         John J. Nicholl                                      Robert T. Person, Jr.
         Director                                             Director

Date:    July 2, 1997                                 Date:   July 2, 1997            
         -------------                                        -------------                             


By:      Leon E. Hayden                               By:     Robert W. Richards
         -----------------------------------                  -----------------------------------------
         Leeon E. Haydon                                      Robert W. Richards
         Director                                             Director

Date:    July 2, 1997                                 Date:   July 2, 1997            
         -------------                                        -------------                             


By:      E. W. Forester, Jr.                          By:     James R. Wexels
         -----------------------------------                  -----------------------------------------
         E. William Foerster, Jr.                             James R. Wexels
         Director                                             Director

Date:    July 2, 1997                                 Date:   July 2, 1997            
         -------------                                        -------------                             


By:      Polly Baca                                   By:
         -----------------------------------                  -----------------------------------------
         Polly Baca                                           Stephen Burkholder
         Director                                             Director

Date:    July 2, 1997                                 Date:                       , 1997
         -------------                                        --------------------



</TABLE>


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