BRYAN COLLEGE STATION FINANCIAL HOLDING CO
S-1, 1997-05-30
Previous: BRYAN COLLEGE STATION FINANCIAL HOLDING CO, S-1, 1997-05-30
Next: ALL COMMUNICATIONS CORP/NJ, 10QSB, 1997-05-30



     As filed with the Securities and Exchange Commission on May 30, 1997
                                                    Registration No. 333-
================================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM S-1
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933

               THE BRYAN-COLLEGE STATION FINANCIAL HOLDING COMPANY
             (Exact name of registrant as specified in its charter)
<TABLE>
<CAPTION>
<S>                                          <C>                                               <C>    
            DELAWARE                                             6035                                         APPLIED FOR
  (State or other jurisdiction of                    (Primary Standard Industrial               (I.R.S. Employer Identification No.)
  incorporation or organization)                     Classification Code Number)
</TABLE>

                      2900 TEXAS AVENUE, BRYAN, TEXAS 77802
                                 (409) 779-2900
       (Address, including zip code, and telephone number, including area
code, of registrant's principal executive offices)
                                   ----------

                          J. STANLEY STEPHEN, PRESIDENT
               THE BRYAN-COLLEGE STATION FINANCIAL HOLDING COMPANY
                                2900 TEXAS AVENUE
                               BRYAN, TEXAS 77802
                                 (409) 779-2900
 (Name, address, including zip code, and telephone number, including area code,
                             of agent for service)
                                   ----------

                  PLEASE SEND COPIES OF ALL COMMUNICATIONS TO:

                            Dave M. Muchnikoff, P.C.
                         SILVER, FREEDMAN & TAFF, L.L.P.
      (a limited liability partnership including professional corporations)
                            1100 New York Avenue, NW
                            Washington, DC 20005-3934
                                 (202) 414-6100

        APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC:
  As soon as practicable after this Registration Statement becomes effective.

         If any of the  securities  being  registered  on this  Form  are  being
offered  on a  delayed  or  continuous  basis  pursuant  to Rule 415  under  the
Securities Act of 1933 check the following box. [X]
<TABLE>
<CAPTION>

                                                    CALCULATION OF REGISTRATION FEE
====================================================================================================================================
<S>                                        <C>                   <C>                       <C>                   <C>
                                                                   PROPOSED MAXIMUM         PROPOSED MAXIMUM
   TITLE OF EACH CLASS OF                    AMOUNT TO BE            OFFERING PRICE             AGGREGATE              AMOUNT OF
SECURITIES TO BE REGISTERED                  REGISTERED(1)           PER SHARE (1)          OFFERING PRICE(1)      REGISTRATION FEE
- ------------------------------------------------------------------------------------------------------------------------------------

Common Stock, par value $.01 per share       294,500 shares             $10.00                $2,945,000                 $893(1)
====================================================================================================================================
</TABLE>

(1)      Estimated solely for the purpose of calculating the registration fee.

         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 that 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>



                            FIRST FEDERAL LETTERHEAD


                                                 __________, 1997

Dear Stockholder of First Federal:

         On behalf of the Board of Directors and the management of First Federal
Savings  Bank  (sometimes  referred to in this  letter as "First  Federal or the
"Institution"),  I am very pleased to invite you to attend the ANNUAL MEETING OF
STOCKHOLDERS  of First  Federal,  to be held at ______:00  a.m.  local time,  on
___________,  1997, at First  Federal's  principal  office at 2900 Texas Avenue,
Bryan, Texas. Enclosed is our Annual Report for the fiscal year ending September
30, 1996, which reflects net earnings more than double that of fiscal year 1995,
if you exclude the  one-time  SAIF charge in  September,  1996,  and mandated by
Congress  for deposit  insurance.  We look  forward to  reporting  to you at the
Annual  Meeting  what we believe to be  outstanding  results of First  Federal's
fiscal year ending September 30, 1996, the excellent progress of the institution
in its transition to full-service retail banking, and our exciting plans for the
future of First Federal!

         The purpose of the Annual  Meeting will be to ask our  stockholders  to
consider  and vote on a proposal  to organize a new  holding  company.  This new
holding  company  will raise  capital  for the  purpose of  repurchasing  shares
(subject to certain conditions) from some current  stockholders who wish to sell
all or part of their shares,  and will further  assist First Federal to remain a
predominantly  community owned independent financial institution.  Your Board of
Directors   believes  it  to  be  in  the  best  interests  of  First  Federal's
stockholders and of the institution. Stockholder and regulatory approval of this
proposal for the new holding  company will also enable First Federal to consider
additional  expansion of the institution through possible future acquisitions of
other financial  institutions,  and/or additional  full-service branches for the
Bank in the Bryan-College  Station area - - and in the triangle between Houston,
Dallas and Austin,  and to consider further  diversification of First Federal in
other financially-related businesses.

         Our  plans  are  to  implement  this  proposal  by the  adoption  of an
Agreement  and  Plan of  Merger,  dated  _______________,  1997,  between  First
Federal,  the new  holding  company  (which  will be named "The  Bryan-  College
Station Financial  Holding Company") and an interim,  temporary bank referred to
as "New Bank" - - to facilitate the formation of the new holding company and the
Merger  of First  Federal  into  the new  holding  company.  Under  the  "Merger
Agreement"  described  in the enclosed  information,  First  Federal  would then
become a wholly-owned  subsidiary of The Bryan-College Station Financial Holding
Company.

         After the Merger (as  described  more in detail in the  enclosed  Joint
Proxy  Statement/Prospectus,  which  preempts any language in this letter),  you
will be given  the  option,  subject  to  certain  conditions,  of  either  (1.)
exchanging  each share of the existing  common stock of First  Federal which you
now own, for two and one-half  shares of new common stock in The Bryan - College
Station  Financial  Holding Company and thus continuing to own all of your stock
through First  Federal's new holding  company,  OR (2.)  exchanging some of your
existing  First Federal  common stock for two and one-half  shares of new common
stock in the holding  company,  and selling some of your existing  First Federal
common  stock for  $24.07  cash per share and thus  partially  continue  in your
ownership of First Federal through its new holding company,  OR (3.) selling all
your existing  First Federal  common stock for $24.07 cash per share.  (The cash
price to be offered for those common stockholders,  who wish to sell some or all
of their shares, has been determined  through a recent independent  valuation of
the stock  performed by an experienced,  recognized and  independent  investment
banking firm.)

         While we know that you will select the option  described above which is
best suited for you, we hope you will seriously  consider  remaining as an owner
of this  organization  - - which is one of the very  few  remaining  independent
banking  institutions  in  Bryan-College  Station and the Brazos Valley.  We are
excited  about  what's  going on at First  Federal,  and believe  that we have a
wonderful opportunity in the years ahead!!




<PAGE>



         The Board of Directors  of First  Federal are very proud of the history
of this  institution,  which is owned by over 250 stockholders in this area, - -
and  particularly our history over the past 5 years as First Federal gained more
momentum  and  visibility  in  this  community   through  its  transition   into
full-service  retail banking.  Our customer base has expanded with our new, very
attractive  checking  accounts - - and our successful  two-year old full-service
branch bank on Longmire in College  Station.  We have just recently  acquired an
excellent  site for a  full-service  branch bank in northern  Bryan,  at the key
intersection of Highway 21 and Texas Avenue - - which we are anxious to open!!

         WE  SINCERELY  BELIEVE  THAT THIS BANK  (WHICH YOU OWN) HAS A WONDERFUL
FUTURE, AS A PREDOMINANTLY  COMMUNITY-OWNED,  INDEPENDENT BANKING INSTITUTION IN
THIS AREA.  THEREFORE,  YOUR BOARD OF DIRECTORS  HAS APPROVED THE  AGREEMENT AND
PLAN OF MERGER,  BELIEVES IT IS IN THE BEST  INTERESTS OF FIRST  FEDERAL AND ITS
STOCKHOLDERS, AND UNANIMOUSLY RECOMMENDS THAT YOU VOTE FOR ITS APPROVAL.

         In addition to the vote on the adoption of the Merger Agreement,  First
Federal  shareholders  are asked to: (i)  authorize  the Board of  Directors  to
adjourn  the  meeting  in order to  solicit  additional  proxies in favor of the
Merger,  if  necessary;   (ii)  elect  four  directors;  and  (iii)  ratify  the
appointment  of our  current  auditors,  Crowe,  Chizek & Company  LLP, as First
Federal's independent auditors for the fiscal year ended September 30, 1997.

         YOUR BOARD OF DIRECTORS UNANIMOUSLY RECOMMENDS THAT YOU VOTE FOR THESE
PROPOSALS.

         We encourage you to attend the Annual Meeting in person. Whether or not
you plan to attend,  however, please SIGN and DATE the enclosed PROXY and RETURN
IT TO US, PROMPTLY.

         Thank you for your continuing support and interest in FIRST FEDERAL. We
look  forward to working with you in the years  ahead,  so that  together we can
grow First Federal into the type of independent  financial  institution which we
all want for ourselves and for our community.

                                           Sincerely,



                                           /s/ Stan Stephen
                                           -------------------------------------
                                           Stan Stephen
                                           President and Chief Executive Officer

                                       -2-

<PAGE>



                           FIRST FEDERAL SAVINGS BANK
                                2900 TEXAS AVENUE
                               BRYAN, TEXAS 77802
                                 (409) 779-2900

                    NOTICE OF ANNUAL MEETING OF STOCKHOLDERS
                          To be Held on ________, 1997


         Notice is hereby given that the Annual  Meeting of common  stockholders
(the  "Meeting") of First Federal  Savings Bank ("First  Federal" or the "Bank")
will be held at the  principal  office of the Bank located at 2900 Texas Avenue,
Bryan, Texas, at __:00 a.m. local time, on _______, 1997.

         A Proxy Card and a Proxy Statement for the Meeting are enclosed.

         The Meeting is for the purpose of considering and acting upon:

         1.       The election of four Directors of the Bank;

         2.       The adoption and approval of the  Agreement and Plan of Merger
                  by and between First  Federal and The Bryan - College  Station
                  Financial Holding Company (the "Holding  Company") attached as
                  Appendix A to this Proxy  Statement,  whereby the common stock
                  shareholders of First Federal would either receive in exchange
                  for each First Federal share two and one-half shares of common
                  stock of the Holding Company ("Holding Company Common Stock"),
                  cash consideration of $24.07 per share (up to a maximum of 80%
                  of existing First Federal  common stock),  or a combination of
                  cash and stock;

         3.       The  ratification  of the  appointment  of Crowe,  Chizek  and
                  Company  LLP as  auditors  for the  Bank for the  fiscal  year
                  ending September 30, 1997;

         4.       The adjournment of the Meeting in order to solicit  additional
                  proxies  in the event  that  sufficient  votes are not cast in
                  favor of the Merger; and

such other matters as may properly come before the Meeting,  or any adjournments
thereof.  The Board of Directors is not aware at this time of any other business
to come before the Meeting.

         Any action may be taken on the  foregoing  proposals  at the Meeting on
the date  specified  above,  or on any date or dates to which the Meeting may be
adjourned.  Common  stockholders of record at the close of business on ________,
1997, are the stockholders entitled to vote at the Meeting, and any adjournments
thereof.

         You are requested to COMPLETE and SIGN the enclosed form of PROXY which
is solicited on behalf of the Board of Directors, and to MAIL IT PROMPTLY in the
enclosed  envelope.  The Proxy  will not be used if you  attend  and vote at the
Meeting in person.

                                          By Order of the Board of Directors


                                          /s/ Richard L. Peacock
                                          --------------------------------
                                          Richard L. Peacock
                                          Chairman of the Board

                                          /s/ J. Stanley Stephen
                                          --------------------------------
                                          J. Stanley Stephen
                                          President/Chief Executive Officer
Bryan, Texas
___________, 1997


<PAGE>

<TABLE>
<CAPTION>
TABLE OF CONTENTS

<S>                                                         <C>   
INTRODUCTION AND SUMMARY ........................             First Federal's Stock Option and Incentive       
         Introduction ...........................             Plan........................................     
         Parties to the Merger ..................             Rights of Dissenting Stockholders...........     
         Summary of Certain Aspects of the                    Fractional Shares...........................     
         Merger..................................             Exchange of Certificates....................     
                                                              Representations and Warranties..............     
GENERAL MEETING INFORMATION......................             Conditions to the Merger....................     
         Time and Date; Record Date..............             Regulatory Approval.........................     
         Matters to be Considered................             Waiver and Amendment; Termination...........     
         Vote Required and Proxy Information.....             Conduct of Business of First Federal             
         Proxy Solicitation......................             Pending                                          
         Voting Rights...........................             the Merger..................................     
         Summary of Certain Aspects of Merger....             Material Agreements Relating to the Merger       
         Holding Company Offering................             and Interests of Certain Persons............     
         Market and Dividend Information.........             Federal Income Tax Consequences.............     
                                                              Accounting Treatment........................     
SELECTED CONSOLIDATED FINANCIAL DATA                          Comparison of Stockholder Rights............     
 .................................................             Other Restrictions on Acquisitions of Stock.     
                                                              Risk Factors Associated with the Holding         
RECENT FINANCIAL DATA............................             Company.....................................     
                                                              Regulatory Oversight........................     
MANAGEMENT'S DISCUSSION OF RECENT                             Competition.................................     
RESULTS..........................................             Limitations on Stock Ownership..............     
         Financial Condition.....................                                                              
         Nonperforming Assets and Loan Loss          THE OFFERING.........................................     
         Provision...............................             Security Ownership of Certain Beneficial         
         Comparison of Three months ended                     Owners and Management.......................     
         December 31, 1996 to December 31, 1995..             Debentures..................................     
         Liquidity and Capital Resources.........             Warrants....................................     
         Proposals for Annual Meeting............                                                              
                                                     PROPOSAL III - RATIFICATION OF THE                        
PROPOSAL I - ELECTION OF DIRECTORS                   APPOINTMENT OF AUDITORS..............................     
         General.................................                                                              
         Voting Securities and Principal Holders     PROPOSAL IV - ADJOURNMENT OF MEETING                      
         Thereof.................................    .....................................................     
         Meetings and Committees of the Board of                                                               
         Directors...............................    MANAGEMENT'S DISCUSSION AND ANALYSIS                      
         Director Compensation...................    OF FINANCIAL CONDITION AND RESULTS OF                     
         Executive Compensation..................    OPERATIONS...........................................     
         Certain Transactions....................             General.....................................     
                                                              Asset/Liability Management..................     
PROPOSAL II - THE MERGER                                      Net Portfolio Value.........................     
         General.................................             Average Balances, Interest Rates and             
         Reasons for and Recommendation of the                Yields......................................     
         Merger..................................             Results of Operations.......................     
         Consideration to be Received............             Comparison of Fiscal Year Ended September        
         First Federal Stockholder Election                   30, 1996 to September 30, 1995..............     
         Procedures..............................             Comparison of Fiscal Year Ended September        
         Opinion of Financial Advisor............             30, 1995 to September 30, 1994..............     
         Effective Date..........................             Financial Condition.........................     
                                                                                                               
</TABLE>


                                                  -1-

<PAGE>



         Liquidity and Capital Resources.........
         Impact of Inflation and Changing Prices.
         Effect of New Accounting Standards......

BUSINESS.........................................
         Market Area.............................
         Lending Activities......................
         General.................................
         One-to-Four Residential Real Estate
         Lending.................................
         Mortgage-Back Securities................
         Consumer Lending........................
         Construction Lending....................
         Commercial Real Estate Lending..........
         Commercial Business Lending.............
         Loan Delinquencies; Nonperforming Assets
         and Classified Assets...................
         Allowance for Losses on Loans...........
         Investment Activities...................
         Source of Funds.........................
         Borrowings..............................
         Service Corporation.....................
         Competition.............................
         Employees...............................
         Description of Property-Owned...........
         Legal Proceedings.......................

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

FIRST FEDERAL SAVINGS BANKS INDEX TO
CONSOLIDATED FINANCIAL STATEMENTS................

APPENDICES
         Agreement and Plan of Merger............
         Section 552.14 of Home Owners Loan Act
         of 1993, as amended.....................
         Opinion of Hoefer & Arnett, investment
         bankers ................................




                                                     -2-

<PAGE>



                                 PROXY STATEMENT

                           FIRST FEDERAL SAVINGS BANK
                                2900 TEXAS AVENUE
                               BRYAN, TEXAS 77802
                                 (409) 779-2900


                         ANNUAL MEETING OF STOCKHOLDERS
                               ____________, 1997

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

                    PROSPECTUS OF THE BRYAN - COLLEGE STATION
                            FINANCIAL HOLDING COMPANY

                                     SUMMARY

         The  following  is a brief  summary  of certain  information  contained
elsewhere in this Joint Proxy  Statement/Prospectus.  Certain  capitalized terms
used  in  this   summary   are   defined   elsewhere   in   this   Joint   Proxy
Statement/Prospectus.  This summary is not intended to be a complete description
of all material  facts  regarding  First  Federal,  the Holding  Company and the
matters to be considered at the  stockholders'  meetings and is qualified in its
entirety by, and reference is made to, the more detailed  information  contained
elsewhere in this Joint Proxy Statement/Prospectus,  the accompanying Appendices
and the documents referred to and incorporated herein by reference.

INTRODUCTION

         This Joint Proxy Statement/Prospectus,  which is first being sent on or
about  ________,  1997, is furnished to the holders of record on ________,  1997
(the "Record  Date"),  of shares of common stock of First  Federal  Savings Bank
("First Federal" or the "Bank"), $0.01 par value ("First Federal Common Stock"),
in connection  with a solicitation  on behalf of the Board of Directors of First
Federal of proxies to be voted at the annual  meeting of  stockholders  of First
Federal to be held on ________ ___, 1997 (the "Annual Meeting").  The purpose of
the Annual  Meeting is to consider and vote upon  adoption of an  Agreement  and
Plan of Merger, dated _________,  1997 (the "Merger  Agreement"),  between First
Federal,  The  Bryan-College  Station  Financial  Holding  Company (the "Holding
Company"),  a Delaware corporation,  and New Bank, an interim banking subsidiary
formed  temporarily to facilitate the Merger ("New Bank"),  in substantially the
form set forth in  Appendix  A to this  Joint  Proxy  Statement/Prospectus.  The
Holding Company has received indications from its directors,  executive officers
and members of their immediate  families holding 44,080 shares, or approximately
18.4% of First  Federal's  Common Stock,  that such holders will exchange  their
First Federal Common Stock for  approximately  110,000 shares of Holding Company
Common Stock.

         As a result of the merger  contemplated  by the Merger  Agreement  (the
"Merger"),  First  Federal will become a wholly owned  subsidiary of the Holding
Company.  The  stockholders  of First Federal at the Effective  Date (as defined
below) of the  Merger  (other  than  stockholders  who have  properly  exercised
appraisal  rights  under  the  rules  and  regulations  of the  Office of Thrift
Supervision  (the  "OTS")) may elect to receive for each share of First  Federal
Common Stock held either (i) two and one-half  shares of Holding  Company Common
Stock (fractional shares will be rounded up to the next whole number), or (ii) a
combination  of  Holding  Company  Common  Stock at two and  one-half  shares of
Holding  Company  Common Stock for each share of First Federal Common Stock held
by the  stockholder  and cash at $24.07 per share for each other  share of First
Federal  Common Stock held by the  stockholder,  or (iii) all cash at $24.07 per
share of First Federal Common Stock; provided, however, that no more than 80% of
existing First Federal common stock can be sold for cash, and provided  further,
that  elections  representing  at  least  20%  and  not  more  than  49%  of the
consideration to be paid by the Holding Company in the

                                       -1-

<PAGE>



Merger  must  consist  of  Holding  Company  Common  Stock  to  ensure  that the
transaction will be accounted for as a leveraged buyout. If shareholders approve
the  Merger,  but more  than 49% or less than 20% of the  shareholders  elect to
receive Holding  Company Common Stock,  the Holding Company will be permitted to
allocate  cash  and  stock  pro  rata  to  those   shareholders  who  elect  the
oversubscribed  consideration  subject to the requirement that in the event such
method would adversely affect the accounting or tax treatment of the Merger, the
Holding  Company  may pay cash for the  amount  of stock  consideration  elected
which, if granted, would result in the adverse accounting or tax treatment. (See
"PROPOSAL II - THE MERGER -- Consideration  to be Received").  After the Merger,
First Federal  stockholders who sell all of their shares will have no continuing
stockholder relationship with First Federal, the Holding Company, or New Bank.

         In addition,  stockholders  are asked to: (i) elect four members of the
Bank's  Board of  Directors;  (ii)  ratify the  appointment  of First  Federal's
current  auditors,  Crowe,  Chizek and Company LLP, as auditors for the Bank for
the fiscal year ended  September  30,  1997;  and (iii)  authorize  the Board of
Directors to adjourn the Meeting to solicit additional proxies, if necessary.

       YOUR BOARD OF DIRECTORS RECOMMENDS THAT FIRST FEDERAL STOCKHOLDERS
 VOTE FOR ADOPTION OF THE AGREEMENT AND PLAN OF MERGER AND ALL OTHER PROPOSALS.



                                       -2-

<PAGE>



PARTIES TO THE MERGER

         First  Federal  Savings Bank.  First  Federal is a federally  chartered
thrift institution,  headquartered in Bryan- College Station, Texas, which began
operations in 1965. First Federal is predominantly a locally-based  home lender,
originating  loans primarily in Bryan-College  Station and the surrounding trade
area, and to a much lesser extent other  communities in the general area between
Houston,  Austin and Dallas,  Texas.  First Federal also  originates  direct and
indirect consumer, construction, Small Business Administration ("SBA") partially
guaranteed  loans,  small commercial real estate and small to medium  commercial
business loans. The  institution's  deposits are insured up to applicable limits
by the Savings Association  Insurance Fund (the "SAIF") which is administered by
the Federal Deposit Insurance  Corporation (the "FDIC").  At September 30, 1996,
First Federal had assets of $57.6  million,  deposits of $51.7 million and total
stockholders'  equity of $4.3 million.  New senior  management  was installed in
early 1991 to  recapitalize  and convert  First  Federal  from a mutual  savings
institution to a federal stock institution. The conversion was completed through
a successful stock offering which became effective in April, 1993.

         The  Bryan-College  Station  Holding  Company and New Bank. The Holding
Company is a newly formed  company that was formed under the laws of Delaware to
acquire 100% of the stock of First Federal upon consummation of the Merger.  The
principal  executive  offices of the  Holding  Company are located at 2900 Texas
Avenue,  Bryan,  Texas 77802,  and its telephone number at that address is (409)
779-2900.  The Holding Company upon  consummation of the Merger will be a thrift
institution  holding  company under the Home Owners Loan Act of 1933, as amended
(the "HOLA") and,  therefore,  will be regulated and supervised by the Office of
Thrift Supervision (the "OTS").

         New Bank is a federally  chartered  interim  subsidiary  that is wholly
owned by the Holding Company.  New Bank was formed  specifically for the purpose
of the  acquisition  of First  Federal by the  Holding  Company and has the same
address as the Holding Company. New Bank will cease to exist after the Merger.


                           GENERAL MEETING INFORMATION

TIME AND DATE; RECORD DATE

         The Annual Meeting will be held on __________, 1997, at ___ _.m., local
time, at First  Federal's main office at 2900 Texas Avenue,  Bryan,  Texas.  The
Board of  Directors of First  Federal has fixed  ________,  1997,  as the Record
Date. Only  stockholders of record of First Federal Common Stock at the close of
business on the Record Date are  entitled to notice of and to vote at the Annual
Meeting.  As of the Record  Date,  there were  239,612  shares of First  Federal
Common Stock outstanding and entitled to be voted at the Annual Meeting.

MATTERS TO BE CONSIDERED

         At the Annual  Meeting,  the holders of First Federal Common Stock will
be asked to vote upon a proposal to approve the adoption of the Merger Agreement
and the transactions contemplated thereby, including the acquisition by exchange
of stock and the balance by purchase for cash of all of the  outstanding  shares
of First Federal by the Holding Company. In addition, First Federal stockholders
will be asked to:  (i)  elect  directors  for First  Federal;  (ii)  ratify  the
appointment of Crowe, Chizek and Company LLP as the Bank's auditors for the year
ended  September 30, 1997; and (iii) authorize the Board of Directors to adjourn
the Meeting in order to solicit additional proxies, if necessary.


                                       -3-

<PAGE>



VOTE REQUIRED AND PROXY INFORMATION

         All shares of First Federal Common Stock  represented at the Meeting by
properly executed proxies received prior to or at the Meeting,  and not revoked,
will be voted at the Meeting in accordance with the instructions  thereon. If no
instructions  are  indicated,  properly  executed  proxies will be voted for the
nominees  and the  adoption  of the  proposal  set  forth  in this  Joint  Proxy
Statement/Prospectus.  First Federal does not know of any matters, other than as
described in the Notice of Meeting,  that are to come before the Meeting. If any
other  matters are  properly  presented  at the Meeting for action,  the persons
named  in the  enclosed  form of  proxy  and  acting  thereunder  will  have the
discretion to vote on such matters in accordance with their best judgment.

         An  affirmative  vote by a majority of the shares  outstanding  will be
required  to approve the  adoption of the Merger  Agreement  to  effectuate  the
Merger in which  shareholders of First Federal (other than stockholders who have
properly  exercised  appraisal  rights  under the rules and  regulations  of the
Office  of Thrift  Supervision)  may elect to  receive  for each  share of First
Federal Common Stock held either (i) two and one-half  shares of Holding Company
Common Stock (fractional shares will be rounded up to the next whole number), or
(ii) a combination of Holding Company Common Stock at two and one-half shares of
Holding  Company  Common Stock for each share of First Federal Common Stock held
by the  stockholder  and cash at $24.07 per share for each other  share of First
Federal  Common Stock held by the  stockholder,  or (iii) all cash at $24.07 per
share of First Federal Common Stock; provided, however, that no more than 80% of
existing First Federal common stock can be sold for cash, and provided  further,
that  elections  representing  at  least  20%  and  not  more  than  49%  of the
consideration  to be paid by the Holding  Company in the Merger must  consist of
Holding  Company Common Stock to ensure that the  transaction  will be accounted
for as a leveraged buyout. (See "PROPOSAL II - THE MERGER -- Consideration to be
Received").  After the Merger,  First Federal stockholders who sell all of their
shares will have no continuing stockholder  relationship with First Federal, the
Holding Company, or New Bank. If shareholders  approve the Merger, but more than
49% or less than 20% of the shareholders elect to receive Holding Company Common
Stock, the Holding Company will be permitted to allocate cash and stock pro rata
to those shareholders who elect the oversubscribed  consideration subject to the
requirement  that in the event such method would adversely affect the accounting
or tax treatment of the Merger,  the Holding Company may pay cash for the amount
of stock  consideration  elected which, if granted,  would result in the adverse
accounting or tax treatment.

         Directors shall be elected by a plurality of votes present in person or
represented  by proxy at the  Meeting and  entitled  to vote on the  election of
Directors. In all matters other than the election of Directors,  the affirmative
vote of the majority of shares  present in person or represented by proxy at the
Meeting and entitled to vote on the matter shall be the act of the shareholders.
Proxies  marked to abstain  with  respect to a proposal  have the same effect as
votes  against the  proposal.  Broker  non-votes  have no effect on the vote.  A
majority  of the  shares  of the  Bank's  Common  Stock,  present  in  person or
represented  by proxy,  shall  constitute  a quorum for purposes of the Meeting.
Abstentions  and broker  non-votes  are counted for  purposes of  determining  a
quorum.

         A proxy given pursuant to the  solicitation  may be revoked at any time
before it is voted.  Proxies may be revoked by: (i) filing with the Secretary of
First  Federal's Board of Directors at or before the Meeting a written notice of
revocation bearing a later date than the proxy; (ii) duly executing a subsequent
proxy  relating to the same shares and  delivering  it to the Secretary of First
Federal's  Board of Directors at or before the Meeting;  or (iii)  attending the
Meeting and voting in person (although attendance at the Meeting will not in and
of itself constitute revocation of a proxy). Any written notice revoking a proxy
should be delivered  to Charles  Neelley,  Secretary of the Board of  Directors,
2900 Texas Avenue, Bryan, Texas 77802.

proxy solicitation

         The board of directors,  officers,  and employees of First Federal will
initially  solicit  proxies  by  mail.  If they  deem it  advisable,  directors,
officers,  and employees of First Federal may also solicit  proxies in person by
telephone or by other forms of communication  without  additional  compensation,
except for  reimbursement  of  reasonable  out-of-pocket  expenses  incurred  in
connection with such solicitation. In addition, nominees and other

                                       -4-

<PAGE>



fiduciaries may also solicit proxies.  Such persons may, at the request of First
Federal's  management,  mail  material  to or  otherwise  communicate  with  the
beneficial  owners of shares  held by them.  All  expenses  of  solicitation  of
proxies will be paid by First Federal.

VOTING RIGHTS

         Each holder of record of First Federal  Common Stock on the Record Date
will be entitled to one vote for each share  registered in his, her, or its name
on each matter  presented for a vote of the  stockholders at the Annual Meeting.
The Merger must be approved by the affirmative vote of the holders of a majority
of the shares of First Federal  Common Stock  outstanding as of the Record Date.
For  the  purpose  of  counting  votes  on  this  proposal,  failures  to  vote,
abstentions  and broker  non-votes  will have the same  effect as votes  against
approval of the Merger Agreement.

SUMMARY OF CERTAIN ASPECTS OF THE MERGER

         Directors'  Approval and  Recommendation  of the Merger.  At a Board of
Directors  meeting held on _______,  1997,  the First Federal Board of Directors
approved the Merger Agreement after  considering the terms and conditions of the
Merger  Agreement  and  obtaining  the  advice  of  its  financial  advisor  and
investment banker, Hoefer & Arnett,  Incorporated  ("Hoefer & Arnett"),  Austin,
Texas and San  Francisco,  California.  THE  FIRST  FEDERAL  BOARD OF  DIRECTORS
BELIEVES THAT THE  CONSIDERATION  OFFERED PURSUANT TO THE TRANSACTION IS FAIR TO
THE STOCKHOLDERS OF FIRST FEDERAL AND, ACCORDINGLY, RECOMMENDS THAT STOCKHOLDERS
OF FIRST FEDERAL VOTE "FOR" APPROVAL OF THE MERGER AGREEMENT.  (For a discussion
of the  circumstances  surrounding the Merger and the factors  considered by the
First Federal Board of Directors in making its recommendation,  see "PROPOSAL II
- - THE MERGER -- Reasons for and the Recommendation of the Merger"). See "Opinion
of Hoefer & Arnett" attached as Appendix C hereto.

         Certain members of First Federal's management and First Federal's Board
of  Directors  have  interests  in the  Merger  that  are in  addition  to their
interests as  stockholders  of First Federal  generally.  (See  "PROPOSAL II THE
MERGER -- Material  Agreements  Relating to the Merger and  Interests of Certain
Persons").

         Consideration  to be  Received  in the  Merger.  Subject  to the terms,
conditions and procedures set forth in the Merger  Agreement the stockholders of
First Federal on the  effective  date of the Merger (other than the shares owned
by the Holding Company and  stockholders who have properly  exercised  appraisal
rights under the OTS Rules and  Regulations) may elect to receive for each share
of First Federal Common Stock held either (i) two and one-half shares of Holding
Company  Common  Stock  (fractional  shares will be rounded up to the next whole
number),  or (ii) a  combination  of  Holding  Company  Common  Stock at two and
one-half  shares of Holding Company Common Stock for each share of First Federal
Common Stock held by the stockholder and cash at $24.07 per share for each other
share of First Federal Common Stock held by the  stockholder,  or (iii) all cash
at $24.07 per share of First Federal Common Stock;  provided,  however,  that no
more than 80% of existing  First Federal  Common Stock can be sold for cash, and
provided further, that elections representing at least 20% and not more than 49%
of the  consideration  to be paid by the  Holding  Company  in the  Merger  must
consist of Holding Company Common Stock to ensure that the  transaction  will be
accounted  for  as a  leveraged  buyout.  (See  "PROPOSAL  II -  THE  MERGER  --
Consideration to be Received"). First Federal stockholders who sell all of their
shares in the Merger will have no continuing stockholder relationship with First
Federal, the Holding Company or New Bank.

         Opinion of Financial  Adviser.  First Federal's  financial  adviser and
investment banker, Hoefer & Arnett,  Incorporated  ("Hoefer & Arnett"),  Austin,
Texas with  principal  offices in San  Francisco,  California,  has  rendered an
opinion to First Federal's board of directors, dated as of __________,  1997, to
the effect that (as of such date) the consideration to be received in the Merger
is fair to First  Federal  stockholders  from a  financial  point of view.  This
opinion   is   attached   in  full  as   Appendix   C  to   this   Joint   Proxy
Statement/Prospectus. First Federal stockholders

                                       -5-

<PAGE>



are  urged  to read  that  opinion  in its  entirety  for a  description  of the
procedures followed, assumptions made, matters considered, and qualifications on
the  review  undertaken  by Hoefer & Arnett  (See  "PROPOSAL  II - THE MERGER --
Opinion of Financial Advisor").

         Vote Required. The affirmative vote of the holders of a majority of the
outstanding  shares of First  Federal  Common  Stock  entitled to vote as of the
Record Date is required to adopt the Merger  Agreement.  As of the Record  Date,
First  Federal's   directors  and  executive   officers  and  their   affiliates
beneficially  owned 43.7 percent of the outstanding  First Federal Common Stock.
As of the Record  Date,  the  Holding  Company  has  received  indications  from
directors,  executive  officers and their immediate  families  holding 44,080 or
approximately  18.4 percent of the  outstanding  First Federal Common Stock that
they will vote for the Merger and  exchange  their  shares for  Holding  Company
Common Stock. No vote of the  shareholders of the Holding Company is required to
adopt the Merger Agreement (See "GENERAL MEETING INFORMATION").

         Effective  Date.  The Merger shall become  effective at the time and on
the date  specified in the  certificate  and articles of merger to be filed with
the Secretary of State of Delaware and with the OTS (the "Effective Date"). Such
filing will occur only after the receipt of all requisite regulatory  approvals,
approval  of the  Merger  Agreement  by the  requisite  vote  of  First  Federal
stockholders  and the  satisfaction  or waiver of all  other  conditions  to the
Merger.  The closing of the Merger will occur on a date mutually  agreed upon by
First Federal and the Holding  Company.  In the absence of such  agreement,  the
closing  shall occur on the tenth  business day after the last to occur of : (i)
the receipt of all  requisite  regulatory  approvals  and the  expiration of all
applicable  statutory  waiting periods;  and (ii) the requisite  approval of the
Merger by stockholders of First Federal.

         Appraisal Rights. Holders of First Federal Common Stock are entitled to
statutory  rights of  appraisal  pursuant  to  Section  552 of the OTS Rules and
Regulations   (See   "PROPOSAL   II  -  THE  MERGER  --  Rights  of   Dissenting
Stockholders").

         Conditions to the Merger. The respective  obligations of the parties to
consummate  the  Merger  are  subject  to the  fulfillment  or waiver of certain
conditions specified in the Merger Agreement, including, among other things, the
receipt  of the  requisite  regulatory  and  stockholder  approvals,  successful
completion of the Holding Company Offering  (discussed  below),  the accuracy of
the  representations  and warranties  contained therein,  the legal opinions and
certain other conditions customary in transactions of this nature. See "PROPOSAL
II - THE MERGER -- Conditions to the Merger."

         Regulatory  Approval.  The  Merger is subject  to the  approval  of the
Office of Thrift Supervision (the "OTS"). First Federal filed an application for
approval of the Merger with the OTS, and  anticipates  obtaining the approval of
the OTS in the third quarter of 1997. There can be no assurance as to the timing
of such approval or that the OTS will approve the Merger.

         It is a condition to the  consummation of the Merger that First Federal
and the Holding Company shall have received all applicable  regulatory approvals
and consents to consummate the Merger Agreement.  There can be no assurance that
such  approvals or consents will not contain terms,  conditions or  requirements
which cause such approval to fail to satisfy such conditions to the consummation
of the Merger.

         In  addition,  under  federal  law,  a period  of 30 days  (subject  to
reduction  to 15 days) must expire  following  approval by the OTS within  which
period the United States Department of Justice (the "Department of Justice") may
file  objections to the Merger under the federal  antitrust laws. The Department
of Justice could take such action under the antitrust laws as it deems necessary
or  desirable  in the public  interest,  including  seeking to enjoin the Merger
unless  divestiture  of an  acceptable  number of  branches  to a  competitively
suitable  purchaser  could  be  made.  While  First  Federal  believes  that the
likelihood  of such action by the  Department of Justice is remote in this case,
there can be no assurance  that the Department of Justice will not initiate such
a proceeding. (See "PROPOSAL II THE MERGER -- Regulatory Approval").

                                       -6-

<PAGE>



         Waiver and Amendment;  Termination.  Prior to the Effective Date, First
Federal and the Holding  Company  Boards may extend the time for  performance of
any  obligations  under the  Merger  Agreement,  waive any  inaccuracies  in the
representations  and  warranties  contained  in the Merger  Agreement  and waive
compliance with any agreements or conditions of the Merger Agreement.

         Subject  to  applicable  law,  the Merger  Agreement  may be amended by
action of First  Federal  and the Holding  Company  Boards at any time before or
after approval of the Merger  Agreement by the stockholders of First Federal and
the Holding  Company.  However,  the Merger  Agreement  may not be amended after
stockholder approval which changes the form of consideration or the value of the
consideration  to be received by the  stockholders  of First Federal without the
approval of the stockholders of First Federal.  See "PROPOSAL II - THE MERGER --
Waiver and Amendment; Termination."

         The  Merger  Agreement  may be  terminated  at any  time  prior  to the
Effective  Date: (i) by the mutual written  consent of the Board of Directors of
First  Federal and the  Holding  Company;  (ii) by First  Federal or the Holding
Company  if there  is a final  judicial  or  regulatory  determination  that any
material provision of the Merger Agreement is illegal,  invalid or unenforceable
or  denying  any  regulatory  application  the  approval  of which is a  concern
precedent to First Federal or the Holding Company's obligations under the Merger
Agreement  (iii) if the  conditions  precedent to the  obligations  of the other
party  are  rendered  impossible  to be  satisfied  or  fulfilled;  (iv)  if the
stockholders  of First  Federal  and the  Holding  Company  fail to approve  the
Merger;  (v) the other party (either  First Federal or the Holding  Company) has
materially  breached any  representation,  warranty,  covenant or agreement  set
forth in the Merger  Agreement  and has  failed to or cannot in a timely  manner
rectify such breach after  receiving  written notice of such breach;  or (vi) if
the  Merger  is not  consummated  by the  270th  day (360 days if there is a CRA
protest).

         Conduct of Business  Pending the Merger.  Each of First Federal and the
Holding  Company has agreed to conduct its business  prior to the Effective Date
in accordance  with certain  guidelines set forth in the Merger  Agreement.  See
"PROPOSAL  II - THE MERGER - Conduct of  Business of First  Federal  Pending the
Merger."

         Accounting Treatment. The Merger is expected to qualify as a "leveraged
buy-out" for accounting and financial reporting purposes. See "PROPOSAL II - THE
MERGER -- Accounting Treatment."

         Federal  Income  Tax  Consequences  of the  Merger.  Crowe,  Chizek and
Company LLP,  accountants to the Holding  Company,  has delivered to the Holding
Company its opinion to the effect that, assuming the Merger occurs in accordance
with  the  Merger   Agreement  and   conditioned  on  the  accuracy  of  certain
representations made or to be made by the Holding Company and certain holders of
First Federal  Common Stock,  the exchange of First Federal  Common Stock solely
for shares of Holding  Company  Common  Stock in the Merger will be a nontaxable
exchange for federal income tax purposes and that, accordingly,  no gain or loss
will be  recognized  by the Holding  Company,  First  Federal,  or First Federal
stockholders  who exchange their shares of First Federal Common Stock solely for
shares of Holding  Company  Common Stock in the Merger.  However,  First Federal
stockholders who receive both shares and cash of Holding Company Common Stock in
exchange for First  Federal  Common Stock will  recognize  taxable  income in an
amount not in excess of the amount of cash received.  Gain or loss, if any, will
be recognized by First Federal  stockholders who receive solely cash. Each First
Federal  stockholder is urged to consult his or her own tax advisor to determine
the specific tax consequences of the Merger to such  stockholder.  See "PROPOSAL
II - THE  MERGER  --  Federal  Income  Tax  Consequences  of the  Merger  and --
Conditions to the Merger."

         First  Federal  Stockholder  Election  Procedures.  Each First  Federal
stockholder will have the opportunity to elect whether to receive either two and
one-half shares of Holding Company Common Stock (the "Stock  Distribution")  per
share of First  Federal  Stock Common Stock (a "Stock  Election,  in which case,
such holder's shares shall be deemed to be "Stock Election Shares"),  or a Stock
Distribution  for those shares of First Federal  Common Stock  designated by the
holder as Stock Distribution Shares and cash (the "Cash Distribution") for the

                                       -7-

<PAGE>



remaining  shares equal to $24.07 per share for his or her First Federal  Common
Stock (a "Cash Election," in which case, such holder's shares shall be deemed to
be  "Cash  Election  Shares")  or a Cash  Distribution  for all of the  holder's
shares. Enclosed with this Joint Proxy  Statement/Prospectus is an election form
for  use  by  stockholders  of  First  Federal  (the  "Election  Form")  whereby
stockholders may indicate a Stock Election, a combination of cash and stock or a
Cash Election. In order for an Election Form to be deemed to be effective,  such
Election Form must be properly  completed and duly executed by the First Federal
stockholder  and  returned to the Holding  Company (in its  capacity as exchange
agent) no later than the date of the First Federal Annual Meeting (the "Election
Deadline").

         Any First Federal stockholder who fails to deliver a properly completed
and duly executed Election Form by the Election Deadline shall be deemed to have
made no election (a "No Election, " in which case, such holder's shares shall be
deemed to be "No  Election  Shares").  Unless the  aggregate  Cash  Distribution
elected by the  holders of Cash  Election  Shares is  required  to be reduced as
described  below, No Election Shares will be treated as Cash Election Shares for
purposes of determining the type and amount of the Merger Consideration  payable
pursuant to the Merger.

         In order that the proposed Merger will qualify for a leveraged  buy-out
and thus receive the appropriate accounting or tax treatment,  the actual Merger
Consideration  that will be paid to each First Federal common  stockholder  upon
consummation  of the  Merger may  differ  from the form of Merger  Consideration
elected by such  stockholder  pursuant to his or her Election  Form in the event
that (i) the aggregate  number of shares of the Holding  Company Common Stock to
be exchanged  for First Federal  Common Stock and issued  pursuant to the Merger
would exceed 49% of the total value of the Merger  Consideration  (the  "Maximum
Stock  Consideration  Shares")  or (ii) the number of shares of Holding  Company
Common  Stock and  exchanged  for First  Federal  Common  Stock and to be issued
pursuant  to the Merger  would be less than 20% of the total value of the Merger
Consideration (the "Minimum Stock Consideration Shares").

         In the event that the number of shares of the  Holding  Company  Common
Stock  that  would be  issuable  to Stock  Election  Shares  on the basis of the
stockholders'  elections  exceeds the Maximum Stock  Consideration  Shares,  the
Stock  Distribution  to all holders of Stock Election Shares will be reduced pro
rata (subject to the  requirement  that in the event such method would adversely
affect the  accounting or tax treatment of the Merger,  the Holding  Company may
pay cash for the amount of stock consideration elected which, if granted,  would
result in the adverse accounting or tax treatment) and such holders will receive
the Cash Distribution in lieu thereof such that the aggregate Stock Distribution
equals the Maximum Stock Consideration Shares.

         In the event that the number of shares of First  Federal  Common  Stock
that  would  be  issuable  to  Stock  Election   Shares  on  the  basis  of  the
stockholders'  elections is less than the Minimum  Stock  Consideration  Shares,
then the Cash  Distribution  payable,  first,  to all holders of the No Election
Shares will be converted to additional  Stock Election Shares in a manner to the
extent possible to equal the Minimum Stock  Consideration  Shares (when added to
the  original  Stock  Election  Shares)  but not to  exceed  the  Maximum  Stock
Consideration  Shares.  Then if necessary,  the Cash Election Shares (other than
Dissenting  Shares) will be reduced pro rata and be  substituted  with the Stock
Distribution such that the Minimum Stock Consideration  Shares will be issued in
the Merger.

         If  necessary or  appropriate  to the receipt of a tax opinion by First
Federal  and the  Holding  Company as of the  Closing  Date and  notwithstanding
anything  contained  hereinabove to the contrary,  First Federal and the Holding
Company shall have the right to pay solely the Cash  Distribution  to any holder
of 1% or more of First Federal  Common Stock who does not timely elect the Stock
Distribution   and  timely   execute  and  deliver  to  First  Federal  the  tax
certification  described below by the Election Deadline. In such event, any such
holder may be excluded  from the pro rata or other  conversion  of Cash Election
Shares to additional Stock Election Shares.

         The pro rata  distribution is also subject to the  requirement  that in
the event such method would adversely  affect the accounting or tax treatment of
the  Merger,  the  Holding  Company  may  pay  cash  for  the  amount  of  stock
consideration elected which, if granted,  would result in the adverse accounting
or tax treatment. In all other cases,

                                       -8-

<PAGE>



First Federal  stockholders  will receive the form of Merger  Consideration  for
their shares of First Federal Common Stock in the form that such stockholder has
elected  on his or her  Election  Form or has  deemed to elect in the case of No
Election Shares.

         The actual Merger Consideration that will be paid to each First Federal
stockholder  upon  consummation of the Merger may differ from the form of Merger
Consideration  elected by such stockholder  pursuant to his or her Election Form
in the event  that (i) the  aggregate  number of shares of the  Holding  Company
Common  Stock to be issued  pursuant to the Merger would exceed 49% of the total
value of the Merger Consideration (the "Maximum Stock Consideration  Shares") or
(ii) the number of shares to be issued pursuant to the Merger would be less than
20% of  the  total  value  of  the  Merger  Consideration  (the  "Minimum  Stock
Consideration Shares").

         In the event that the number of shares of the  Holding  Company  Common
Stock  that  would be  issuable  to Stock  Election  Shares  on the basis of the
stockholders'  elections  exceeds the Maximum Stock  Consideration  Shares,  the
Stock  Distribution  to all holders of Stock Election Shares will be reduced pro
rata (subject to the  requirement  that in the event such method would adversely
affect the  accounting or tax treatment of the Merger,  the Holding  Company may
pay cash for the amount of stock consideration elected which, if granted,  would
result in the adverse accounting or tax treatment) and such holders will receive
the Cash Distribution in lieu thereof such that the aggregate Stock Distribution
equals the Maximum Stock  Consideration  Shares. In the event that the number of
shares of First Financial  Common Stock that would be issuable to Stock Election
Shares  on the basis of the  stockholders'  elections  is less than the  Minimum
Stock Consideration  Shares, then the Cash Distribution  payable,  first, to all
holders of the No Election Shares will be converted to additional Stock Election
Shares  in  a  manner  to  the  extent  possible  to  equal  the  Minimum  Stock
Consideration  Shares (when added to the original Stock Election Shares) but not
to exceed the Maximum Stock  Consideration  Shares,  and then if necessary,  the
Cash Election Shares (other than Dissenting Shares) will be reduced pro rata and
be  substituted  with  the  Stock  Distribution  such  that  the  Minimum  Stock
Consideration Shares will be issued in the Merger.

         If  necessary or  appropriate  to the receipt of a tax opinion by First
Federal  and the  Holding  Company as of the  Closing  Date and  notwithstanding
anything  contained  hereinabove to the contrary,  First Federal and the Holding
Company shall have the right to pay solely the Cash  Distribution  to any holder
of 1% or more of First Federal  Common Stock who does not timely elect the Stock
Distribution   and  timely   execute  and  deliver  to  First  Federal  the  tax
certification  described below by the Election Deadline. In such event, any such
holder may be excluded  from the pro rata or other  conversion  of Cash Election
Shares to additional  Stock Election Shares.  The pro rata  distribution is also
subject to the requirement  that in the event such method would adversely affect
the accounting or tax treatment of the Merger,  the Holding Company may pay cash
for the amount of stock consideration elected which, if granted, would result in
the adverse  accounting  or tax  treatment.  In all other cases,  First  Federal
stockholders  will receive the form of Merger  Consideration for their shares of
First Federal Common Stock in the form that such  stockholder has elected on his
or her Election Form or has deemed to elect in the case of No Election Shares.

         Pursuant to the Merger Agreement, any holder of 1% or more of the First
Federal  Common Stock  (determined as of the Closing Date) that shall not, on or
before  the  Election  Deadline,  have  delivered  to First  Federal a  properly
executed certification  regarding certain tax matters (which will be provided to
such  holders  with the  Election  Form)  shall be  deemed to have made a timely
election  to receive  the Cash  Distribution,  and all  shares of First  Federal
Common  Stock held by such holder  shall be deemed to be Cash  Election  Shares.
THIS PROVISION WILL PRECLUDE A HOLDER THAT ACQUIRES  ADDITIONAL  SHARES OF FIRST
FEDERAL COMMON STOCK AND BECOMES A HOLDER OF 1% OR MORE OF SUCH SHARES AFTER THE
ELECTION FROM RECEIVING THE STOCK DISTRIBUTION.

         As soon as practicable  after the Effective  Date, the Holding  Company
will  allocate  among the  holders of First  Federal  Common  Stock the right to
receive the Cash Distribution or the Stock  Distribution  pursuant to the Merger
Agreement.


                                       -9-

<PAGE>



         Comparison of Stockholder Rights. As a result of the Merger, holders of
First Federal  Common Stock who elect to receive  shares of the Holding  Company
Common Stock will become  stockholders of the Holding Company.  Holders of First
Federal  Common Stock,  whose rights are  presently  governed by the Home Owners
Loan Act of 1933,  as  amended  ("HOLA")  and the  Federal  Stock  Charter  (the
"Charter") and Bylaws (the "First Federal Bylaws") of First Federal, will become
stockholders of the Holding Company, a Delaware corporation.  Accordingly, their
rights  will  be  governed  by  Delaware  law  ("DGCL"),   the  Holding  Company
Certificate and the Holding Company Bylaws. Certain differences in the rights of
stockholders arise from distinctions between the First Federal Charter and First
Federal Bylaws,  and the Holding Company  Certificate of  Incorporation  and the
Holding  Company  Bylaws  as well as  Delaware  law and the  HOLA.  Principally,
Delaware law provides  certain  anti-takeover  protections  that are not present
under  the  HOLA.  For a more  detailed  comparison  of the  charter  and  bylaw
provisions of the Holding Company and First Federal  governing the rights of the
Holding Company and First Federal stockholders,  see "PROPOSAL II - THE MERGER -
Comparison of Stockholder Rights."

HOLDING COMPANY OFFERING

         The  Merger  is  contingent  upon  the  Holding  Company   successfully
completing an offering  (the  "Offering")  of a minimum of 150,000  shares and a
maximum of 200,000  shares of Holding  Company  Common Stock at $10.00 per share
and a minimum of 3,400  units and a maximum of 3,700  units (the  "Unit"),  each
Unit  consisting  of one $1,000  ____%  Debenture  and nine  Warrants.  See "The
Offering."

MARKET AND DIVIDEND INFORMATION

         First Federal Common Stock is not listed on a national  exchange and is
only traded  infrequently.  First Federal  Common Stock was issued at $10.00 per
share in  connection  with the  conversion of First Federal from mutual to stock
form on April 22,  1993.  At March 31,  1997  there  were 269  holders  of First
Federal Common Stock and 239,612 shares of common stock issued and  outstanding.
At March 31, 1997,  the last known sales price of First  Federal's  common stock
was $11.00 per share.

         First Federal pays  dividends  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 First
Federal's  consolidated  financial  condition  and  results of  operations,  tax
considerations,    industry   standards,    economic   conditions,    regulatory
restrictions,  general  business  practices and other  relevant  factors.  First
Federal has never declared cash dividends on its common stock;  however,  it has
declared 5% Common Stock dividends in 1993, 1994 and 1995. Since the issuance of
the preferred stock in 1993,  First Federal has paid an aggregate of $88,000 per
year in quarterly cash dividends on its preferred stock.

         The  Merger  is  contingent  upon  the  Holding  Company   successfully
completing an offering  (the  "Offering")  of a minimum of 150,000  shares and a
maximum of 200,000  shares of Holding  Company  Common Stock at $10.00 per share
and a minimum of 3,400 and a maximum  of 3,700  Units  (the  "Unit"),  each Unit
consisting of $1,000 of ____% debentures due ____, 2002 (the  "Debentures")  and
seven warrants to purchase Holding Company Common Stock. See "The Offering."

         For  informational  purposes  only,  the rights and conditions of First
Federal's 87,263 shares of existing Preferred Stock will remain unchanged by the
adoption of the proposed Agreement and Plan of Merger.

         The Holding  Company has never issued  capital stock to the public and,
consequently,  there is no existing market for the Holding Company Common Stock.
Although  the Holding  Company  has  received  preliminary  approval to list the
Holding  Company Common Stock among the  "Small-Cap  Issues" on Nasdaq under the
symbol  "____",  there can be no  assurance  that the Holding  Company will meet
Nasdaq listing requirements,  which include a minimum market  capitalization,  a
minimum of 300  stockholders  immediately upon the closing of the Offering and a
minimum of two market  makers in the Holding  Company  Common  Stock.  Moreover,
there can be no assurance

                                      -10-

<PAGE>



that an  active or  liquid  trading  market  will  develop,  or that if a market
develops, it will continue. A public market having the desirable characteristics
of depth, liquidity and orderliness depends upon the presence in the marketplace
of both willing  buyers and sellers of the Holding  Company  Common Stock at any
given time, which is not within the control of the Holding Company or any market
maker.  Accordingly,  there can be no assurance that  purchasers will be able to
sell their  shares at or above the price  paid for the  shares in the  Offering.
Investors should  consider,  therefore,  the potentially  illiquid and long-term
nature of an investment in the Holding Company Common Stock.




                                      -11-

<PAGE>



                      SELECTED CONSOLIDATED FINANCIAL DATA

         The following tables present selected  consolidated  financial data for
First Federal at the dates and for the periods  indicated.  This  information is
derived in part from, and should be read in conjunction  with, the  Consolidated
Financial Statements of First Federal included elsewhere in this Prospectus.
<TABLE>
<CAPTION>


                                                                            At September 30,
                                                     --------------------------------------------------------------
                                                        1996          1995         1994         1993         1992
                                                        ----          ----         ----         ----         ----
                                                                             (In Thousands)
BALANCE SHEET DATA:
- -------------------
<S>                                                  <C>             <C>          <C>          <C>          <C>    
Total assets.....................................    $57,597(1)      $61,432      $56,089      $52,549      $53,363
Loans receivable, net...........................      49,579(2)       48,605(2)    43,127(2)    41,081(2)    31,509(2)
Mortgage-backed securities.......................      1,292           2,278        2,693        4,441        9,447
Securities.......................................      1,000           1,000        1,000        1,000        3,554
Deposits.........................................     51,677          54,939       50,846       47,312       51,366
FHLB advances....................................        ---           1,088          ---          500          500
Stockholders' equity.............................      4,316           4,170        4,047        3,677          641
</TABLE>
- ----------
(1)      Total assets  declined from September 30, 1995 to September 30, 1996 as
         a result of a planned reduction in deposits to lower excess cash.
(2)      Including loans held for sale to the secondary market of $419,000, $1.8
         million,  $2.1 million,  $6.6 million and $1.0 million at September 30,
         1996, 1995, 1994, 1993 and 1992, respectively.
<TABLE>
<CAPTION>


                                                                              Year Ended September 30,
                                                                 ---------------------------------------------------
                                                                  1996       1995       1994        1993        1992
                                                                  ----       ----       ----        ----        ----
                                                                                 (In Thousands)
STATEMENT OF INCOME DATA:
- -------------------------
<S>                                                              <C>        <C>        <C>         <C>        <C>   
Total interest income......................................      $4,828     $4,698     $4,020      $3,794     $4,772
Total interest expense.....................................       2,363      2,294      1,758       1,945      3,124
                                                                  -----      -----      -----       -----      -----
  Net interest income......................................       2,465      2,404      2,262       1,849      1,648
Provision for loan losses..................................         (52)        27       (401)(2)     ---         66
                                                                    ---         --       ---- --    -----         --
 Net interest income after provision for loan losses.......       2,517      2,377      2,663       1,849      1,582
Service charges............................................         527        355        202         150         62
Gain on sales of loans, mortgage servicing rights,
 mortgage-backed securities and securities.................         343        213        908         853        478
Income (loss) from operation of foreclosed real estate.....          (9)        (2)       ---          10         36
Other noninterest income...................................          12         26         14          84          7
SAIF special assessment....................................         333        ---        ---         ---        ---
Other noninterest expenses (operating expenses)............       2,715      2,648      3,096       2,180      1,658
                                                                  -----      -----      -----       -----      -----
  Income before income taxes...............................         342        321        691         766        507
Income tax expense ........................................         108        110        234         221        112
                                                                    ---        ---        ---         ---        ---
  Income before extraordinary item and cumulative
   effect of change in accounting for income taxes.........         234        211        457         545        395
Income tax benefit from utilizing net operating
  loss carryforwards and cumulative effect of
  change in accounting for income taxes....................         ---        ---        ---         137        106
                                                                    ---        ---        ---         ---        ---

Net income...............................................        $  234(1)   $ 211     $  457      $  682     $  501
                                                                 ========    =====     ======      ======     ======

PER SHARE DATA:
- ---------------
Earnings per share(8)......................................         .61        .52       1.54         .47(7)     N/A
</TABLE>

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

                                                      -12-

<PAGE>

(1)      Excluding the nonrecurring  September 1996 SAIF  assessment,  after tax
         net income would have been $454,000.
(2)      Reflects a negative loan loss expense from the  settlement of a lawsuit
         filed by First  Federal which  favorably  impacted net income in fiscal
         1994.
<TABLE>
<CAPTION>
                                                                                  At or for the
                                                                           Year Ended September 30,
                                                           -----------------------------------------------------------
                                                            1996         1995         1994          1993         1992
                                                            ----         ----         ----          ----         ----
BALANCE SHEET RATIOS:
- ---------------------
<S>                                                        <C>            <C>          <C>           <C>          <C> 
Nonperforming assets to total
 assets at end of year(6)......................            1.46%          .62%         .87%          .74%         .76%
Total equity to total assets (end of year).....            7.49          6.79         7.22          7.00         1.20
Total equity to assets ratio (ratio of
 average equity to average total assets).......            7.27          6.91         7.11          4.23          .66

EARNINGS PERFORMANCE DATA:
- --------------------------
Interest rate spread information:
  Average during year(3).......................            4.11          3.97         4.20          3.67         3.08
  End of year(4)...............................            4.67          4.17         4.29          4.27         3.35
Net interest margin for the year(5)............            4.45          4.29         4.40          3.73         2.93

Average interest-earning assets as
 a percentage of average interest-
 bearing liabilities...........................          108.01        107.95       106.00        101.51        97.45
Return on assets (ratio of net income to
 average total assets).........................             .40           .36          .84          1.32          .85
Return on assets, excluding special SAIF
  assessment...................................             .77           .36          .84          1.32          .85
Return on total equity (ratio of net income
 to average equity)............................            5.46          5.15        11.87         31.70       129.12
Return on total equity, excluding special
 SAIF assessment...............................           10.60          5.15        11.87         31.70       129.12
Noninterest expenses to average total assets...            5.17          4.47         5.71          4.21         2.83
Noninterest expense to average total assets
 excluding special SAIF assessment.............            4.61          4.47         5.71          4.21         2.83

OTHER DATA:
- -----------
Number of deposit accounts.....................           7,903         7,266        5,073         4,345        4,465
Number of full-service offices.................               2             2            2             1            1
</TABLE>

(3)      Represents  the  difference  between  the  average  yield  received  on
         interest-earning  assets (primarily loans) and the average rate paid on
         interest-bearing liabilities (primarily deposits).
(4)      Represents the weighted average yield on interest-earning assets at the
         end of the period minus the weighted average cost of liabilities at the
         end of the period.
(5)      Net interest income divided by average interest-earning assets.
(6)      Nonperforming  assets include loans that are 90 days or more delinquent
         as well as repossessed assets.
(7)      Reflects earnings from the date First Federal converted to stock form.
(8)      Adjusted to reflect stock dividends paid to First Federal stockholders.



                                      -13-

<PAGE>




                              RECENT FINANCIAL DATA


         The selected  financial and other data of First Federal set forth below
at and for the three and six months ended March 31, 1997 and March 31, 1996 were
derived from unaudited financial statements.  In the opinion of management,  all
adjustments  (consisting  of normal  recurring  accruals)  necessary  for a fair
presentation  of the  financial  condition  and  results of  operations  for the
unaudited  periods  presented have been included.  The results of operations and
other data presented for the six months ended March 31, 1997 are not necessarily
indicative  of the results of  operations  which may be expected  for the fiscal
year ending September 30, 1997. The information  presented below is qualified in
its entirety by the  detailed  information  and  financial  statements  included
elsewhere  in  this   Prospectus  and  should  be  read  in   conjunction   with
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations,"  "Business" and the audited  Financial  Statements of First Federal
and Notes thereto included elsewhere in this Prospectus.
<TABLE>
<CAPTION>


                                                           At March 31,          At September 30,
                                                           ------------          ----------------
                                                               1997                    1996
                                                           ------------          ----------------
                                                                      (In Thousands)
<S>                                                       <C>                        <C>    <C>
BALANCE SHEET:
- --------------
Total assets.....................................           $  62,681                   57,597
Loans receivable, net...........................               54,372(1)                49,579(1)
Mortgage-backed securities.......................               1,219                    1,292
Securities.......................................                 ---                    1,000
Deposits.........................................              55,071                   51,677
FHLB Advances....................................               2,200                      ---
Stockholders' equity.............................               4,567                    4,316
</TABLE>
- ----------
(1)      Including  loans held for sale to the secondary  market at month-end of
         $1.4 million and  $419,000,  at March 31, 1997 and  September 30, 1996,
         respectively.
<TABLE>
<CAPTION>
                                                                   For Three Months Ended      For Six Months Ended
                                                                   ----------------------      --------------------
                                                                   March 31,     March 31,     March 31,   March 31,
                                                                    1997          1996           1997        1996
                                                                   --------      --------      --------    --------
                                                                       (In Thousands)               (In Thousands)
STATEMENT OF INCOME:
- --------------------
<S>                                                                  <C>          <C>           <C>          <C>   
Total interest income......................................          $1,339       $1,196        $2,616       $2,412
Total interest expense.....................................             628          596         1,219        1,211
                                                                        ---          ---         -----        -----
  Net interest income......................................             711          600         1,397        1,201
Provision for loan losses..................................             ---          (6)             2          (5)
                                                                        ---          ---         -----        -----

  Net interest income after provision for loan losses......             711          606         1,395        1,206
Service charges............................................             146          119           314          244
Gain on sales of loans, mortgage servicing rights,
  mortgage-backed securities and securities................              11           87            59          174
Other noninterest income...................................                            1           ---            9
Other noninterest expenses (operating expenses)............             643          688         1,321        1,362
                                                                        ---          ---         -----        -----
Income before income taxes.................................             225          120           447          271
Income tax expense ........................................              77           41           152           92
                                                                         --           --           ---           --
Net income.................................................         $   148     $     79       $   295       $  179
                                                                    =======     ========       =======       ======

Per Share Data:
Earnings per share(6)......................................             .53          .24           .53          .24
</TABLE>



                                      -14-

<PAGE>


<TABLE>
<CAPTION>
                                                          For Three Months Ended            For Six Months Ended
                                                          ----------------------            --------------------
                                                          March 31,      March 31,          March 31      March 31,
                                                            1997            1996              1997          1996
                                                          --------       --------           --------      --------
BALANCE SHEET RATIOS:
- ---------------------
<S>                                                          <C>             <C>              <C>             <C>  
Nonperforming assets to total
  assets at end of period(4)...................              1.65%           1.66%            1.65%           1.66%
Total equity to total assets (end of period)...              7.29            7.29             7.29            7.29
Total equity to assets ratio (ratio of
  average equity to average total assets)......              7.26            7.25             7.35            7.15

EARNINGS PERFORMANCE DATA:
- --------------------------
Interest rate spread information:
  Average during period(1).....................              4.86            3.95             4.83            3.80
  End of period(2).............................              4.51            3.90             4.51            3.90
Net interest margin for the period(3)..........              4.87            4.40             4.91            4.27

Average interest-earning assets as a
  percentage of average interest-bearing
  liabilities..................................            102.44          106.29           103.46          107.95
Return on assets (ratio of net income to
  average total assets)........................               .95             .53              .97             .60
Return on total equity (ratio of net income
  to average equity)...........................             13.05            7.36            13.20            8.40
Noninterest expenses to average total assets...              4.12            4.65             4.35            4.57

OTHER DATA:
- -----------
Number of deposit accounts.....................             7,381           6,707            7,381           6,707
Number of full-service offices.................                 2               2                2               2
</TABLE>
- ----------
(1)      Represents  the  difference  between  the  average  yield  received  on
         interest-earning  assets (primarily loans) and the average rate paid on
         interest-bearing liabilities (primarily deposits).
(2)      Represents the weighted average yield on interest-earning assets at the
         end of the period minus the weighted average cost of liabilities at the
         end of the period.
(3)      Net interest income divided by average interest-earning assets.
(4)      Nonperforming  assets include loans that are 90 days or more delinquent
         as well as repossessed assets.
(5)      Reflects earnings from the date First Federal converted to stock form.
(6)      Adjusted to reflect stock dividends paid to First Federal stockholders.


                                      -15-

<PAGE>



                    MANAGEMENT'S DISCUSSION OF RECENT RESULTS


FINANCIAL CONDITION

         First Federal's total assets increased by $5.1 million to $62.7 million
at March 31, 1997 from $57.6  million at September  30,  1996.  The increase was
primarily  due to an increase  in loans  receivable,  and to a lesser  degree in
loans held for sale and cash.

         Loans receivable (excluding loans held for sale) increased $3.8 million
to $53.0  million at March 31, 1997,  compared to $49.2 million at September 30,
1996. During the six months ended March 31, 1997, First Federal originated $14.0
million of mortgage loans including $13.7 million secured by one- to four-family
residences,  and $5.3 million in consumer loans.  Approximately  $1.3 million of
these mortgage loans represented refinancing of existing First Federal loans.

         Deposits  increased  from $51.7  million at September 30, 1996 to $55.1
million  at March 31,  1997 as a result of  increased  marketing  of  short-term
certificates  of  deposit.   Accrued  interest  payable  and  other  liabilities
increased  $1.4 million from $1.6 million at September  30, 1996 to $3.0 million
at March 31, 1997 largely as a result of increased  borrowings  from the Federal
Home Loan Bank of Dallas to fund First Federal's increased consumer loan demand,
offset by the payment of escrowed  funds in December 1996 for property  taxes on
loans held by First Federal.

NONPERFORMING ASSETS AND LOAN LOSS PROVISION

         Management  establishes  specific  reserves for the estimated losses on
loans when it determines  that losses are  anticipated on these loans.  The Bank
calculates  any  allowance  for  possible  loan  losses  based upon its  ongoing
evaluation of pertinent  factors  underlying the types and quality of its loans,
with particular  emphasis on average historical loan losses during the preceding
three  years.  These  factors  include  but are not  limited to the  current and
anticipated  economic  conditions,  including  uncertainties  in the real estate
market,  the level of classified  assets,  historical  loan loss  experience,  a
detailed analysis of individual loans for which full  collectability  may not be
assured,  a  determination  of the existence and fair value of  collateral,  the
ability  of the  borrower  to repay  and the  guarantees  securing  such  loans.
Management,  as a result of this review  process,  recorded a provision for loan
losses in the amount of $2,000 for the three months  ending  March 31, 1997,  as
compared to a $5,000  negative  loan loss  provision for the three months ending
March 31, 1996.  The Bank's loan loss  reserve  balance as of March 31, 1997 was
$250,000 compared to the September 30, 1996 loan loss reserve of $247,000. Total
non-performing  assets  increased  during the three month period ended March 31,
1997 to $1.0  million or 1.65% of total  assets as compared to $863,000 or 1.05%
of total  assets at  September  30,  1996.  The  majority  of this  increase  in
non-performing assets were automobile loans.  Historical actual charge-offs from
loan losses over the past three years have  averaged  only $22,300 on an average
loan portfolio of $46.2 million.

COMPARISON OF SIX MONTHS ENDED MARCH 31, 1997 TO MARCH 31, 1996

         First  Federal  reported net income after taxes of $295,000 for the six
months  ended  March 31,  1997,  an increase of $116,000 or 6.48% as compared to
$179,000 in net income  reported for the six months  ended March 31,  1996.  The
increase in earnings, as discussed in more detail below, resulted primarily from
an increase in First  Federal's net interest  margin and a decrease in operating
expenses, partially offset by a decrease in noninterest income.

         Net  interest  income  increased  $196,000 to $1.4  million for the six
month  period  ended  March 31, 1997 from $1.2  million for the prior  period in
1996. This increase was attributable primarily to an increase in interest earned
on loans receivable, a decrease in rates paid on the Bank's deposit liabilities,
partially offset by interest paid on other borrowings.  For the six months ended
March 31, 1997, the net interest margin (net interest income

                                      -16-

<PAGE>



divided by average interest  earning assets)  increased to 4.91%, as compared to
4.27% in the first six months of 1996.  The spread  between the average yield on
interest  earning  assets and the  average  cost of funds was 4.51% at March 31,
1997 versus 3.90% at March 31, 1996.  These  increases  resulted  primarily from
higher  yields on consumer  loans and the upward  repricing  in the  renewals of
3-year balloon loans.

         Noninterest  income  decreased  $54,000 to $373,000  for the six months
ended March 31, 1997 from $427,000 for the six months ended March 31, 1996. This
decrease  can be  attributed  to a  $13,000  decrease  in net  gain  on  sale of
securities,  a  $102,000  decrease  in net  gain on sale of loans  and  mortgage
servicing rights,  reflecting  reduced mortgage banking  activity,  and a $9,000
decrease in other noninterest income,  partially offset by a $70,000 increase in
service  charges,  which can be attributable to an increase in  interest-bearing
checking accounts and fees associated with these types of accounts.

         Noninterest  expense  decreased  $41,000  to $1.3  million  for the six
months ended March 31, 1997 from $1.4 million for the six months ended March 31,
1996.  This  decrease  can  primarily  be  attributed  to a $42,000  decrease in
compensation  and  benefits  expense,  a $35,000  decrease in federal  insurance
premiums,  a $3,000  decrease in  gain/loss on the sale of real estate owned and
$5,000 decrease in professional fees. This was offset by a increase of $2,000 in
occupancy and equipment  expense,  a $13,000  increase in data  processing and a
$29,000 increase in other noninterest expense.

         Income tax expense  increased  $60,000 to  $152,000  for the six months
ended March 31, 1997 compared to $92,000 for the six months ended March 31, 1996
as a result of  increased  earnings.  The net  earnings  reflected a tax rate of
34.0% and 33.9% for March 31, 1997 and March 31, 1996, respectively.

COMPARISON OF THREE MONTHS ENDED MARCH 31, 1997 TO MARCH 31, 1996

         First Federal reported net income after taxes of $148,000 for the three
months  ended  March 31,  1997,  an  increase of $69,000 or 87.3% as compared to
$79,000 in net income  reported for the three  months ended March 31, 1996.  The
increase in earnings, as discussed in more detail below, resulted primarily from
an increase in First  Federal's net interest  margin and a decrease in operating
expenses, partially offset by a decrease in noninterest income.

         Net interest income increased  $111,000 to $711,000 for the three month
period ended March 31, 1997 from  $600,000  for the prior  period in 1996.  This
increase was  attributable  primarily to an increase in interest earned on loans
receivable,  offset by an increase on interest paid on other borrowings. For the
three months ended March 31, 1997, the net interest margin increased to 4.87% as
compared to 4.40% at March 31,  1996.  The spread  between the average  yield on
interest  earning  assets and the  average  cost of funds was 4.51% at March 31,
1997 versus 3.90% at March 31, 1996.  These  increases  resulted  primarily from
higher  yields on consumer  loans and the upward  repricing  in the  renewals of
3-year balloon loans.

         Noninterest  income  decreased  by  $45,000 to  $157,000  for the three
months  ended March 31, 1997 from  $202,000 for the three months ended March 31,
1996. This decrease can be attributed to a $76,000  decrease in net gain on sale
of loans and mortgage  servicing  rights,  reflecting  reduced  mortgage banking
activity, and a $1,000 decrease in other noninterest income, partially offset by
a $32,000 increase in service charges,  which can be attributable to an increase
in interest-bearing checking accounts.

         Noninterest  expense decreased $45,000 to $643,000 for the three months
ended March 31, 1997 from  $688,000  for the three  months ended March 31, 1996.
This decrease can primarily be attributed to a $49,000  decrease in compensation
and  benefits  expense,  due to a decrease in  staffing,  a $24,000  decrease in
federal insurance  premiums,  and an $8,000 decrease in gain/loss on the sale of
real  estate  owned.  This was offset by a increase of $9,000 in  occupancy  and
equipment  expense,  a $5,000 increase in data processing and a $23,000 increase
in other noninterest expense.


                                      -17-

<PAGE>



         Income tax expense  increased  $36,000 to $77,000 for the three  months
ended March 31, 1997  compared to $41,000 for the three  months  ended March 31,
1996 as a result of increased earnings. The net earnings reflected a tax rate of
34.2% for both the March 31, 1997 and March 31, 1996 periods.

LIQUIDITY AND CAPITAL RESOURCES

         First  Federal's  primary  sources of funds are  deposits  and checking
accounts,   principal  and  interest  payments  on  loans  and   mortgage-backed
securities,  proceeds  from  sales  of  loans  and  other  funds  provided  from
operations.  Additionally,  First Federal may infrequently borrow funds from the
FHLB of Dallas or utilize other  borrowings of funds based on need,  comparative
costs and availability at the time.

         While  scheduled  loan and  mortgage-backed  repayments  and short-term
investments, and FHLB borrowings are relatively stable sources of funds, deposit
flows  are  unpredictable  and are a  function  of  external  factors  including
competition,  the general level of interest rates,  general economic  conditions
and  most  recently  the  restructuring  occurring  in  the  thrift  institution
industry.

         First  Federal   maintains   investments  in  liquid  assets  based  on
management's  assessment of cash needs, expected deposit flows,  available yield
on liquid  assets (both  short-term  and  long-term)  and the  objectives of its
asset/liability  management  program.  Several options are available to increase
liquidity,  including  reducing loan origination,  increasing  deposit marketing
activities, and increasing borrowings.

         Federal  regulations  require insured  institutions to maintain minimum
levels of liquid assets. As of March 31, 1997, the minimum regulatory  liquidity
requirement  was 5% of the sum of First  Federal's  average daily balance of net
withdrawable  deposit  accounts and  borrowings  payable in one year or less. At
March 31, 1997,  First Federal's  liquidity ratio was 7.32%.  First Federal uses
its  capital  resources  principally  to meet its  ongoing  commitments  to fund
maturing  certificates of deposits and deposit  withdrawals,  repay  borrowings,
fund existing and continuing loan  commitments,  maintain its liquidity and meet
operating  expenses.  At March  31,  1997,  First  Federal  had  commitments  to
originate  loans  totalling  $6.7  million.  First  Federal also had $473,000 of
outstanding unused lines of credit. If needed for liquidity  purposes,  at March
31, 1997,  First  Federal was eligible to borrow $21.9  million from the Federal
Home Loan Bank of Dallas,  and had actually  borrowed only $2.2  million.  First
Federal considers its liquidity and capital resources to be adequate to meet its
foreseeable  and long-term  needs.  First Federal  expects to be able to fund or
refinance,   on  a  timely  basis,   its  material   commitments  and  long-term
liabilities.

         At March 31, 1997,  the Bank had tangible  capital of $4.6 million,  or
7.27% of  total  assets  which  was  $3.6  million  above  the  minimum  capital
requirement of $945,000 or 1.5% of total assets.

         At March 31, 1997, the Bank had core capital of $4.6 million,  or 7.27%
of total assets which was $2.7 million above the minimum capital  requirement of
$1.9 million or 3.0%.

         At March  31,  1997,  the Bank had total  risk  based  capital  of $4.8
million and risk weighted assets of $45.4 million or total risk based capital of
10.59% of risk weighted  assets.  This amount was $1.2 million above the minimum
regulatory requirement of $3.6 million, or 8.0% of risk weighted assets.




                                      -18-

<PAGE>



                       PROPOSAL I - ELECTION OF DIRECTORS


GENERAL

         First Federal's Board of Directors  currently  consists of ten members.
The Board is divided into three classes,  each of which  contains  approximately
one-third  of the Board.  Approximately  one-third  of the  Directors is elected
annually,  as is required by  regulation.  Directors  of the Bank are  generally
elected to serve for a three-year  period or until their  respective  successors
are elected and qualified.

VOTING SECURITIES AND PRINCIPAL HOLDERS THEREOF

         Common  stockholders of record as of the close of business on ________,
1997,  will be entitled  to one vote for each share then held.  As of that date,
First  Federal had 239,612  shares of Common Stock issued and  outstanding.  The
following table sets forth  information  regarding share ownership of: (i) those
persons or  entities  known by  management  to  beneficially  own more than five
percent of First Federal's Common Stock and (ii) all Directors and officers as a
group.
<TABLE>
<CAPTION>

          Beneficial Owner                  Shares Beneficially Owned                Percent of Class
          ----------------                  -------------------------                ----------------

<S>                                               <C>                               <C> 
Phil Hobson                                       23,152                                9.66
Director, First Federal

John Winsauer                                     23,152                                9.66

Directors and executive officers                  104,667                              43.68%
of the Bank as a group
(13 persons)(6)
</TABLE>

- -----------------------
(1) Includes shares held directly,  as well as, jointly with family members, and
    shares held in  retirement  accounts  in a fiduciary  capacity or by certain
    family members, with respect to which shares the listed individuals or group
    members may be deemed to have sole voting and investment  power.  This table
    also includes  4,143 and 1,553 shares  subject to options  granted under the
    Bank's  Stock  Option  Plan  to  President  Stephen  and  each  non-employee
    Director,  respectively, which are exercisable within 60 days of December 1,
    1996.





                                      -19-

<PAGE>



    The table below sets forth certain information, regarding the composition of
First  Federal's  Board of Directors,  including each Director's term of office.
The Board of Directors,  acting as the nominating committee, has recommended and
approved the nominees identified in the following table. It is intended that the
proxies  solicited  on behalf of the Board of  Directors  (other than proxies in
which the vote is withheld as to a nominee) will be voted at the Meeting FOR the
election of the nominees  identified below. If a nominee is unable to serve, the
shares  represented  by all valid proxies will be voted for the election of such
substitute  nominee as the Board of Directors may  recommend.  At this time, the
Board of Directors knows of no reason why any nominee may be unable to serve, if
elected. Except as disclosed herein, there are no arrangements or understandings
between  the  nominee  and any other  person  pursuant  to which the nominee was
selected.
<TABLE>
<CAPTION>
                                                                                                STOCK
                                           POSITION(S) HELD          DIRECTOR    TERM TO     BENEFICIALLY          PERCENT
          NAME             AGE(1)            IN THE BANK              SINCE      EXPIRE        OWNED(2)           OF CLASS
          ----             ------            -----------              -----      ------        --------           --------

                                                         NOMINEES
<S>                          <C>                                       <C>        <C>            <C>                 <C>  
J. Stanley Stephen           63    Director, President/Chief           1991       2000           7,771               3.24%
                                   Executive Officer
Ken Hayes                    57    Director                            1993       2000           1,781              (3)
Charles Neelley              67    Director, Secretary/Treasurer       1993       2000          22,915               9.56
George Koenig                52    Director/Executive Vice             1996       2000             56               (3)
                                   President

                                              DIRECTORS CONTINUING IN OFFICE

Ernest A. Wentrcek           68    Vice Chairman of the Board          1965       1998           3,868               1.61
Robert H. Conaway            43    Director                            1995       1998          18,135               7.57
Richard L. Peacock           78    Chairman of the Board               1965       1999           3,868               1.61
Jack W. Lester, Jr.          56    Director, Assistant                 1992       1999          13,707               5.72
                                   Secretary/Treasurer
Phil Hobson                  64    Director                            1993       1999          24,705              10.31
J. Roland Ruffino            46    Director                            1995       1999           6,765               2.82

</TABLE>
- ----------
(1)At December 31, 1996.
(2)Amounts include shares held directly and jointly with family members, as well
   as shares which are held in retirement  accounts,  or held by certain members
   of the  named  individuals'  families,  or held by  trusts of which the named
   individual  is a trustee or  substantial  beneficiary,  with respect to which
   shares the  respective  Directors may be deemed to have sole or shared voting
   and/or  investment  power.  Amounts also include stock option awards of 4,143
   and 1,553 to President Stephen and each non-employee  Director at the time of
   the Bank's  conversion  from a mutual savings  association to a federal stock
   institution, respectively.
(3) Less than one percent.


         The  principal  occupation  of each  Director  of the Bank is set forth
below.  All Directors  have held their present  position for at least five years
unless otherwise indicated.

         J. Stanley  Stephen.  Mr.  Stephen was  appointed  President  and Chief
Executive  Officer in February  1991.  From 1965 until 1986,  Mr. Stephen worked
with First Bank and Trust,  Bryan, Texas and served as Executive Vice President,
President,  Chairman and Chief  Executive  Officer and Senior  Chairman until he
retired in 1986.  From June 1986 until  February 1990, Mr. Stephen was President
and Chief Executive Officer of University National Bank, College Station, Texas.
Mr.  Stephen was a financial  institutions  consultant  from March until October
1990.

                                      -20-

<PAGE>



         In the past five  years,  Mr.  Stephen  has been  involved  in  several
lawsuits,  most of which  were  commenced  by him in the  early  1980's  against
financial  institutions  outside the  Bryan-College  Station area.  The lawsuits
sought  compensatory  damages  against  those  lenders for failure to honor loan
commitments  and other  related  claims  with  respect  to several  real  estate
partnerships  of which Mr.  Stephen  was a partner  but not a managing  partner.
Those  financial  institutions  filed  counter-claims  against  the real  estate
partnerships and their individual partners for amounts previously advanced.

         Subsequent to the commencement of litigation by Mr. Stephen, certain of
those  financial  institutions  were  taken  over by  their  respective  Federal
regulatory agencies, including the FDIC.

         In addition,  the FDIC filed suit against the officers and directors of
certain  failed  institutions,  including  those  with  which  Mr.  Stephen  was
previously associated with, alleging various civil causes of action arising from
their  activities  as  directors  and/or  officers -- which Mr.  Stephen and his
fellow  directors and officers  disputed.  Mr. Stephen has never been accused of
any criminal  wrongdoing  by any  regulatory  agency.  Currently all lawsuits in
which Mr.  Stephen  was a party  have  either  been  successfully  dismissed  or
settled.  In addition,  in June of 1994,  Mr. Stephen  successfully  completed a
personal plan of reorganization  under the federal  bankruptcy laws. The OTS has
never objected to Mr. Stephen serving as President of First Federal since 1991.

         Mr. Stephen has provided new senior management at First Federal,  since
his  arrival in early 1991,  to  successfully  convert it from a mutual  savings
association to a new, Federal stock institution through a community public stock
offering,  as well as returning the institution to  profitability.  In addition,
under  Mr.  Stephen's  direction,  First  Federal  has now  expanded  its  home,
consumer,  and SBA lending in the  Bryan-College  Station  market area,  and now
meets the regulatory definition of a "well capitalized"  financial  institution.
Also,  under his  direction,  First Federal opened a Loan  Production  Office in
Waco, Texas in 1993, a full-service  banking facility in College Station,  Texas
in early 1994, a loan production office in Huntsville, Texas in July 1995, and a
Mortgage Loan Production Office in College Station in 1996. Recently, a new site
located  at a key  intersection  was  acquired  by  First  Federal  for a future
full-service branch bank to serve the northern portion of Bryan-College Station.
During his tenure as President/CEO,  he has re-structured First Federal to begin
providing  full-service  retail  banking -- through the addition of  experienced
personnel,  re-training  existing  staff,  converting data processing and adding
facilities  to  provide  for the  future,  long-term  profitable  growth  of the
institution.

         Ken  Hayes.  Mr.  Hayes is the owner of  Aggieland  Travel,  located in
College Station, a full-service travel agency.

         Charles  Neelley.  Mr. Neelley is retired from Texas A&M University and
the  travel  agency  business.   In  November  1995,  Mr.  Neelley  was  elected
Secretary/Treasurer of the Board.

         Richard L.  Peacock.  Mr.  Peacock has been  retired  since 1983 from a
privately  owned retail office supply and furniture  business  located in Bryan,
Texas. In November 1995, Mr. Peacock was elected Chairman of the Board.

         Ernest A. Wentrcek.  Mr. Wentrcek was the Secretary and/or Treasurer of
First  Federal's Board of Directors until 1995 when he was elected Vice Chairman
of the  Board of  Directors.  Mr.  Wentrcek  is the  President  and owner of W&W
Builders/Realtors,  a real estate sales, rentals and property management company
located in Bryan, Texas. In September 1988, he retired as the Associate Director
for  Business  Affairs of the Texas  Engineering  Extension  Service,  Texas A&M
University System, a vocational education organization.  He is the Vice Chairman
of the Finance  Committee of the Supreme Lodge of the Slavonic  Benevolent Order
of the State of Texas (SPJST). Mr. Wentrcek is a licensed Real Estate Broker and
a member of the Bryan-College Station Board of Realtors and the Multiple Listing
Service. He is also a member of the American Legion Post 159-Bryan.


                                      -21-

<PAGE>



         Jack W.  Lester,  Jr. Mr.  Lester is  currently  retired.  Prior to his
retirement,  he was the owner and operator of a leading  women's  apparel  store
located in Bryan,  Texas.  In November  1995,  Mr. Lester was elected  Assistant
Secretary/Treasurer of the Board.

         Phil Hobson. Dr. Hobson is a professor of veterinary  medicine at Texas
A&M University, a position he has held since 1965.

         J. Roland Ruffino. Mr. Ruffino is a partner of Readfield Meats, Inc., a
long-time leading wholesale and retail meat distributor located in Bryan, Texas.

         Robert H. Conaway. Mr. Conaway is the founder and President of Progress
Supply  located in Bryan,  Texas,  a distributor  of wholesale  supply  plumbing
fixtures.

         George  Koenig.  Mr.  Koenig is  currently  serving as  executive  vice
president  of the Bank.  Mr.  Koenig was  previously  employed  as an  operating
officer with a local financial institution located in Bryan, Texas.

MEETINGS AND COMMITTEES OF THE BOARD OF DIRECTORS

         Meetings of First  Federal's Board of Directors are generally held on a
monthly basis,  with Special  Meetings held on an as needed basis.  The Board of
Directors  met 14 times  during the fiscal year ended  September  30,  1996.  No
incumbent  Director of First Federal attended fewer than 75% of the total number
of board  meetings  held by the  Board of  Directors  and the  total  number  of
meetings  held by the  committees  of the Board of Directors on which he served,
during fiscal year 1996.

         The Board of Directors has standing Executive, Audit,  Asset/Liability,
Investments,  Insurance and Finance, Loan, Personnel,  Policy, Compliance, Stock
Option and Business Development committees.

         The  Executive  Committee  is currently  composed of Directors  Stephen
(Chairman),  Wentrcek,  Peacock,  Neelley and Hobson.  This  Committee  meets as
needed and handles major policy  questions  between  regularly  scheduled  board
meetings. The Committee met two times during fiscal 1996.

         The  Audit  Committee  is  currently  composed  of  Directors  Wentrcek
(Chairman),  G.  Williams,  Peacock,  Neelley,  Lester and Hayes.  The Committee
currently  meets as necessary on matters  concerning  annual audits and internal
audit findings. This Committee met two times during fiscal 1996.

         The  Asset/Liability  Committee  is  currently  composed  of  Directors
Stephen  (Chairman),  Koenig and Hobson and Officer Hegar.  The Committee  meets
quarterly  to  deal  with  matters   concerning   asset/liability   composition,
interest-rate  risk exposure and liquidity  investment.  This Committee met five
times during fiscal 1996.

         The Investment,  Insurance and Finance Committee is currently  composed
of Directors  Stephen,  Wentrcek and Ruffino and officer Hegar  (Chairman).  The
Committee  usually  meets  quarterly  to handle  matters  concerning  investment
policies and decisions and insurance of First Federal's  personnel and property.
This Committee met 12 times during fiscal 1996.

         The Loan Committee consists of all members of the Board of Directors on
a rotating basis with three outside  Directors  constituting a quorum.  The Loan
Committee  approves all loans  originated  by First Federal in excess of $50,000
and ratifies  all loans at the monthly  meeting of the Board of  Directors.  The
Loan Committee met 18 times during fiscal 1996.

         The  Personnel  Committee  is currently  composed of Directors  Peacock
(Chairman), Stephen, Neelley, Peacock, Wentrcek and Hayes and Officer Hegar. The
Committee meets as needed to review staffing, compensation

                                      -22-

<PAGE>



and  comparative  data to establish and recommend to the Board salary ranges for
employees and designated  officers.  This Committee met five times during fiscal
1996.

         The Policy Committee consists of Directors Stephen (Chairman), Peacock,
G. Williams,  Conaway and Wentrcek and meets as needed to review First Federal's
operating policies. The Policy Committee met three times during fiscal 1996.

         The  Compliance  Committee  is  responsible  for  reviewing  compliance
policies with First Federal's  regulatory  activities.  It currently consists of
Directors Lester (Chairman),  Hobson, Peacock and Officer Koenig. This Committee
met two times during fiscal 1996.

         The Stock  Option  Committee  is composed  of  Directors  Wentrcek  and
Peacock.  This  Committee is  responsible  for the  administration  of the stock
option and incentive plan. The Committee did not meet during fiscal 1996.

         The  Business  Development  Committee  consists  of  Directors  Neelley
(Chairman),  Peacock,  Conaway, Ruffino and Stephen. This Committee did not meet
during fiscal 1996.

         The  entire  Board of  Directors  acts as a  nominating  committee  for
selecting  nominees for election as  Directors.  While the Board of Directors of
First Federal will consider nominees recommended by stockholders,  the Board has
not actively solicited such nominations.

DIRECTOR COMPENSATION

         Outside Directors  received $150.00 for each board meeting attended and
$50.00  for each Loan  Committee  meeting  attended  in the fiscal  year  ending
September 30, 1996.

EXECUTIVE COMPENSATION

         The following table sets forth information regarding  compensation paid
by First Federal to its Chief Executive Officer for services rendered during the
periods  indicated.  No  executive  officer of First  Federal  made in excess of
$100,000   during  the  fiscal  year  ended  September  30,  1996.  Mr.  Stephen
voluntarily reduced his salary in 1995 and 1996.
<TABLE>
<CAPTION>

=============================================================================================================================
                                                 SUMMARY COMPENSATION TABLE
                                                                               LONG TERM COMPENSATION
                                                                          --------------------------------
                          ANNUAL COMPENSATION                                     AWARDS          PAYOUTS
- ----------------------------------------------------------------------    --------------------  ----------      
                                                                          RESTRICTED
                                                          OTHER ANNUAL      STOCK     OPTIONS/      LTIP        ALL OTHER
          NAME AND                   SALARY      BONUS    COMPENSATION     AWARD(S)     SARS      PAYOUTS     COMPENSATION
     PRINCIPAL POSITION      YEAR      ($)        ($)         ($)            ($)         (#)        ($)            ($)
- ---------------------------------- ----------- ------------------------- ----------------------- ---------- -----------------
<S>                          <C>    <C>          <C>          <C>            <C>       <C>        <C>          <C>
J. Stanley Stephen           1996   $ 89,875     $---         $---           $---        ---        ---           $---
                             ----
President and Chief          1995     91,233      ---          ---            ---        ---        ---            ---
                             ----
Executive Officer            1994    102,000      ---         ---            ---         ---        ---            ---
                             ----
=============================================================================================================================
</TABLE>



                                                      -23-

<PAGE>



         The  following  table sets forth  information  regarding the number and
value of stock  options at  September  30,  1996 held by First  Federal's  Chief
Executive Officer. No stock options were exercised during fiscal 1996.
<TABLE>
<CAPTION>
======================================================================================================================
                                AGGREGATED OPTION/SAR EXERCISED IN LAST FISCAL YEAR

- ----------------------------------------------------------------------------------------------------------------------
                                                                                                VALUE OF
                                                                 NUMBER OF                     UNEXERCISED
                                                                UNEXERCISED                   IN-THE-MONEY
                                                              OPTIONS/SARS AT                OPTIONS/SARS AT
                                                                FY-END (#)                    FY-END ($)(1)
                             SHARES          VALUE      ---------------------------   --------------------------------
         NAME               ACQUIRED        REALIZED    EXERCISABLE   UNEXERCISABLE   EXERCISABLE    UNEXERCISABLE
                         ON EXERCISE (#)      ($)
- ----------------------------------------------------------------------------------------------------------------------

<S>                          <C>            <C>             <C>             <C>       <C>             <C>         
J. Stanley Stephen             ---            ---            4,143             ---     $4,143            ---
======================================================================================================================
</TABLE>
- ----------
(1) Represents  an option to purchase  Common Stock  awarded to the Bank's Chief
    Executive  Officer  based upon the last  available  sale price of $11.00 per
    share at March 31, 1996.


EMPLOYMENT AGREEMENTS

         The  Bank  has  entered  into  employment  agreements  with J.  Stanley
Stephen,  George Koenig, Mary L. Hegar and Kay Watson. The employment agreements
are designed to assist the Bank in maintaining a stable and competent management
team  after  the  Merger.  The  continued  success  of  the  Bank  depends  to a
significant  degree  on  the  skills  and  competence  of  its  officers.  These
agreements  have  been  filed  with  the OTS as part of the  application  of the
Holding Company for approval to become a thrift holding company.  The employment
agreements  provide  for  annual  base  salary  in an  amount  not less than the
officer's salary as of that date.  These agreements  provide for an initial term
of two years in the case of Mr.  Stephen and one year in the case of Mr. Koenig,
Ms. Hegar and Ms. Watson.  The agreements  provide for  termination  upon death,
termination  of  employment  for  cause  or  certain  events  specified  by  OTS
regulations.

         The agreements  provide that in the event the employee is involuntarily
terminated  without cause,  he or she shall receive one's year's base salary and
continued  health  benefits for one year. In the event that such  termination of
employment  occurs in  connection  with or  within  12 months  after a change in
control of the Bank, he or she shall receive instead a lump sum equal to 200% of
his or her "base amount" and continued  health benefits for the remainder of the
term of the  agreement,  provided that such benefits are subject to reduction to
prevent any amount from becoming  non-deductible by the Bank pursuant to Section
280G of the  Internal  Revenue  Code of 1986,  as amended.  For  purposes of the
employment  agreements,  a "change in control" is defined as an event that would
require  the  filing of an  application  or notice  under 12 C.F.R.  Part 574 or
certain other events which  generally  occur upon the  acquisition of control of
10% or more of the Company's voting stock.

         The  Bank has  also  entered  in a new  employment  agreement  with Mr.
Stephen,  which will  supersede  and  replace  the  agreement  described  above,
effective July 1, 1997. The new agreement  provides for an initial term of three
years,  commencing  July 1, 1997,  and a base  salary not less than his  current
based salary,  provided that the amount actually paid as salary shall be reduced
during the first five years of the agreement by one-half of the cost to the bank
of his  supplemental  retirement  benefit.  The agreement  gives Mr. Stephen the
right to elect to cease serving as President and Chief Executive  Officer and to
commence serving as a consultant to the bank at a fee of

                                      -24-

<PAGE>



$58,200 per year. In addition, the agreement provides a supplemental  retirement
benefit for Mr. Stephen, in an amount such that, when added to his benefit under
the qualified  retirement  plan, he will receive up to 70% of the average of his
annual  salary and bonus  during  the three  years out of the prior ten years in
which he  received  the highest  salary and bonus.  Mr.  Stephen's  right to the
supplemental  retirement  benefit vests at 20% per year commencing July 1, 1997,
and will vest  completely if he  discontinues  his employment due to disability.
The  agreement  further  provides  that if the  Bank  terminates  Mr.  Stephen's
employment  other  than for cause,  without  his  consent,  it shall pay him his
salary for the  then-remaining  term of the agreement and consulting  fees until
June 30, 2002.

         Based on their current salaries,  if Mr. Stephen, Mr. Koenig, Ms. Hegar
or Ms.  Watson were  terminated  as of December  31, 1997,  under  circumstances
entitling him or her to severance pay as described  above,  he or she would have
been  entitled  to receive a lump sum cash  payment of  approximately  $179,750,
$105,000, $93,000 and $70,000, respectively.

BENEFIT PLANS

         First Federal currently provides health care benefits to its employees,
including   hospitalization  and  comprehensive  medical  insurance,   life  and
disability insurance, subject to certain deductibles and other limitations.


DEFINED BENEFIT PENSION PLAN

         First  Federal  also  sponsors  a  defined  benefit  pension  plan (the
"Pension  Plan").  Employees are eligible to  participate in the Pension Plan on
January 1, or July 1  following  the  completion  of twelve  months of  service,
provided they have attained at least age 20 1/2.

         Effective January 1, 1994 a participant's  normal retirement benefit is
a monthly benefit equal to 2.1% of Average Monthly  Compensation  times Years of
Service  not to  exceed  15.  The  benefit  is  accrued  fractionally  over  the
participant's  Years of Service.  The participant's  accrued benefit is equal to
the greater of (a) the Frozen  Accrued  Benefit as of December 31, 1993, and (b)
the participants accrued benefit calculated using the formula as stated above.

         In the event of total and permanent  disability,  a participant becomes
fully  vested  with  respect  to his  accrued  normal  retirement  benefit.  The
participant  may  receive  an  actuarially  reduced  benefit  at the time of his
disability  retirement  provided the  participant  is age 50 or older and has 15
years of service.

         Participants  make no  contributions  to the Pension Plan. The employer
pays the entire cost of the Pension Plan.

         The following table  illustrates  annual pension  benefits payable upon
retirement to employees  based on various  levels of  compensation  and years of
service and assuming payment in the form of a straight-life annuity.
<TABLE>
<CAPTION>

Average Annual
 Compensation                                               Years of Service
- ---------------                           ---------------------------------------------------------
                                            10                 20               30              40
                                          -----               -----            -----          -----
<S>                                      <C>                 <C>              <C>          <C>  
  $40,000..........................         667                 667              987          1,234
   50,000..........................         833                 833            1,234          1,542
   60,000..........................       1,000               1,000            1,481          1,851
   80,000..........................       1,333               1,333            1,974          2,468
  100,000..........................       1,667               1,667            2,468          3,085
  120,000..........................       2,000               2,000            2,962          3,703
</TABLE>


                                      -25-

<PAGE>



CERTAIN TRANSACTIONS

         First Federal, like many financial institutions,  has followed a policy
of  granting  to  officers,  directors  and  employees,  loans  secured  by  the
borrower's  residence,  along with certain  consumer  loans,  if the borrower is
credit-worthy.  All loans to First Federal's  officers and directors are made in
the ordinary course of business and on the same terms,  including  interest rate
and collateral, and conditions as those of comparable transactions prevailing at
the time,  and do not  involve  more than the normal risk of  collectibility  or
present other unfavorable features.


                            PROPOSAL II - THE MERGER


         The following  discussion  summarizes  certain provisions of the Merger
Agreement and aspects of the Merger.  This summary discussion is not intended to
be a complete  description  of the Merger and is  qualified  in its  entirety by
reference to the Merger Agreement.  The Merger Agreement is attached as Appendix
A and incorporated by reference in this Joint Proxy Statement/Prospectus.

GENERAL

         First Federal shareholders will elect to receive Holding Company Common
Stock or cash,  or a  combination  of both,  in exchange for their First Federal
shares. Pursuant to the Merger Agreement, the Holding Company's subsidiary,  New
Bank,  will be merged with and into First Federal,  with First Federal being the
surviving  entity.  "New  Bank" is to be  organized  solely  for the  purpose of
facilitating the Merger,  and will no longer be in existence after the Merger is
completed.  As soon as possible  after the  conditions  to  consummation  of the
Merger described below have been satisfied,  those shareholders of First Federal
choosing to exchange  those  shares of First  Federal  Common Stock will receive
Holding Company Common Stock,  those  shareholders  electing to exchange some of
their shares for new Holding  Company  Common Stock and to receive cash for some
of their shares will be notified how to so elect such a  combination,  and those
shareholders  electing to receive  cash in the Merger will be notified as to how
to  exchange  their  shares  for  cash.  The time at which  the  Merger  becomes
effective  is referred  to as herein as the  "Effective  Date." It is  presently
contemplated  that the Effective Date will be as soon as  practicable  following
the fulfillment or waiver of each of the conditions to the Merger.

         Upon  consummation  of the Merger,  the  stockholders  of First Federal
shall be entitled to receive new Holding Company Common Stock and/or cash in the
Merger  Consideration in exchange for their shares of First Federal Common Stock
held and thereupon  shall cease to be  stockholders  of First  Federal,  and the
separate  existence  and  corporate  organization  of New Bank shall cease.  The
members of the Board of  Directors  of First  Federal  immediately  prior to the
Effective  Date shall be the members of the Board of Directors of First  Federal
after the Effective Date. See also "--Material Agreements Relating to the Merger
and Interests of Certain  Persons." Those First Federal  shareholders  who elect
stock will become  shareholders  of the Holding  Company,  which will own all of
First Federal,  shareholders electing only cash will have no continuing interest
in First Federal, the Holding Company, or New Bank.

REASONS FOR AND RECOMMENDATION OF THE MERGER

         The Board of Directors of First Federal has determined  that the Merger
is in the best interest of its stockholders and accordingly, recommends that the
stockholders vote FOR the Merger. After review and due consideration,  the Board
of Directors  determined  that it was in First Federal's best interest to remain
an independent community based financial institution.

         In  order  to  provide  an  opportunity  for  First  Federal's   common
stockholders  who wish to continue their  ownership in First Federal through its
new Holding Company, and also to provide an exit strategy for a majority

                                      -26-

<PAGE>



of common  stockholders of First Federal who had the confidence to invest in the
Institution's future in 1992 (when First Federal converted from a mutual savings
association  to a  Federal  stock  institution  in order to  recapitalize  First
Federal),  and who now need or wish to sell some or all of their  First  Federal
Common Stock for cash at this time at an appropriate premium over book value and
the current  trading  price and who  previously  indicated to  management  their
desire to sell the shares in First Federal, the Board of Directors  consequently
decided to undertake  the Merger and  Offering.  This Merger and  Offering  will
permit  those  stockholders  to  receive  what  the  Board  believes  to  be  an
appropriate level of compensation at an appropriate  premium over book value for
more than 51% of the outstanding common stock, based on an independent valuation
appraisal  of all of First  Federal  Common  Stock as of March 31,  1997,  which
independent  valuation  is $24.07 per share  (1.56% of the Bank's  book value at
March 31, 1997).

         In addition,  the Merger and the formation of the Holding Company as an
independent  thrift  institution  holding  company  offer First  Federal and the
Holding Company  various  potential  advantages,  including  broader  investment
opportunities  than  those  available  to a  Thrift  institution  and  increased
organizational  flexibility.  Further,  because the Holding  Company will not be
subject to certain regulatory capital  requirements,  borrowing  limitations and
other  restrictions  applicable to First Federal,  the Holding  Company may have
greater access to capital  markets for financing the growth of First Federal and
possible future operating subsidiaries of the Holding Company. A holding company
structure  would  permit the  Holding  Company to  repurchase  shares of Holding
Company  Common  Stock  without  adverse tax  consequences,  should the Board of
Directors  determine  a  repurchase  program  to be in  the  best  interests  of
stockholders.  The  Holding  Company  will be able to  diversify  its  financial
services and business  activities  through the Holding  Company or  subsidiaries
which it may  establish in the future,  without  being  restricted  by the 2% of
assets  limitation on  investments  in service  corporations  which is generally
applicable to federally-chartered thrift institutions.

         Also,  the Holding  Company  could  acquire  other thrift  institutions
located in Texas (and in certain circumstances outside Texas) and, as a multiple
thrift institution holding company, operate them as separate corporate entities.
For example,  an acquired  thrift  institution  could retain its own  directors,
officers  and  corporate  name as well as having  representation  on the Holding
Company's Board of Directors.  This ability to offer more autonomous  operations
could be decisive in negotiations with acquisition  candidates.  However,  while
management continuously studies potential acquisition  opportunities,  there are
no specific  plans,  understandings  or  agreements at this time relating to the
acquisition of any other  financial  institutions  by the Holding  Company,  and
management  intends to concentrate its  consideration  of potential  acquisition
opportunities  primarily on situations where the Holding Company could remain as
a unitary rather than a multiple savings bank holding  company.  There can be no
assurance that such  acquisition  opportunities  will be available in the future
or, if available, will be on terms deemed advantageous to the Holding Company.

         The types of  financial  services  and  business  activities  currently
permitted to a thrift institution holding company are not substantially  broader
than those permitted to service corporations of federal thrift institutions. If,
after becoming a multiple  thrift  institution  holding company by acquiring and
holding as  separate  entities  more than one insured  institution,  the Holding
Company in the future determines that a broader range of business  activities is
desirable, it could, subject to tax, accounting and other considerations,  merge
its  insured   institution   subsidiaries  into  a  single  insured  institution
subsidiary  and thereby have authority to engage in virtually any legal business
activity.  This ability to diversify on a limited  basis while  acquiring  other
institutions through a multiple thrift institution holding company structure, or
to have complete authority to diversify as a unitary thrift institution  holding
company,  is  believed  by the  Board  of  Directors  of First  Federal  to be a
substantial  operating  advantage of the proposed holding company  structure for
First Federal.

         It is  anticipated  that  (subject to the Holding  Company's  financial
condition) the Holding  Company may purchase  additional  Common Stock issued by
First  Federal to provide  capital to First  Federal when and if needed.  If the
Holding  Company were not formed,  and First Federal sought  additional  capital
through  the  issuance of shares of First  Federal  Common  Stock,  stockholders
desiring to avoid dilution of their percentage  ownership of First Federal would
have to purchase  additional  shares of First  Federal  Common  Stock with their
personal funds. In

                                      -27-

<PAGE>



contrast,  such future  infusions of capital may be made by the Holding Company,
through  funds  available  from  borrowing  or  from  the  operations  of  other
subsidiaries which may be acquired by the Holding Company in the future, without
affecting the percentage  ownership of stockholders of the Holding Company.  See
"PROPOSAL II -- THE MERGER -- Regulatory Oversight."

         In the opinion of management,  an independent,  predominantly community
owned holding company will be in a better position to respond competitively in a
rapidly changing  financial  environment.  Management and the Board of Directors
believe  that  operating as a holding  company  will serve the  interests of the
public  and  of  First  Federal's  stockholders,  depositors  and  borrowers  by
improving its capabilities for service in a highly  competitive  environment and
by permitting it to continue as one of the few remaining  independent  financial
institutions in the Bryan-College Station area.

CONSIDERATION TO BE RECEIVED

         The common  stockholders  of First Federal at the Effective Date of the
Merger will elect to receive for each share of First  Federal  Common Stock held
either (i) two and one-half shares of Holding  Company Common Stock  (fractional
shares  will be rounded up to the next whole  number) or (ii) a  combination  of
Holding  Company  Common  Stock at two and  one-half  shares of Holding  Company
Common  Stock  for  each  share  of  First  Federal  Common  Stock  held  by the
stockholder  and cash at $24.07 per share for each other share of First  Federal
Common Stock held by the  stockholder,  or (iii) all cash at $24.07 per share of
First Federal  Common Stock.  The Holding  Company will be permitted to allocate
cash and stock  pro rata to those  shareholders  who  elect  the  oversubscribed
consideration  subject to the  requirement  that in the event such method  would
adversely  affect the  accounting  or tax  treatment of the Merger,  the Holding
Company may pay cash for the amount of stock  consideration  elected  which,  if
granted, would result in the adverse accounting or tax treatment.  First Federal
stockholders  who do not elect to receive shares of Holding Company Common Stock
will have no continuing stockholder relationship with First Federal, the Holding
Company or New Bank.

         If for  any  reason,  between  May 21,  1997  (the  date of the  Merger
Agreement) and the Effective  Date, the number of shares of First Federal Common
Stock outstanding or the number of unexercised  "Stock Options"  outstanding (as
defined in the next section ("First Federal's Stock Option and Incentive Plan"))
changes for any reason  other than  exercise  of  existing  options as of May 21
(whether or not in breach of the Merger Agreement), then the amount of cash into
which shares of First Federal  Common Stock are to be converted will be adjusted
as provided in the Merger Agreement. The Board of Directors of First Federal has
no present intention of issuing  additional shares of First Federal Common Stock
or additional  stock  options  prior to the date of the Merger  Agreement or the
Effective Date.

FIRST FEDERAL STOCKHOLDER ELECTION PROCEDURES


         Each  First  Federal  stockholder  will have the  opportunity  to elect
whether to receive  either two and  one-half  shares of Holding  Company  Common
Stock (the "Stock  Distribution")  per share of First Federal Stock Common Stock
(a "Stock  Election,  in which case,  such holder's shares shall be deemed to be
"Stock  Election  Shares"),  or a Stock  Distribution  for those shares of First
Federal Common Stock designated by the holder as Stock  Distribution  Shares and
cash (the "Cash  Distribution")  for the  remaining  shares  equal to $24.07 per
share for his or her First  Federal  Common Stock (a "Cash  Election,"  in which
case,  such holder's  shares shall be deemed to be "Cash Election  Shares") or a
Cash Distribution for all of the holder's shares. Enclosed with this Joint Proxy
Statement/Prospectus  is an  election  form  for use by  stockholders  of  First
Federal  (the  "Election  Form")  whereby  stockholders  may  indicate  a  Stock
Election,  a combination of cash and stock or a Cash  Election.  In order for an
Election Form to be deemed to be effective,  such Election Form must be properly
completed and duly executed by the First Federal stockholder and returned to the
Holding  Company (in its  capacity as exchange  agent) no later than the date of
the First Federal Annual Meeting (the "Election Deadline").


                                      -28-

<PAGE>



         Each separate entry on First  Federal's list of  stockholders  shall be
presumed  to  represent  a  separate  and  distinct  holder  of  record of First
Federal's Common Stock. Shares held of record by a bank, trust company,  broker,
dealer or other recognized nominee shall be deemed to be held by a single holder
unless the nominee  advises the Holding Company  otherwise,  in which case, each
beneficial  owner will be treated as a separate  holder and,  either directly or
through such nominee,  may submit a separate  Election Form. Any election may be
revoked or changed by the person submitting an Election Form or any other person
to whom the subject shares are subsequently transferred by submission of a later
dated Election Form,  properly completed and duly executed,  and received by the
Holding Company by the Election Deadline.

         Any First Federal stockholder who fails to deliver a properly completed
and duly executed Election Form by the Election Deadline shall be deemed to have
made no election (a "No Election, " in which case, such holder's shares shall be
deemed to be "No  Election  Shares").  Unless the  aggregate  Cash  Distribution
elected by the  holders of Cash  Election  Shares is  required  to be reduced as
described  below, No Election Shares will be treated as Cash Election Shares for
purposes of determining the type and amount of the Merger Consideration  payable
pursuant to the Merger.

         In order that the proposed Merger will qualify for a leveraged  buy-out
and thus receive the appropriate accounting or tax treatment,  the actual Merger
Consideration  that will be paid to each First Federal common  stockholder  upon
consummation  of the  Merger may  differ  from the form of Merger  Consideration
elected by such  stockholder  pursuant to his or her Election  Form in the event
that (i) the aggregate  number of shares of First Federal Common Stock exchanged
for the Holding  Company  Common  Stock and issued  pursuant to the Merger would
exceed 49% of the total value of the Merger  Consideration  (the "Maximum  Stock
Consideration  Shares"); (ii) the number of shares of First Federal Common Stock
exchanged  for Holding  Company  Common  Stock and to be issued  pursuant to the
Merger  would be less than 20% of the total  value of the  Merger  Consideration
(the  "Minimum  Stock  Consideration  Shares");  or  (iii)  in  the  event  such
distribution  would  adversely  affect the  accounting  or tax  treatment of the
Merger,  the Holding Company may pay cash for the amount of stock  consideration
elected  which,  if  granted,  would  result in the  adverse  accounting  or tax
treatment.

         In the event that the number of shares of the  Holding  Company  Common
Stock  that  would be  issuable  to Stock  Election  Shares  on the basis of the
stockholders'  elections  exceeds the Maximum Stock  Consideration  Shares,  the
Stock  Distribution  to all holders of Stock Election Shares will be reduced pro
rata ( subject to the requirement  that in the event such method would adversely
affect the  accounting or tax treatment of the Merger,  the Holding  Company may
pay cash for the amount of stock consideration elected which, if granted,  would
result in the adverse accounting or tax treatment) and such holders will receive
the Cash Distribution in lieu thereof such that the aggregate Stock Distribution
equals the Maximum Stock Consideration Shares.

         In the event that the number of shares of the  Holding  Company  Common
Stock  that  would be  issuable  to Stock  Election  Shares  on the basis of the
stockholders'  elections is less than the Minimum  Stock  Consideration  Shares,
then the Cash  Distribution  payable,  first,  to all holders of the No Election
Shares will be converted to additional  Stock Election Shares in a manner to the
extent possible to equal the Minimum Stock  Consideration  Shares (when added to
the  original  Stock  Election  Shares)  but not to  exceed  the  Maximum  Stock
Consideration  Shares.  Then if necessary,  the Cash Election Shares (other than
Dissenting  Shares) will be reduced pro rata and be  substituted  with the Stock
Distribution such that the Minimum Stock Consideration  Shares will be issued in
the Merger.

         If  necessary or  appropriate  to the receipt of a tax opinion by First
Federal  and the  Holding  Company as of the  Closing  Date and  notwithstanding
anything  contained  hereinabove to the contrary,  First Federal and the Holding
Company shall have the right to pay solely the Cash  Distribution  to any holder
of 1% or more of First Federal  Common Stock who does not timely elect the Stock
Distribution   and  timely   execute  and  deliver  to  First  Federal  the  tax
certification  described below by the Election Deadline. In such event, any such
holder may be excluded  from the pro rata or other  conversion  of Cash Election
Shares to additional Stock Election Shares.


                                      -29-

<PAGE>



         The pro rata  distribution  is subject to the  requirement  that in the
event such method would adversely  affect the accounting or tax treatment of the
Merger,  the Holding Company may pay cash for the amount of stock  consideration
elected  which,  if  granted,  would  result in the  adverse  accounting  or tax
treatment.  In all other cases, First Federal stockholders will receive the form
of Merger  Consideration  for their shares of First Federal  Common Stock in the
form that such stockholder has elected on his or her Election Form or has deemed
to elect in the case of No Election Shares.

         Pursuant to the Merger Agreement, any holder of 1% or more of the First
Federal  Common Stock  (determined as of the Closing Date) that shall not, on or
before  the  Election  Deadline,  have  delivered  to First  Federal a  properly
executed certification  regarding certain tax matters (which will be provided to
such  holders  with the  Election  Form)  shall be  deemed to have made a timely
election  to receive  the Cash  Distribution,  and all  shares of First  Federal
Common  Stock held by such holder  shall be deemed to be Cash  Election  Shares.
THIS PROVISION WILL PRECLUDE A HOLDER THAT ACQUIRES  ADDITIONAL  SHARES OF FIRST
FEDERAL COMMON STOCK AND BECOMES A HOLDER OF 1% OR MORE OF SUCH SHARES AFTER THE
ELECTION FROM RECEIVING THE STOCK DISTRIBUTION.

         A detailed  description of the manner in which the Merger Consideration
will be paid to the First Federal  stockholders upon consummation of the Merger,
including the terms and  conditions  under which a portion of the  consideration
elected by the First Federal common  stockholders  will be reallocated  into the
other category of Merger Consideration is set forth below.

         As soon as practicable  after the Effective  Date, the Holding  Company
will  allocate  among the  holders of First  Federal  Common  Stock the right to
receive the Cash Distribution or the Stock  Distribution  pursuant to the Merger
Agreement as follows:

         If the number of shares of Holding  Company Common Stock  distributable
in respect of the Stock  Election  Shares is less than the number of the Minimum
Stock Consideration Shares then:

         (i)      all Stock Election  Shares will be converted into the right to
                  receive the Stock Distribution;

         (ii)     all No Election  Shares will be  converted  to Stock  Election
                  Shares (the "Additional  Stock Election Shares") provided that
                  the  aggregate  number  of Stock  Election  Shares  (including
                  Additional  Stock Election  Shares) is equal or  approximately
                  equal to the number of Maximum Stock Consideration  Shares; in
                  the event that the  conversion  of all No  Election  Shares to
                  Additional  Stock  Election  Shares would cause the  aggregate
                  number of Stock Election Shares  (including  Additional  Stock
                  Election  Shares)  to  exceed  the  number  of  Maximum  Stock
                  Consideration Shares exchanged for the Stock Distribution, the
                  Additional  Stock Election Shares shall be reduced so that the
                  aggregate   number  of  Stock   Election   Shares   (including
                  Additional  Stock  Election  Shares)  equals or  approximately
                  equals the number of Maximum Stock Consideration  Shares, with
                  the aggregate  Additional  Stock Election  Shares created upon
                  the conversion of No Election  Shares being allocated pro rata
                  to each holder of No Election  Shares in the  proportion  that
                  the total No Election  Shares of such holder bear to the total
                  number of No Election Shares of all holders;

         (iii)    in the event  that  conversion  of all No  Election  Shares to
                  Additional  Stock Election Shares pursuant to (ii) above would
                  cause the aggregate number of Stock Election Shares (including
                  Additional  Stock Election  Shares) to be less than the number
                  of Minimum Stock Consideration Shares, the Holding Company (in
                  addition to converting all No Election Shares) shall convert a
                  number of Cash Election  Shares to Stock  Election  Shares and
                  exchange  the same for the  Stock  Distribution  such that the
                  aggregate   number  of  Stock   Election   Shares   (including
                  Additional   Stock   Election   Shares)   shall  equal  or  be
                  approximately   equal  to  the   number   of   Minimum   Stock
                  Consideration Shares, with the aggregate Stock Election Shares
                  that are to be created upon the  conversion  of Cash  Election
                  Shares  being  allocated  pro  rata  to  each  holder  of Cash
                  Election Shares in the

                                      -30-

<PAGE>



                  proportion  that the total Cash Election Shares of such holder
                  bear to the  total  number  of  Cash  Election  Shares  of all
                  holders;

         (iv)     after the  allocations  set forth in (ii) and (iii) above have
                  been made, all remaining  shares of First Federal Common Stock
                  (other than Dissenting Shares) will be converted into the Cash
                  Distribution.

         If the number of shares of Holding  Company Common Stock  distributable
in respect of the Stock  Election  Shares is greater  than the number of Maximum
Stock Consideration Shares, then;

         (i)      all Cash Election Shares  (including No Election  Shares) will
                  be converted into the right to receive the Cash  Distribution;
                  and

         (ii)     the Holding Company will  reallocate the Merger  Consideration
                  payable  to each  holder  of Stock  Election  Shares  pro rata
                  (based upon the number of Stock Election  Shares owned by each
                  holder,  as compared  with the total number of Stock  Election
                  Shares  owned by all  holders)  such that the holders of Stock
                  Election  Shares will  receive,  as Stock  Distributions,  the
                  number of shares of Holding  Company Common Stock which in the
                  aggregate will be equal or approximately  equal to the Maximum
                  Stock Consideration Shares and will receive the balance of the
                  Merger   Consideration   due  to   them   in   cash   as  Cash
                  Distributions.

         First Federal common  stockholders  should  carefully  consider the tax
implications involved in electing to receive either cash, stock or a combination
of both.  Cash proceeds are  immediately  taxable while  taxation is deferred on
stock received by stockholders of First Federal in the exchange.  For a detailed
discussion  of the  federal  income tax  consequences  to First  Federal  common
stockholders,   see   "PROPOSAL   II  --  THE  MERGER  --  Federal   Income  Tax
Consequences."  Also,  First Federal  common  stockholders  should  consider the
liquidity of Holding  Company Common Stock as well as the  uncertainty as to the
future value of Holding Company Common Stock.

OPINION OF FINANCIAL ADVISOR

         First   Federal's   Board  of  Directors   retained  Hoefer  &  Arnett,
Incorporated  ("Hoefer &  Arnett")  to render  written  opinion  (the  "Fairness
Opinion") as investment  bankers as to the fairness,  from a financial  point of
view, to the Board of Directors and  shareholders  of First Federal of the terms
of the proposed sale of First Federal Common Stock at a cash price of $24.07. No
limitations  were imposed by the First Federal Board of Directors  upon Hoefer &
Arnett  with  respect  to the  investigations  made or  procedures  followed  in
rendering the Fairness Opinion.

         A copy of the  Fairness  Opinion of Hoefer & Arnett,  dated as of April
16, 1997,  which sets forth certain  assumptions  made,  matters  considered and
limits on the review undertaken by Hoefer & Arnett, is attached as an Exhibit to
this Proxy  Statement/Prospectus.  First Federal  shareholders are urged to read
the Fairness  Opinion in its entirety.  The following  summary of the procedures
and analysis performed,  and assumptions used by Hoefer & Arnett is qualified in
its  entirety  by  reference  to the  text of such  Fairness  Opinion.  Hoefer &
Arnett's Fairness Opinion is directed to First Federal's Board of Directors only
and is directed  only to the  financial  terms of the  transaction  and does not
constitute a  recommendation  to any First  Federal  shareholder  as to how such
shareholder should vote at the First Federal Shareholder Meeting.

         In arriving at its  opinion,  Hoefer & Arnett  reviewed  and  analyzed,
among other things, the following: (i) the Merger Agreement; (ii) Annual Reports
to  Shareholders  of First  Federal for the years ended  September  30, 1995 and
September  30, 1996;  (iii)  Quarterly  OTS Call reports for the quarters  ended
December 31, 1996,  and March 31, 1997;  (iv) certain other  publicly  available
financial and other information concerning First Federal; (v) publicly available
information concerning other thrifts,  banks and holding companies,  the trading
markets for their  securities  and the nature and terms of certain  other merger
transactions we believe relevant to our inquiry; and (vi) evaluations

                                      -31-

<PAGE>



and analyses  prepared and  presented to the Board of Directors of First Federal
or a committee thereof in connection with this business combination with Holding
Company.  Hoefer & Arnett held discussions with senior  management and the Board
of  Directors  of First  Federal  concerning  its past and  current  operations,
financial  condition  and  prospects,  as  well  as the  results  of  regulatory
examinations.

         Hoefer  & Arnett  reviewed  with  senior  management  and the  Board of
Directors of First Federal earnings  projections for 1997 through 2001 for First
Federal as a stand-alone entity, assuming the Merger does not occur, prepared by
First  Federal.  Certain  pro forma  financial  projections  for the years  1997
through  2001 for the  combined  entity  were  derived by Hoefer & Arnett  based
partially upon the  information  discussed  above,  as well as Hoefer & Arnett's
assessment of general economic, market and financial conditions.

         In  conducting  its review and in  arriving  at its  opinion,  Hoefer &
Arnett  relied upon and assumed the accuracy and  completeness  of the financial
and other information provided to it or publicly available,  and did not attempt
to independently verify the same. Hoefer & Arnett relied upon the management and
the  Board  of  Directors  of  First  Federal  as to the  reasonableness  of the
financial and operating forecasts, projections, and Hoefer & Arnett assumed that
such forecasts,  projections  reflect the best currently available estimates and
judgments of the management and the Board of Directors of First Federal.  Hoefer
& Arnett also  assumed,  without  independent  verification,  that the aggregate
allowances  for loan losses for First Federal are adequate to cover such losses.
Hoefer & Arnett  did not make or obtain any  evaluations  or  appraisals  of the
properties  of First  Federal,  nor did it examine  any  individual  loan credit
files. For purposes of its opinion, Hoefer & Arnett assumed that the Merger will
have the tax,  accounting  and legal  effects  described in the  Prospectus  and
relied, as to legal matters,  exclusively on counsel to First Federal, as to the
accuracy  of the  disclosures  set forth in the  Prospectus.  Hoefer &  Arnett's
opinion is limited  to the  fairness,  from a  financial  point of view,  to the
holders of the Common  Shares of First Federal of the terms of the proposed sale
of  common  stock  to  Holding  Company  and does not  address  First  Federal's
underlying business decision to proceed with the Merger.

         As  more  fully  discussed  below,  Hoefer  &  Arnett  considered  such
financial  and other  factors as Hoefer & Arnett  deemed  appropriate  under the
circumstances,  including  among others the  following:  (i) the  historical and
current financial position and results of operations of First Federal, including
interest income,  interest  expense,  net interest income,  net interest margin,
provision for loan losses,  non-interest income, non-interest expense, earnings,
dividends, internal capital generation, book value, intangible assets, return on
assets, return on shareholders' equity,  capitalization,  the amount and type of
non-performing  assets,  loan losses and the reserve for loan losses, all as set
forth in the  financial  statements  for  First  Federal;  (ii) the  assets  and
liabilities  of First  Federal,  including  the loan,  investment  and  mortgage
portfolios,  deposits,  other  liabilities,  historical  and  current  liability
sources and costs and liquidity; and (iii) the nature and terms of certain other
merger transactions involving thrifts, banks and bank holding companies.  Hoefer
& Arnett also took into account its assessment of general  economic,  market and
financial  conditions and its experience in other  transactions,  as well as its
experience  in securities  valuation  and its knowledge of the banking  industry
generally.  Hoefer & Arnett's  opinion is necessarily  based upon  conditions as
they existed and can be evaluated on the date of its opinion and the information
made available to it through that date.

         In connection with rendering its Fairness  Opinion to the First Federal
Board of Directors,  Hoefer & Arnett performed certain financial analyses, which
are  summarized  below.  Hoefer & Arnett  believes  that  its  analysis  must be
considered  as a whole and that  selecting  portions  of such  analysis  and the
factors considered therein,  without considering all factors and analysis, could
create an incomplete view of the analysis and the processes  underlying Hoefer &
Arnett's  Fairness  Opinion.  The preparation of a fairness opinion is a complex
process  involving  subjective  judgments and is not necessarily  susceptible to
partial analysis or summary description.  In its analyses,  Hoefer & Arnett made
numerous assumptions with respect to industry performance, business and economic
conditions,  and other  matters,  many of which are beyond the  control of First
Federal.  Any  estimates  contained  in  Hoefer  &  Arnett's  analyses  are  not
necessarily  indicative of future results or values,  which may be significantly
more or less favorable than such estimates.  Estimates of values of companies do
not  purport  to be  appraisals  or  necessarily  reflect  the  prices  at which
companies  or their  securities  may  actually  be sold.  None of the  financial
analyses  performed  by Hoefer & Arnett was assigned a greater  significance  by
Hoefer & Arnett than any other.

                                      -32-

<PAGE>



         The financial  forecasts and  projections of First Federal  prepared by
Hoefer & Arnett were based on  projections  provided by First Federal as well as
Hoefer & Arnett's  own  assessment  of general  economic,  market and  financial
conditions.  All such  information was reviewed with the management and Board of
Directors of First Federal.  First Federal does not publicly  disclose  internal
management  financial forecasts and projections of the type provided to Hoefer &
Arnett in connection with its review of the proposed  Merger.  The forecasts and
projections  prepared by Hoefer & Arnett were based on  numerous  variables  and
assumptions  which are  inherently  uncertain,  including,  without  limitation,
factors related to general economic and market conditions.  Accordingly,  actual
results  could vary  significantly  from those set forth in such  forecasts  and
projections.

         In order to determine  the  fairness of the  proposed  offer by Holding
Company,  Hoefer & Arnett utilized net asset value,  market value and investment
value approaches, as explained below.

         Net  asset  value  is  the  value  of the  net  equity  of a  financial
institution,  including every kind of property and value. This approach normally
assumes  liquidation  on the date of appraisal  with  recognition  of securities
gains or loses, real estate  appreciation or depreciation and any adjustments to
the loan loss  reserve,  discounts  to the loan  portfolio or changes in the net
value of other assets.  As such, it is not the best approach to use when valuing
a going concern,  because it is based on historical costs and varying accounting
methods.  Even if the assets and liabilities are adjusted to reflect  prevailing
prices and yields (which is often of limited accuracy because readily  available
data is often lacking), it still results in a liquidation value for the concern.
Furthermore,   since  this  method  does  not  take  into   account  the  values
attributable  to the  going  concern  such as the  interrelationship  among  the
company's assets,  liabilities,  customer relations,  market presence, image and
reputation,  and staff  expertise  and depth,  little weight is given to the net
asset value method of valuation.

         Market value is defined as the price,  established on an "arm's-length"
basis, at which  knowledgeable,  unrelated  buyers and sellers would agree.  The
market value is frequently  used to determine  the price of a minority  block of
stock when both the quantity and the quality of the "comparable" data are deemed
sufficient.  However, the relative thinness of the specific market for the stock
of the financial  institution  being  appraised may result in the need to review
alternative markets of comparative pricing purposes.  The "hypothetical"  market
value for a small  financial  institution  with a thin  market  for its stock is
normally  determined by  comparison  to the average price to earnings,  price to
equity and  dividend  yield of local or regional  publicly-traded  bank  issues,
adjusted for lack of marketability or liquidity.

         The market  value in  connection  with the  evaluation  of control of a
financial  institution is determined by the previous sales of banks in the state
or region. In valuing a business  enterprise,  when sufficient  comparable trade
data is available,  the market value  deserves  greater  weighting  then the net
asset value and equal or possibly greater  weighting than the investment  value.
In  analyzing  the  fair  market  value of First  Federal,  Hoefer & Arnett  has
considered  the market  approach and has evaluated  price to equity and price to
earnings  multiples  of thrifts  that were sold in 1996.  This data was obtained
from SNL Securities, L.P. and is shown on the chart on the following page.

         Hoefer & Arnett  calculated an "Adjusted Book Value" based on March 31,
1997  equity and the price to book value  multiples  paid for thrifts in 1996 at
$23.07.  Hoefer & Arnett calculated an "Adjusted  Earnings Value" based on First
Federal's  estimated 1997 earnings and the price to earnings  multiples paid for
thrifts in 1996 at $43.37.  The  financial  performance  characteristics  of the
thrifts sold in 1996 vary, sometimes  substantially from those of First Federal.
When the variance is significant for relevant performance factors, adjustment of
the values computed using price multiples is appropriate  when comparing them to
the fair market value  conclusion.  These  "Adjusted  Book Value" and  "Adjusted
Earnings  Value"  approaches are utilized in supporting the fairness of the cash
price to be offered for shares of First Federal's Common Stock.

         Hoefer & Arnett analyzed the value of the aggregate consideration to be
received in the transactions  that were announced in 1996 in relationship to the
stated  book  value and  earnings  as  compared  to the  value of the  aggregate
consideration to be received by holders of First Federal's Common Shares.


                                      -33-

<PAGE>



         Investment  value is  sometimes  referred to as the income value or the
earnings value. The investment value is frequently defined as an estimate of the
present value of future benefits.  Another popular investment value method is to
determine the level of the current  annual  benefits and then  capitalize one or
more of the benefit types using an  appropriate  capitalization  rate such as an
earnings or dividend  yield.  Using a net present value discount rate of 12%, an
acceptable discount rate considering the risk-return relationship most investors
would demand for an investment of this type as of the  valuation  date,  the net
present value of future earnings equaled $44.17.

         In order to analyze the  reasonableness  of the fair market value,  the
return on  investment is calculated to determine the return that would accrue to
a potential  buyer at the fair market value.  The return on investment  assuming
sale at the  current  average  multiple  of book value in 2001  equaled  13.75%.
Additionally, the fair market value to assets was calculated and compared to the
average purchase price to assets for thrifts sold in 1996. Based on the proposed
offer of $24.07 per share, the price to assets equaled 9.16%.  Lastly,  Hoefer &
Arnett  calculated  the net present value to fair market  value,  as it has been
recognized  that there is a  relationship  between  the net  present  value of a
community financial institution and the fair market value of a majority block of
the financial  institution's  stock.  The net present value to fair market value
ratio equaled 183.50%.

         All of the market value and  investment  value  approaches as discussed
above clearly support the fairness of the $24.07 per share offer,  therefore, we
are of the opinion that the terms of the proposed sale of First  Federal  common
stock to  Holding  Company  are fair,  from a  financial  point of view,  to the
holders of the Common Stock of First Federal.

EFFECTIVE DATE

         The Merger shall become effective at the time and on the date specified
in the  certificate  and  articles of merger to be filed with the  Secretary  of
State of  Delaware  and with the OTS (the  "Effective  Date").  Such filing will
occur only after the receipt of all requisite regulatory approvals,  approval of
the Merger Agreement by the requisite vote of First Federal stockholders and the
satisfaction or waiver of all other conditions to the Merger. The closing of the
Merger  will  occur on a date  mutually  agreed  upon by First  Federal  and the
Holding  Company.  In the absence of such agreement,  the closing shall occur on
the  tenth  business  day after  the last to occur of : (i) the  receipt  of all
requisite  regulatory  approvals and the expiration of all applicable  statutory
waiting periods;  and (ii) the requisite  approval of the Merger by stockholders
of First Federal.

FIRST FEDERAL'S STOCK OPTION AND INCENTIVE PLAN

         Unless  exercised,  each option granted under the First Federal Savings
Bank 1993 Stock  Option and  Incentive  Plan (the  "Stock  Option and  Incentive
Plan") issued and outstanding  immediately prior to the Effective Date (a "Stock
Option") will be converted  into an option to purchase  Holding  Company  Common
Stock.  The exercise  price of such  options  will be adjusted  according to the
provisions of the Stock Option and Incentive Plan.

RIGHTS OF DISSENTING STOCKHOLDERS

         If the Merger is  approved by the  required  vote at the Meeting and is
consummated, any record holder of First Federal's Common stock may require First
Federal  to pay  the  fair  or  appraised  value  of his  or her  Common  Stock,
determined as of the effective  date of the Merger (the  "Effective  Date"),  by
complying with Section 552.14 of the Office of Thrift Supervision  ("OTS") Rules
and  Regulations.  The  computation of fair or appraised  value will exclude any
element of value arising from the accomplishment or expectation of the Merger.

         To perfect the rights of a  dissenting  stockholder,  a holder of First
Federal Common Stock must:

                  (1) deliver to First Federal,  before voting on the Merger,  a
         writing identifying himself or herself and stating his or her intention
         thereby to demand appraisal of and payment for his or her shares (this

                                      -34-

<PAGE>



         demand  must be in  addition  to and  separate  from any  proxy or vote
         against the Merger by the stockholder); and

                  (2)  not vote in favor of the proposed Merger.

         Any holder of Common  Stock of First  Federal  who fails to comply with
the detailed procedures set forth in Section 552.14 may be bound by the terms of
the Merger.  Neither a vote against the approval of the Merger nor the giving of
a proxy  directing a negative vote will be  sufficient  to meet the  requirement
described  in clause (1) above.  Further,  because a proxy signed and left blank
will,  unless  revoked,  be voted FOR  approval  of the  Merger,  a  stockholder
electing to exercise rights as a dissenting  stockholder who votes by proxy must
not leave his proxy  blank,  but must vote  AGAINST  approval  of the  Merger or
ABSTAIN from voting.

         Within ten days after the effective  date of the Merger,  First Federal
must mail to each  stockholder  who has complied with the  provisions of Section
552.14  written  notice of the Effective Date of the Merger and make an offer to
pay for his or her First Federal Common Stock at a price deemed by First Federal
to be the fair value of such stock.

         If within 60 days after the Effective Date of the Merger, First Federal
and any such  stockholder do not agree as to the fair value, the stockholder may
then file a petition  with the OTS,  with a copy sent by registered or certified
mail to First Federal, demanding a determination of the fair market value of the
First Federal Common Stock held by such stockholder.  A stockholder who fails to
file such petition within the 60-day period is deemed to have accepted the terms
offered in the Merger. However, if within 60 days of the Effective Date the fair
value is agreed upon between First Federal and any  dissenting  stockholder  who
has complied with the procedures set forth in Section 552.14,  payment  therefor
shall be made within 90 days of the Effective Date.

         Within such 60-day period,  each  stockholder  demanding  appraisal and
payment for his First  Federal  Common Stock must submit to First Federal his or
her Common Stock  certificates for notation thereon that he or she is exercising
his or her  appraisal  rights.  Any  stockholder  who fails to submit his or her
certificates  for such  notation  will no longer be  entitled  to the  appraisal
rights and will be deemed to have accepted the terms of the Merger.

         The OTS will then, in the prescribed manner, appraise the First Federal
Common Stock to determine its fair market value as of the Effective  Date of the
Merger, and will direct payment of the appraised fair market value. Payment will
then be made, with interest from the Effective Date, at a rate deemed  equitable
by the OTS.

         The cost and expenses of any  proceedings in respect of the exercise of
dissenter or appraisal  rights may be apportioned  and assessed by the OTS as it
may deem equitable  against all or some of the parties.  Any stockholder who has
demanded  appraisal  rights shall  thereafter not be entitled to vote such stock
for  any  purpose  nor  be  entitled  to  the  payment  of  dividends  or  other
distributions  on the stock,  unless such  stockholder  withdraws his demand for
appraisal rights.

         At any time within 60 days after the Effective  Date,  any  stockholder
may withdraw his demand for appraisal and accept the terms of the Agreement.

         The  foregoing  summary does not purport to be a complete  statement of
the  provisions  of the  federal  regulation  relating  to rights of  dissenting
stockholders,  and is qualified in its entirety by reference to such regulation,
a copy of which is attached  hereto as Appendix B. Failure by a  stockholder  to
follow the steps required by the federal  regulation for perfecting  rights as a
dissenting  stockholder  may  result  in a loss  of such  rights.  Stockholders'
notices of intent to demand  appraisal of all payment for their shares should be
sent to: Charles Neelley,  Secretary of the Board of Directors of First Federal,
2900 Texas Avenue, Bryan, Texas 77802.


                                      -35-

<PAGE>



         In addition,  if the Bank should  abandon its plans to  consummate  the
Merger,  the right of a dissenting  stockholder to be paid the fair value of his
shares shall cease. In the event that the holders of more than 10% of the Bank's
Common Stock perfect their rights to appraisal,  First Federal may determine not
to consummate the Merger. See "-- Waiver and Amendment; Termination."

FRACTIONAL SHARES

         No certificates  representing  fractional shares of the Holding Company
will be issued upon the  surrender  for  exchange of  certificates  representing
First  Federal  Common Stock.  Fractional  shares will be rounded up to the next
whole share.

EXCHANGE OF CERTIFICATES

         At the Effective Date,  holders of certificates  formerly  representing
shares of First  Federal  Common Stock (other than shares held by First  Federal
stockholders who have exercised  appraisal rights) will cease to have any rights
as  First  Federal  stockholders  and  their  certificates   automatically  will
represent  only the right to receive the shares of Holding  Company Common Stock
or cash (or both),  as elected by the  shareholder,  into which their  shares of
First  Federal  Common Stock will have been  converted  by the Merger.  Promptly
after the Effective  Date, the Holding  Company  (acting as the exchange  agent)
will send written  instructions  and a letter of  transmittal  to each holder of
record of First Federal Common Stock (other than stockholders who have exercised
appraisal  rights),  indicating  the method for  exchanging  such holder's stock
certificates for cash in respect thereof.  HOLDERS OF FIRST FEDERAL COMMON STOCK
SHOULD NOT SEND IN THEIR CERTIFICATES  UNTIL THEY RECEIVE  INSTRUCTIONS FROM THE
HOLDING  COMPANY.  The Holding  Company,  upon receipt of such  certificates (or
affidavits of lost  certificates and indemnity  bonds) and a properly  completed
letter of transmittal, will promptly pay the holder by check.

REPRESENTATIONS AND WARRANTIES

         In the Merger  Agreement,  First  Federal and the Holding  Company have
made certain  customary  representations  to each other relating to, among other
things, the parties' respective organization,  capitalization,  qualification to
do business and compliance with applicable law, authority relative to the Merger
Agreement, the timely filing of all regulatory reports, reliability of financial
statements,  taxes, employee benefit plans, compliance, the truth or accuracy of
information  prepared and provided by them in  connection  with the Merger,  the
absence  of certain  legal  proceedings  and other  events,  including  material
adverse changes in the parties'  business,  financial  condition,  operations or
properties. For detailed information on such representations and warranties, see
the Merger Agreement attached hereto as Appendix A.

CONDITIONS TO THE MERGER

         The consummation of the Merger is conditioned upon, among other things:
(i)  approval by the OTS (and any other  applicable  regulatory  bodies) and the
stockholders  of First  Federal;  (ii) the sale of a minimum of $1.5  million of
Holding  Company Common Stock and a minimum of $3.4 million of Units required to
be sold by the Holding Company to finance the Merger; and (iii) the receipt of a
favorable opinion of counsel with respect to the matters  summarized above under
the caption "-- Federal Income Tax  Consequences." It is contemplated that these
conditions  will  be  complied  with  before  consummation  of the  Merger.  See
"--Effective  Date of the Merger." However,  the Merger Agreement  provides that
First  Federal,  the  Holding  Company and New Bank,  without  approval of their
stockholders,  may  waive  any of  the  conditions  (other  than  the  necessary
approvals of stockholders and government authorities and the consummation of the
financing required) to their respective obligations to consummate the Merger.

         Except with the specific  approval of its  stockholders,  First Federal
will  not,  subsequent  to  the  approval  of  the  Merger  by  First  Federal's
stockholders,  waive  any  condition  to the  Merger  set  forth  in the  Merger
Agreement

                                      -36-

<PAGE>



if, in the judgment of its Board of  Directors,  such waiver would be materially
adverse to First Federal or its stockholders.

         An application has been filed with the OTS for approval of the proposed
Merger.  It is  anticipated,  although  there can be no  assurance,  that  final
approval  by the OTS will be  received  before  approval  of the Merger by First
Federal's  stockholders.  By  approving  the Merger,  the  stockholders  will be
approving  compliance by First Federal and the Company with any condition  which
may be  imposed by the OTS in  connection  with its  approval  of the Merger and
which is not deemed by First Federal to be  materially  adverse to First Federal
or its stockholders.

REGULATORY APPROVAL

         The  Merger  is  subject  to the  approval  of  the  Office  of  Thrift
Supervision (the "OTS").  First Federal filed an application for approval of the
Merger with the OTS, and  anticipates  obtaining  the approval of the OTS in the
third  quarter  of 1997.  There  can be no  assurance  as to the  timing of such
approval or that the OTS will approve the Merger.

         It is a condition to the  consummation of the Merger that First Federal
and the Holding Company shall have received all applicable  regulatory approvals
and consents to consummate the Merger Agreement.  There can be no assurance that
such  approvals or consents will not contain terms,  conditions or  requirements
which cause such approval to fail to satisfy such conditions to the consummation
of the Merger.

         In  addition,  under  federal  law,  a period  of 30 days  (subject  to
reduction  to 15 days) must expire  following  approval by the OTS within  which
period the United States Department of Justice (the "Department of Justice") may
file  objections to the Merger under the federal  antitrust laws. The Department
of Justice could take such action under the antitrust laws as it deems necessary
or  desirable  in the public  interest,  including  seeking to enjoin the Merger
unless  divestiture  of an  acceptable  number of  branches  to a  competitively
suitable  purchaser  could  be  made.  While  First  Federal  believes  that the
likelihood  of such action by the  Department of Justice is remote in this case,
there can be no assurance  that the Department of Justice will not initiate such
a proceeding.

WAIVER AND AMENDMENT; TERMINATION

         Prior to the  Effective  Date,  the First  Federal and Holding  Company
Boards may extend the time for performance of any  obligations  under the Merger
Agreement,   waive  any  inaccuracies  in  the  representations  and  warranties
contained in the Merger  Agreement and waive  compliance  with any agreements or
conditions of the Merger Agreement.

         Subject  to  applicable  law,  the Merger  Agreement  may be amended by
action of First  Federal  and the Holding  Company  Boards at any time before or
after approval of the Merger  Agreement by the stockholders of First Federal and
the Holding  Company.  However,  the Merger  Agreement  may not be amended after
stockholder approval which changes the form of consideration or the value of the
consideration to be received by the common stockholders of First Federal without
the approval of the common stockholders of First Federal.

         The  Merger  Agreement  may be  terminated  at any  time  prior  to the
Effective  Date: (i) by the mutual written  consent of the Board of Directors of
First  Federal and the  Holding  Company;  (ii) by First  Federal or the Holding
Company  if there  is a final  judicial  or  regulatory  determination  that any
material provision of the Merger Agreement is illegal,  invalid or unenforceable
or  denying  any  regulatory  application  the  approval  of which is a  concern
precedent to First Federal or the Holding Company's obligations under the Merger
Agreement  (iii) if the  conditions  precedent to the  obligations  of the other
party  are  rendered  impossible  to be  satisfied  or  fulfilled;  (iv)  if the
stockholders  of First  Federal  and the  Holding  Company  fail to approve  the
Merger;  (v)  the  other  party  (First  Federal  or the  Holding  Company)  has
materially  breached any  representation,  warranty,  covenant or agreement  set
forth in the Merger  Agreement  and has  failed to or cannot in a timely  manner
rectify such breach after receiving written

                                      -37-

<PAGE>



notice of such breach; or (vi) if the Merger is not consummated by the 270th day
(360 days if there is a CRA protest).

CONDUCT OF BUSINESS OF FIRST FEDERAL PENDING THE MERGER

         The Merger Agreement contains covenants of First Federal concerning the
conduct of its business. The covenants remain in effect until the Effective Date
or until the Merger Agreement has been terminated.  They include,  among others,
an agreement  that First  Federal will (i) allow the Holding  Company  access to
certain  information  regarding  First  Federal's  business;  (ii)  operate  the
business in the ordinary course and consistent with past practices; (iii) advise
and cooperate with the Holding  Company with respect to anticipated  renewals or
extensions  of existing data  processing  service and related  agreements;  (iv)
permit the Holding Company to conduct an environmental assessment of each parcel
of First Federal's real property and, at the Holding Company's option, any other
real estate formerly owned by First Federal or First Federal's subsidiaries; and
(v) promptly seek to obtain from each employee of First Federal who, as a result
of the change of control of First Federal in the Merger, would be entitled to an
"Excess Parachute Payment" (as defined below), a mutually satisfactory amendment
to any such  agreement  to adjust or  otherwise  modify  the amount or timing of
compensation due.

         Nothing  contained in the Merger  Agreement will preclude First Federal
from  declaring  and paying cash  dividends  on First  Federal  Preferred  Stock
quarterly at a rate not to exceed  $10.00 per share in a manner,  on dates,  and
with  respect  to  record  dates  consistent  with past  practice.  The Board of
Directors  of First  Federal is under no  obligation  to pay  dividends on First
Federal  Preferred Stock, but has elected to do so since the Preferred Stock was
issued approximately four years ago.

MATERIAL AGREEMENTS RELATING TO THE MERGER AND INTERESTS OF CERTAIN PERSONS

         As of March 31, 1997, the Holding Company had received indications from
holders of 44,080 shares of First Federal Common Stock, or  approximately  18.4%
of the First Federal Common Stock  outstanding,  that such holders will exchange
their First Federal Common Stock for Holding Company Common Stock. These shares,
when exchanged for Holding  Company Common Stock,  will represent  approximately
44.1 percent of the anticipated  total assuming  250,000  outstanding  shares of
Holding Company Common Stock following the Merger and Offering.

         First Federal and the Holding Company have agreed to certain  treatment
of the Stock  Options  (See " -- First  Federal's  Stock  Option  and  Incentive
Plan").  Those individuals who hold such Stock Options and the respective amount
held are set forth in "PROPOSAL I - ELECTION OF  DIRECTORS -- Voting  Securities
and Principal Holding Thereof" below.

FEDERAL INCOME TAX CONSEQUENCES

         The  following  is a  summary  of  the  principal  federal  income  tax
consequences of the merger to holders whose shares of First Federal Common Stock
are  converted  to shares of Holding  Company  Common  Stock  and/or cash in the
merger (including pursuant to the exercise of appraisal rights).  The discussion
applies only to holders of shares of First  Federal  Common Stock in whose hands
shares of First Federal  Common Stock are capital  assets,  and may not apply to
shares of First  Federal  Common  Stock  received  pursuant  to the  exercise of
employee stock options or otherwise as compensation,  or to holders of shares of
First Federal Common Stock who are in special tax situations  (such as insurance
companies, tax-exempt organizations, or non-U.S. persons).

         THE  FEDERAL  INCOME TAX  CONSEQUENCES  SET FORTH  BELOW ARE BASED UPON
CURRENT  LAW.  BECAUSE  INDIVIDUAL   CIRCUMSTANCES  MAY  DIFFER,  THE  FOREGOING
DISCUSSION  MAY NOT APPLY TO EACH FIRST FEDERAL  STOCKHOLDER  AND EACH HOLDER OF
SHARES OF FIRST  FEDERAL  COMMON  STOCK  SHOULD  CONSULT  SUCH  HOLDER'S OWN TAX
ADVISOR TO DETERMINE  THE  APPLICABILITY  OF THE RULES  DISCUSSED  BELOW TO SUCH
STOCKHOLDER AND THE PARTICULAR TAX EFFECTS OF THE MERGER, INCLUDING THE

                                      -38-

<PAGE>



APPLICATION AND EFFECT OF FOREIGN,  STATE, LOCAL AND OTHER INCOME, AND OTHER TAX
LAWS.

         The receipt solely of shares of Holding  Company Common Stock will be a
non-taxable  transaction  for  federal  income tax  purposes  (and also may be a
non-taxable transaction under applicable foreign, state, local and other income,
and other tax laws).  Accordingly,  no gain or losses  will be  recognized  by a
First Federal  stockholder  who exchanges  shares of First Federal  Common Stock
solely for shares of Holding Company Common Stock. In general,  the adjusted tax
basis  of  the  Holding  Company  Common  Stock  received  by  a  First  Federal
stockholder  will be the same as the  adjusted  tax basis of the  First  Federal
Common Stock surrendered in exchange  therefor.  Also, the holding period of the
Holding  Company  Common  Stock  received by a First  Federal  stockholder  will
include the period during which the First Federal  Common Stock  surrendered  in
exchange therefor was held.

         A First Federal  stockholder whose shares of First Federal Common Stock
are  converted  into  shares  of  Holding  Company  Common  Stock  and cash will
recognize gain, but not loss, in the transaction for federal income tax purposes
(determined   separately  as  to  each  block  of  First  Federal  Common  Stock
exchanged).  The amount of gain recognized by the First Federal  shareholder who
receives  shares of Holding  Company Common Stock and cash will equal the lesser
of: (i) the  difference  between his or her  adjusted tax basis in the shares of
First Federal Common Stock  converted to shares of Holding  Company Common Stock
and cash and the sum of the fair  market  value  of the  shares  of the  Holding
Company Common Stock and the amount of cash received; or (ii) the amount of cash
received. In general, the adjusted tax basis of the Holding Company Common Stock
received by a First Federal  stockholder  who receives  Holding  Company  Common
Stock and cash will be the same as the adjusted  tax basis of the First  Federal
Common Stock surrendered in exchange  therefor,  decreased by the amount of cash
received and increased by the amount of gain  recognized on the exchange.  Also,
the  holding  period of the Holding  Company  Common  Stock  received by a First
Federal  stockholder  will  include the period  during  which the First  Federal
Common Stock surrendered in exchange therefor was held.

         The receipt  solely of cash for shares of First  Federal  Common  Stock
pursuant to the Merger (including  pursuant to the exercise of appraisal rights)
will be a taxable transaction for federal income tax purposes (and also may be a
taxable transaction under applicable foreign,  state, local and other income and
other tax laws). In general, for federal income tax purposes, a holder of shares
of  First  Federal  Common  Stock  will  recognize  gain  or loss  equal  to the
difference  between his or her adjusted tax basis in the shares of First Federal
Common  Stock  converted  to cash in the Merger and the amount of cash  received
therefor. Gain or loss must be determined separately for each block of shares of
First Federal Common Stock (i.e.,  shares of First Federal Common Stock acquired
at the same cost in a single transaction)  converted to cash in the Merger. Such
gain or loss will be capital gain or loss and will be long-term gain or loss if,
on the date of the Merger,  the shares of First  Federal  Common Stock were held
for more than 1 year. With respect to stockholders  exercising appraisal rights,
amounts,  if any,  that are or are deemed to be interest for federal  income tax
purposes will be taxed as ordinary income.

         Payments  in  connection  with the  Merger  may be  subject  to "backup
withholding"  at a rate  of  31%.  Backup  withholding  generally  applies  if a
stockholder  (i)  fails to  furnish  to the  exchange  agent  his or her  social
security number or taxpayer  identification  number  ("TIN"),  (ii) furnishes an
incorrect TIN, (iii) fails properly to include a reportable interest or dividend
payment on such  stockholder's  federal income tax return, or (iv) under certain
circumstances, fails to provide a certified statement, signed under penalties of
perjury,  that the TIN provided is such  stockholder's  correct  number and that
such stockholder is not subject to backup withholding. Backup withholding is not
an  additional  tax but merely an advance  payment  that may be  refunded to the
extent it  results in an  overpayment  of tax.  Certain  persons  generally  are
entitled  to  exemption  from backup  withholding,  including  corporations  and
financial  institutions.  Certain penalties apply for failure to furnish correct
information  and for  failure to include  reportable  payments  in income.  Each
stockholder  should consult with his or her own tax advisor as to  qualification
for exemption  from backup  withholding  and the  procedure  for obtaining  such
exemption.


                                      -39-

<PAGE>



ACCOUNTING TREATMENT

         The proposed  transaction will be accounted for as a leveraged buy-out,
with the common stock of the directors and executive officers contributed to the
Holding  Company  recorded  at its  carrying  value.  The  assets  acquired  and
liabilities  assumed in the  acquisition  for the  remainder of the Bank will be
recorded at their  estimated fair values,  with the excess of the purchase price
over the net fair value  recorded as goodwill.  The new basis of accounting  for
the  purchased  portion  of the  transaction  will be  recorded  on the  Holding
Company's  books.  The equity,  assets and  liabilities  at the Bank will remain
unchanged.  The equity of the Holding  Company will be the carrying value of the
directors  and executive  officers'  interest in First Federal plus the value of
the new shares issued, net of offering  expenses.  It is estimated that goodwill
and deposit  intangibles of approximately  $589,000 and $969,000,  respectively,
will be recorded on the Holding Company's books.

COMPARISON OF STOCKHOLDER RIGHTS

         Various features of the Certificate of Incorporation  and Bylaws of the
Holding  Company  differ from those of First Federal.  The following  discussion
does not purport to be a complete  statement of such  differences but summarizes
the differences that are deemed by First Federal to be material.  For additional
information,  reference  is made to the  Certificate  of  Incorporation  and the
Bylaws of the Holding Company and the Charter and Bylaws of First Federal,  each
of which may be obtained by stockholders  upon written request to the Secretary,
First Federal Savings Bank, 2900 Texas Avenue, Bryan, Texas 77802.

         Choice of Delaware  Law. For many years  Delaware has followed a policy
of encouraging  incorporation  in that state. In furtherance of that policy,  it
has  adopted  comprehensive,  modern  and  flexible  corporate  laws  which  are
periodically  updated and revised to meet changing  business needs. As a result,
many major  corporations,  including a number of the largest and most successful
enterprises,   choose  Delaware  for  their  domicile.   Because  of  Delaware's
significance as the state of incorporation for many major domestic corporations,
the  Delaware  judiciary  has  become  particularly  familiar  with  matters  of
corporate law and a substantial body of court decisions has developed construing
Delaware law. As a consequence,  Delaware corporate law has been interpreted and
explained in a number of significant court decisions,  which may provide greater
predictability with respect to the Holding Company's corporate legal affairs.

         Issuance of  Additional  Capital  Stock.  First  Federal has  3,000,000
shares of  authorized  common stock and 1,000,000  shares of  authorized  serial
preferred  stock,  of which  239,612  shares of common  stock  were  issued  and
outstanding as of March 31, 1997.  Under First Federal's  Charter,  no shares of
capital stock may be issued,  unless their issuance or the plan under which they
would be  issued  receives  stockholder  approval,  directly  or  indirectly  to
officers,  directors or controlling  persons of the Bank other than as part of a
general  public  offering or as  qualifying  shares to a  director.  Stockholder
approval under First Federal's  Charter would require the affirmative  vote of a
majority of the total votes eligible to be cast.

         The Holding Company's Certificate of Incorporation authorizes 3,000,000
shares of common  stock and  1,000,000  shares of preferred  stock,  issuable in
series,  which may  generally  be  issued  by  action of the Board of  Directors
without stockholder approval.

         Amendment  of  Governing  Instruments.  Amendments  to First  Federal's
Charter must be  preliminarily  approved by the OTS, and First  Federal's  Bylaw
amendments are required to be consistent  with Preferred  Stock OTS  regulations
governing  permitted  Bylaw  provisions.  Amendments  to the  Holding  Company's
Certificate of Incorporation and Bylaws are not subject to OTS approval.

         Transactions  With Affiliates.  First Federal,  as a  federally-insured
thrift,  is  subject  to  certain  restrictions,   limitations,  conditions  and
prohibitions  with  respect  to  transactions   with  directors,   officers  and
affiliated  persons.  These include,  but are not limited to,  limitations  upon
deposit relationships, loan services, loan procurements, and

                                      -40-

<PAGE>



restrictions on loans and investments.  These requirements and restrictions will
continue to apply to First Federal following the Merger.

         Under  Delaware law, no contract or  transaction  between a corporation
and  one or  more  of  its  directors  or  between  a  corporation  and  another
organization  in which one or more of its  directors is a director or officer or
is  financially  interested  shall be void or voidable  solely for this  reason,
provided  that  the  material  facts  of the  relationship  of the  party to the
transaction  are  disclosed and the contract or  transaction  is authorized by a
majority of the  disinterested  directors  or by a majority of the  stockholders
entitled  to vote  or,  at the  time  of such  authorization,  the  contract  or
transaction was fair and reasonable to the corporation.

         Additionally,  the Holding  Company will be subject to certain  federal
regulations  relating to transactions  between insured thrift  institutions  and
their holding company.

         Number of Directors.  First Federal's Charter sets a range of number of
directors  at a minimum of seven and a maximum  of  fifteen,  while the  Holding
Company's  Certificate  of  Incorporation  provides that the number of directors
shall be fixed by the Board of Directors  pursuant to a resolution  adopted by a
majority of the whole board.  Under Delaware law, the Holding  Company must have
at least one director, but no maximum number is specified.

         Appraisal Rights.  Holders of First Federal's Common Stock have certain
dissenter and appraisal rights for certain mergers,  consolidations  or sales of
assets,  including the right to demand payment of the fair or appraised value of
their  shares.  These rights do not apply to certain  transactions  (such as the
proposed  Merger)  if First  Federal's  Common  Stock is  listed  on a  national
securities exchange or quoted on the Nasdaq-NMS and stockholders are required to
accept only  "qualified"  consideration  (i.e.,  cash and/or  stock  listed on a
national securities exchange or quoted on the Nasdaq-NMS). The Holding Company's
Common Stock will not be listed on the Nasdaq-NMS.

         Holders of the  Holding  Company  Common  Stock  would  have  generally
similar  dissenter  and  appraisal  rights for any plan of  corporate  merger or
consolidation.   Delaware  law   provides   that  unless  the   certificate   of
incorporation  of the corporation  otherwise  provides,  no appraisal rights are
accorded  to  stockholders   of  any   corporation   involved  in  a  merger  or
consolidation if their stock is registered on a national  securities exchange or
held  of  record  by  more  than  2,000  stockholders  or to  stockholders  of a
constituent  corporation  surviving  a merger if the merger does not require the
approval of such  stockholders,  except that  appraisal  rights are  provided to
stockholders  of a  constituent  corporation  if they are  required to accept as
consideration  anything  other  than (i)  stock of the  surviving  or  resulting
corporation,  (ii) stock registered on a national  exchange or held of record by
more than 2,000  stockholders,  (iii) cash in lieu of fractional shares, or (iv)
any  combination  of cash and  stock of the  types  described  in the  foregoing
clauses (i) and (ii). However,  under Delaware law these dissenter and appraisal
rights do not exist with respect to sale of assets transactions.

         Reports to  Stockholders.  First Federal is required to transmit  proxy
materials   and  annual   reports   containing   financial   statements  to  its
stockholders.  Following the Merger,  these  obligations  will be assumed by the
Holding  Company,  which  will  transmit  proxy  materials  and  annual  reports
containing  financial  statements to its stockholders and will file with the SEC
periodic  reports,  which will be available  for public  inspection,  to provide
current financial and other information about the Holding Company.

         Liability and  Indemnification  of Directors,  Officers and  Employees.
Federal  regulations  require the  indemnification of certain costs and expenses
and judgment  liability  for any action  brought or  threatened by reason of the
fact that a person is or was a director,  officer or employee of First  Federal.
Such   indemnification   is  authorized,   subject  to  certain  conditions  and
limitations,  including  the  requirement  that such action  results in either a
final judgment on the merits in favor of the indemnitee or a judgment not on the
merits  or  settlement  as to which  the  majority  of the  Board  of  Directors
determines  that such  indemnitee was acting in good faith within what he or she
was  reasonably  entitled to believe,  under the  circumstances,  was within the
scope of his or her employment or authority and was acting for a purpose that he
or she was reasonably entitled to believe, under the circumstances,

                                      -41-

<PAGE>



was in the best interests of First Federal or its  stockholders and after notice
to, and without  objection  by, the OTS.  First Federal has insurance to protect
its officers, directors,  employees and the Bank itself from potential liability
expenses and other costs arising from such claims.  No such insurance,  however,
may be  provided  for losses  incurred as a  consequence  of willful or criminal
conduct.

         Delaware law provides corporations with broad  indemnification  powers.
Such powers include the ability to provide forms of  indemnification in addition
to  the  type  of  indemnification  set  forth  in  the  Delaware  statute.  The
Certificate  of  Incorporation  of the  Holding  Company  authorizes  rights  of
indemnification  that are broader than those  applicable to First Federal and do
not require any notice or right of objection to be afforded the OTS. The Holding
Company's  Certificate  of  Incorporation  provides  that a  director,  officer,
employee or agent of the  Holding  Company or of any  Subsidiary,  or any person
serving  in such  capacity  at the  request  of the  Holding  Company  shall  be
indemnified by the Holding Company from and against expenses,  judgments, fines,
settlements  and other amounts  actually and  reasonably  incurred in connection
with a  threatened,  pending  or  completed  suit  or  proceeding,  including  a
proceeding  by or on behalf of the  Holding  Company,  in which  such  person is
involved due to such person's position with the Holding Company, provided that a
determination has been made that such person acted in good faith and in a manner
that such  person  reasonably  believed  to be in, or not  opposed  to, the best
interests of the Holding Company and in the case of a criminal proceeding,  such
person  had  no  reason  to  believe  his  or  her  conduct  was  unlawful.  The
determination that indemnification is proper shall be made by a majority vote of
a quorum of directors who were not parties to such  proceedings,  or if a quorum
cannot  be  obtained  or such a quorum  so  directs,  by a  written  opinion  of
independent legal counsel or by stockholders.  Expenses incurred in defending or
investigating  a  threatened  or pending suit or  proceeding  may be paid by the
Holding  Company in advance of the final  disposition of such suit or proceeding
upon  receipt  of an  undertaking  by or on behalf of such  person to repay such
amount if it shall  ultimately be  determined  that he or she is not entitled to
indemnification by the Holding Company.

         The Holding  Company  intends to purchase  insurance (if  available) to
protect its officers,  directors and employees. If the Holding Company does not,
or is not able to, purchase such insurance, or to the extent that such insurance
is inadequate,  the Holding Company will be required to fund any amount that may
ultimately be paid under the indemnification  provision.  The Board of Directors
of the Holding Company has not considered whether the Holding Company will enter
into  indemnification   agreements  with  its  directors.   Notwithstanding  the
foregoing,  indemnification  for liability under the federal securities laws may
be considered  void as against public policy.  The provisions in the Certificate
of Incorporation regarding  indemnification and limitation of liability may only
be amended or repealed by the  affirmative  vote of the holders of 80 percent of
the votes eligible to be cast at a legal meeting of stockholders.

         Under Delaware law, each director owes certain  fiduciary duties to the
corporation and to its stockholders.  These duties include a duty of loyalty and
a duty of care.  Applicable  decisional  law  requires  not only that a director
refrain from fraud, bad faith,  self-dealing and transactions involving material
conflicts of interest (the duty of loyalty), but also that the director exercise
his or her business  judgment on an informed basis (the duty of care).  Delaware
law permits the  inclusion in the  certificate  of  incorporation  of a Delaware
corporation  of a  provision  limiting or  eliminating  the  potential  monetary
liability of directors to the  corporation or its  stockholders by reason of any
failure  to  perform  their  fiduciary  duty as  directors,  subject  to certain
important  exceptions  which are  reflected  in Article  Twelfth of the  Holding
Company's  Certificate of Incorporation  and discussed  below.  Subject to these
exceptions,  this section would relieve  directors  (but not officers) from such
personal liability, including liability for any breach of the duty of care which
involves  gross  negligence  in the  performance  of such  duty  in the  various
contexts in which directors are called upon to act,  including  consideration of
proposed mergers or other business combinations.

         As provided in the Delaware statute, the Holding Company's  Certificate
of  Incorporation  eliminates  a  director's  personal  liability to the Holding
Company or its stockholders for monetary damages for breach of fiduciary duty as
a director,  except for liability (i) for any breach of the  director's  duty of
loyalty to the Holding Company or its  stockholders,  (ii) for acts or omissions
not in good faith or which involve intentional misconduct

                                      -42-

<PAGE>



or a knowing  violation of law, (iii) under Section 174 of the Delaware  General
Corporation  Law, or (iv) for any transaction from which the director derived an
improper  personal  benefit.  This provision does not affect the availability of
equitable  remedies,  such as an  injunction  or  rescission,  for a  breach  of
fiduciary duty.

         First  Federal has not received  notice of any suit or proceeding as to
which this  provision  could  have the  effect of  reducing  the  likelihood  of
derivative litigation against directors in the future. This proposition also may
discourage or deter  stockholders  from bringing a lawsuit against directors for
breach of their  fiduciary duty or gross  negligence even though such an action,
if  successful,  might result in a judgment in favor of the Holding  Company and
its stockholders.

         Since these provisions  limit the potential  liability of directors and
provide for  indemnification of directors,  and the Certificate of Incorporation
requires  a 80  percent  vote  of  the  total  votes  eligible  to  be  cast  by
stockholders to amend, alter or repeal these provisions, it should be noted that
the Board of Directors has an interest in and may benefit from these provisions.
The Board is nevertheless of the view that the advantages of these provisions in
encouraging  qualified  persons to serve and to  exercise  their  best  judgment
without  concern for  personal  monetary  liability  significantly  outweigh the
potential disadvantages.

         Preemptive  Rights.  The  certificate of  incorporation  of the Holding
Company provides that shareholders shall have preemptive rights.

         Voting  Rights.  All voting  rights are vested in the  holders of First
Federal Common Stock,  each share being  entitled to one vote.  Upon the Merger,
holders of  Holding  Company  Common  Stock  will have the same  voting  rights.
Neither  First  Federal's  Charter  nor the  Holding  Company's  Certificate  of
Incorporation permits cumulative voting for the election of directors.

         First Federal may, in general, effect a merger or consolidation or sale
of all or  substantially  all of its  assets,  if  approved  by the  holders  of
two-thirds  (or a majority in the case of certain  transactions  with an interim
institution) of the outstanding First Federal Common Stock.  Under Delaware law,
the  Holding   Company  will  be  able  to  merge  or  consolidate   with  other
corporations,  or sell all or substantially all of its assets, with the approval
of the holders of a majority of its outstanding Holding Company Common Stock.

         The Holding  Company Common Stock,  like that of First Federal,  has no
redemption,  sinking fund or conversion  privileges,  and will be fully paid and
non-assessable.

         Legal  Investments.  Under  the laws of some  jurisdictions,  shares of
Holding  Company  Common  Stock  may  not  be  legal   investments  for  certain
institutions and  fiduciaries,  whereas shares of First Federal Common Stock are
more likely to be. For example,  under the laws of some  jurisdictions,  certain
pension funds may not be permitted to invest in common stock or other securities
of thrift institution  holding  companies.  Stockholders of First Federal should
consult  their   personal   advisors  or  plan   administrators   regarding  the
permissibility  under  state law of  investment  in the Holding  Company  Common
Stock.

         Continuation of Certain Provisions.  The Holding Company's  Certificate
of Incorporation  will continue certain  provisions  already  contained in First
Federal's  Charter  or  Bylaws.  Certain of these  provisions,  including  those
restricting  removal  of  directors,  could be deemed  to have an  anti-takeover
effect and to render more  difficult  the removal of  management.  As  described
elsewhere in this Joint Proxy  Statement/Prospectus,  First Federal's 1993 Stock
Option and Incentive  Plan would also provide or accelerate  benefits in certain
events involving a change of control or takeover attempt.

         Certain  regulatory  provisions  may  also  have a  takeover  defensive
effect. OTS regulations  generally require persons who intend to acquire control
of a federally-insured capital stock savings institution to give 60-days' prior

                                      -43-

<PAGE>



written  notice to the OTS.  OTS  regulations  also  require  prior OTS approval
before any company may acquire control of savings institution.

         Limitations on Action by  Stockholders.  Under First Federal's  Charter
and Bylaws,  special  meetings  may be called  upon the  written  request of the
holders of not less than one-tenth of all the  outstanding  capital stock of the
Bank entitled to vote at the meeting.  Under Delaware law,  special  meetings of
stockholders may be called only by the board of directors or by any other person
authorized  to do  so  in  the  certificate  of  incorporation  or  bylaws.  The
Certificate  of  Incorporation  of the Holding  Company  provides that a special
meeting  of  stockholders  may be  called  only by a  majority  of the  Board of
Directors.

         The  stockholders  of First Federal may presently take action without a
meeting with the written consent of all the holders of the common stock entitled
to vote on such matters approving such action.  The Certificate of Incorporation
of the Holding Company  provides that its stockholders may act only at an annual
or special meeting.

         Amendment to Certificate of Incorporation and Bylaws. Amendments to the
Holding Company's  Certificate of Incorporation  must be approved by the Holding
Company's Board of Directors and also by a majority of the outstanding shares of
the Holding Company's voting stock, provided, however, that approval by at least
80% of the outstanding voting stock is generally required for certain provisions
(i.e.,  provisions relating to number,  classification,  election and removal of
directors;  amendment of bylaws; call of special stockholder meetings;  director
liability;  power of  indemnification;  and amendments to provisions relating to
the foregoing in the certificate of incorporation).

         The bylaws may be amended by a majority  vote of the Board of Directors
or the affirmative  vote of at least 80% of the total votes eligible to be voted
at a duly constituted meeting of stockholders.

         Purpose  and  Takeover  Defensive  Effects  of  the  Holding  Company's
Certificate of Incorporation and Bylaws. The Board of Directors of First Federal
believes  that the  provisions  described  above are prudent and will reduce the
Holding   Company's   vulnerability  to  takeover  attempts  and  certain  other
transactions  which have not been  negotiated  with and approved by its Board of
Directors.  The Board of Directors  believes  these  provisions  are in the best
interest of First Federal and of the Holding  Company and its  stockholders.  In
the judgment of the Board of Directors,  the Holding  Company's Board will be in
the best  position to  determine  the true value of the  Holding  Company and to
negotiate  more  effectively  for  what  may be in  the  best  interests  of its
stockholders.  Accordingly,  the Board of Directors  believes  that it is in the
best  interests  of the  Holding  Company  and its  stockholders  to encour  age
potential  acquirors  to negotiate  directly  with the Board of Directors of the
Holding Company and that these  provisions will encourage such  negotiations and
discourage  hostile  takeover  attempts.  It is also  the  view of the  Board of
Directors that these provisions  should not discourage  persons from proposing a
merger  or other  transaction  at  prices  reflective  of the true  value of the
Holding Company and which is in the best interests of all stockholders.

         Attempts  to  take  over  financial   institutions  and  their  holding
companies have become increasingly common. Takeover attempts which have not been
negotiated  with and approved by the Board of Directors  present to stockholders
the risk of a takeover on terms which may be less favorable than might otherwise
be  available.  A transaction  which is negotiated  and approved by the Board of
Directors,  on the other hand,  can be carefully  planned and  undertaken  at an
opportune time in order to obtain maximum value for the Holding  Company and its
stockholders, with due consideration given to matters such as the management and
business of the acquiring  corporation and maximum strategic  development of the
Holding Company's assets.

         An unsolicited takeover proposal can seriously disrupt the business and
management of a corporation and cause it great expense.  Although a tender offer
or  other  takeover  attempt  may be made at a price  substantially  above  then
current market  prices,  such offers are sometimes made for less than all of the
outstanding  shares  of a  target  company.  As a  result,  stockholders  may be
presented with the alternative of partially  liquidating  their  investment at a
time that may be disadvantageous, or retaining their investment in an enterprise
which is under

                                      -44-

<PAGE>



different  management  and whose  objectives  may not be similar to those of the
remaining stockholders.  The concentration of control, which could result from a
tender offer or other takeover attempt, could also deprive the Holding Company's
remaining  stockholders of the benefits of certain protective  provisions of the
Exchange  Act,  if the number of  beneficial  owners  becomes  less than the 300
required for Exchange Act registration.

         Despite the belief of First  Federal and the Holding  Company as to the
benefits  to  stockholders  of  these   provisions  of  the  Holding   Company's
Certificate  of  Incorporation  and bylaws,  these  provisions may also have the
effect of discouraging a future takeover  attempt which would not be approved by
the Holding  Company's Board,  but pursuant to which  stockholders may receive a
substantial  premium for their  shares over then  current  market  prices.  As a
result,   these  provisions  may  prevent   stockholders  who  might  desire  to
participate  in such a  transaction  from doing so even if such  transaction  is
favored by a majority of the Holding  Company's  stockholders.  Such  provisions
will also render the removal of the Holding  Company's Board of Directors and of
management  more  difficult.  The  Board  will  enforce  the  voting  limitation
provisions  of the  Certificate  of  Incorporation  in proxy  solicitations  and
accordingly  could utilize these provisions to defeat proposals that are favored
by a majority of the stockholders.  The Boards of Directors of First Federal and
the  Holding  Company,  however,  have  concluded  that the  potential  benefits
outweigh the possible disadvantages.

         Pursuant to  applicable  law,  at any annual or special  meeting of its
stockholders,  the  Holding  Company  may adopt  additional  charter  provisions
regarding the acquisition of its equity  securities that would be permitted to a
Delaware  corporation.  The Holding  Company and First  Federal do not presently
intend to propose the adoption of further restrictions on the acquisition of the
Holding Company's equity securities.

OTHER RESTRICTIONS ON ACQUISITIONS OF STOCK

         Delaware  Anti-Takeover  Statute.  The Delaware General Corporation Law
(the "DGCL")  provides that buyers who acquire more than 15% of the  outstanding
stock of a Delaware  corporation,  such as the Holding  Company,  are prohibited
from completing a hostile takeover of such corporation for three years. However,
the  takeover  can be  completed  if (i)  the  buyer,  while  acquiring  the 15%
interest,  acquires at least 85% of the corporation's outstanding stock (the 85%
requirement  excludes shares held by directors who are also officers and certain
shares held under employee stock plans), or (ii) the takeover is approved by the
target  corporation's  board  of  directors  and  two-thirds  of the  shares  of
outstanding stock of the corporation (excluding shares held by the bidder).

         However,  these  provisions  of the  DGCL  do  not  apply  to  Delaware
corporations with less than 2,000 stockholders or which do not have voting stock
listed on a national exchange or listed for quotation with a registered national
securities association.  If this statute were applicable to the Holding Company,
the Holding Company could exempt itself from the  requirements of the statute by
adopting an amendment to its Certificate of Incorporation or Bylaws electing not
to be governed by this  provision.  At the present time,  the Board of Directors
does not intend to propose any such amendment.

         Federal Regulation.  Federal law provides that no company, "directly or
indirectly or acting in concert with one or more persons, or through one or more
subsidiaries,  or through one or more  transactions," may acquire "control" of a
savings  association at any time except upon  application and the prior approval
of the OTS. In addition,  Federal  regulations  require that, prior to obtaining
control of a savings association,  a person, other than a company,  must give 60
days'  prior  notice  to the OTS and  have  received  no OTS  objection  to such
acquisition  of control.  Any  company  that  acquires  such  control  becomes a
"savings and loan holding  company"  subject to  registration,  examination  and
regulation as a savings and loan holding company.  Under federal law (as well as
the regulations referred to below) the term "savings association" includes state
and  federally  chartered  SAIF-insured  institutions  and  federally  chartered
savings banks whose  accounts are insured by the FDIC's Bank  Insurance Fund and
holding companies thereof.


                                      -45-

<PAGE>



         Control,  as defined  under  federal law, in general  means  ownership,
control  of or holding  irrevocable  proxies  representing  more than 25% of any
class of voting  stock,  control in any manner of the  election of a majority of
the savings  association's  directors,  or a  determination  by the OTS that the
acquiror  has the power to direct,  or  directly  or  indirectly  to  exercise a
controlling  influence  over,  the  management  or policies of the  institution.
Acquisition  of more  than 10% of any class of a  savings  association's  voting
stock,  if the acquiror also is subject to any one of eight  "control  factors,"
constitutes a rebuttable  determination of control under the  regulations.  Such
control factors include the acquiror being one of the two largest  stockholders.
The  determination of control may be rebutted by submission to the OTS, prior to
the  acquisition  of stock or the occurrence of any other  circumstances  giving
rise to such determination, of a statement setting forth facts and circumstances
which  would  support a finding  that no  control  relationship  will  exist and
containing  certain  undertakings.  The  regulations  provide  that  persons  or
companies which acquire beneficial  ownership exceeding 10% or more of any class
of a savings association's stock must file with the OTS a certification that the
holder is not in control of such  institution,  is not  subject to a  rebuttable
determination  of  control  and will  take no  action  which  would  result in a
determination or rebuttable  determination of control without prior notice to or
approval of the OTS, as applicable.  These federal regulations can make a change
in control more difficult, even if desired by the holders of the majority of the
shares of the stock. See "General Information -- Voting Securities and Principal
Holders Thereof."

RISK FACTORS ASSOCIATED WITH THE HOLDING COMPANY

         Ownership of the Holding Company Common Stock involves a high degree of
risk. In analyzing  your election,  the following  risk factors,  in addition to
those  factors  discussed  elsewhere  in this Joint Proxy  Statement/Prospectus,
should be considered. The cautionary statements set forth below and elsewhere in
this  Prospectus  should  be read as  accompanying  forward  looking  statements
included under "Management's  Discussion and Analysis of Financial Condition and
Results of Operations,"  "Business" and elsewhere herein. The risks described in
the statements set forth below could cause the Holding  Company's and the Bank's
results  to differ  materially  from those  expressed  in or  indicated  by such
forward-looking statements.

         Noninterest  Expense.  In accordance with its  restructuring  strategy,
First Federal has in recent years  incurred  above average  noninterest  expense
levels,  due primarily to expenses related to its recent transition into current
full service retail banking.  First  Federal's Board of Directors  believes that
expenses have been incurred for data processing,  equipment, drive-in facilities
and  personnel  required  for  full-service  retail  banking,  and  that  future
additions to its  noninterest  expenses (as a percentage of average assets) will
be modest.  Moreover,  management  believes  that First Federal is positioned to
achieve  significant  growth  without   substantial   increases  in  noninterest
expenses.

         In this regard, during the six months ended March 31, 1997 net interest
income exceeded  noninterest  expense.  See  "Management's  Discussion of Recent
Results." However, there can be no assurance that future operating income levels
will  improve  or that  First  Federal  will be able to record net income in the
future.  See  "Management's  Discussion and Analysis of Financial  Condition and
Results of Operations."

         Adequacy of Loan Loss Allowance.  Management and the Board of Directors
of First Federal  regularly  review First Federal's loan portfolio and determine
whether the allowance  established  for loan losses is adequate.  In making this
evaluation, management and the Board of Directors consider, among other matters,
the fair value of the underlying  collateral,  economic  conditions,  historical
loan loss experience and other factors that warrant recognition in providing for
an adequate loan loss allowance.  Because future events affecting  borrowers and
loan collateral  cannot be predicted with any degree of certainty,  there can be
no absolute assurance that existing  allowances are adequate or that substantial
increases to  allowances  will not be  necessary  should the quality of any loan
deteriorate  as a  result  of the  factors  discussed  above.  There  is also no
assurance that First  Federal's loss  allowances will be adequate to cover costs
and losses in connection with any  foreclosures or  repossessions.  Increases in
allowances, if necessary, are most probable in connection with the nonperforming
assets and other  loans of concern  discussed  in this  Prospectus.  When future
examinations are conducted by the OTS or the FDIC, the

                                      -46-

<PAGE>



examiners may require First Federal to provide for higher loan loss  allowances.
See "Business -Loan  Delinquencies;  Nonperforming Assets and Classified Assets"
and "Regulation - Federal Regulation of Thrift Institutions."

         Offering Price of Holding Company Common Stock Arbitrarily  Determined.
In order to finance the purchase for cash of the First Federal  Common Stock not
exchanged for Holding  Company Common Stock pursuant to the Merger,  the Holding
Company is offering for sale the Holding Company Common Stock and the Units. The
price of the Holding  Company Common Stock has been  arbitrarily  established by
the Board of  Directors  of the Holding  Company in  consultation  with Hoefer &
Arnett  and  does  not  necessarily  bear any  relationship  to any  established
investment criteria of value such as book value,  earnings or assets,  including
the intrinsic  value, if any, of the Holding Company or First Federal's  deposit
base and its more than 30-year old franchise.

         Reliance on Chief Executive Officer.  The successful operation of First
Federal depends heavily upon the active  involvement of First Federal's  current
President and Chief Executive  Officer,  J. Stanley Stephen,  age 64, whose loss
could have an adverse effect on the Company.  Mr. Stephen has been President and
Chief Executive Officer of First Federal since 1991. First Federal currently has
no plans to purchase  "key-man"  life  insurance  with  respect to Mr.  Stephen;
however, it has recently entered into an employment and supplemental  retirement
agreement  with Mr.  Stephen  wherein  he agrees to work  full-time  with  First
Federal for at least the next five years and will  contribute over the next five
years  one-half  of the  monthly  cost to  First  Federal  for his  supplemental
retirement. See "Management of First Federal - Employment Agreements."

         Dilution.  Upon completion of the Offering,  there will be an immediate
and  substantial  dilution of the net tangible book value of the Holding Company
Common Stock from the public  offering  price.  This  dilution  results from the
payment  of a premium  paid as part of the  merger  consideration  and  expenses
incurred in connection with the Offering.  As of March 31, 1997 the net tangible
book value per common share of First Federal was  approximately  $6.17 per share
(adjusted  for the  Exchange  Ratio of First  Federal  Common  Stock for Holding
Company  Common  Stock).  After giving  effect to the receipt of the minimum net
proceeds  of the  Offering,  and  assuming  the payment of  $4,326,000  to First
Federal  shareholders  who may elect to receive cash in the Merger  (equating to
75% of the First Federal  Holding  Company  Common Stock  outstanding),  the net
tangible book value would be $3.36 per share of Holding  Company Common Stock as
of March 31, 1997. As a result of the assumptions stated above,  investors would
suffer a dilution of $6.64 per share of Holding  Company  Common  Stock from the
offering  price of $10.00 as of March 31,  1997 based on the  minimum  amount of
Holding Company Common Stock sold pursuant to the Offering.

         Dividends.  Initially, it is not expected that the Holding Company will
pay cash dividends on the Holding  Company Common Stock.  Indeed,  First Federal
has paid only stock dividends and not cash dividends on the First Federal Common
Stock  previously  sold in 1992.  Accordingly,  any investor who anticipates the
need for current cash  dividends  from this  investment  should not purchase any
shares of Holding  Company Common Stock offered.  The declaration and payment of
future cash dividends will be subject to, among other things, the level of First
Federal's regulatory capital relative to its capital  requirements,  the Holding
Company's and First Federal's then current and projected  consolidated operating
results, financial condition,  regulatory restrictions,  future growth plans and
other  factors the Board deems  relevant.  First Federal is required to pay cash
dividends of $88,000 per year on its  outstanding  preferred  stock prior to any
dividends  being  paid to the  Holding  Company.  The  Holding  Company  will be
prohibited  from  paying  dividends  on junior  securities  such as the  Holding
Company Common Stock unless all interest payments with respect to the Debentures
have been made.  There can be no assurance that the Holding Company will be able
to pay  dividends or, if dividends  are  permitted,  that the Board of Directors
will determine to pay dividends on the Holding Company Common Stock. See "Market
and Dividend Information."


                                      -47-

<PAGE>



         Interest Rate Risk.  First Federal's  profitability,  like that of many
financial  institutions,  is  dependent  to a large extent upon its net interest
income,  which is the  difference  or "spread"  between the interest it earns on
interest-earning assets, such as loans and, to a much lesser extent,  securities
and the interest it pays on interest-bearing  liabilities,  such as deposits and
borrowings. As a result, First Federal's profitability may be adversely affected
by rapid changes in interest rates. First Federal generally attempts to maximize
net  interest  income by achieving a positive  interest  rate spread that can be
sustained  during  fluctuations  in  prevailing  interest  rates.  First Federal
believes  its  policies are designed to reduce the impact of changes in interest
rates on its net interest  income by  maintaining a favorable  match between the
maturities   or   repricing   dates   of   its   interest-earning   assets   and
interest-bearing  liabilities.  First  Federal has  implemented  these  policies
generally  by selling  its  long-term  fixed-rate  mortgage  loan  originations,
retaining its  adjustable-rate  and balloon  mortgage loans, and originating and
retaining its short-term consumer loans.

         No Prior Market for Holding Company Common Stock; Potential Illiquidity
of Holding  Company Common Stock.  The Holding  Company has never issued capital
stock to the  public  and,  consequently,  there is no  existing  market for the
Holding  Company  Common  Stock.  Although  the  Holding  Company  has  received
preliminary  approval  to list  the  Holding  Company  Common  Stock  among  the
"Small-Cap Issues" on Nasdaq under the symbol "____",  there can be no assurance
that the Holding Company will meet Nasdaq listing requirements,  which include a
minimum market  capitalization,  a minimum of 300 stockholders  immediately upon
the closing of the  Offering  and a minimum of two market  makers in the Holding
Company Common Stock. In the event that the Holding Company does not satisfy the
criteria  for listing on the Nasdaq,  it will seek to list its shares on the OTC
Bulletin Board  administered  by the NASD.  Moreover,  there can be no assurance
that an  active or  liquid  trading  market  will  develop,  or that if a market
develops, it will continue. A public market having the desirable characteristics
of depth, liquidity and orderliness depends upon the presence in the marketplace
of both willing  buyers and sellers of the Holding  Company  Common Stock at any
given time, which is not within the control of the Holding Company or any market
maker.  Accordingly,  there can be no assurance that  purchasers will be able to
sell their  shares at or above the price  paid for the  shares in the  Offering.
Investors should  consider,  therefore,  the potentially  illiquid and long-term
nature of an investment  in the Holding  Company  Common Stock.  See "Market and
Dividend Information."

         Concentration of Lending Activities. Substantially all of the aggregate
principal  amount of First  Federal's real estate  mortgage loans are secured by
one- to four-family  residential  properties  located in First Federal's primary
market  area.  While  First  Federal  currently  believes  that  its  loans  are
adequately  secured  or  reserved  for and has  experienced  average  annual net
charge-offs  of  approximately  $22,300 on an average  loan  portfolio  of $46.2
million over the last three fiscal  years,  in the event that real estate prices
in its primary  market area weaken or economic  conditions in its primary market
area  deteriorate,  thereby  reducing  the value of  properties  securing  First
Federal's  loans,  it is possible both that some  borrowers may default and that
the value of the real estate  collateral may be insufficient to fully secure the
loan.  In either  event,  which is  unforeseen  at this time,  First Federal may
experience  increased  levels of  delinquencies  and  related  losses  having an
adverse impact on income and stockholders' equity.

         Risks  Associated  with  Automobile  Loans. At September 30, 1996 First
Federal had $9.4 million of automobile  loans, of which $2.3 million were issued
pursuant to First Federal's "second chance" auto program to sub-prime  borrowers
with less than perfect credit.  First Federal has had a policy of not purchasing
any "second chance" auto loans. Although First Federal has attempted to mitigate
the  credit  risk by  insuring  these  loans,  in the event of a default  by the
insurer, First Federal would assume the entire credit risk. Further, automobiles
rapidly  depreciate.  As a  consequence,  in the absence of such  credit-default
insurance,  the borrower's  continuing financial stability rather than the value
of the  vehicle  is  generally  relied  upon for the  repayment  of the  related
receivable.  This is especially  true with respect to loans  originated by First
Federal, because First Federal's underwriting procedures, which include personal
interviews  with the  borrower  prior to  funding,  are  primarily  based on the
ability of the  borrower  to repay.  As a result,  First  Federal may permit the
origination of a loan in excess of the

                                      -48-

<PAGE>



manufacturer's suggested retail price, in the case of new vehicles, or the value
established  by  used  car  reference  publications.  Therefore,  a  repossessed
automobile  may not provide an adequate  source of repayment of the  outstanding
loan balance.  Furthermore,  the  application of various federal and state laws,
including  bankruptcy  and  insolvency  laws,  may limit the amount which can be
recovered on such loans. See "Business - Consumer Lending."

         Risks Associated with Anti-Takeover  Provisions.  Certain provisions of
the Holding Company's certificate of incorporation and bylaws assist the Holding
Company in maintaining its status as an independent  publicly owned corporation.
These  provisions  provide for,  among other  things,  noncumulative  voting for
directors,   limitations   on  the   calling   of  special   meetings,   a  fair
price/supermajority  vote  requirement  for certain  business  combinations  and
certain  notice  requirements.  Any or all of  these  provisions  may  serve  to
entrench current management and to discourage potential proxy contests and other
takeover  attempts,  particularly  those which have not been negotiated with the
Board of Directors.

         Federal law requires OTS approval prior to the acquisition of "control"
(as defined in OTS regulations) of an insured  institution,  including a holding
company  thereof.  In the event that holders of revocable  proxies for more than
25% of the  shares  of  Holding  Company  Common  Stock  acting as a group or in
concert with other proxy holders seek, among other things, to elect one-third or
more of the Holding Company's Board of Directors, to cause the Holding Company's
shareholders  to approve the  acquisition  or  corporate  reorganization  of the
Holding  Company or to exert a continuing  influence on a material aspect of the
business operations of the Holding Company, such actions could be deemed to be a
change of control,  subject to OTS approval.  A Delaware statute also limits the
circumstances  under  which a Delaware  corporation  may engage in any  business
combinations (as defined by the statute) with an interested  shareholder  (i.e.,
any person or entity that owns 15% or more of the voting stock).  See " -- Other
Restrictions on Acquisitions of Stock."

         The ownership of Holding  Company Common Stock by First Federal's Board
of Directors and  executive  officers  could render it more  difficult to obtain
majority support for shareholder  proposals opposed by the Board and management.
Assuming the sale of Holding  Company Common Stock at the 150,000 shares minimum
and 200,000  shares maximum of the Offering,  and assuming that First  Federal's
Board and executive officers (13 persons) will receive  approximately 110,000 of
the approximately  150,000 shares of Holding Company Common Stock anticipated to
be  exchanged  as  part  of  the  Merger,  then  under  such  assumptions,  such
individuals  would own  approximately  36.8% at the  minimum  and 31.5%,  at the
maximum,  respectively,  of the shares to be outstanding  upon completion of the
Offering.  Stock  ownership by directors and executive  officers,  if voted as a
block or supported by sufficient other shareholder votes, could enable the Board
and management to block the approval of  transactions  requiring the approval of
80%  of  the   shareholders   under  the  Holding   Company's   Certificate   of
Incorporation. See ""-- Other Restrictions on Acquisitions of Stock."

         Regulatory Oversight. First Federal is subject to extensive regulation,
supervision and examination by the OTS, as its chartering  authority and primary
federal regulator,  and by the FDIC, which insures its deposits up to applicable
limits.  First Federal is a member of the Federal Home Loan Bank System ("FHLB")
and is subject to certain  limited  regulation  by the Board of Governors of the
Federal Reserve System (the "Federal Reserve Board"). As the holding company for
First  Federal,  the  Holding  Company  will also be subject to  regulation  and
oversight by the OTS. See "Regulation." Such regulation and supervision  governs
the activities in which an institution can engage and is intended  primarily for
the protection of the insurance fund and depositors. Regulatory authorities have
been granted  extensive  discretion in  connection  with their  supervisory  and
enforcement  activities which are intended to strengthen the financial condition
of the  banking  industry,  including  the  imposition  of  restrictions  on the
operation of an institution, the classification of assets by the institution and
the adequacy of an  institution's  allowance for loan losses.  See "Regulation -
Federal  Regulation  of Thrift  institutions."  Any change in  regulators  or in
applicable  regulation,  whether by the OTS, the FDIC,  the  Comptroller  of the
Currency,  the Federal  Reserve Board or Congress could have a material  adverse
impact on the Holding Company, First Federal and their respective operations. In
this regard,  legislation  has been  introduced into Congress that would require
all federal thrift

                                      -49-

<PAGE>



institutions to either convert to a national or a state  depository  institution
(either a bank or a thrift  institution)  by June 30, 1998.  No assurance can be
given as to whether or in what form such legislation may be enacted.

         Competition.  First Federal experiences  significant competition in its
local market area in both originating real estate and other loans and attracting
deposits.  This  competition  arises from other thrift  institutions  as well as
commercial companies,  mortgage companies,  credit unions and national and local
securities  firms.  On September 30, 1996 First  Federal's loan to deposit ratio
was 95.9%,  reflecting  the high use of its  deposits  and  ability to  generate
loans.  Such  competition  may limit First Federal's  growth in the future.  See
"Business - Competition."

         Limitations  on  Stock  Ownership.  With  certain  limited  exceptions,
federal regulations prohibit a person or company or a group of persons deemed to
be acting in concert from,  directly or  indirectly,  acquiring more than 10% of
any class of voting stock or obtaining  the ability to control in any manner the
election of a majority of the  directors or otherwise  direct the  management or
policies of the Holding  Company,  without  prior notice or  application  to and
approval of the OTS.


                                      -50-

<PAGE>



                                  THE OFFERING


         The Holding  Company is offering  for sale a minimum of 150,000  shares
and a maximum  of  200,000  shares of Common  Stock at $10.00  per  shares and a
minimum of 3,400  units and a maximum  of 3,700  Units  ("Units")  at $1,000 per
Unit,  each Unit  consisting of $1,000 of ___%  debentures  due ____,  2002 (the
"Debentures")  and nine warrants  ("Warrant").  The Holding Company Common Stock
and Units are to be issued to finance the purchase of the outstanding  shares of
First  Federal  Common  Stock  pursuant to the merger  agreement  between  First
Federal and the Holding  Company  dated May 21,  1997.  The net proceeds of this
Offering  will be used to  effectuate  the  purchase of some of the  outstanding
First Federal Common Stock pursuant to the Merger, resulting in a thrift holding
company structure with First Federal as the wholly-owned, sole subsidiary of the
Holding Company.  Consummation of the Offering is contingent upon all conditions
to the Merger being satisfied or waived.

SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

         The  following  table sets forth  information  regarding  the pro forma
beneficial  ownership of Holding Company Common Stock upon the completion of the
Offering  of each of the  directors  of  First  Federal  and all  directors  and
executive  officers as a group.  The table  assumes that (i) the  directors  and
executive  officers acquire the amount of Holding Company Common Stock set forth
in the preceding table, (ii) 150,000 shares are issued as part of the Merger and
(iii)  150,000  minimum  shares and 200,000  maximum  shares of Holding  Company
Common Stock are issued.



                                      -51-

<PAGE>



         There are no arrangements known to the registrant, including any pledge
by any person of securities of the  registrant,  the operation of which may at a
subsequent date result in a change in control of the registrant.
<TABLE>
<CAPTION>
                                                                          Indicated
                                                                            Holding            Percent of         Percent of
                                       Bank Shares                       Company share          Class at           Class at
                                       Beneficially      Percent of     ownership after        Minimum of         Maximum of
          Beneficial Owner               Owned(1)          Class           the Merger           Offering           Offering
          ----------------               --------          -----           ----------           --------           --------

DIRECTORS
<S>                                        <C>                <C>              <C>                <C>               <C>  
Richard L. Peacock                         3,868              1.62             8,288              2.76%             2.37%
Ernest A. Wentrcek                         3,868              1.62             8,288              2.76              2.37
Jack W. Lester                            13,707              5.72            10,650              3.55              3.04
Ken Hayes                                  1,781               .74               570               .19               .16
Phil Hobson                               24,705             10.31             1,250               .42               .36
Charles Neelley                           22,915              9.56            53,405             17.81             15.26
J. Roland Ruffino                          6,765              2.82             5,800              1.93              1.66
Robert H. Conaway                         18,135              7.57            10,000              3.36              2.86
George Koenig                                 56               .02               140               .05               .04
J. Stanley Stephen                         7,771              3.24             9,070              3.02              2.59

EXECUTIVE OFFICERS
Mary L. Hegar                                750               .31             1,875               .62               .54
Kay Watson                                   115               .05               288               .10               .08
Lily Watson                                  231               .10               578               .19               .17
Directors and executive officers
 of First Federal as a group
(13 persons)                             104,667             43.68           110,202             36.76             31.50
</TABLE>
- ----------
(1) Amounts  include  shares held directly and jointly with family  members,  as
    well as shares  which are held in  retirement  accounts,  or held by certain
    members of the named individuals'  families,  or held by trusts of which the
    named  individual is a trustee or substantial  beneficiary,  with respect to
    which shares the  respective  Directors may be deemed to have sole or shared
    voting and/or investment power.  Amounts also include stock option awards of
    4,143 and 1,553 to President Stephen and some non-employee  Directors at the
    time of First Federal's conversion to stock form, respectively.


DEBENTURES

         The  Debentures  will  be  unsecured  subordinated  obligations  of the
Holding Company,  will be limited to an aggregate principal amount of $4,200,000
and will mature on __________,  2002.  The Debentures  will bear interest at the
rate per annum shown on the front cover of this Prospectus from __________, 1997
or from the most recent Interest Payment Date to which interest has been paid or
provided for, payable quarterly on the 15th calendar day

                                      -52-

<PAGE>



of  July,  October,  January  and  April of each  year  (or the next  succeeding
business day if the 15th calendar day is not a business  day),  commencing  July
15,  1997,  to the  Person  in whose  name  the  Debenture  (or any  predecessor
Debenture) is registered at the close of business on the Regular Record Date for
such interest,  which shall be ______ or ___________  (whether or not a Business
Day), as the case may be, next preceding such Interest Payment Date.

         The Indenture provides that the Holding Company will not (i) declare or
pay any dividend or make any other distribution on any Junior Securities, except
dividends  or  distributions  payable in Junior  Securities,  or (ii)  purchase,
redeem or otherwise  acquire or retire for value any Junior  Securities,  except
Junior Securities acquired upon conversion thereof into other Junior Securities,
or (iii) permit a Subsidiary to purchase,  redeem or otherwise acquire or retire
for value any Junior  Securities  if, at the time such  dividend,  distribution,
purchase,  redemption or other acquisition is effected, a default in the payment
of any interest upon any Debenture  when it becomes due and payable or a default
in the payment of the principal of (or premium, if any, on) any Debenture at its
Maturity shall have occurred and be continuing.

         The term  "Junior  Securities"  means (i) shares of Common Stock of the
Holding  Company,  (ii) shares of any other class or classes of capital stock of
the Holding Company,  (iii) any other non-debt securities of the Holding Company
(whether or not such other securities are convertible  into Junior  Securities),
or (iv) debt securities of the Holding Company (other than the Debentures) as to
which,  in the  instrument  creating or evidencing the same or pursuant to which
the same is outstanding, it is provided that such debt securities are not Senior
Indebtedness with respect to, or do not rank pari passu with, the Debentures.

WARRANTS

         Each Unit issued in the Offering  will contain nine  Warrants,  each of
which will  entitle  the holder  thereof to  purchase  one share of the  Holding
Company's  Common Stock at an exercise price of $12.50 at any time prior to 5:00
p.m.,  Eastern  Time on _______,  2002.  The number of shares  purchasable  upon
exercise of the Units and the exercise  price shall be subject to  adjustment to
reflect  among other  things,  stock  dividends on or stock splits of the Common
Stock or reclassification of its shares of Common Stock. In such situation,  the
number of shares  purchasable upon exercise will be adjusted so that the Warrant
holder  shall be  entitled  to receive  the kind and number of shares  which the
holder thereof would have owned or been entitled to receive after the occurrence
of any of such  events  if the  Units  had been  exercised  prior  thereto.  The
exercise  price will be adjusted  accordingly.  It is not  anticipated  that the
Units  will  be  traded  publicly,   and  therefore   investors  may  experience
substantial  difficulty  liquidating  their investment in the Units. If a market
should  develop for the Units,  the market price may be greater or less than the
portion of each  Unit's  price which is  attributable  to the  Warrants  offered
hereby.  The  Warrants  have no value other than as the right to acquire  Common
Stock of the Holding Company at the exercise  price.  The Warrants do not confer
upon the  holders  thereof  any of the rights or  privileges  of a  stockholder.
Accordingly,  the  Warrants  do not  entitle  holders  thereof  to  receive  any
dividends,  to vote,  to call  meetings  or to receive any  distribution  upon a
liquidation of the Company.  The Holding Company has authorized and reserved for
issuance  a number of  shares of Common  Stock  sufficient  to  provide  for the
exercise of the rights represented by the Warrants.  Shares issued upon exercise
of the Warrants  will be fully paid and  nonassessable.  Warrants not  exercised
prior to 5:00 p.m.,  Central  Time, on  ___________,  2002 shall become null and
void.


           PROPOSAL III - RATIFICATION OF THE APPOINTMENT OF AUDITORS


         The Board of Directors  has renewed  First  Federal's  arrangement  for
Crowe,  Chizek and Company LLP ("Crowe  Chizek") to be its auditors for the 1997
fiscal year,  subject to the  ratification of the appointment by First Federal's
stockholders. A representative of Crowe Chizek is expected to attend the Meeting
to respond  to  appropriate  questions  and will have an  opportunity  to make a
statement if he so desires.

                                      -53-

<PAGE>




         THE BOARD OF  DIRECTORS  RECOMMENDS  THAT  STOCKHOLDERS  VOTE "FOR" THE
RATIFICATION  OF THE  APPOINTMENT  OF CROWE,  CHIZEK  AND  COMPANY  LLP AS FIRST
FEDERAL'S AUDITORS FOR THE FISCAL YEAR ENDING SEPTEMBER 30, 1997.



                      PROPOSAL IV - ADJOURNMENT OF MEETING


         The Merger,  as described above,  must be approved by a majority of the
outstanding  shares  of  Common  Stock.  The  form of  Revocable  Proxy  sent to
stockholders with this proxy statement sets forth a proposal to permit the proxy
holder  to vote the proxy in favor of  adjournment  of the  Meeting  in order to
solicit  additional  proxies if, by the date of the  Meeting,  a majority of the
shares of Common  Stock are not voted in favor of the  Merger.  The  proposal to
authorize such  adjournment  must be approved by a majority of the votes present
in person or by proxy at the Meeting.


         THE BOARD OF DIRECTORS RECOMMENDS A VOTE "FOR" THE RATIFICATION OF THIS
PROPOSAL AND REQUESTS THAT STOCKHOLDERS CHECK THE BOX PERMITTING  ADJOURNMENT OF
THE MEETING IN THE EVENT SUFFICIENT VOTES ARE NOT CAST IN FAVOR OF THE MERGER.



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


         The Holding Company has only recently been formed and, accordingly, has
no results of  operations.  The  following  discussion  is  intended  to provide
information  to facilitate  the  understanding  and  assessment  of  significant
changes and trends  related to the financial  condition of First Federal and the
results  of its  operations.  This  discussion  and  analysis  should be read in
conjunction with First Federal's audited financial  statements and notes thereto
included elsewhere in this Prospectus.

GENERAL

         First  Federal's  major goals are to provide  high quality full service
retail  banking on a  profitable  basis to its  customers  through  its  offices
located in Bryan/College  Station and its loan production offices located in its
expanded trade area between  Dallas,  Houston and Austin,  Texas.  First Federal
intends to continue to focus primarily on one- to four-family residential loans,
direct and indirect  consumer  lending,  including  home  improvement  loans and
construction  loans, and commercial  business loans, some of which are partially
guaranteed by the U.S. Small Business Administration. In addition, First Federal
also seeks to continue to improve its asset quality and continue to minimize, to
the extent possible,  its vulnerability to changes in interest rates in order to
maintain a reasonable  spread  between its average yield on loans and securities
and its average cost of interest paid on deposits and borrowings.

         First  Federal's net interest  income has  historically  been dependent
largely  upon  the  difference  ("spread")  between  the  average  yield  earned
primarily on loans, and to a lesser extent mortgage-backed  securities and other
securities  ("interest-earning assets") and the average rate paid on savings and
other deposits and borrowings ("interest-bearing  liabilities"),  as well as the
relative  amounts of such  assets and  liabilities.  The  interest  rate  spread
between interest-earning assets and interest-bearing  liabilities is impacted by
several factors including economic and

                                      -54-

<PAGE>



competitive  conditions  that influence  interest  rates,  loan demand,  deposit
flows,  regulatory  developments  and the types of assets and liabilities on its
balance sheet.

         Like all financial institutions,  First Federal has always been subject
to  interest  rate risk  because  its  interest-bearing  liabilities  (primarily
deposits) mature or reprice at different times, or on a different basis than its
interest-earning  assets (primarily  loans).  First Federal's net income is also
affected  by gains and losses on the sale of loans,  loan  servicing  rights and
investments,  provisions  expensed  for loan and other  repossessed  real estate
losses,  service charge fees,  loan servicing  income,  fees for other financial
services  rendered,  operating expenses and income taxes. First Federal believes
that building its earnings from net interest income and noninterest income, such
as the profitable  sale of long-term,  fixed rate loans to the secondary  market
utilizing a  fully-staffed  residential  loan  department  and SBA business loan
staff, along with income from service charges and fees on checking accounts from
its recent transition to full service retail banking, while continuing to reduce
operating expenses,  can provide a stable foundation for successful  operations.
Noninterest  income can provide an excellent  source of secondary income through
fees charged to customers for services  rendered,  without requiring  additional
capital.

         First Federal's  recent  restructuring  to provide full service banking
and more  convenience to its customers has caused an increase in First Federal's
operating  expense  levels  which,  despite the recent  increase in net interest
income,  resulted  in  First  Federal's  operating  expenses  exceeding  its net
interest income for the fiscal year ending September 30, 1996. Since 1991, First
Federal has relied  primarily on its  noninterest  income for net income.  While
First  Federal's  noninterest  income  has been a  relatively  steady  source of
income,  it is highly  dependent upon the ability of the Bank to originate loans
and realize profits on the sale of these loans and related  servicing  rights to
the  secondary  market and to increase  its  service  charge and fee income from
additional   checking   accounts   resulting  from  its  recent   transition  to
full-service  banking. Over the past year, the volume of origination and sale of
these  residential  mortgage  loans by First Federal  declined;  however,  First
Federal  experienced  an increase of $117,000 in profits  from the sale of loans
and  mortgage  servicing  rights  in part due to the  sale in 1996 of  servicing
rights originated in previous years.  First Federal believes this decline in the
volume of origination  and sale of  residential  mortgage loans was caused by an
increase in the general  market  interest  rates during the first part of fiscal
1996, and also by an ever-increasing  number of residential  mortgage lenders in
its primary trade area competing for the same overall volume.  Total noninterest
income increased $281,000 from 1995 to 1996, while noninterest expense increased
$67,000 (excluding the one-time special SAIF assessment of $333,000 in 1996).

         In order to offset this decline in the Bank's  origination  and sale of
residential  mortgage  loans to the secondary  market,  First  Federal's  senior
management  is  continuing  to  restructure  its  residential  mortgage  lending
department to improve further its efficiency and  effectiveness  while expanding
consumer  and  small  business  lending.  In  addition,  senior  management  has
continued  its  effort  to  control  operating  expenses.   Noninterest  expense
(operating  expenses which do not include  interest paid on deposit accounts and
other borrowings)  increased  slightly from 4.47% of average assets for the year
ended  September  30,  1995,  to 4.60% for the year  ended  September  30,  1996
(excluding  the SAIF  assessment).  Management  believes  that  continuing  this
strategy  will help it meet the  full-service  banking needs of its customers in
its competitive market,  contributing to increased checking accounts and service
charges and fee income therefrom.

ASSET/LIABILITY MANAGEMENT

         First Federal, like all financial institutions,  is subject to interest
rate risk to the degree that its interest-bearing  liabilities mature or reprice
more rapidly, or on a different basis, than its interest-earning assets, some of
which may be longer term or fixed  interest  rate.  Loans  maturing  within five
years total $40.3  million or 77.6% of total loans,  while loans  maturing  over
five years total $11.6  million or 22.4% of total loans.  At September 30, 1996,
only $2.2  million of its total  residential  loan  portfolio  of $30.5  million
consisted of long-term,  fixed-rate  loans which were  predominantly  originated
prior to 1980.  As a continuing  part of its financial  strategy,  First Federal
continually  considers  methods of managing any such  asset/liability  mismatch,
consistent with maintaining acceptable levels of net interest income.


                                      -55-

<PAGE>



         In order to monitor and manage  interest rate  sensitivity and interest
rate  spread,  First  Federal  created an  Asset/Liability  Committee  ("ALCO"),
composed of its  President,  Senior  Vice  President/Financial,  Executive  Vice
President of Operations and one outside Director.  The  responsibilities  of the
ALCO are to assess First Federal's  asset/liability mix and recommend strategies
that will enhance income while managing First Federal's vulnerability to changes
in interest rates.

         First  Federal's  asset/liability  management  strategy  has two goals.
First,  First  Federal  seeks to build its net interest  income and  noninterest
income while adhering to its underwriting and lending guidelines. Second, and to
a lesser extent,  First Federal seeks to increase the interest rate  sensitivity
of its assets and decrease the interest rate  sensitivity of its  liabilities so
as to reduce First Federal's  overall  sensitivity to changes in interest rates.
First Federal  places its primary  emphasis on maximizing  net interest  margin,
while  striving to better match the interest rate  sensitivity of its assets and
liabilities.  There can be no absolute assurance that this strategy will achieve
the desired results and will not result in substantial losses in the event of an
increase in interest rate risk.

         As part of this strategy,  management has recently emphasized growth in
noninterest-bearing deposits such as checking accounts or lower interest-bearing
savings  deposits by offering full service retail banking.  In order to minimize
the  possible  adverse  impact  that a rise in  interest  rates  may have on net
interest  income,  the Bank has  developed  several  strategies  to  manage  its
interest  rate  risk.  Primarily,  the  Bank is  currently  selling  all  newly-
originated one-to four-family  residential  mortgage loans which are saleable in
the secondary market--most of which are long-term fixed-rate loans. In addition,
the Bank  currently  offers  three-year  fixed  rate  balloon  loans  and  other
adjustable  rate loans,  and has implemented an active,  diversified  short-term
consumer  lending  program,  giving First Federal an  opportunity to reprice its
loans on a more frequent basis.

NET PORTFOLIO VALUE

         The OTS, First Federal's  primary  regulator has issued a proposed rule
for the calculation of an interest rate risk component for  institutions  with a
greater  than  "normal"  (i.e.,  greater  than 2%) level of  interest  rate risk
exposure  ("NPV").  The OTS has not yet  implemented  the capital  deduction for
interest  rate  risk.  NPV is  the  difference  between  incoming  and  outgoing
discounted cash flows from assets,  liabilities and off-balance sheet contracts.
This approach  calculates the  difference  between the present value of expected
cash  flows  from  assets  and the  present  value of  expected  cash flows from
liabilities,  as well as cash flows from off-balance sheet contracts.  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 amount of that  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 2% of the present value of
its  assets.  If a  capital  deduction  was  required  for the  September,  1996
reporting  period,  the deduction for risk-based  capital  purposes would not be
material to the Bank.

         It has been, and continues to be, an objective of First Federal's Board
of  Directors  and   management  to  manage   interest  rate  risk.  The  Bank's
asset/liability  policy,  established  by  the  Board  of  Directors,   dictates
acceptable  limits on the  amount of change  in NPV  given  certain  changes  in
interest rates. See "- Asset/Liability Management."



                                      -56-

<PAGE>



         Presented  below,  as of September  30,  1996,  is an analysis of First
Federal's interest rate risk as measured by changes in NPV for instantaneous and
sustained parallel shifts in the yield curve, in 100 basis point increments,  up
and down 400 basis points in accordance with OTS regulations.  As illustrated in
the table,  NPV is more  sensitive to rising rates than  declining  rates.  This
occurs principally  because, as rates rise, the market value of fixed-rate loans
declines  due to both the rate  increase  and  slowing  prepayments.  When rates
decline,  First Federal does not  experience a significant  rise in market value
for  these  loans  because  borrowers  prepay  at  relatively  high  rates.  OTS
assumptions are used in calculating the amounts in this table.

         Change in
       Interest Rate           Estimated       At September 30, 1996
                                               ------------------------
       (Basis Points)            NPV          $ Change         % Change
       --------------            ---          --------         --------
                             (Dollars in Thousands)

               +400            $6,150         $ (521)             (8)%
               +300             6,375           (296)             (4)
               +200             6,545           (126)             (2)
               +100             6,658            (13)             ---
                ---             6,671             ---             ---
               -100             6,549           (122)             (2)
               -200             6,401           (270)             (4)
               -300             6,405           (266)             (4)
               -400             6,536           (135)             (2)

         Management  reviews  the OTS  measurements  on a  quarterly  basis.  In
addition to  monitoring  selected  measures  on NPV,  management  also  monitors
effects on net interest  income  resulting from increases or decreases in rates.
This  measure is used in  conjunction  with NPV  measures to identify  excessive
interest rate risk. In the event of a 400 basis point change in interest  rates,
the Bank would  experience a 2% decrease in NPV in a declining rate  environment
and a 8.0% decrease in a rising rate  environment.  As of September 30, 1996, an
increase  in  interest  rates of 200 basis  points  would have  resulted in a 2%
decrease  in the  present  value of the  Bank's  assets,  while a change  in the
interest rates of negative 200 basis points would have resulted in a 4% decrease
in the present value of the Bank's assets.

         In evaluating First Federal's  exposure to interest rate risk,  certain
shortcomings  inherent  in the method of  analysis  presented  in the  foregoing
tables must be considered.  For example, although certain assets and liabilities
may have similar maturities or periods to repricing, they may react in different
degrees to changes in market interest rates. Also, the interest rates on certain
types of assets and  liabilities  may  fluctuate in advance of changes in market
interest  rates,  while  interest rates on other types may lag behind changes in
market rates.  Further,  in the event of a change in interest rates,  prepayment
and early  withdrawal  levels  would  likely  deviate  significantly  from those
assumed in calculating the table. For example,  projected passbook, money market
and checking  account  maturities may also  materially  change if interest rates
change.  Finally,  the  ability  of many  borrowers  to  service  their debt may
decrease in the event of an interest rate increase.  First Federal considers all
of these factors in monitoring its exposure to interest rate risk.

                                      -57-

<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
and the rates,  expressed both in dollars and rates and the net interest margin.
No tax  equivalent  adjustments  were made.  Average  balances are the beginning
balance for the year plus the ending balance for each month divided by thirteen,
and include the balances of  non-accruing  loans.  The yield includes fees which
are considered adjustments to yields.
<TABLE>
<CAPTION>


                                                                       Year Ended September 30,
                                      --------------------------------------------------------------------------------------------
                                                     1996                          1995                           1994
                                      ---------------------------    ---------------------------  --------------------------------
                                        Average                        Average                     Average
                                      Outstanding  Interest          Outstanding  Interest        Outstanding  Interest
                                        Balance    Earned   Yield     Balance      Earned  Yield    Balance    Earned        Yield
                                      -----------  -------  -----    -----------  -------  -----  -----------  --------      -----
                                                                            (Dollars in Thousands)
Interest-earning
 assets:
<S>                                    <C>         <C>       <C>      <C>         <C>       <C>    <C>         <C>           <C>  
  Loans receivable, net..............  $48,185     $4,407    9.15%    $47,464     $4,187    8.82%  $ 43,009    $ 3,619       8.41%
  Mortgage-backed securities........     1,573         99    6.29       2,440        162    6.64      3,259        205       6.29
  Securities.........................    1,000         46    4.60       1,000         42    4.20      1,000         33       3.30
  Interest bearing deposits
   with Federal Home Loan Bank.......    3,870        227    5.87       4,329        259    5.98      3,379        133       3.94
  Other interest-earning assets......      817         49    6.00         767         48    6.26        725         30       4.14
                                           ---         --                 ---         --                ---         --            

    Total interest-earning assets...    55,445      4,828    8.71      56,000      4,698    8.39     51,372      4,020       7.83

 Noninterest-earning assets..........    3,478                          3,255                         2,804
                                         -----                          -----                         -----

  Total assets.......................  $58,923                        $59,255                      $ 54,176
                                       =======                        =======                      ========
</TABLE>



                                                      -58-

<PAGE>
<TABLE>
<CAPTION>

                                                                      Year Ended September 30,
                                      ---------------------------------------------------------------------------------------------
                                                  1996                       1995                              1994
                                      --------------------------  ----------------------------    --------------------------------
                                        Average                     Average                         Average
                                      Outstanding  Interest       Outstanding    Interest         Outstanding   Interest
                                        Balance     Paid    Cost   Balance        Paid    Cost      Balance      Paid         Cost
                                      --------------------------- -----------------------------   --------------------------------
                                                                           (Dollars in Thousands)

Interest-bearing liabilities:
<S>                                    <C>         <C>       <C>    <C>         <C>        <C>     <C>        <C>            <C>  
 Deposits............................  $51,243     $2,358    4.60%  $49,793     $2,146     4.30%   $47,786    $ 1,701        3.56%
 FHLB advances.......................       89          5    5.62     2,085        148     7.10        679         57        8.39
                                            --          -    ----     -----        ---     ----        ---         --        ----
   Total interest-bearing liabilities   51,332      2,363    4.60    51,878      2,294     4.42     48,465      1,758        3.63

 Other liabilities(2)................    3,306                        3,282                          1,860
                                         -----                        -----                          -----
 Total liabilities ..................                                55,160                         50,325
 Stockholders' equity................    4,285                        4,095                          3,851
                                         -----                        -----                          -----

 Total liabilities and
  stockholders' equity...............  $58,923                      $59,255                       $ 54,176
                                       =======                      =======                       ========

Net interest income;
 interest rate spread................              $2,465    4.11%              $2,404     3.97%              $ 2,262        4.20%
                                                   ======    ====               ======     ====               =======        ==== 

Net interest margin(1)...............                        4.45%                         4.29%                             4.40%
                   ==                                        ====                          ====                              ==== 

Average interest-earning assets
 to average interest-bearing
 liabilities.........................  108.01%                       107.95%                        106.00%
                                       ======                        ======                         ====== 
</TABLE>

- ----------
(1)  Net   interest   margin  is  net   interest   income   divided  by  average
     interest-earning assets.
(2)  Including noninterest-bearing deposits.

                                                      -59-

<PAGE>



         The  following  table sets  forth the yields on loans,  mortgage-backed
securities,  securities and other interest-earning  assets, the rates on savings
deposits and borrowings and the resultant interest rate spreads at the dates and
for the periods indicated.
<TABLE>
<CAPTION>

                                                                                     At September 30,
                                                                             -------------------------------
                                                                             1996         1995         1994
                                                                             ----         ----         ----
Weighted average yield on:
<S>                                                                           <C>         <C>          <C>  
 Loans receivable..........................................................   9.35%       9.06%        8.44%
 Mortgage-backed securities................................................   6.59        6.94         6.05
 Securities................................................................   4.51        4.44         3.21
 Other interest-earning assets.............................................   5.79        6.06         5.82

 Combined weighted average yield on interest-earning assets................   9.00        8.60         7.91

Weighted average rate paid on:
Deposits...................................................................   4.33        4.38         3.62
Borrowings.................................................................     ---       7.10          ---

Combined weighted average rate paid on interest-bearing liabilities........   4.33        4.43         3.62

Spread.....................................................................   4.67%       4.17%        4.29%
</TABLE>

<TABLE>
<CAPTION>
                                                                                              For the Year Ended
                                                                                                September 30,
                                                                                        --------------------------------
                                                                                          1996         1995        1994
                                                                                          ----         ----        ----

Weighted average yield on:
<S>                                                                                      <C>           <C>         <C>  
 Loans receivable.............................................................           9.15%         8.82%       8.41%
 Mortgage-backed securities...................................................           6.29          6.64        6.29
 Securities...................................................................           4.60          4.20        3.30
 Other interest-earning assets................................................           5.89          6.02        3.97

  Combined weighted average yield on interest-earning assets..................           8.71          8.39        7.83

Weighted average rate paid on:
 Deposits.....................................................................           4.60          4.30        3.56
 Borrowings...................................................................           5.62          7.10        8.39

  Combined weighted average rate paid on interest-bearing liabilities.........           4.60          4.42       3.63

Spread........................................................................           4.11          3.97        4.20

Net interest margin (net interest-earnings  divided by average  interest-earning
  assets, with net interest-earnings equaling the difference
  between the dollar amount of interest-earned and paid)......................           4.45%         4.29%       4.40%
</TABLE>


                                                      -60-

<PAGE>



         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 for the periods shown. It distinguishes
between the increase in interest  income and interest  expense related to higher
outstanding  balances  and that due to the 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
rate (i.e., changes in rate multiplied by old volume) and (ii) changes in volume
(i.e.,  changes in volume  multiplied by old rate).  For purposes of this table,
changes attributable to both rate and volume have been allocated proportionately
to the change due to volume and the change due to rate.

<TABLE>
<CAPTION>

                                                                                    Year Ended September 30,
                                                            -----------------------------------------------------------------------
                                                                   1995 vs. 1996                        1994 vs. 1995
                                                            ---------------------------------   ------------------------------------
                                                                  Increase           Total           Increase             Total
                                                                (Decrease)         Increase          (Decrease)          Increase
                                                                  Due To           (Decrease)          Due To           (Decrease)
                                                            --------------------   ---------     --------------------   ----------
                                                             Volume        Rate                  Volume         Rate
                                                            -------       ------                --------       ------
                                                                                   (Dollars in Thousands)
<S>                                                         <C>           <C>         <C>         <C>          <C>         <C> 
Interest-earning assets:
 Loans................................................      $  64         $156        $220        $387         $181        $568
 Mortgage-backed securities..........................         (55)          (8)        (63)        (54)          11         (43)
 Securities...........................................        ---            4           4         ---            9           9
 Interest bearing deposits with Federal
   Home Loan Bank.....................................        (22)         (10)        (32)         44           82         126
 Other interest-earning assets........................          3           (2)          1           2           16          18
                                                               --           ---          -           -           --          --

  Total interest-earning assets.......................        (10)         140         130         379          299         678
                                                              ----         ---         ---         ---          ---         ---

Interest-bearing liabilities:
 Deposits.............................................         64          148         212          74          371         445
 FHLB advances .......................................       (117)         (26)       (143)        108          (17)         91
                                                             -----         ----       -----        ---          ----         --

   Total interest-bearing liabilities.................        (53)         122          69         182          354         536
                                                              ----         ---          --         ---          ---         ---

Net interest income...................................      $  43         $ 18                    $197         $(55)
                                                            =====         ====                    ====         ==== 

Net increase in net interest income...................                               $  61                               $  142
                                                                                     =====                               ======
</TABLE>


                                                      -61-

<PAGE>



RESULTS OF OPERATIONS

         First  Federal's  results of operations are primarily  dependent on its
net  interest  income--which  is  the  difference  between  interest  income  on
interest-earning  assets and interest expense on  interest-bearing  liabilities.
Interest income is a function of the average balances of interest-earning assets
outstanding  during the period and the  average  yields  earned on such  assets.
Interest  expense  is a  function  of the  average  amount  of  interest-bearing
liabilities  outstanding  during the period and the  average  rates paid on such
liabilities.  First Federal also generates  noninterest  income,  such as income
from service  charges and fees on checking  accounts,  loan  servicing and other
fees and  charges  and  gains on sales of  loans  and  servicing  rights.  First
Federal's net income is also affected by the level of its noninterest  expenses,
such as employee salaries and benefits,  occupancy and equipment  expenses,  and
federal deposit insurance premiums.

COMPARISON OF FISCAL YEAR ENDED SEPTEMBER 30, 1996 TO SEPTEMBER 30, 1995

         First  Federal  reported  net  income of  $234,000  for the year  ended
September 30, 1996  compared to $211,000 for the year ended  September 30, 1995,
an increase of $23,000, or 10.9%. Excluding the nonrecurring September 1996 SAIF
assessment,  after tax net income would have been  $454,000.  This  represents a
115% increase over net income from the previous year. The increase in net income
resulted primarily from an increase in service charge income of $172,000 coupled
with an  increase  in gain on sale of loans  and  mortgage  servicing  rights of
$117,000. In addition, the Bank recorded a negative provision for loan losses of
($52,000) for the year ended September 30, 1996 compared to $27,000 for the year
ended September 30, 1995.  These items were largely offset by a $333,000 special
SAIF  assessment for SAIF insured  deposits as a result of a federal law enacted
on September 30, 1996. These items are more fully discussed below.

         Net  interest  income  increased  $61,000 to $2.5  million for the year
ended  September  30, 1996 from $2.4  million for the year ended  September  30,
1995. This increase  resulted  primarily from increases in both the yield earned
and the average  balance of the Bank's loan  portfolio,  offset in part by an 18
basis point  increase in the Bank's cost of funds.  The increase in the yield on
loans of 33 basis  points was  primarily  the result of an  increase in consumer
automobile loans which yield a higher rate of interest than traditional mortgage
loans and the  origination  of three year balloon loans at higher initial rates.
As a result, First Federal's net interest margin increased to 4.45% for the year
ended  September 30, 1996 from 4.29% for the year ended  September 30, 1995. The
spread between the average yield on interest-earning assets and the average cost
of  interest-bearing  liabilities  also  increased from 3.97% for the year ended
September 30, 1995 to 4.11% for the year ended September 30, 1996.

         The Bank recorded a $52,000 negative  provision for loan losses for the
year ended  September 30, 1996  compared to a $27,000  provision for loan losses
for the year ended  September  30, 1995.  The decrease in the provision for loan
losses was a result of management  reevaluation of estimates used in calculating
the allowance for loan losses due to a decrease in delinquencies  and nonaccrual
loans,  continued  low levels of actual  charge-offs  over the last three fiscal
years  relative to the allowance  for loan losses and the use of  credit-default
loss insurance  coverage for new automobile  loans to limit the Bank's loan loss
exposure. The provision for loan losses is based on management's periodic review
of the Bank's loan portfolio which considers,  among other factors,  past actual
loan loss experience, the general prevailing economic conditions, changes in the
size,  composition  and  risks  inherent  in  the  loan  portfolio,  independent
third-party  loan  reviews,  and specific  borrower  considerations  such as the
ability to repay the loan and the estimated value of the underlying  collateral.
In  addition,  various  regulatory  agencies,  as  an  integral  part  of  their
examination  process,  periodically  review the Bank's  allowance  for estimated
losses on loans.  Such agencies may require the Bank to provide additions to the
allowance based upon judgments which differ from those of management.

         Noninterest  income  increased to $873,000 for the year ended September
30, 1996 from $592,000 for the year ended  September 30, 1995.  The increase was
primarily  due to increased  service  charge income of $172,000  resulting  from
service charges  assessed on a new checking  account coupled with an increase in
return check charges.

                                      -62-

<PAGE>



In addition,  the Bank realized a $117,000 increase in the gain on sale of loans
and mortgage  servicing  rights due to a large extent to the sale of all Federal
Home Loan Mortgage Corporation ("FHLMC") servicing rights.

         Noninterest  expense  increased  $400,000 to $3.0  million for the year
ended September 30, 1996 from $2.6 million for the year ended September 30, 1995
primarily as a result of a $333,000  special  FDIC  assessment  on  SAIF-insured
deposits which was enacted into law on September 30, 1996. As a result, the Bank
will experience a reduction in its SAIF insurance expense in future periods.  In
addition,  occupancy and equipment  expense increased $37,000 due to an increase
in  depreciation  and the  remodeling  of the main office,  and data  processing
expense  increased  $37,000 as a result of the Bank's full year's  operations on
the new data  processing  system,  which was implemented to provide full service
retail banking to First Federal customers.

         Income tax expense  decreased  $2,000 from  $110,000 for the year ended
September 30, 1995 to $108,000 for the year ended September 30, 1996, reflecting
a tax rate of 31.6% for the year ended  September  30, 1996 versus 34.3% for the
year ended September 30, 1995.

COMPARISON OF FISCAL YEAR ENDED SEPTEMBER 30, 1995 TO SEPTEMBER 30, 1994

         First  Federal  reported  net  income of  $211,000  for the year  ended
September  30, 1995  compared to $193,000 net income in fiscal  1994,  excluding
$264,000  (after-tax)  additional  net income due to the settlement of a lawsuit
filed by First Federal. Total net income for fiscal 1994 was $457,000, including
proceeds from the  settlement of the lawsuit.  Thus,  the net income of $211,000
for the year ending  September  30, 1995,  was $246,000  less than the total net
income for the year ending September 30, 1994 (including  income from settlement
of the law suit).  In addition,  for the years ending  September  30, 1994,  and
September 30, 1995,  significant  one-time  expenses were incurred in connection
with the transition of the Bank into  full-service  retail  banking.  Therefore,
this  decrease  resulted  primarily  from an increase in the  provision for loan
losses  from a $401,000  (before-tax)  negative  provision  (resulting  from the
lawsuit recovery) to a $27,000 provision in 1995.

         Net  interest  income  increased  $142,000 to $2.4 million for the year
ended  September  30, 1995 from $2.3 million for 1994.  This  increase  resulted
primarily from increases in both the yield earned and the average balance of the
Bank's  loan  portfolio,  offset in part by an  increase  in the Bank's  cost of
deposits  reflecting  an increase  in general  market  interest  rates and, to a
lesser extent, an increase in the average deposit balance.  As a result, for the
year ended September 30, 1995,  First Federal's net interest margin decreased to
4.29% and the spread  between the average yield on interest  earning  assets and
the average cost of funds decreased from 4.20% for 1994 to 3.97% for 1995.

         During the year ended  September  30, 1995,  First  Federal  recorded a
provision for loan losses of $27,000 based on management's  analysis of the loan
portfolio,  as described  above.  During the year ended  September 30, 1994, the
Bank recorded a negative loan loss  provision of $401,000  primarily as a result
of  $400,000  of  proceeds  received  ($264,000  net of  income  tax)  from  the
settlement  of a lawsuit  filed by First  Federal  and  related to a  previously
charged-off pool of automobile loans.

         Management  will  continue  to monitor  the  appropriate  factors  when
considering future levels of provisions and the allowance for loan losses. While
management believes that it uses the best information available to determine the
allowance for estimated loan losses,  unforeseen  market conditions could result
in adjustments to the allowance for estimated loan losses and net earnings could
be  significantly  affected  if  circumstances  differ  substantially  from  the
assumptions used in determining the allowance.  In addition,  the OTS as part of
its review  process  may  require the Bank to  establish  additional  general or
specific allowances.

         Noninterest  income  declined to $592,000 for the year ended  September
30, 1995 from $1.1 million for the previous  year,  primarily  due to a $695,000
decline in profits  from the sale of loans and  servicing  rights.  This drop in
profits  reflects both a rising interest rate  environment for the first half of
1995, and significant increased competition from additional residential mortgage
lenders in First Federal's primary trade area.

                                      -63-

<PAGE>



         Noninterest  expense  declined by $448,000 to $2.6 million for the year
ended  September  30, 1995 from $3.1  million for the year ended  September  30,
1994. This decrease reflects management's  continuing efforts to reduce expenses
in all areas of operations of the Bank,  while at the same time  absorbing  some
one-time  expenses in connection  with the transition into  full-service  retail
banking.

         Income tax expense  decreased  $124,000 to $110,000  for the year ended
September 30, 1995 as compared to $234,000 for the previous year, reflecting the
lower 1995 pretax earnings of the Bank.

FINANCIAL CONDITION

         First  Federal's  total assets were $57.6  million as of September  30,
1996  compared  to $61.4  million at  September  30,  1995,  a decrease  of $3.8
million,  or 6.2%.  The decrease was a direct  result of a planned  reduction of
high-cost deposits of $3.3 million resulting from management's decision to lower
excess cash on hand by decreasing higher cost deposits. In addition, the Bank no
longer had FHLB  advances  outstanding  at September  30, 1996  compared to $1.1
million at September 30, 1995.

         Loans  receivable  (excluding  loans  held for sale at month end to the
secondary  market) increased $2.4 million to $49.2 million at September 30, 1996
from $46.8 million at September 30, 1995. The increase  resulted  primarily from
the origination of  credit-default  insured auto loans. This increase was offset
by a decrease in cash and cash  equivalents  of $4.1  million due to the planned
reduction in high-cost deposits and the utilization of any remaining excess cash
balances to fund loan originations.

LIQUIDITY AND CAPITAL RESOURCES

         First  Federal's  primary  sources  of  funds  are  deposits,  checking
accounts,  principal  and  interest  payments  on  loans  and  mortgage  related
securities,  proceeds from sales of long term,  fixed-rate  residential mortgage
loans and other funds provided from operations.  Additionally, First Federal may
borrow  funds from the  Federal  Home Loan Bank of Dallas or utilize  particular
sources of funds based on need, comparative costs and availability at the time.

         While  scheduled  loan  and  mortgage-backed   securities   repayments,
short-term  investments,  and FHLB  borrowings are relatively  stable sources of
funds,  deposit flows are  unpredictable  and are a function of external factors
including  competition,  the general level of interest rates,  general  economic
conditions  and  most  recently,  the  restructuring  occurring  in  the  thrift
institutions industry.

         First  Federal   maintains   investments  in  liquid  assets  based  on
management's  assessment of cash needs, expected deposit flows,  availability of
advances from the FHLB,  available  yield on liquid assets (both  short-term and
long-term) and the objectives of its asset/liability management program. Several
options  are   available  to  increase   liquidity,   including   reducing  loan
originations, increasing deposit marketing activities, and increasing borrowings
from the FHLB.

         Federal  regulations  require insured  institutions to maintain minimum
levels of liquid  assets.  At September  30, 1996,  First  Federal's  regulatory
liquidity  ratio was 8.27% or 3.27% above the 5% regulatory  requirement.  First
Federal uses its capital resources  principally to meet its ongoing  commitments
to fund  maturing  certificates  of  deposits  and  deposit  withdrawals,  repay
borrowings,  fund  existing  and  continuing  loan  commitments,   maintain  its
liquidity and meet operating expenses.  At September 30, 1996, First Federal had
commitments  to  originate  loans,  including  loans in process,  totaling  $7.6
million.  First Federal also had $112,000 of outstanding  unused lines of credit
and $175,000 of letters of credit.  First  Federal  considers  its liquidity and
capital  resources to be adequate to meet its  foreseeable  short and  long-term
needs. First Federal expects to be able to fund or refinance, on a timely basis,
its material commitments and long-term  liabilities.  First Federal also has the
ability,  if needed,  to borrow up to $20.3  million from the FHLB of Dallas for
liquidity  purposes.  At  September  30,  1996,  First  Federal  had no advances
outstanding from the Federal Home Loan Bank.

                                      -64-

<PAGE>



         First  Federal's  liquidity,  represented  by  cash  equivalents,  is a
product of its operating,  investing and financing activities.  These activities
are summarized below for the periods indicated.
<TABLE>
<CAPTION>
                                                                         Year Ended            Year Ended
                                                                         September 30,          September 30,

                                                                              1996                  1995
                                                                         ------------           ------------
                                                                                  (In Thousands)
Operating Activities:
<S>                                                                          <C>                  <C>    
 Net income.............................................................     $  234               $   211

 Adjustment to reconcile net income or loss to net
  cash provided by operating activities.................................      1,811                   583
                                                                              -----                   ---
 Net cash provided by operating activities..............................      2,045                   794
 Net cash used in investing activities..................................     (1,615)               (5,433)
 Net cash provided by (used in) financing activities....................     (4,565)                5,120
                                                                             ------                 -----
 Net increase (decrease) in cash and cash equivalents...................     (4,135)                  481
 Cash and cash equivalents at beginning of period.......................      6,941                 6,460
                                                                              -----                 -----
 Cash and cash equivalents at end of period.............................     $2,806               $ 6,941
                                                                             ======               =======
</TABLE>


         The  primary  investing  activity of First  Federal is  lending.  Loans
originated  net of  repayments  and sales used $1.1  million and $5.3 million in
cash for the year ended September 30, 1996 and September 30, 1995, respectively.
During the years ended  September  30, 1996 and 1995,  deposits  decreased  $3.3
million (through a planned  reduction of higher costing  deposits) and increased
$4.1 million, respectively.

         On April 22, 1993,  First Federal  issued  207,159 shares of common and
87,263 shares of preferred stock at $10 per share and received  proceeds of $2.4
million,  net of costs to convert from a mutual savings institution to a federal
stock  institution and recapitalize the Bank. Prior to the conversion,  the Bank
did not meet its minimum capital  requirements.  As a result,  First Federal was
subject to conditions  specified in a Consent Agreement dated September 20, 1990
and an Operating  Agreement  dated August 28, 1992.  With the  completion of the
conversion,  on July 1, 1993, the OTS terminated  these  agreements.  The Bank's
tangible,  core and risk-based  capital was $4.3 million,  $4.3 million and $4.6
million at September  30, 1996,  which  exceeded  the minimum  required  capital
levels of $868,000, $1.7 million and $3.3 million,  respectively. See Note 10 of
Notes to Consolidated Financial Statements.

IMPACT OF INFLATION AND CHANGING PRICES

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

         Unlike  industrial  companies,  virtually all of First Federal's assets
and  liabilities are monetary in nature.  As a result,  interest rates generally
have a more significant impact on a financial institution's performance than the
effects of general inflation. Interest rates do not necessarily move in the same
direction or in the same  magnitude as the prices of goods and services.  In the
current interest rate environment, the liquidity, maturity structure and quality
of First  Federal's  assets and  liabilities  are critical to the maintenance of
acceptable performance levels.

EFFECT OF NEW ACCOUNTING STANDARDS

         In March  1995,  the FASB  issued  Statement  of  Financial  Accounting
Standards No. 121 ("SFAS No. 121"), "Accounting for the Impairment of Long Lived
Assets and for Long Lived Assets to be Disposed Of." SFAS

                                      -65-

<PAGE>



No. 121 requires that long lived assets and certain identifiable  intangibles be
reviewed for  impairment  whenever  events or  circumstances  indicate  that the
carrying amount of an asset may not be recoverable.  However,  SFAS No. 121 does
not apply to financial instruments, core deposit intangibles, mortgage and other
servicing  rights or deferred  tax assets.  The adoption of SFAS No. 121 for the
year ending  September 30, 1997 is not expected to have a material impact on the
results of operations or financial condition of the Bank.

         In  May  1995,  the  FASB  issued  Statement  of  Financial  Accounting
Standards No. 122 ("SFAS No. 122"),  "Accounting for Mortgage Servicing Rights."
SFAS No. 122 requires an institution that purchases or originates mortgage loans
and sells or securitizes  those loans with servicing rights retained to allocate
the cost of the mortgage  loans to the mortgage  servicing  rights and the loans
(without the mortgage  servicing rights) based on their relative fair values. In
addition,  institutions  are required to assess  impairment  of the  capitalized
mortgage servicing  portfolio based on the fair value of those rights.  SFAS No.
122 is effective for fiscal years  beginning  after December 15, 1995.  SFAS No.
122 will be  superseded by Statement of Financial  Accounting  Standards No. 125
after  December  31,  1996.  The  adoption  of SFAS No. 122 for the year  ending
September  30, 1997 is not expected to have a material  impact on the results of
operations or financial condition of the Bank.

         In November  1995,  the FASB issued  Statement of Financial  Accounting
Standards No. 123 ("SFAS No. 123"),  "Accounting for Stock Based  Compensation,"
("SFAS No. 123"). This statement  establishes  financial accounting standard for
stock-based employee compensation plans. SFAS No. 123 permits the Bank to choose
either a new fair value based  method or the  current  APB Opinion 25  intrinsic
value based method of accounting for its stock-based compensation  arrangements.
SFAS No. 123  requires  pro forma  disclosures  of net earnings and earnings per
share  computed as if the fair value based  method had been applied in financial
statements of companies that continue to follow  current  practice in accounting
for such  arrangements  under Opinion 25. The disclosure  provisions of SFAS No.
123 are effective for fiscal years beginning after December 15, 1995 and are not
expected to have a material  impact on the results of  operations  or  financial
condition of the Bank.

         In  June  1996,  the  Financial  Accounting  Standards  Board  released
Statement  of  Financial   Accounting   Standards  No.  125  ("SFAS  No.  125"),
"Accounting  for Transfers and  Extinguishments  of  Liabilities."  SFAS No. 125
provides  accounting  and  reporting  standards  for  transfers and servicing of
financial  assets and  extinguishments  of liabilities.  SFAS No. 125 requires a
consistent  application  of a  financial-components  approach  that  focuses  on
control.  Under that approach,  after a transfer of financial  assets, an entity
recognizes the financial and servicing assets it controls and the liabilities it
has incurred, and derecognizes liabilities when extinguished.  SFAS No. 125 also
supersedes  SFAS No. 122 and requires that servicing  assets and  liabilities be
subsequently  measured by  amortization  in proportion to and over the period of
estimated  net  servicing  income  or loss and  requires  assessment  for  asset
impairment  or increases  obligation  based on their fair  values.  SFAS No. 125
applies to transfers and  extinguishments  occurring after December 31, 1996 and
early or  retroactive  application  is not  permitted.  Because  the  volume and
variety of certain  transactions  will make it  difficult  for some  entities to
comply,   some  provisions  have  been  delayed  by  SFAS  No.  127.  Management
anticipates that the adoption of SFAS No. 125 will not have a material impact on
the financial condition or operations of the Bank.

         In March 1997, the accounting requirements for calculating earnings per
share  were  revised.  Basic  earnings  per  share  for 1998 and  later  will be
calculated  solely on average common shares  outstanding.  Diluted  earnings per
share will  reflect the  potential  dilution of stock  options and other  common
stock  equivalents.  All prior calculations will be restated to be comparable to
the new  methods.  As the  Bank  has not had  significant  dilution  from  stock
options,  the new calculation methods will not significantly affect future basic
earnings per share and diluted earnings per share.




                                      -66-

<PAGE>



                                    BUSINESS


         The Holding Company is a newly organized financial  institution holding
company  that was formed to acquire  First  Federal.  Upon  consummation  of the
Offering and the Merger,  the Holding  Company will hold all of the  outstanding
shares of First  Federal,  and First Federal will be the Holding  Company's sole
subsidiary.  At present,  the Holding Company does not have any assets, and does
not conduct any significant business.  The Holding Company and First Federal are
headquartered in Bryan,  Texas. The executive offices of the Holding Company and
First  Federal  are  located at 2900 Texas  Avenue,  Bryan,  Texas 77802 and its
telephone number at that address is (409) 779-2900.

         As  a  community-oriented,  independent  financial  institution,  First
Federal offers a range of retail banking services through its offices located in
Bryan-College  Station,  Texas.  First  Federal  is  principally  engaged in the
business of attracting deposits from the general public and using such deposits,
together with other funds, to originate mortgage loans secured by owner occupied
one- to  four-family  residential  properties  in its primary  market area. To a
lesser extent, First Federal also originates  construction,  direct and indirect
consumer loans, SBA partially  guaranteed  business loans, small commercial real
estate and small to medium commercial business loans.

MARKET AREA

         First  Federal  conducts  operations  through  its  offices  located in
Bryan-College  Station,  Texas.  Management considers the Bryan-College  Station
area,  Brazos,  Burleson,   Grimes,  Leon,  Madison,  Robertson  and  Washington
counties,  Texas,  to be its  primary  market  area  for  deposits  and  lending
activities.  The  Bryan-College  Station  area  is  characterized  as a  college
community,  centered around Texas A&M University. The University's annual budget
of over $622 million is responsible for the vast majority of the government jobs
in the area.  Government service provides 39.4% of the jobs in the community and
is primarily  responsible  for the  comparative  stability  the area has enjoyed
throughout most of the 1980's.  Population  growth trends within First Federal's
market  area have  shown  increases  at rates  exceeding  those of the State and
unemployment  rates have been  consistently  lower than those of the rest of the
State.  During  the  past  five  years,  a  number  of  independent   depository
institutions  have been acquired in the Brazos County area, some by out-of-state
multi-bank  holding  companies.  Currently,  there  are  only one  other  thrift
institution  and two state  savings banks  operating in the area.  Consequently,
management  believes  that the  opportunity  exists for the  expansion  of First
Federal's lending and deposit  gathering  activities as one of the few remaining
independent,  community-owned  financial  institutions now offering full service
retail banking.

LENDING ACTIVITIES

GENERAL

         The principal  lending  activity of First Federal is originating  first
mortgage  real  estate  loans  secured  by owner  occupied  one- to  four-family
residential  property,  along with an expanding consumer loan program.  All long
term,  fixed  rate  conventional  mortgage  loans  are sold  immediately  to the
secondary market.

         SINGLE-FAMILY RESIDENTIAL REAL ESTATE LENDING. A substantial portion of
the loans originated for portfolio by the Bank are  conventional  mortgage loans
(i.e.,  not guaranteed or insured by agencies of the federal  government)  which
are secured by  residential  properties;  however,  most do not conform with the
requirements for sale to Federal National  Mortgage  Association (the "FNMA") or
FHLMC (i.e.,  conforming  loans),  because they exceed the maximum loan to value
ratio to qualify for sale to FNMA or FHLMC, have credit  deficiencies  (which in
certain  cases  will  result  in  the  Bank  securing  the  loan  by  additional
collateral), the borrower has an insufficient employment history or the property
does  not  qualify  due to its  rural  location  or  lack of  comparability  for
appraisal  purposes.  Loans which do not comply with FNMA or FHLMC  underwriting
requirements are held in the Bank's loan portfolio.

                                      -67-

<PAGE>



         First Federal also originates construction loans, small commercial real
estate and small to medium commercial business loans. In addition, First Federal
has begun to  originate  SBA loans and Farmers  Home  Administration  rural home
loans for  moderate  income home buyers.  In order to  diversify  its assets and
increase the  proportion of interest  rate  sensitive  assets in its  portfolio,
First  Federal  also  has  in the  past  purchased  mortgage-backed  securities.
Currently,  however,  First  Federal  is able to  attract  sufficient  loans  to
maintain a high  loan-to-deposit  ratio and thereby  maximize the utilization of
its deposits. Thus, it has not acquired any securities for several years.

         Most of First Federal's mortgage-backed  securities,  and a significant
number of its  residential  loans  were made  before  the 1980's on a long term,
fixed rate basis.  Accordingly,  in the event of a change in interest rates, the
yield in those First Federal  loans  remaining in that category will change much
less quickly than its deposits,  which are, for the most part, of the short term
variety.  Accordingly,  First  Federal is  vulnerable to an increase in interest
rates on those loans, which at September 30, 1996, represented only $2.2 million
of its $30.5 million in residential loans. First Federal's current policy is not
to invest in long term,  fixed rate  mortgage-backed  securities  or retain long
term,  fixed rate loans.  In order to reduce First  Federal's  vulnerability  to
changes in interest  rates,  First  Federal has increased  its  originations  of
three-year balloon and adjustable rate one- to four-family  residential mortgage
loans, consumer (especially automobile) and construction loans. At September 30,
1996,  First  Federal  had $19.7  million of three year  balloon  loans and $9.6
million of adjustable rate loans out of a total of $51.9 million in gross loans.

         Loan  originations come primarily from walk-in  customers,  real estate
brokers,  homebuilders and other  contractors.  All loans in which the aggregate
lending  relationship  is under $50,000 are approved by First  Federal's  senior
management  and all loan  applications  for over $50,000  aggregate  debt to one
borrower are approved by the Board of Directors.

         First Federal requires, in connection with the origination and purchase
of  residential  real  estate  loans,  title  insurance  and fire  and  casualty
insurance  coverage,  as well as flood insurance where  appropriate,  to protect
First  Federal's  interest.  The cost of this insurance  coverage is paid by the
borrower.

                                      -68-

<PAGE>



         Loan Portfolio Composition.  The following table sets forth information
concerning  the  composition  of  First  Federal's  loan  portfolio,   including
mortgage-backed  securities,  in  dollar  amounts  and  in  percentages  (before
deductions for loans in process,  deferred fees and discounts and allowances for
losses) as of the dates indicated.
<TABLE>
<CAPTION>

                                                                               September 30,
                                                  -------------------------------------------------------------------------
                                                        1996                     1995                   1994
                                                  -----------------------  --------------------     --------------------
                                                  Amount       Percent    Amount      Percent      Amount       Percent
                                                  ------       -------    ------      -------      ------       -------
                                                                          (Dollars in Thousands)
Real Estate Loans
- -----------------
<S>                                               <C>            <C>      <C>          <C>        <C>              <C>   
  Residential................................     $30,477        58.70%   $30,966      61.10%     $27,128          59.76%
  Residential held for sale..................         419          .80      1,840       3.63        2,114           4.66
  Commercial.................................       4,175         8.04      3,643       7.19        3,062           6.74
  Construction...............................       4,365         8.41      4,261       8.41        4,838          10.66
                                                    -----         ----      -----       ----        -----          -----
     Total real estate loans.................      39,436        75.95     40,710      80.33       37,142          81.82

Other Loans:
- ------------
  Consumer loans:
    Deposit accounts.........................         967         1.86        705       1.39          789           1.74
    Purchased automobile receivables.........         ---          ---          4        .01          10             .02
    Automobile...............................       9,435        18.17      7,634      15.06        6,600          14.54
    Other....................................       1,490         2.87        980       1.94          580           1.28
                                                    -----         ----        ---       ----          ---           ----
     Total consumer loans....................      11,892        22.90      9,323      18.40        7,979          17.58
   Commercial business loans.................         595         1.15        643       1.27          271            .60
                                                      ---         ----        ---       ----          ---            ---
     Total other loans.......................      12,487        24.05      9,966      19.67        8,250          18.18
                                                   ------        -----      -----      -----        -----          -----
     Total loans ............................      51,923       100.00     50,676     100.00       45,392         100.00

Less:
- -----
  Undisbursed portion of construction loans..       1,966         3.79      1,664       3.28        1,847           4.07
  Consumer loans in process..................         ---          ---        ---        ---          ---            ---
  Deferred fees and discounts................         128          .25         87        .17           92            .20
  Deferred income............................           3          .01          3        .01           13            .03
  Allowance for losses on loans..............         247          .48        317        .63          313            .69
                                                      ---          ---        ---        ---          ---            ---
     Net loans ..............................     $49,579        95.47%   $48,605      95.91%     $43,127          95.01%
                                                  =======        =====    =======      =====      =======          ===== 
</TABLE>



                                                      -69-

<PAGE>




         The following table shows the fixed- and adjustable-rate composition of
First Federal's loan portfolio at the dates indicated.
<TABLE>
<CAPTION>
                                                                                September 30,
                                                      ------------------------------------------------------------------------
                                                             1996                     1995                     1994
                                                      ----------------------   ----------------------   ----------------------
                                                       Amount     Percent      Amount      Percent      Amount     Percent
                                                       ------     -------      ------      -------      ------     -------
                                                                               (Dollars in Thousands)
Fixed-Rate Loans:  
- -----------------  

Real estate:
<S>                                                   <C>             <C>     <C>               <C>    <C>              <C>   
   Residential..................................      $22,931         44.16%  $24,739           48.81% $27,128          59.76%
   Residential held for sale....................          419           .80     1,840            3.63    2,114           4.66
   Commercial...................................        2,162          4.17     2,824            5.57    3,062           6.74
   Construction.................................        4,365          8.41     4,261            8.41    4,838          10.66
                                                        -----          ----     -----            ----    -----          -----
      Total real estate loans...................       29,877         57.54    33,664           66.42   37,142          81.82
  Consumer loans................................       11,892         22.90     9,323           18.40    7,979          17.58
  Commercial business loans.....................          595          1.15       643            1.27      271           0.60
                                                        -----          ----     -----            ----    -----          -----
    Total fixed-rate loans.....................        42,364         81.59    43,630           86.09   45,392         100.00
                                                        -----          ----     -----            ----    -----          -----
Adjustable-Rate Loans:
- ----------------------
  Real estate:
   Residential..................................        7,546         14.54     6,227           12.29      ---            ---
   Commercial...................................        2,013          3.87       819            1.62      ---            ---
                                                        -----          ----     -----            ----    -----          -----
      Total adjustable rate loans...............        9,559         18.41     7,046           13.91      ---            ---
                                                        -----          ----     -----            ----    -----          -----
      Total loans...............................       51,923        100.00    50,676         100.00    45,392        100.00

Less:
- -----
  Undisbursed portion of construction loans.....        1,966          3.79     1,664            3.28    1,847           4.07
  Consumer loans in process.....................          ---           ---       ---             ---      ---            ---
  Deferred fees and discounts...................          128          0.25        87            0.17       92           0.20
  Deferred income...............................            3          0.01         3            0.01       13           0.03
  Allowance for losses on loans.................          247          0.48       317            0.63      313           0.69
                                                        -----          ----     -----            ----    -----          -----
     Net loans..................................      $49,579         95.47%  $48,605           95.91% $43,127          95.01%
                                                      =======         =====   =======           =====  =======          ===== 
</TABLE>


         First   Federal  has  the   authority   to  purchase   loans  and  loan
participations, but has elected not to do so since 1991.

                                                      -70-

<PAGE>




         The  following  table shows the  origination,  purchase  and  repayment
activities for loans of First Federal for the periods indicated.
<TABLE>
<CAPTION>



                                                               Year Ended September 30,
                                                               ------------------------
                                                            1996          1995         1994
                                                            ----          ----         ----
                                                                  (In Thousands)
Loans Funded:
- -------------
<S>                                                        <C>        <C>          <C>       
   Real estate - residential(2)......................      $19,104       $87,908(1)   $92,316(1)
                   - commercial......................        1,026         1,281          393
                   - construction or development.....        5,697         6,223        7,159
   Non-real estate - consumer........................        8,534         7,065        7,261
                   - commercial business.............        1,980         1,065          579
                                                             -----        -----         -----          
 
     Total loans originated.........................        36,341       103,542     107,708

Loans Sold:
- -----------
Loans sold...........................................       13,839        81,838(1)    86,336(1)
Principal repayments and refinancings................       21,255        16,420       20,316
                                                            ------        ------       ------
Total reductions.....................................       35,094        98,258      106,652
Decrease in other items, net.........................         (273)          194          990
                                                              ----           ---          ---
Net increase.........................................      $   974       $ 5,478      $ 2,046
                                                           =======       =======      =======
</TABLE>
- ---------------
(1)      Includes  activity   attributable  to  a  mortgage  warehouse  facility
         previously extended to an independent mortgage company.

(2)      Includes refinancings of loans from First Federal's portfolio.

         At September  30, 1996,  First Federal  serviced  $966,000 in loans for
others.

                                      -71-

<PAGE>



         The following  schedule  illustrates  the maturities of First Federal's
loan portfolio, excluding loans held for sale at September 30, 1996. Loans which
have adjustable or renegotiable interest rates and amortizing loans are shown as
maturing in the period during which the loan is contractually due. This schedule
does  not  reflect  the  effects  of  possible  prepayments  or  enforcement  of
due-on-sale clauses.
<TABLE>
<CAPTION>



                                              Real Estate
                     -------------------------------------------------------
                        Residential            Commercial     Construction     Consumer           Business             Total
                     -------------------   ---------------- ---------------  ----------------  ----------------  -----------------
                                Weighted           Weighted        Weighted          Weighted          Weighted           Weighted
                                Average            Average          Average          Average           Average             Average
                     Amount       Rate     Amount   Rate    Amount   Rate    Amount   Rate     Amount    Rate    Amount     Rate
                     ------       ----     ------   ----    ------   ----    ------   ----     ------    ----    ------     ----
                                                               (Dollars in Thousands)
  Due During
 Years Ended
September 30,
- -------------

<C>                    <C>        <C>     <C>     <C>      <C>    <C>       <C>     <C>      <C>      <C>        <C>       <C>
1997(1).............   $ 7,565    8.42%   $ 507     9.13%   $4,365   9.18   $1,585     8.60%   $ 280    9.72%    $14,302    8.72%
1998 and 1999.......    12,717    9.26    1,168     9.36       ---    ---    3,818    11.00      ---     ---      17,703    9.64
2000 and 2001.......       893    9.40      925     9.55       ---    ---    6,397    13.28       79    9.96       8,294   12.41
2002 to 2006........     1,073    8.89       86    11.25       ---    ---       71    11.80       86   10.81       1,316    9.33
2006 to 2016........     1,988    8.99      643     9.81       ---    ---       21     8.00      150   11.00       2,802    9.28
2017 and following..     6,660    8.98      846     8.75       ---    ---      ---      ---      ---     ---       7,506    8.95
- ----                     -----              ---             ------         -------             -----               -----        
                       $30,896    8.97   $4,175     9.36%   $4,365   9.18% $11,892    11.91%   $ 595   10.23%    $51,923    9.70%
                       =======    ====   ======     ====    ======   ====  =======    =====    =====   =====     =======    ==== 
</TABLE>
- -------------
(1) Includes demand loans, loans having no stated maturity and overdraft loans.

                                      -72-

<PAGE>



         The total amount of loans due after September 30, 1997 which have fixed
rates of interest (including 3- year balloon home loans and other types of loans
with balloon  maturities)  is $28.0  million while the total amount of loans due
after such date which have  floating  or  adjustable  rates of  interest is $9.6
million.

ONE-TO-FOUR-FAMILY RESIDENTIAL REAL ESTATE LENDING

         One of First Federal's  primary lending  programs is the origination of
loans secured by mortgages on  owner-occupied  one- to  four-family  residences.
Historically (before the 1980's), most of First Federal's residential loans were
made on a fixed  rate  basis  and had  contractual  maturity  (and  amortization
schedules) of 30, or to a lesser extent, 15 years. Since 1979, however, in order
to increase the interest rate  sensitivity of its  residential  loan  portfolio,
First  Federal has  emphasized  the  origination  of  non-conforming  three year
balloon loans (generally with 30 year amortization schedules).  At September 30,
1996, $19.7 million or 37.9%, of First Federal's gross loan portfolio  consisted
of three-year fixed-rate balloon loans on one- to four-family residences. On the
same date, First Federal had $3.7 million of other fixed-rate  residential loans
or 7.1% of the  gross  loan  portfolio.  All of  these  loans  were  secured  by
residential (primarily owner-occupied) properties located in the State of Texas,
with a majority located in First Federal's primary market area.

         First  Federal's  residential  loans  are  generally  underwritten  and
documented to permit their sale in the secondary  market.  In the event they are
non-conforming to secondary market standards, First Federal will underwrite such
loans to the extent feasible in accordance  with such  standards.  First Federal
evaluates  both the borrower's  ability to make principal and interest  payments
and the value of the property  (and any other  collateral)  that will secure the
loan. One- to four-family loan  originations are generally made in amounts up to
90% of the appraised value of the security  property.  The  determination  as to
whether  to  lend  in  excess  of  80% of  the  appraised  value  is  made  on a
case-by-case  basis  and  is  based  on a  variety  of  factors,  including  the
borrower's  payment  history,  length of employment and debt to income ratio, as
well as the quality of the  security  property.  The Bank  neither  requires nor
obtains  private  mortgage  insurance  on its  loans.  As a result of its higher
loan-to-value ratios and the absence of private mortgage insurance, in the event
of a  foreclosure,  the  Bank  is  subject  to a  greater  risk  of  loss on the
disposition  of such  property  in the  event  of a  decrease  in  value  of the
property.  The Bank has,  however,  had a very limited loss  experience  on such
loans. See " -- Loan Delinquencies; Nonperforming Assets and Classified Assets."
Over the past three fiscal years,  the Bank has  experienced  an average of only
$22,300 in actual annual net  charge-offs,  resulting from an average total loan
portfolio of $46.2 million.

         First  Federal's   residential   mortgage  loans  customarily   include
"due-on-sale"  clauses,  which are provisions  giving First Federal the right to
declare a loan  immediately  due and payable in the event the borrower  sells or
otherwise  disposes of the real property  subject to the mortgage where the loan
is not  repaid in full.  First  Federal  generally  enforces  these  due-on-sale
clauses  primarily  on fixed  rate  residential  mortgage  loans  to the  extent
permitted by law.

Mortgage-Backed Securities

         First  Federal has a limited  portfolio of  mortgage-backed  securities
which  are  held-to-maturity.  Such  mortgage-backed  securities  can  serve  as
collateral for borrowings and, through repayments, as a source of liquidity. For
information  regarding  the  carrying  and  market  values  of  First  Federal's
mortgage-backed  securities  portfolio,  see Note 2 of the  Notes  to  Financial
Statements.  Under the Bank's risk-based  capital  requirement,  mortgage-backed
securities  have a risk weight of 20% (or 0% in the case of GNMA  securities) in
contrast  to the 50% risk  weight  carried by  residential  loans with a loan to
value ratio of 80% or less. See "Regulation."

         Consistent with the Bank's asset/liability policy,  approximately 91.9%
of the Bank's mortgage-backed securities carry adjustable interest rates.


                                      -73-

<PAGE>



         The   following   table  sets  forth  the  book  value  of  the  Bank's
mortgage-backed securities at the dates indicated.


                                                      September 30,
                                              -----------------------------
                                               1996        1995       1994
                                               ----        ----       ----
                                                   (In Thousands)
Issuers:
- --------

Federal Home Loan Mortgage Corporation......  $  872      $1,672     $2,037
Federal National Mortgage Association.......     420         551        594
Government National Mortgage Association....     ---          55         62
                                              ------       -----      -----
    Total...................................  $1,292      $2,278     $2,693
                                              ======      ======     ======



         The following table sets forth the contractual maturities of the Bank's
mortgage-backed  securities  at  September  30,  1996.  Not  considered  in  the
preparation of the table below is the effect of prepayments,  periodic principal
repayments and the adjustable rate nature of these instruments.


<TABLE>
<CAPTION>
                                                              Due in
                                --------------------------------------------------------------------------
                                6 Months    6 Months       1 to     3 to 5    5 to 10   10 to 20   Over 20       Balance
                                or Less     to 1 Year    3 Years     Years      Years     Years      Years    Outstanding
                                -------     ---------    -------     -----      -----     -----      -----    -----------
                                                                  (In Thousands)
<S>                                <C>         <C>        <C>        <C>        <C>         <C>       <C>         <C>   
Federal Home Loan                  $ ---       $ ---      $ ---      $ ---      $   5       $231      $636        $  872
Mortgage Corporation.......

Federal National                     ---         ---        ---        ---        ---         95       325           420
                                   -----       -----      -----      -----      -----       ----      ----        ------
Mortgage Association.......

     Total.................        $ ---       $ ---      $ ---      $ ---      $   5       $326      $961        $1,292
                                  ======       =====      =====      =====      =====       ====      ====        ======
</TABLE>

         First Federal's  mortgage-backed  and other  securities  portfolios are
managed in accordance with a written  investment  policy adopted by the Board of
Directors. Investments may be made in accordance with the policy and approval by
its Investment  Committee.  At the present time, First Federal does not have any
investments that are available-for-sale or for trading purposes.

         The  OTS has  issued  guidelines  regarding  management  oversight  and
accounting  treatment for  securities,  loans,  mortgage-backed  securities  and
derivative  securities.  The  guidelines  require thrift  institutions  to carry
securities  at  market  value  unless  it can be  demonstrated  that a class  of
securities is intended to be held-to-  maturity.  As of September 30, 1996,  the
Bank held $1.3 million and $1.0 million,  respectively,  of principal  amount of
mortgage-backed  securities and other  securities  which the Bank has the intent
and ability to hold until  maturity.  As of such date,  these  securities  had a
market value of $1.3 million and $1.0 million, respectively.

CONSUMER LENDING

         Federal  laws  and  regulations   permit  federally   chartered  thrift
institutions to make secured and unsecured consumer loans up to a maximum of 35%
of their total  assets less  permissible  investments  in  commercial  paper and
corporate debt. In addition,  federal thrift institutions have lending authority
above the

                                      -74-

<PAGE>



35% limit for certain consumer loans such as home improvement loans, mobile home
loans, credit card loans and educational loans.

         As part of  management's  strategy  to shorten  the  average  effective
maturity and increase the average yield of its  interest-earning  assets,  First
Federal offers various  consumer loans,  including but not limited to automobile
and home improvement loans. First Federal also offers loans to its depositors on
the security of their deposit accounts. The Bank discourages unsecured loans.

         First Federal  currently  originates  substantially all of its consumer
loans in its  primary  market  area.  Direct  loans are made when First  Federal
extends  credit  directly  to the  borrower.  First  Federal  has more  recently
increased the origination of consumer  loans.  In September 1991,  First Federal
began purchasing motor vehicle  installment sales contracts on an indirect basis
from selected  automobile dealers pursuant to an agreement  established  between
the dealer and the Bank ("Dealer Agreement").  In fiscal 1996, the Bank expanded
this lending by initiating a 100% credit  default  insured  indirect  automobile
loan origination program for sub-prime borrowers involving dealers in the Bank's
primary market area ("Second Chance Auto Loans").  The Bank's Second Chance Auto
Loan  program may be  expanded to  automobile  dealers in the  triangle  between
Dallas,  Houston and Austin.  Second  Chance Auto Loans have been  insured up to
$25,000 per loan through  Midland Risk  Insurance  Company  which  reinsures its
exposure through Constitution  Reinsurance Corporation of New York. Midland Risk
and Constitution  Reinsurance  carry ratings of B and A+  respectively,  by A.M.
Best's,  an insurance rating company.  At September 30, 1996, Second Chance Auto
Loans totalled $2.3 million.

         First Federal may elect in the future to make certain  automobile loans
to sub-prime borrowers without credit-default  insurance,  but with special loan
loss reserves which First Federal believes to be adequate to protect against any
future loan losses.

         Second Chance Auto Loans are underwritten  according to  credit-default
insurance  guidelines while other sales contracts are  underwritten  pursuant to
the Bank's guidelines.  Each sales contract is fully amortizing and provides for
level payments over the term of the contract.  The contracts are non-recourse to
the originating  dealer and are purchased,  in First Federal's sole  discretion,
from the  dealers on a  case-by-case  basis,  after  First  Federal  reviews the
credit-worthiness  of the borrower.  On Second Chance Auto Loans,  First Federal
conducts an  interview  with the borrower  prior to  approving  the loan for the
purchase of the automobile.

         Second  Chance Auto Loan  contracts  are  reviewed  by First  Federal's
automobile  loan  specialist and monthly reviews are conducted by an independent
outside  audit firm,  representing  the agent for the credit  default  insurance
company.  All monthly audits to date have reflected First Federal's  substantial
compliance with credit underwriting  guidelines of the credit-default  insurance
company.  Factors considered under both the Bank's and credit-default  insurance
guidelines include,  among others, the durability and useful life of the vehicle
being  financed in  conjunction  with the term of the loan and the stability and
creditworthiness  of the buyer.  Used vehicles are generally not financed longer
than 60 months, to credit-worthy borrowers.

         Under both the  Bank's  and  credit-default  insurance  guidelines  the
maximum amount  financed may not exceed 120% of current  wholesale  value of the
vehicle or dealer's cost (traditionally 100% of current retail value),  although
the  primary  focus is on the  ability of the  borrower to repay the loan rather
than the value of underlying  collateral.  The amount  financed by the Bank will
generally be up to 120% of the current  wholesale value or dealer cost, plus the
cost of service and warranty contracts and premiums for physical damage,  credit
life and  disability  insurance  obtained in connection  with the vehicle or the
financing  (such  amounts  in  addition  to the sales  price,  collectively  the
"Additional Vehicle Costs").  Accordingly, the amount financed by the Bank under
an installment contract generally does not, in the case of new vehicles,  exceed
the  manufacturer's  suggested  retail  price of the  financed  vehicle plus the
Additional Vehicle Costs. In the case of used vehicles,  the amount financed may
be 120% of the current wholesale value, as assigned by one of the three standard
reference sources for dealers of used cars and the Additional Vehicle Costs. The
Bank will  generally use the "NADA Official Used Car Guide" to obtain a value to
assign to a used vehicle for underwriting purposes.

                                      -75-

<PAGE>



         All automobile  dealers enter into a "Dealer  Agreement" with the Bank.
The Bank has two forms of Dealer  Agreements  which  are  substantially  similar
except that dealers  selling loans pursuant to the "Second  Chance"  Program are
not required to  establish  dealer  reserves.  Otherwise,  the Dealer  Agreement
provides for a reserve account to be established consisting of a minimum balance
to be maintained at the Bank. The reserve account is used by the Bank to protect
against excess interest payments to the dealer due to loan prepayments, payoffs,
or for  repossession  expenses  plus any  losses due to  repossessions.  Minimum
reserve  balances  and the method of  disbursement  are  outlined in each Dealer
Agreement.  If the reserve account falls below agreed upon levels, the dealer is
required to increase the balance up to the agreed upon minimum  amount.  Dealers
are also required to make an immediate deposit to cover any shortages under this
type of Dealer  Agreement.  At  September  30, 1996 the Bank had $2.9 million of
automobile loans requiring dealer reserves.

         Consumer  loans may entail  greater risk than do  residential  mortgage
loans, particularly in the case of consumer loans which are unsecured or secured
by rapidly  depreciable  assets such as automobiles.  First Federal makes a very
limited amount of unsecured loans. In such cases, any repossessed collateral for
a defaulted consumer loan may not provide an adequate source of repayment of the
outstanding loan balance as a result of the greater  likelihood of damage,  loss
or depreciation.  The remaining  deficiency may not warrant further  substantial
collection efforts against the borrower. In addition,  consumer loan collections
are dependent on the borrower's  continuing  financial  stability,  and thus are
more likely to be adversely affected by job loss,  divorce,  illness or personal
bankruptcy.  Furthermore,  the  application  of various  federal and state laws,
including federal and state bankruptcy and insolvency laws, may limit the amount
which can be  recovered  on such loans.  Such loans may also give rise to claims
and defenses by a consumer loan  borrower  against an assignee of such loan such
as First  Federal,  and a borrower may be able to assert  against such  assignee
claims  and  defenses  which  it  has  against  the  seller  of  the  underlying
collateral.  Consumer  loan  delinquencies  may often  increase over time as the
loans age.  First Federal has  attempted to mitigate  this risk by  implementing
new,   stricter   credit   underwriting   standards.   At  September  30,  1996,
approximately  1% of the Bank's consumer loans were  nonperforming.  Included in
these new credit  standards  is emphasis on the proven cash flow of the borrower
to pay such loan back.  However,  there can be no assurance that First Federal's
consumer loan delinquencies and repossessions will not increase in the future.

CONSTRUCTION LENDING

         First  Federal  makes   construction   loans  to  individuals  for  the
construction of their residences and to builders  primarily for the construction
of contracted-for (custom) residences and to a much lesser extent for residences
that have not been pre-sold.

         Construction  loans to individuals for their residences  generally have
terms  of 9 months  and are made on a  non-amortizing  (interest  only,  payable
monthly),  balloon basis, to be repaid from the permanent  mortgage loan.  First
Federal's construction loans are generally made either as the initial stage of a
combination  loan  (i.e.,  with a  commitment  from  First  Federal  to  provide
permanent financing upon completion of the project) or with a takeout obligation
(commitment  to  provide  permanent  financing)  by a third  party.  Residential
construction  loans are generally  underwritten  pursuant to the same guidelines
used for originating  permanent  residential loans. At September 30, 1996, First
Federal had $4.0 million of residential construction loans to borrowers who have
indicated to the Bank that they intend to live in the properties upon completion
of construction.

         Construction  loans are  generally  made up to a maximum  loan-to-value
ratio  of  80%  based  on  an  independent  appraisal  and  estimate  of  costs.
Construction  loans involve  additional risk  attributable to the fact that loan
funds are advanced upon the security of the project under construction, which is
more difficult to value prior to the completion of construction.  Because of the
uncertainties  inherent in estimating  construction costs and the market for the
home upon  completion,  it is  relatively  difficult  to evaluate the total loan
funds required to complete a project, the related  loan-to-value ratios, and the
likelihood  of ultimate  success of the project.  In  evaluating a  construction
loan, First Federal considers the reputation of the borrower and the contractor,
the

                                      -76-

<PAGE>



amount of the  borrower's  equity  (down  payment) in the  project,  independent
appraisal  valuations  and  review  of  cost  estimates,   and,  if  applicable,
pre-construction   sale  and  market   information.   Progress  payments  during
construction   of  homes  are  generally  made  only  after   inspection  by  an
independent,  licensed real estate  inspector.  Construction  loans to borrowers
other than owner  occupants also involve many of the same risks  discussed below
regarding  commercial real estate loans and tend to be more sensitive to general
economic  conditions  than many other types of loans.  First  Federal  generally
discourages loans intended for the construction of speculative homes.

COMMERCIAL REAL ESTATE LENDING

         In order to enhance the yield of its assets, First Federal originated a
limited amount of  construction  and permanent  loans secured by commercial real
estate. First Federal's permanent commercial real estate loan portfolio includes
loans  secured  by  churches,   small  office  buildings,   and  other  business
properties.  First Federal  generally  makes only  commercial  real estate loans
secured by income producing  property.  At September 30, 1996, First Federal had
one  commercial  real estate  loan in excess of  $250,000  which is secured by a
first  lien on a home that was  converted  to a shopping  area.  This loan had a
balance of $300,000 at September 30, 1996 and is  performing in accordance  with
its loan terms.

         The following table presents  information as to the locations and types
of properties securing First Federal's commercial real estate loans at September
30, 1996.


                                                 Number
                                                  of         Principal
                                                  Loans       Balance
                                                  -----       -------
                                                (Dollars in Thousands)
Bryan area:
  Churches.................................           6       $  389
  Land.....................................          19          365
  Multi-family residential.................           3          941
  Office buildings.........................          26        2,480
                                                     --        -----

  Total....................................          54       $4,175
                                                     ==       ======



         Commercial real estate loans included in First Federal's portfolio have
terms  generally  ranging from 3 to 5 year  balloon and 20-25 year  amortization
schedules.

         First  Federal  generally  will not  originate or purchase a commercial
real estate loan with a balance of greater  than 80% of the  appraised  value of
the  underlying   collateral.   Land  and  developed   building  lot  loans  are
individually  negotiated  and  secured  by  properties  located  in  the  Bank's
principal  market  area.  First  Federal  requires  that any such  appraisal  be
performed by independent,  professionally  designated and qualified  appraisers.
Senior  management  of the Bank  reviews  all  independent  appraisals  prior to
funding any loan. In originating or purchasing any loan, First Federal considers
the creditworthiness of the borrower and value of the underlying collateral,  in
addition  to the level of  experience  of the  contractor.  Creditworthiness  is
determined by considering  the  character,  experience,  management  ability and
financial strength of the borrower, and the ability of the property securing the
loan to  generate  adequate  funds to cover  both  operating  expenses  and debt
service.

         Commercial  real estate lending affords First Federal an opportunity to
receive   interest  at  rates  generally   higher  than  those  obtainable  from
residential lending.  Commercial real estate lending,  however, entails a higher
level of risk than loans secured by one- to four-family residences. This greater
risk is due to several  factors,  including the  concentration of principal in a
limited number of loans and borrowers, the effects of general

                                      -77-

<PAGE>



economic conditions on income producing  properties and the increased difficulty
of evaluating and monitoring these types of loans. Furthermore, the repayment of
loans  secured  by  commercial  real  estate  is  typically  dependent  upon the
successful  operation of the related real estate project and thus may be subject
to a greater  extent to  adverse  conditions  in the real  estate  market or the
economy  generally.  If the cash flow from the pro ject is reduced (for example,
if leases are not obtained or renewed), the borrower's ability to repay the loan
may be  impaired.  For  these  reasons,  First  Federal  limits  the  amount  of
commercial real estate loans held in its loan portfolio.

COMMERCIAL BUSINESS LENDING

         First  Federal  has  historically  engaged in a very  limited  level of
commercial  business lending.  At September 30, 1996, First Federal had $595,000
in commercial  business loans outstanding.  As of the same date, First Federal's
largest commercial  business loan, $103,000 to an established  homebuilder,  was
secured by a first  lien on six  developed  residential  real  estate  lots in a
residential  subdivision,  and is current with  interest  monthly and  principal
reductions made based on lot sales in accordance with the loan terms.

         Unlike  residential  mortgage  loans,  which  generally are made on the
basis of the  borrower's  ability to make  repayment  from  employment and other
income and which are  secured by real  property,  the value of which tends to be
relatively  easily  ascertainable,  business  loans  can be of  higher  risk and
typically are made on the basis of the borrower's ability to make repayment from
the cash flow of his business and to a lesser  extent,  the  borrowers net worth
and liquid  assets.  First  Federal's  commercial  business  loans are generally
secured by business assets such as commercial real estate,  and to a much lesser
extent,  accounts  receivable,   inventory  and  equipment.  As  a  result,  the
availability  of funds for the repayment of business loans may be  substantially
dependent  on the  success  of the  business  itself.  Further,  the  collateral
securing the loans may  depreciate  over time,  may be difficult to appraise and
may  fluctuate  in value  based on the success of the  business  and the economy
generally. Partial guarantees (75% or more) by the Small Business Administration
are  generally  required for  commercial  business  loans  primarily  secured by
accounts receivable, inventory and equipment.

LOAN DELINQUENCIES; NONPERFORMING ASSETS AND CLASSIFIED ASSETS

         When a  borrower  fails to make a  required  payment  on a loan,  First
Federal  attempts to cause the deficiency to be cured by contacting the borrower
as soon as possible.  In most cases,  deficiencies  are cured promptly.  After a
payment is 5 days past due, First Federal's collections  department will contact
the  borrower by  telephone  and letter and  continue  that contact on a regular
basis.  After a payment is 60 days past due, First Federal may send the borrower
a demand letter.  When deemed  appropriate by senior  management,  First Federal
institutes action to foreclose on the property.  If foreclosed on, real property
is sold at a public sale and may be purchased by First Federal. A decision as to
whether and when to initiate foreclosure proceedings is based on such factors as
the amount of the outstanding loan in relation to the original indebtedness, the
extent of delinquency and the borrower's ability and willingness to cooperate in
curing  delinquencies.  First Federal has  experienced  minimum  foreclosure and
losses thereon, over the past three years.



                                      -78-

<PAGE>



         The  following  table  sets  forth  information  concerning  delinquent
mortgage  and other  loans at  September  30,  1996 in dollar  amounts  and as a
percentage  of First  Federal's  total loan  portfolio.  The  amounts  presented
represent the total remaining  principal  balances of the related loans,  rather
than the actual payment amounts which are overdue.
<TABLE>
<CAPTION>


                                                     Loans Delinquent at September 30, 1996
                                                     --------------------------------------
                                                                                                    Total
                                                                                  90 Days        Delinquent
                                               30-59 Days       60-89 Days        and Over           Loans
                                               ----------       ----------        --------           -----
                                                                   (Dollars in Thousands)
Residential Real Estate:
<S>                                            <C>               <C>              <C>             <C>
  Number of loans.....................               29                4                1               34
  Amount..............................           $1,918             $197             $ 18           $2,133
  Percent of total loans..............             6.29%            0.65%            0.06%             7.0%

Commercial Real Estate:
  Number of loans.....................                2              ---              ---                2
  Amount..............................            $  55            $ ---           $  ---            $  55
  Percent of total loans..............             1.32%             ---%             ---%            1.32%

Consumer:
  Number of loans.....................               54                9                4               67
  Amount..............................             $605             $103             $130            $ 838
  Percent of total loans..............             4.85%            0.82%            1.04%            6.71%

Total:
  Number of loans.....................               85               13                5              103
  Amount..............................           $2,578             $300             $148           $3,026
  Percent of total loans..............             4.97%            0.58%            0.28%            5.83%
</TABLE>



                                      -79-

<PAGE>




          The table below sets forth the amounts and categories of nonperforming
assets in First Federal's loan portfolio. Loans are placed on non-accrual status
when the  collection of principal  and/or  interest  become  doubtful and in any
event  when  payments  thereon  are more than 90 days  past  due.  For all years
presented,  First Federal has had no troubled debt restructurings  which involve
forgiving a portion of interest or principal on any loans. Foreclosed assets may
include assets acquired in settlement of loans.
<TABLE>
<CAPTION>

                                                           September 30,
                                                    -------------------------------
                                                    1996         1995         1994
                                                    ----         ----         ----
                                                       (Dollars in Thousands)
Non-accruing loans:
<S>                                                 <C>           <C>        <C>   
  Residential...............................        $  18         $143       $  201
  Consumer..................................           38           32           46
                                                       --           --           --
    Total...................................           56          175          247
                                                       --          ---          ---

Accruing loans delinquent more than 90 days:
  Residential...............................          ---          ---           46
  Commercial Real Estate....................          ---          ---           10
  Consumer..................................          122            2          ---
                                                      ---            -          ---
    Total...................................          122            2           56
                                                      ---            -           --

Foreclosed assets:
  Residential...............................          577          130          130
  Commercial real estate....................          ---          ---          ---
  Other Repossessed Assets (Vehicles).......          108           76           57
                                                      ---           --           --
    Total...................................          685          206          187
                                                      ---          ---          ---

Total nonperforming assets..................        $ 863        $ 383       $  490
                                                    =====        =====       ======
Total as a percentage of
  total assets at end of period.............         1.50%        0.62%        0.87%
                                                     ====         ====         ==== 
</TABLE>



         For the most part, nonperforming assets at September 30, 1996 consisted
of residential homes located in First Federal's principal market area.

         As of September 30, 1996, there were no  concentrations of loans in any
types of industry which exceed 10% of First Federal's total loans,  that are not
included as a loan category in the table above.

         At September  30, 1996  non-accruing  loans totaled  $56,000.  Interest
income recognized and foregone relative to these loans  approximated  $4,000 and
$1,000, respectively, for the year ended September 30, 1996.

         Other Loans of Concern. As of September 30, 1996 there was an aggregate
of $400,000 of loans  including  non-accruing  loans with respect to which known
information  about the  possible  credit  problems of the  borrowers or the cash
flows of the security  properties have caused  management to have some doubts as
to the ability of the borrowers to comply with present loan repayment  terms and
which may result in the  future  inclusion  of such  items in the  nonperforming
assets categories.


                                      -80-

<PAGE>



         Loans being monitored  include three one- to four-family loans totaling
$128,000,  and 29 consumer loans totaling  $272,000 at September 30, 1996. See "
- -- Consumer Lending."

         Classified  Assets.  Federal  regulations  require  that  each  insured
institution  classify  its own  assets  on a  regular  basis.  In  addition,  in
connection with examinations of insured  institutions,  the Principal Regulatory
Agency has authority to identify  problem  assets and, if  appropriate,  require
them to be  classified.  There are three  classifications  for  problem  assets:
substandard,  doubtful and loss.  "Substandard"  assets have one or more defined
weaknesses and are  characterized  by the distinct  possibility that the insured
institution  will  sustain  some  loss if the  deficiencies  are not  corrected.
"Doubtful" assets have the weaknesses of substandard assets, with the additional
characteristics  that the weaknesses  make  collection or liquidation in full on
the basis of currently existing facts,  conditions and values questionable,  and
there is a high  possibility of loss. An asset  classified  "Loss" is considered
uncollectible  and of such  little  value  that  continuance  as an asset of the
institution  is not  warranted.  Assets  classified as  substandard  or doubtful
require the  institution  to establish  general  allowances  (reserves) for loan
losses.  If an asset or portion  thereof is classified as Loss, the  institution
must either  establish  specific  allowances,  (reserves) for loan losses in the
amount of 100% of the portion of the asset  classified  loss, or charge off such
amount.  General loss allowances established to cover possible losses related to
assets  classified  substandard or doubtful may be included in  determining  the
institution's  regulatory capital under the risk-based  capital standard,  while
specific loss allowances do not qualify as regulatory capital. If an institution
does not agree with an examiner's classification of an asset, it may appeal this
determination to the District Director.  Generally,  all assets of First Federal
which have been classified are included in the discussion below of nonperforming
assets and assets for which repayment by the borrower may be in doubt.

         In  connection  with  the  filing  of its  periodic  reports  with  the
Principal  Regulatory Agency and in accordance with its classification of assets
policy,  First Federal  regularly  reviews the problem loans in its portfolio to
determine whether any loans require classification in accordance with applicable
regulations.  Classified  assets,  as  described  above,  of  First  Federal  at
September 30, 1996 were as follows:


                                                      (In Thousands)
Substandard..........................................    $1,086
Doubtful.............................................       ---
Loss.................................................       ---
                                                         ------
                                                         $1,086
                                                         ======

ALLOWANCE FOR LOSSES ON LOANS

         Management's policy is to establish allowances for loan losses based on
historical  data,  economic  trends  and  projections,   an  assessment  of  the
borrower's  overall  financial  condition,  the type and value of any collateral
securing  such  loans and other  relevant  factors so as to attempt to cover any
potential  losses  known to  management.  Management's  policy  is to  establish
allowances for losses on real estate owned  sufficient to value such real estate
at the  lower of cost or  estimated  net  realizable  value  based  on  current,
independent  appraisals  when it  determines  that  losses  are  expected  to be
incurred on the underlying  properties.  While management  believes that it uses
the best information  available to make such determinations,  future adjustments
could be  necessary  and net income  could be affected if  circumstances  differ
substantially from the assumptions used in making the initial determination.




                                      -81-

<PAGE>



         The following table sets forth an analysis of First Federal's allowance
for loan losses.
<TABLE>
<CAPTION>
                                                             Year Ended September 30,
                                                         -----------------------------
                                                          1996        1995        1994
                                                          ----        ----        ----
                                                            (Dollars in Thousands)

<S>                                                       <C>         <C>         <C>  
Balance at beginning of period....................        $ 317       $ 313       $ 339
Charge-offs.......................................          (23)        (27)        (39)
Recoveries........................................            5           4         414

Provisions for losses on loans....................          (52)         27        (401)
                                                            ---          --        ---- 
Balance at end of period..........................        $ 247       $ 317       $ 313
                                                          =====       =====       =====

Ratio of net charge-offs during the
period to average loans outstanding
   during the period..............................          .04%        .05%       (.87)%
                                                            ===         ===        ====  
</TABLE>



         The  allocation  of the  allowance  for  losses  on loans at the  dates
indicated is summarized as follows:
<TABLE>
<CAPTION>


                                                                September 30,
                             -----------------------------------------------------------------------------------------
                                     1996                           1995                           1994
                             -------------------------      --------------------------     --------------------------
                                      Percent of Loans                Percent of Loans               Percent of Loans
                                      in Each Category                in Each Category               in Each Category
                             Amount    to Total Loans       Amount    to Total Loans       Amount    to Total Loans
                             ------    --------------       ------    --------------       ------    --------------
                                                             (Dollars in Thousands)
<S>                            <C>              <C>           <C>             <C>         <C>             <C>   
Real Estate.............       $120             75.95%        $223            80.72%      $ 191           81.82%
Other...................        127              24.05          94            19.28         122           18.18
                                ---              -----          --            -----         ---           -----
   Total................       $247             100.00%       $317           100.00%      $ 313          100.00%
                               ====             ======        ====           ======       =====          ====== 
</TABLE>


         For information on First Federal's  allowance for losses on real estate
owned,  See Note 5 of the Notes to Financial  Statements in the Annual Report to
Stockholders filed as Exhibit 13 hereto.

INVESTMENT ACTIVITIES

         First  Federal's  assets,  other  than  loans and some  mortgage-backed
securities receivable,  are invested primarily in interest-bearing deposits with
banks,  other  thrift  institutions  and  the  FHLB  of  Dallas,  United  States
government and agency  securities  and FHLB stock.  First Federal is required by
federal  regulations  to maintain a minimum  amount of liquid assets that may be
invested in specified  securities  and is also  permitted to make certain  other
security investments.  First Federal maintains liquidity in excess of regulatory
requirements. Cash flow projections are regularly reviewed and updated to assure
that adequate  liquidity is provided.  As of September 30, 1996, First Federal's
liquidity ratio (liquid assets as a percentage of net  withdrawable  savings and
current  borrowings) was 8.27% as compared to the regulatory  requirement of 5%.
At September 30, 1996, the Bank had no borrowings from the FHLB; however,  First
Federal had the ability,  if needed, to borrow up to $20.3 million from the FHLB
of Dallas for liquidity purposes.


                                      -82-

<PAGE>



         The  following  table sets  forth the  composition  of First  Federal's
securities portfolio at the dates indicated.
<TABLE>
<CAPTION>


                                                                                 At September 30,
                                                           ------------------------------------------------------------------
                                                                 1996                    1995                    1994
                                                           -------------------    -----------------        ------------------
                                                            Book      Market        Book     Market        Book      Market
                                                           Value       Value       Value      Value        Value       Value
                                                           -----       -----       -----      -----        -----       -----
                                                                                   (Dollars in Thousands)

<S>                                                         <C>         <C>         <C>        <C>         <C>         <C>   
Interest-bearing deposits with FHLB..................       $1,145      $1,145      $5,666     $5,666      $4,940      $4,940

Federal agency obligations...........................        1,000       1,000       1,000        988       1,000         949

FHLB stock...........................................          845         845         796        796         748         748
                                                               ---         ---         ---        ---         ---         ---

     Total liquid assets, securities and FHLB stock.        $2,990      $2,990      $7,462     $7,450      $6,688      $6,637
                                                            ======      ======      ======     ======      ======      ======

Average remaining life or term to repricing..........          ---                  0.13 years                   0.30 years
</TABLE>



         General.  Deposit accounts have traditionally been the principal source
of First  Federal's  funds for use in  lending  and for other  general  business
purposes.  In  addition  to  deposits,  First  Federal  derives  funds from loan
repayments and cash flows generated from operations. Scheduled loan payments are
a relatively stable source of funds,  while deposit inflows and outflows and the
related cost of such funds have varied.  Borrowings  may be used on a short-term
basis to compensate  for seasonal  reductions in deposits or deposit  inflows at
less than  projected  levels  and may be used on a longer  term basis to support
expanded  lending  activities in order to minimize  excess cash in hand over and
above liquidity requirements.

         Deposits. First Federal attracts both short-term and long-term deposits
from its primary  market area and has not actively  sought  deposits  outside of
this area.  First  Federal  offers  regular  passbook  accounts,  NOW  accounts,
commercial  and personal  checking  accounts  (including  its new "Golden Eagle"
checking  designed  for  persons of age 50 or more,  and its new "30  Something"
checking  designed  for persons  between 30 and 49 years of age),  money  market
deposit  accounts,  fixed  interest rate  certificates  of deposits with varying
maturities,  and negotiated rate $95,000 or above jumbo  certificates of deposit
("Jumbo  CDs").  At  September  30,  1996,  the Bank had $2.6 million in "Golden
Eagle" accounts and $50,000 in its brand new "30 Something" accounts.

         Deposit account terms vary,  according to the minimum balance required,
the time period the funds must remain on deposit and the  interest  rate,  among
other  factors.  First Federal  regularly  evaluates the internal cost of funds,
surveys  rates  offered  by  competing  institutions,   reviews  its  cash  flow
requirements  for  lending  and  liquidity  and makes rate  changes  when deemed
appropriate.  In order to decrease the volatility of its deposits, First Federal
imposes  penalties up to 30 days of interest for certificates  maturing one year
or less and 90 days for  certificates  over one year on early  withdrawal on its
certificates of deposit. First Federal has become more susceptible to short-term
fluctuations  in deposit  flows,  as customers  have become more  interest  rate
conscious.  In addition,  First Federal has not been willing to pay higher rates
to retain deposits that may not be profitably  deployed.  First Federal does not
have any  brokered  deposits  and has no present  intention to accept or solicit
such deposits.

         In 1994 First  Federal  attempted  to increase  its  passbook  accounts
through a marketing  campaign  emphasizing  the community  involvement  of First
Federal with all segments of the population in its trade area.

                                      -83-

<PAGE>



Among the measures which have been  undertaken in connection with this marketing
campaign are an increase in the  proportion of First  Federal's  employees  that
speak Spanish, advertising in Spanish language publications, direct contact with
local  Hispanic  community  organizations  and the  opening of a new office at a
later  date  in an  area  with  a  significant  Hispanic  influence.  After  its
conversion to bank-type data processing in the spring of 1995, First Federal has
increased its checking or transaction  accounts through an aggressive  marketing
campaign aimed at, among others,  local college  students and faculty,  with the
new branch in College Station, Texas, (immediately south of Bryan) opened in the
first half of 1994.  Recently,  it acquired a site for a new full-service branch
located at a key  intersection in northern Bryan.  This immediate area presently
has no nearby banking facility servicing its financial needs.

         The  following  table sets  forth the  deposit  flows at First  Federal
during the periods  indicated.  Net increase  (decrease) refers to the amount of
deposits  during a period less the amount of withdrawals  during the period.  In
order to  reduce  excess  cash on hand,  First  Federal  implemented  a  planned
reduction in higher cost deposits from 1995 to 1996.


                                                Year Ended September 30,
                                          ------------------------------------
                                           1996           1995         1994
                                          --------       -------      -------
                                                 (Dollars in Thousands)

Opening balance......................      $54,939       $50,846      $47,312
Net deposits (withdrawals)...........       (4,916)        2,592        1,833
Interest credited....................        1,654         1,501        1,701
                                             -----         -----        -----

Ending balance.......................      $51,677       $54,939      $50,846
                                           =======       =======      =======

Net increase (decrease)..............      $(3,262)      $ 4,093      $ 3,534
                                           =======       =======      =======

Percent increase (decrease)..........        (5.94)%        8.05%        7.47%
                                             =====          ====         ==== 
 


                                      -84-

<PAGE>



         The following  table sets forth the dollar amount of savings  deposits,
by interest  rate range,  in the various  types of deposit  programs  offered by
First Federal at the dates indicated.
<TABLE>
<CAPTION>


                                                                     At September 30,
                                           ---------------------------------------------------------------------
                                                   1996                   1995                    1994
                                           ----------------------   --------------------    -------------------
                                                          Percent                Percent               Percent
                                            Amount       of Total   Amount      of Total    Amount    of Total
                                            ------       --------   ------      --------    ------    --------
                                                                  (Dollars in Thousands)

Certificate accounts:

<S>     <C>                               <C>            <C>      <C>          <C>       <C>           <C>
 0.00 - 2.99............................. $     ---        ---%    $    ---       ---%     $    59         0.1%
 3.00 - 4.99.............................    16,448        31.8      12,854      23.4       28,689        56.4
 5.00 - 6.99.............................    17,505        33.9      23,371      42.5        5,943        11.7
 7.00 - 8.99.............................       933         1.8         921       1.7          ---         ---
 9.00 - 9.99.............................       ---         ---         ---       ---          ---         ---
                                             ------        ----      ------      ----       ------        ----
Total Certificate Accounts...............    34,886        67.5      37,146      67.6       34,691        68.2

Other Accounts:
- ---------------

Passbook accounts........................     4,177         8.1       5,014       9.1        5,039         9.9
NOW and Other Demand Deposit                  5,387        10.4       4,117       7.5        3,510         6.9
Accounts.................................
Money market accounts....................     4,653         9.0       5,650      10.3        5,486        10.8
Commercial checking accounts.............     1,185         2.3       1,295       2.4        1,660         3.3
Other noninterest-bearing accounts.......     1,389         2.7       1,717       3.1          460         0.9
                                             ------        ----      ------      ----       ------        ----
Total other accounts.....................    16,791        32.5      17,793      32.4       16,155        31.8
                                             ------        ----      ------      ----       ------        ----
Total deposits...........................   $51,677        100.0%   $54,939     100.0%     $50,846       100.0%
                                            =======        =====    =======     =====      =======       ===== 
</TABLE>
         At September 30, scheduled maturities of certificates of deposit are as
follows.


                                                       1999 and
                                    1997         1998  thereafter       Total
                                    ----         ----  ----------       -----
                                              (In Thousands)

3% to 4.99%.................     $14,882      $ 1,322      $  244      $16,448
5% to 6.99%.................       9,972        4,488       3,045       17,505
7% to 9.99%.................         ---          ---         933          933
                                 -------      -------      ------      -------
     Total..................     $24,854      $ 5,810      $4,222      $34,886
                                 =======      =======      ======      =======


                                      -85-

<PAGE>



         The  following   table   indicates   the  amount  of  First   Federal's
certificates  of deposit by time  remaining  until  maturity as of September 30,
1996.
<TABLE>
<CAPTION>
                                                                         Maturity
                                                     -------------------------------------------------
                                                     3 Months        3 to 6      6 to 12       Over 12
                                                      or Less        Months      Months         Months        Total
                                                      -------        ------      ------         ------        -----
                                                                               (In Thousands)
<S>                                                  <C>            <C>         <C>            <C>          <C>    
Certificates of deposit less than $100,000.......... $6,355         $7,028      $8,564         $  8,679     $30,626
Certificates of deposit of $100,000 or more.........  1,003          1,104         800            1,353       4,260
                           --------                   -----          -----         ---            -----       -----
Total............................................... $7,358         $8,132      $9,364          $10,032     $34,886
                                                     ======         ======      ======          =======     =======
</TABLE>


BORROWINGS

         First Federal's  borrowings  primarily have been advances from the FHLB
of Dallas.  As a member of the FHLB of Dallas,  First Federal is required to own
capital stock in the FHLB of Dallas and is authorized to apply for advances from
the FHLB of Dallas.  Each FHLB credit program has its own interest  rate,  which
may be fixed or  variable,  and  range of  maturities.  The FHLB of  Dallas  may
prescribe  the  acceptable  uses to which these  advances may be put, as well as
limitations  on the size of the advances and repayment  provisions.  Federal law
requires  that all  long-term  FHLB  advances  be for the  purpose of  financing
residential  housing and members must meet community  lending standards in order
to have  continued  access to long-term  FHLB  advances.  First Federal does not
expect that these  limitations  will have a significant  impact on its access to
FHLB advances.

         The  following  table  sets forth the  maximum  month-end  balance  and
average  balance  of FHLB  advances  and other  borrowings  during  the  periods
indicated.


                                                Year Ended September 30,
                                           ---------------------------------
                                             1996        1995         1994
                                             ----        ----         ----
                                                   (In Thousands)

Maximum Balance:
- ----------------
FHLB advances............................  $1,088       $1,088       $2,004

Average Balance:
- ----------------
FHLB advances............................  $   89       $2,085       $  679








                                      -86-

<PAGE>




         The  following  table  sets  forth  certain  information  as  to  First
Federal's FHLB advances and other borrowings at the dates indicated.


                                                      September 30,
                                           --------------------------------
                                             1996        1995        1994
                                             ----        ----        ----
                                                 (Dollars in Thousands)

FHLB advances............................  $   ---      $1,088      $ ---
Other borrowings.........................      ---         ---        ---
                                           -------      ------      -----

Total borrowings.........................  $   ---      $1,008      $ ---
                                           =======      ======      ======

Weighted average interest rate of
FHLB advances............................      ---%       7.10%       ---%

Weighted average interest rate of
other borrowings.........................      ---        N/A        N/A


SERVICE CORPORATION

         Federally chartered institutions are permitted to invest in the capital
stock,  obligations,  or other  specified  types of securities  of  subsidiaries
(referred to as "service  corporations") and to make loans to such subsidiaries,
and joint ventures in which such subsidiaries are participants,  in an aggregate
amount not  exceeding 2% of an  institution's  assets,  plus an additional 1% of
assets if the  amount  over 2% is used for  specified  community  or inner  city
development  purposes.  In addition,  federal regulations permit institutions to
make specified loans to such subsidiaries  under its general lending  authority.
In addition,  such  institutions are authorized to invest  unlimited  amounts in
subsidiaries  that  are  engaged  solely  in  activities  in  which  the  parent
institution may engage.

         First  Federal's  service  corporation,  First Service  Corporation  of
Bryan, is currently  inactive.  At September 30, 1996, First Federal had a total
investment  of $13,000 in its service  corporation.  See  "Regulation  - Federal
Regulation of Thrift Institutions."

COMPETITION

         First Federal faces strong competition both in originating loans and in
attracting deposits. Competition in originating loans comes primarily from other
thrift institutions, commercial banks and mortgage companies who also make loans
located in First Federal's primary market area. First Federal competes for loans
principally  on the basis of the  interest  rates and loan fees it charges,  the
types  of loans  it  originates  and the  quality  of  service  it  provides  to
borrowers.

         First Federal faces substantial competition in attracting deposits from
other thrift  institutions,  commercial  banks,  money market and mutual  funds,
credit unions and other investment vehicles. The ability of

                                      -87-

<PAGE>



First Federal to attract and retain  deposits  depends on its ability to provide
an investment  opportunity  that satisfies the  requirements  of investors as to
rate of return,  liquidity,  risk and other factors.  First Federal competes for
these deposits by offering a variety of deposit  accounts at  competitive  rates
and convenient business hours.

         New,  innovative  checking  accounts have been  recently  introduced by
First Federal.  These accounts are targeted to those  individuals age 50 or over
("Golden  Eagle  Account") and age 30 to 49 ("30  Something  Account"),  both of
which include special benefits and planned trips.

         First  Federal  considers  its primary  market for deposits and lending
activities  to be the  Bryan-College  Station  area  (Brazos  County),  and  the
surrounding  counties  of  Burleson,   Grimes,  Leon,  Madison,   Robertson  and
Washington  county,  Texas.  This  area may be  characterized  principally  as a
college community centered around Texas A&M University; however, during 1995 and
1996  additional  private  businesses  have located in the area.  A  significant
portion of the region's deposit base is comprised of depositors  associated with
Texas A&M  University.  At September 30, 1996 there was one thrift  institution,
one state savings bank and seven  commercial banks with offices in Bryan-College
Station,  Texas, where First Federal's principal offices and full-service branch
are located.

EMPLOYEES

         At September 30, 1996, the Bank had a total of 50 employees,  including
12  part-time  employees.  The  Bank's  employees  are  not  represented  by any
collective  bargaining group.  Management considers its employee relations to be
good.

DESCRIPTION OF PROPERTY OWNED

         First  Federal  owns the  building and land for its main office at 2900
Texas  Avenue,  Bryan,  Texas,  which  was built in 1956 and  acquired  by First
Federal in 1978. This office now has 8,700 square feet and is situated on almost
an acre of land  with  over  200  feet of  frontage  situated  on the  principal
thoroughfare  in Bryan- College  Station.  The net depreciated net book value of
this office and land (with  recent  parking lot  improvements)  was  $325,000 at
September  30,  1996.  An  expansion  of 800 square feet was added in 1995,  and
additional drive-in facilities were added in 1994.

         First  Federal also opened and owns a branch office at 2202 Longmire in
College Station in March of 1994. This office has approximately 2320 square feet
and is situated  on almost two acres of land.  The book value of this office and
land was $316,000 at September 30, 1996.

         Management's  present  intentions  are to develop a branch in  northern
Bryan to better serve the Hispanic and minority community, low income population
and other  residents in this part of the community  not presently  served with a
nearby banking facility,  and has recently acquired a site at a key intersection
in northern Bryan. Management believes its current check clearing capability can
service these additional accounts.

         The Bank  maintains  a database  of  depositor  and  borrower  customer
information.  The net book value of the data  processing and computer  equipment
and software utilized by the Bank at September 30, 1996 was $71,000.

LEGAL PROCEEDINGS

         First  Federal  is,  from  time to time,  a party to  certain  lawsuits
arising in the ordinary course of its business. First Federal believes that none
of these lawsuits would, if adversely determined, have a material adverse effect
on its financial condition.


                                      -88-

<PAGE>



                                  OTHER MATTERS


         The Board of  Directors is not aware of any business to come before the
Meeting   other  than  the   matter   described   above  in  this  Joint   Proxy
Statement/Prospectus.  However, if any other matters should properly come before
the Meeting,  it is intended  that holders of the proxies will act in accordance
with their best judgment.

         The cost of solicitation of proxies will be borne by the Bank. The Bank
will reimburse  brokerage firms and other  custodians,  nominees and fiduciaries
for  reasonable  expenses  incurred by them in sending  proxy  materials  to the
beneficial  owners of Bank Common Stock.  In addition to  solicitation  by mail,
directors,  officers  and  regular  employees  of the Bank may  solicit  proxies
personally or by telegraph or telephone, without additional compensation.


                                            BY ORDER OF THE BOARD OF DIRECTORS


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


Bryan, Texas
____________, 1997





                                      -89-

<PAGE>


                           FIRST FEDERAL SAVINGS BANK

                   Index to Consolidated Financial Statements


                                                                           Page
                                                                           ----

Report of Independent Auditors...........................................   F-2

Consolidated Statements of Financial Condition
September 30, 1994 and 1995..............................................   F-4

Consolidated Statements of Income
Years ended September 30, 1994, 1995 and 1996............................   F-5

Consolidated Statements of Stockholders' Equity
Years ended September 30, 1994, 1995 and 1996............................   F-5

Consolidated Statements of Cash Flows
Years ended September 30, 1994, 1995 and 1996............................   F-6

Notes to Consolidated Financial Statements
Years Ended September 30, 1994, 1995 and 1996............................   F-8


         All  schedules  are omitted  because the  required  information  is not
applicable or is included in the Consolidated  Financial  Statements and related
Notes.


         Financial  statements  of the Holding  Company  have not been  provided
because The  Bryan-College  Station  Financial Holding Company has not conducted
any operations to date and has not been capitalized.


<PAGE>
                         REPORT OF INDEPENDENT AUDITORS


The Board of Directors
First Federal Savings Bank
Bryan, Texas


We have audited the accompanying  consolidated statements of financial condition
of First Federal  Savings Bank and its  wholly-owned  subsidiary,  First Service
Corporation  of  Bryan,  as of  September  30,  1996 and  1995  and the  related
consolidated statements of income, stockholders' equity, and cash flows for each
of the three years in the period  ended  September  30,  1996.  These  financial
statements are the responsibility of the Bank's  management.  Our responsibility
is to express an opinion on these financial statements based on our audits.

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

In our opinion, the consolidated  financial statements referred to above present
fairly,  in all  material  respects,  the  financial  position of First  Federal
Savings Bank and its  wholly-owned  subsidiary,  First  Service  Corporation  of
Bryan,  as of September 30, 1996 and 1995, and the results of its operations and
its cash flows for each of the three  years in the period  ended  September  30,
1996 in conformity with generally accepted accounting principles.

As  discussed  in Note 1 to the  consolidated  financial  statements,  the  Bank
changed its method of accounting for securities for the year ended September 30,
1995.




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

Oak Brook, Illinois
November 9, 1996



<PAGE>



                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                           September 30, 1996 and 1995
                         In thousands, except share data
<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------
                                                                                        1996            1995
                                                                                        ----            ----
<S>                                                                                 <C>            <C>        
ASSETS
Cash and due from banks                                                             $     1,661    $     1,275
Interest-bearing deposits in other financial institutions                                 1,145          5,666
                                                                                    -----------    -----------
     Total cash and cash equivalents                                                      2,806          6,941

Securities held-to-maturity (fair value:
  1996 - $1,000; 1995 - $988) (Note 2)                                                    1,000          1,000
Mortgage-backed securities held-to-maturity (fair value:
  1996 - $1,261; 1995 - $2,247) (Note 2)                                                  1,292          2,278
Loans held for sale, net of unrealized loss of $14 in 1996
  and 1995                                                                                  419          1,840
Loans receivable, net (Note 3)                                                           49,160         46,765
Federal Home Loan Bank stock                                                                845            796
Foreclosed real estate (Note 5)                                                             577            130
Premises and equipment (Note 6)                                                             924          1,034
Accrued interest receivable                                                                 329            377
Other assets                                                                                245            271
                                                                                    -----------    -----------

                                                                                    $    57,597    $    61,432
                                                                                    ===========    ===========

LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities
     Deposits (Note 7)                                                              $    51,677    $    54,939
     Advance payments by borrowers for insurance and taxes                                  783            910
     Advance from Federal Home Loan Bank (Note 8)                                             -          1,088
     Deferred income taxes (Note 12)                                                         86            146
     Accrued interest payable and other liabilities                                         735            179
                                                                                    -----------    -----------
                                                                                         53,281         57,262

Commitments and contingent liabilities (Note 11)

Stockholders' equity (Note 10)
     Preferred  stock - par value  $.01 per  share  (liquidation  preference  of
       $873,000); authorized 200,000 shares,
       issued 87,263 shares                                                                   1              1
     Common stock - par value $.01 per share; authorized
       433,000 shares, issued 239,612 and 228,282 shares at
       September 30, 1996 and 1995, respectively                                              2              2
     Additional paid-in capital                                                           2,743          2,630
     Retained earnings, substantially restricted                                          1,570          1,537
                                                                                    -----------    -----------
                                                                                          4,316          4,170
                                                                                    -----------    -----------

                                                                                    $    57,597    $    61,432
                                                                                    ===========    ===========

</TABLE>
                                      F-2

<PAGE>

                       CONSOLIDATED STATEMENTS OF INCOME
                 Years ended September 30, 1996, 1995, and 1994
                      In thousands, except per share data
<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------
                                                                         1996           1995            1994
                                                                         ----           ----            ----
<S>                                                                  <C>            <C>            <C>        
Interest income
     Loans                                                           $     4,407    $     4,187    $     3,619
     Securities                                                               46             42             33
     Mortgage-backed securities                                               99            162            205
     Other                                                                   276            307            163
                                                                     -----------    -----------    -----------
         Total interest income                                             4,828          4,698          4,020

Interest expense
     Deposits                                                              2,358          2,146          1,701
     Other borrowings                                                          5            148             57
                                                                     -----------    -----------    -----------
         Total interest expense                                            2,363          2,294          1,758
                                                                     -----------    -----------    -----------


NET INTEREST INCOME                                                        2,465          2,404          2,262

Provision for loan losses (Note 3)                                           (52)            27           (401)
                                                                     -----------    -----------    -----------


NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES                        2,517          2,377          2,663

Noninterest income
     Service charges                                                         527            355            202
     Gain on sale of loans (Note 4)                                          125            109            501
     Gain on sale of mortgage servicing rights (Note 4)                      205            104            407
     Gain on sale of mortgage-backed securities (Note 2)                      13              -              -
     Operation of foreclosed real estate                                      (9)            (2)             -
     Other                                                                    12             26             14
                                                                     -----------    -----------    -----------
         Total noninterest income                                            873            592          1,124

Noninterest expense
     Compensation and benefits                                             1,337          1,284          1,569
     Occupancy and equipment expense                                         335            298            282
     SAIF special assessment                                                 333              -              -
     Federal insurance premiums                                              125            116            134
     Net loss on real estate owned, including
       provision for losses                                                    8             12             19
     Loan expense                                                             33             61            120
     Office supplies                                                          73             85            100
     Professional fees                                                       179            167            196
     Advertising                                                              57             55             73
     Data processing                                                         148            111            132
     Telephone                                                                57             57             45
     Other                                                                   363            402            426
                                                                     -----------    -----------    -----------
         Total noninterest expense                                         3,048          2,648          3,096
                                                                     -----------    -----------    -----------
</TABLE>

                                      F-3

<PAGE>

                       CONSOLIDATED STATEMENTS OF INCOME
                 Years ended September 30, 1996, 1995, and 1994
                      In thousands, except per share data
<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------
                                                                         1996          1995             1994
                                                                         ----          ----             ----
<S>                                                                  <C>            <C>            <C>        
INCOME BEFORE INCOME TAX EXPENSE                                     $       342    $       321    $       691

Income tax expense (Note 12)                                                 108            110            234
                                                                     -----------    -----------    -----------


NET INCOME                                                           $       234    $       211    $       457
                                                                     ===========    ===========    ===========

Earnings per common share (Note 1)                                   $   .61        $    .52       $   1.54

</TABLE>

                                      F-4
<PAGE>

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                 Years ended September 30, 1996, 1995, and 1994
                       In thousands, except per share data
<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------
                                                                      Additional
                                       Preferred        Common          Paid-In         Retained
                                         Stock           Stock          Capital         Earnings        Total
                                      -----------    -----------     -----------    -----------    -----------
<S>                                  <C>            <C>             <C>            <C>            <C>        
Balance at
  September 30, 1993                  $         1    $         2     $     2,419    $     1,255    $     3,677

Issuance of 10,321
  common shares as
  5% stock dividend                             -              -             103           (103)             -

Net income                                      -              -               -            457            457

Dividends
  ($1.00 per
  preferred share)                              -              -               -            (87)           (87)
                                      -----------    -----------     -----------    -----------    -----------


Balance at
  September 30, 1994                            1              2           2,522          1,522          4,047

Issuance of 10,802
  common shares as
  5% stock dividend                             -              -             108           (108)             -

Net income                                      -              -               -            211            211

Dividends ($1.00 per
  preferred share)                              -              -               -            (88)           (88)
                                      -----------    -----------     -----------    -----------    -----------


Balance at
  September 30, 1995                            1              2           2,630          1,537          4,170

Issuance of 11,330
  common shares as
  5% stock dividend                             -              -             113           (113)             -

Net income                                      -              -               -            234            234

Dividends ($1.00 per
  preferred share)                              -              -               -            (88)           (88)
                                      -----------    -----------     -----------    -----------    -----------


Balance at
  September 30, 1996                  $         1    $         2     $     2,743    $     1,570    $     4,316
                                      ===========    ===========     ===========    ===========    ===========

</TABLE>

 
          See accompanying notes to consolidated financial statements.

                                      F-5
<PAGE>



                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                 Years ended September 30, 1996, 1995, and 1994
                                  In thousands
<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------
                                                                      1996            1995            1994
                                                                      ----            ----            ----
<S>                                                              <C>              <C>             <C>         
CASH FLOWS FROM OPERATING ACTIVITIES
     Net income                                                  $        234     $        211    $        457
     Adjustments to reconcile net income to net cash
       provided by operating activities
         Depreciation                                                     167              154             118
         Amortization of premiums and discounts
           on mortgage-backed securities, net                               5                2               -
         Proceeds from sale of mortgage loans                          13,839           81,838          86,336
         Origination of loans held for sale                           (12,293)         (81,423)        (81,441)
         Market value adjustment of loans held-for-sale                     -              (32)             46
         Change in deferred loan origination fees                         (41)             (62)            (32)
         Change in deferred income taxes                                  (60)              38             155
         Change in deferred gain on real estate owned                       -              (10)              -
         Net (gains) losses on sales of
              Real estate owned                                             1                9               7
              Mortgage-backed securities                                  (13)               -               -
              Mortgage loans                                             (125)            (109)           (501)
              Mortgage servicing rights                                  (205)            (104)           (407)
         Provision for losses on loans and real
           estate owned                                                   (45)              30            (389)
         Federal Home Loan Bank stock dividend                            (49)             (48)            (31)
         Change in
              Accrued interest receivable                                  48              (71)            (23)
              Other assets                                                 26              397            (434)
              Accrued interest payable and other
                liabilities                                               556              (26)           (121)
                                                                 ------------     ------------    ------------
                  Net cash provided by operating
                    activities                                          2,045              794           3,740

CASH FLOWS FROM INVESTING ACTIVITIES
     Net increase in loans receivable                                  (2,677)          (5,690)         (6,134)
     Principal payments on mortgage-backed
       securities                                                         418              413           1,748
     Proceeds from sale of mortgage-backed securities                     576                -               -
     Proceeds from sale of mortgage servicing rights                      205              104             407
     Capital expenditures on premises and 
       equipment, net                                                     (57)            (231)           (589)
     Capital expenditures on foreclosed real estate                       (83)             (32)              -
     Proceeds from sale of real estate owned                                3                3              90
                                                                 ------------     ------------    ------------
         Net cash used in investing activities                         (1,615)          (5,433)         (4,478)
</TABLE>


          See accompanying notes to consolidated financial statements.

                                       F-6






<PAGE>



                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                 Years ended September 30, 1996, 1995, and 1994
                                  In thousands
<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------
                                                                       1996           1995             1994
                                                                       ----           ----             ----
<S>                                                              <C>              <C>             <C>         
CASH FLOWS FROM FINANCING ACTIVITIES
     Net increase (decrease) in deposits                         $     (3,262)    $      4,093    $      3,534
     Net increase (decrease) in advance payments
       by borrowers for insurance                                        (127)              49             127
     Proceeds from other borrowings                                         -            1,088               -
     Repayment of other borrowings                                     (1,088)               -            (500)
     Dividends paid on preferred stock                                    (88)            (110)            (65)
                                                                 ------------     ------------    ------------
         Net cash provided by (used in) financing
           activities                                                  (4,565)           5,120           3,096
                                                                 ------------     ------------    ------------

Increase (decrease) in cash and cash equivalents                       (4,135)             481           2,358

Cash and cash equivalents at beginning of year                          6,941            6,460           4,102
                                                                 ------------     ------------    ------------

CASH AND CASH EQUIVALENTS AT END OF YEAR                         $      2,806     $      6,941    $      6,460
                                                                 ============     ============    ============


Supplemental disclosures of cash flow information
     Cash paid during the year for
         Interest                                               $       2,369      $     2,288      $    1,755
         Income taxes paid (received)                                     139              (98)            232

Supplemental disclosure of noncash investing
  activities
     Net transfer between loans and real estate
       acquired through foreclosure                                      (375)             (17)             (8)
     Cash dividends declared, not paid                                      -                -              22
     Transfer of investment and mortgage-backed
       securities to held-to-maturity upon adoption
       of SFAS No. 115                                                      -            3,693               -
     Transfer of securities to available-for-sale at
       fair value                                                         563                -               -
</TABLE>


          See accompanying notes to consolidated financial statements.

                                      F-7
<PAGE>



NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis  of  Presentation:  The  accompanying  consolidated  financial  statements
include  the  accounts  of  First  Federal  Savings  Bank  and its  wholly-owned
subsidiary,  First Service  Corporation of Bryan.  All significant  intercompany
balances and transactions have been eliminated.

Business: First Federal Savings Bank (the Bank) is a federally chartered savings
bank and member of the Federal  Home Loan Bank  (FHLB)  system  which  maintains
insurance on deposit accounts with the Savings Association Insurance Fund (SAIF)
of the Federal Deposit Insurance Corporation.

Operations:  The Bank makes  residential,  commercial  real estate and  consumer
loans primarily in Brazos County of Texas.  Substantially  all loans are secured
by specific items of collateral, including real estate, residences, and consumer
assets.

Use of Estimates in the Preparation of Financial Statements:  The preparation of
financial statements in conformity with generally accepted accounting principles
requires  management to make estimates and assumptions  that affect the reported
amounts  of assets and  liabilities  and  disclosure  of  contingent  assets and
liabilities at the date of the financial  statements and the reported amounts of
income and expenses  during the reporting  period.  Actual  results could differ
from those estimates.

Securities:  Effective  October 1, 1994,  the Bank  adopted  the  provisions  of
Statement of Financial Accounting Standards No. 115 (SFAS No. 115),  "Accounting
for Certain  Investments in Debt and Equity  Securities".  SFAS No. 115 requires
corporations  to classify  debt  securities  as  held-to-maturity,  trading,  or
available-for-sale.   Securities   are  classified  as   held-to-maturity   when
management has the intent and the Bank has the ability to hold those  securities
to maturity.  Premiums and  discounts are  recognized  in interest  income using
methods that approximate the level-yield  method.  Management  classified all of
the Bank's  investments  and  mortgage-backed  securities  as  held-to-maturity,
therefore,  the  adoption  of this  statement  did not  have  an  effect  on the
financial position or operations of the Bank.

Loans Receivable: Loans receivable are stated at unpaid principal balances, less
the allowance for loan losses, and deferred loan origination fees and discounts.

Allowance  for Loan Losses:  Because  some loans may not be repaid in full,  the
Bank has  established  an allowance for loan losses.  Increases to the allowance
are recorded by a provision for loan losses  charged to expense.  Estimating the
risk of the loss and the amount of loss on any loan is  necessarily  subjective.
Accordingly,  the allowance is  maintained  by management at a level  considered
adequate to cover possible losses that are currently  anticipated  based on past
loss  experience,  general  economic  conditions,   information  about  specific
borrower  situations  including their financial  position and collateral values,
and other factors and estimates which

                                       F-8
<PAGE>



NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

are subject to change over time.  While  management  may  periodically  allocate
portions of the  allowance  for  specific  problem  loan  situations,  the whole
allowance  is  available  for  any  loan  charge-offs  that  occur.  A  loan  is
charged-off   against  the  allowance  by  management  as  a  loss  when  deemed
uncollectible,  although  collection  efforts continue and future recoveries may
occur.

In May 1993, the Financial Accounting Standards Board (FASB) issued Statement of
Financial Accounting Standards No. 114 (SFAS No. 114),  "Accounting by Creditors
for Impairment of a Loan". SFAS No. 114 (as modified by No. 118),  effective for
the Bank beginning October 1, 1995,  requires the measurement of impaired loans,
based on the  present  value of  expected  cash flows  discounted  at the loan's
effective interest rate or, as a practical  expedient,  at the loan's observable
market  price  or the  fair  value  of  collateral  if the  loan  is  collateral
dependent.  Under this standard,  loans considered to be impaired are reduced to
the  present  value of  expected  future  cash  flows  or to the  fair  value of
collateral,  by  allocating a portion of the  allowance  for loan losses to such
loans. If these allocations cause the allowance for loan losses to be increased,
such increase is reported as a provision for loan losses. The effect of adopting
SFAS No. 114 was not material to the Bank's  consolidated  financial position or
results of operations during 1995.

Smaller  balance  homogeneous  loans are defined as  residential  first mortgage
loans secured by one-to-four family residences,  residential construction loans,
and share loans and are evaluated  collectively for impairment.  Commercial real
estate loans are evaluated  individually for impairment.  Normal loan evaluation
procedures, as described in the second preceding paragraph, are used to identify
loans which must be evaluated for impairment.  In general,  loans  classified as
"doubtful"  or  "loss"  are  considered   impaired  while  loans  classified  as
"substandard"  are  individually  evaluated  for  impairment.  Depending  on the
relative size of the credit relationship, late or insufficient payments of 30 to
90 days will cause  management  to  reevaluate  the credit under its normal loan
evaluation   procedures.   While  the  factors  which   identify  a  credit  for
consideration  for measurement of impairment,  or nonaccrual,  are similar,  the
measurement  considerations  differ.  A loan is impaired when the economic value
estimated to be received is less than the value  implied in the original  credit
agreement.  A loan is placed in  nonaccrual  when payments are more than 90 days
past due  unless the loan is  adequately  collateralized  and in the  process of
collection.  Although  impaired loan and  nonaccrual  loan balances are measured
differently,  impaired  loan  disclosures  under  SFAS Nos.  114 and 118 are not
expected  to  differ   significantly   from  nonaccrual  and  renegotiated  loan
disclosures.

Recognition  of Income on Loans:  Interest on loans is accrued  over the term of
the loans based on the principal balance outstanding. Where serious doubt exists
as to the collectibility of a loan, the accrual of interest is discontinued.

                                      F-9

<PAGE>



NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Loan Fees and Costs:  The Bank  defers  loan  origination  fees,  net of certain
direct loan  origination  costs. The net amount deferred is netted against loans
in the balance sheet and is recognized in interest income as a yield  adjustment
over the contractual term of the loan, adjusted for prepayments.

Loan Sales:  The Bank sells a portion of its  mortgage  loan  production  in the
secondary market.  The Bank obtains sales commitments on these loans immediately
prior to making the origination  commitment.  Loans  classified as held for sale
are  carried at the lower of cost or market  value.  Net  unrealized  losses are
recognized by charges to income.

Premises and  Equipment:  The Bank's  premises and  equipment are stated at cost
less  accumulated  depreciation.  The Bank's premises and related  furniture and
equipment are depreciated  using the  straight-line  method over their estimated
useful lives.  Maintenance and repairs are charged to expense,  and improvements
are capitalized.

Foreclosed  Real Estate:  Real estate acquired  through  foreclosure and similar
proceedings is carried at the lower of cost (fair value of the asset at the date
of  foreclosure)  or  fair  value  less  estimated  costs  to  sell.  Losses  on
disposition, including expenses incurred in connection with the disposition, are
charged to operations.  Valuation  allowances are recognized when the fair value
less  selling  expenses  is less  than the  cost of the  asset.  Changes  in the
valuation allowance are charged or credited to income.

Statement of Cash Flows:  Cash and cash  equivalents  are defined to include the
Bank's cash on hand, demand balances,  interest-bearing  deposits with financial
institutions and investments in certificates of deposit with original maturities
of less than three months.

Income Taxes:  The Bank records  income tax expense based on the amount of taxes
due on its tax return plus deferred  taxes  computed on the expected  future tax
consequences of temporary differences between the carrying amounts and tax bases
of assets and liabilities, using enacted tax rates, in accordance with Statement
of Financial Accounting Standards No. 109 (SFAS No. 109), "Accounting for Income
Taxes".

Earnings Per Common Share:  Earnings per share is calculated by dividing the net
earnings  (less  preferred  stock  dividend) by the weighted  average  number of
common  shares   outstanding  and  common  stock  equivalents   attributable  to
outstanding  stock options,  when dilutive.  The weighted  average number of the
Bank's  shares of common  stock  used to  calculate  the  1996,  1995,  and 1994
earnings per share was 239,612,  after  giving  retroactive  effect to the stock
dividends.

                                      F-10

<PAGE>



NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Impact of New  Accounting  Standards:  In March 1995,  the Financial  Accounting
Standards Board (FASB) issued  Statement of Financial  Accounting  Standards No.
121 (SFAS No. 121),  "Accounting for the Impairment of Long-Lived Assets and for
Long-Lived  Assets to be Disposed Of". SFAS No. 121 requires that the long-lived
assets and certain identifiable  intangibles be reviewed for impairment whenever
events or circumstances indicate that the carrying amount of an asset may not be
recoverable. However, SFAS No. 121 does not apply to financial instruments, core
deposit  intangibles,  mortgage  and other  servicing  rights,  or deferred  tax
assets. The adoption of SFAS No. 121 had no material effect on the Bank's income
or financial condition.

In May 1995, the FASB issued Statement of Financial Accounting Standards No. 122
(SFAS No.  122),  "Accounting  for  Mortgage  Servicing  Rights".  SFAS No.  122
requires an institution that purchases or originates mortgage loans and sells or
securitizes  those loans with  servicing  rights  retained to allocate the total
cost of the  mortgage  loans to the  mortgage  servicing  rights  and the  loans
(without the mortgage  servicing rights) based on their relative fair values. In
addition,  institutions  are required to assess  impairment  of the  capitalized
mortgage servicing  portfolio based on the fair value of those rights.  SFAS No.
122 is  effective  for fiscal years  beginning  after  December  31,  1995.  The
adoption of this  statement  is not  expected  to have a material  impact on the
Bank's earnings or financial condition. As discussed below, SFAS No. 122 will be
superseded by SFAS No. 125 after December 31, 1996.

In June 1996, the FASB released Statement of Financial  Accounting Standards No.
125  (SFAS  No.  125),   "Accounting  for  Transfers  and   Extinguishments   of
Liabilities".  SFAS No. 125 provides  accounting  and  reporting  standards  for
transfers and servicing of financial assets and  extinguishments of liabilities.
SFAS  No.  125  requires  a  consistent  application  of a  FINANCIAL-COMPONENTS
APPROACH  that  focuses on  control.  Under that  approach,  after a transfer of
financial  assets,  an entity  recognizes the financial and servicing  assets it
controls and the liabilities it has incurred, and derecognizes  liabilities when
extinguished.  SFAS No.  125 also  supersedes  SFAS No.  122 and  requires  that
servicing  assets and  liabilities be  subsequently  measured by amortization in
proportion to and over the period of estimated net servicing  income or loss and
requires assessment for asset impairment or increased  obligation based on their
fair values.  SFAS No. 125 applies to transfers  and  extinguishments  occurring
after December 31, 1996 and early or  retroactive  application is not permitted.
Management  anticipates  that  the  adoption  of SFAS  No.  125  will not have a
material impact on the financial condition or operations of the Bank.

In November 1995, the FASB issued  Statement of Financial  Accounting  Standards
No.  123,  (SFAS No.  123),  "Accounting  for  Stock-Based  Compensation".  This
statement  establishes  financial  accounting standards for stock-based employee
compensation  plans.  SFAS No. 123 permits the Bank to choose  either a new fair
value-based method or the current APB Opinion 25 intrinsic value-based method of
accounting for its stock-based compensation arrangements.


                                      F-11
<PAGE>



NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

SFAS No. 123  requires  pro forma  disclosures  of net earnings and earnings per
share computed as if the fair  value-based  method has been applied in financial
statements of companies that continue to follow  current  practice in accounting
for such  arrangements  under  APB  Opinion  25.  SFAS No.  123  applies  to all
stock-based  employee  compensation  plans  adopted  in  years  beginning  after
December  15,  1995 in which an  employer  grants  shares  of its stock or other
equity  instruments to employees  except for employee stock ownership plans. The
adoption of SFAS No. 123 is not expected to have a material impact on the Bank's
earnings or financial condition.

Reclassifications:  Certain  reclassifications  were made to the 1995  financial
statements to make them comparable to the 1996 presentation.


NOTE 2 - SECURITIES

The amortized cost and fair values of securities  held-to-maturity  at September
30, are as follows (in thousands):

<TABLE>
<CAPTION>
                                                                                1 9 9 6                       
                                                     ---------------------------------------------------------
                                                                         Gross          Gross
                                                       Amortized     Unrealized     Unrealized        Fair
                                                         Cost           Gains         Losses          Value
                                                     -----------     -----------    -----------    -----------
<S>                                                  <C>             <C>            <C>            <C>        
     U.S. government agency security                 $     1,000     $         -    $         -    $     1,000
                                                     ===========     ===========    ===========    ===========

     FHLMC certificates                              $       872     $         2    $       (31)   $       843
     FNMA certificates                                       420               3             (5)           418
                                                     -----------     -----------    -----------    -----------

                                                     $     1,292     $         5    $       (36)   $     1,261
                                                     ===========     ===========    ===========    ===========
<CAPTION>

                                                                                1 9 9 5                           
                                                     ---------------------------------------------------------
                                                                        Gross          Gross
                                                       Amortized     Unrealized     Unrealized         Fair
                                                         Cost           Gains         Losses           Value
                                                     -----------     -----------    -----------    -----------

<S>                                                  <C>             <C>            <C>            <C>        
     U.S. government agency security                 $     1,000     $         -    $       (12)   $       988
                                                     ===========     ===========    ===========    ===========

     GNMA certificates                               $        55     $         1    $         -    $        56
     FHLMC certificates                                    1,672              13            (41)         1,644
     FNMA certificates                                       551               4             (8)           547
                                                     -----------     -----------    -----------    -----------

                                                     $     2,278     $        18    $       (49)   $     2,247
                                                     ===========     ===========    ===========    ===========
</TABLE>

                                      F-12

<PAGE>



NOTE 2 - SECURITIES (Continued)

On December 1, 1995, the Bank reclassified certain  held-to-maturity  securities
as available-for-sale in accordance with "A Guide to Implementation of Statement
115 on Accounting for Certain  Investments in Debt and Equity  Securities."  The
amortized cost and unrealized gain on the securities  transferred  were $563,000
and $13,000, respectively.

The  $1,000,000  U.S.  government  agency  security  matures on October 1, 1996.
Expected maturities may differ from contractual maturities because borrowers may
have the right to call or prepay  obligations with or without call or prepayment
penalties. Mortgage-backed securities have varying maturities.

Gross sales of  securities  during  1996  totaled  $576,000  with gross gains of
$13,000. There were no sales of investment or mortgage-backed  securities during
1995.


NOTE 3 - LOANS

Loans receivable at September 30 are summarized as follows:
<TABLE>
<CAPTION>

                                                                      In thousands
                                                                  1996            1995
                                                               -----------    -----------
<S>                                                            <C>            <C>        
     First mortgage loans 
         Principal balances:
              Secured by one-to-four-family residences         $    30,477    $    30,966
              Secured by other properties                            4,175          3,643
              Construction loans                                     4,365          4,261
                                                               -----------    -----------
                                                                    39,017         38,870
         Less:
              Undisbursed portion of loans                          (1,966)        (1,664)
              Net deferred loan origination fees                      (128)           (87)
              Deferred gain                                             (3)            (3)
                                                               -----------    -----------
                  Total first mortgage loans                        36,920         37,116

     Consumer and other loans 
         Principal balances:
              Automobile loans                                       9,435          7,634
              Home equity and second mortgage                          151            193
              Loans secured by deposit accounts                        967            705
              Commercial loans                                         595            643
              Purchased automobile and lease pools                       -              4
              Other consumer loans                                   1,339            787
                                                               -----------    -----------
                  Total consumer and other loans                    12,487          9,966

         Less allowance for loan losses:                              (247)          (317)
                                                               -----------    -----------

                                                               $    49,160    $    46,765
                                                               ===========    ===========
</TABLE>

                                      F-13

<PAGE>



NOTE 3 - LOANS (Continued)

A summary of the activity in the allowance for loan losses follows:
<TABLE>
<CAPTION>
                                                                                   In thousands
                                                                        1996            1995            1994
                                                                     -----------    -----------    -----------
<S>                                                                  <C>            <C>            <C>        
     Balance at beginning of year                                    $       317    $       313    $       339
     Provision charged to operations                                         (52)            27           (401)
     Charge-offs                                                             (23)           (27)           (39)
     Recoveries                                                                5              4            414
                                                                     -----------    -----------    -----------

         Balance at end of year                                      $       247    $       317    $       313
                                                                     ===========    ===========    ===========
</TABLE>

The Bank  recorded a recovery of $401,000  during 1994  primarily as a result of
proceeds  received  from a lawsuit  involving a previously  charged-off  pool of
loans.

There were no impaired  loans at September  30, 1996.  Nonaccrual  loans totaled
approximately  $56,000,  $175,000, and $247,000 at September 30, 1996, 1995, and
1994,  respectively.  The approximate amounts of interest income that would have
been  recorded  under the original  terms of such loans and the interest  income
actually recognized for the years ended September 30, are summarized below:

<TABLE>
<CAPTION>
                                                                                   In thousands
                                                                        1996            1995            1994
                                                                     -----------    -----------    -----------
<S>                                                                  <C>            <C>            <C>        
     Interest that would have been recorded                          $         5    $        17    $        21
     Interest income recognized                                               (4)            (9)            (6)
                                                                     -----------    -----------    -----------

         Interest income foregone                                    $         1    $         8    $        15
                                                                     ===========    ===========    ===========
</TABLE>

The  largest  portion  of the Bank's  loans are  originated  for the  purpose of
enabling borrowers to purchase residential real estate property secured by first
liens on such property.  At September 30, 1996,  approximately 62% of the Bank's
loans were secured by owner-occupied,  one-to-four-family  residential property.
The Bank requires collateral on all loans and generally maintains  loan-to-value
ratios of 80% or less.

The Bank has  granted  loans to  certain  officers  and  directors  of the Bank.
Related-party loans are made on substantially the same terms, including interest
rates  and  collateral,   as  those   prevailing  at  the  time  for  comparable
transactions  with unrelated persons and do not involve more than normal risk of
collectibility.  All loans are current in their  contractual  payments  for both
principal and interest.

                                      F-14

<PAGE>



NOTE 3 - LOANS (Continued)

Activity in the loan accounts of executive  officers,  directors,  and principal
shareholders is as follows:
<TABLE>
<CAPTION>
                                                                                           In thousands
                                                                                       1996            1995
                                                                                       ----            ----
<S>                                                                                 <C>            <C>        
     Balance at beginning of year                                                   $       734    $       574
     Loans disbursed                                                                        566            223
     Principal repayments                                                                  (471)           (63)
     Change in persons classified as related parties                                       (130)             -
                                                                                    -----------    -----------

         Balance at end of year                                                     $       699    $       734
                                                                                    ===========    ===========
</TABLE>


NOTE 4 - SECONDARY MORTGAGE MARKET OPERATIONS

The following summarizes the Bank's secondary mortgage market activities:
<TABLE>
<CAPTION>
                                                                                  In thousands
                                                                        1996           1995           1994
                                                                     -----------    -----------    -----------
<S>                                                                  <C>            <C>            <C>        
     Proceeds from sale of mortgage loans                            $    13,839    $    81,838    $    86,336
                                                                     ===========    ===========    ===========

     Gain on sale of mortgage loans                                  $       125    $       109    $       501
     Gain on sale of mortgage servicing rights                               205            104            407
                                                                     -----------    -----------    -----------

                                                                     $       330    $       213    $       908
                                                                     ===========    ===========    ===========

     Loans serviced for others                                       $       966    $     4,738    $     1,986
                                                                     ===========    ===========    ===========
</TABLE>


NOTE 5 - FORECLOSED REAL ESTATE

Properties  which the Bank has acquired in settlement  of mortgage  loans are as
follows:
<TABLE>
<CAPTION>
                                                                                          In thousands
                                                                                       1996           1995
                                                                                    -----------    -----------
<S>                                                                                 <C>            <C>        
     Total cost                                                                     $       584    $       133
     Allowance for losses                                                                    (7)            (3)
                                                                                    -----------    -----------

         Carrying amount                                                            $       577    $       130
                                                                                    ===========    ===========
</TABLE>

                                      F-15

<PAGE>



NOTE 5 - FORECLOSED REAL ESTATE (Continued)

Activity in the  allowance for losses for  foreclosed  real estate is summarized
below:
<TABLE>
<CAPTION>

                                                                                  In thousands
                                                                        1996           1995           1994
                                                                     -----------    -----------    -----------
<S>                                                                  <C>            <C>            <C>        
     Balance at beginning of year                                    $         3    $        19    $        18
     Provision charged to income                                               7              3             12
     Charge-offs, net of recoveries                                           (3)           (19)           (11)
                                                                     -----------    -----------    -----------

         Balance at end of year                                      $         7    $         3    $        19
                                                                     ===========    ===========    ===========
</TABLE>


NOTE 6 - PREMISES AND EQUIPMENT

A summary of premises and equipment at September 30 is as follows:

                                                      In thousands
                                                  1996            1995
                                              -----------    -----------
     Land                                     $       235    $       235
     Buildings and improvements                       741            732
     Furniture and equipment                        1,007            954
                                              -----------    -----------
         Total cost                                 1,983          1,921
     Accumulated depreciation                      (1,059)          (887)
                                              -----------    -----------

                                              $       924    $     1,034
                                              ===========    ===========


NOTE 7 - DEPOSITS

Certificate of deposit accounts with a minimum  denomination of $100,000 or more
totaled $4,260,000 and $4,481,000 at September 30, 1996 and 1995, respectively.

                                      F-16

<PAGE>



NOTE 7 - DEPOSITS (Continued)

At September 30, 1996,  scheduled  maturities of  certificates of deposit are as
follows:


               Year Ending                                  In Thousands
               -----------                                  ------------

          September 30, 1997                                 $    24,854
          September 30, 1998                                       5,810
          September 30, 1999                                       2,026
          September 30, 2000                                       2,121
          September 30, 2001 and thereafter                           75
                                                             -----------

                                                             $    34,886
                                                             ===========


NOTE 8 - OTHER BORROWINGS

Other  borrowings  at September  30, 1995 consist of a revolving  line of credit
with the Federal Home Loan Bank of Dallas  (FHLB) to fund loans  originated  for
sale by the  Bank.  The line is  secured  by the  underlying  loans  and bears a
variable  interest rate which reprices daily. The interest rate at September 30,
1995 was 7.10%. This line was closed during 1996.


NOTE 9 - BENEFIT PLANS

During 1993, the Bank's Board of Directors  adopted a stock option and incentive
plan (the Plan) that was subsequently  ratified by the  stockholders.  Under the
Plan, options for 18,479 shares of common stock at $10.00 per share were granted
to the  directors and officers of the Bank.  During the fiscal year 1996,  5,018
stock options  expired due to the  resignation  of an officer and a director who
did not exercise  their  options.  At September  30, 1996,  13,461  options were
outstanding.

The Bank has a defined  benefit pension plan covering  substantially  all of the
employees.  The  benefits  are  based  on  years of  service  and an  employee's
compensation  during  the  highest  five  years  out of the  last  ten  years of
employment. The Bank's funding policy is to contribute each year an amount which
satisfies the regulatory funding standards.  The contributions are invested in a
Lincoln National Group Variable Annuity Contract.

                                      F-17

<PAGE>



NOTE 9 - BENEFIT PLANS (Continued)

The funded status of the plan is as follows:
<TABLE>
<CAPTION>
                                                                                           In thousands
                                                                                           September 30,
                                                                                       1996            1995
                                                                                       ----            ----
<S>                                                                                 <C>            <C>         
     Accumulated benefit obligation, including vested
       benefits of $353 and $303, respectively                                      $      (385)   $      (339)
                                                                                    ===========    ===========

     Projected benefit obligation for service rendered to date                      $      (498)   $      (471)
     Plan assets at fair value (Lincoln National Group
       Variable Annuity Contract)                                                           333            296
                                                                                    -----------    -----------
     Projected benefit obligation in excess of plan assets                                 (165)          (175)
     Unrecognized transition obligation which is being
       recognized over 25 years                                                             118            125
     Unrecognized net loss                                                                   43             51
                                                                                    -----------    -----------

         Accrued pension (cost) benefit recorded on statement
           of financial condition                                                   $        (4)   $         1
                                                                                    ===========    ===========
</TABLE>

In accordance with Statement of Financial  Accounting Standards No. 87, the Bank
has recorded an additional  minimum liability to recognize a pension  obligation
equal to the unfunded  accumulated benefit obligation (shown as accrued interest
payable and other  liabilities)  with an equal amount reflected as an intangible
asset.
<TABLE>
<CAPTION>
                                                                                  In thousands
                                                                             Year ended September 30,
                                                                     -----------------------------------------
                                                                        1996           1995            1994
                                                                        ----           ----            ----
<S>                                                                  <C>            <C>            <C>        
Net pension cost includes the following components:
     Service cost earned during the period                           $        73    $        40    $        34
     Interest cost                                                            25             28             25
     Actual return on plan assets                                            (16)           (13)           (14)
     Net amortization and deferral                                             7              7              6
                                                                     -----------    -----------    -----------

         Net periodic pension cost                                   $        89    $        62    $        51
                                                                     ===========    ===========    ===========

The assumptions used to develop the net periodic pension cost were:

     Discount rate                                                             7%            7%              7%
     Expected long-term rate of return on assets                               7%            7%              7%
     Rate of increase in compensation levels                                   5%            5%              5%

</TABLE>

                                      F-18

<PAGE>



NOTE 10 - REGULATORY MATTERS

The Bank is subject to various regulatory capital  requirements  administered by
the federal banking agencies.  Failure to meet minimum capital  requirements can
initiate certain mandatory,  and possibly additional  discretionary,  actions by
regulators  that,  if  undertaken,  could have a direct  material  effect on the
Bank's  financial   statements.   Under  capital  adequacy  guidelines  and  the
regulatory  framework for prompt corrective  action, the Bank must meet specific
capital  guidelines  that involve  quantitative  measures of the Bank's  assets,
liabilities,  and certain off-balance-sheet items as calculated under regulatory
accounting  practices.  The Bank's capital amounts and  classification  are also
subject to  qualitative  judgments  by the  regulators  about  components,  risk
weightings, and other factors.

Quantitative  measures  established  by  regulation to ensure  capital  adequacy
require  the Bank to  maintain  minimum  amounts  and ratios of total and Tier I
capital as defined in the regulations to risk-weighted assets as defined, and of
Tier I capital to average assets as defined.  As of September 30, 1996, the most
recent  notification from the Office of Thrift Supervision  categorized the Bank
as well capitalized under the regulatory framework for prompt corrective action.
To be  categorized  as well  capitalized,  the Bank must maintain  minimum total
risk-based,  Tier I risk-based,  Tier I leverage ratios. There are no conditions
or events since that  notification  that  management  believes  have changed the
institution's category.

As of September 30, 1996, the Bank's total  risk-based,  Tier I risk-based,  and
Tier I leverage  ratios  exceeded the regulatory  minimums for being  considered
well  capitalized.   The  total  risk-based  capital  ratio  exceeded  the  well
capitalized  standard  of  10.0%  by  2.9%  or  approximately  $123,000.  Tier I
risk-based capital was greater than the well capitalized minimum of 6.0% by 7.6%
or  approximately  $328,000.  The Tier I leverage ratio was 7.3%,  approximately
$97,000, greater than the well capitalized minimum of 5.0%.

Current regulations also require savings institutions to have minimum regulatory
tangible  capital equal to 1.5% of total assets, a core capital ratio of 3%, and
a risk-based  capital  ratio equal to 8% of  risk-adjusted  assets as defined by
regulation.  The  following  is a  reconciliation  of the Bank's  capital  under
generally  accepted  accounting  principles  (GAAP)  to  regulatory  capital  at
September 30, 1996.

                                      F-19

<PAGE>
NOTE 10 - REGULATORY MATTERS (Continued)
<TABLE>
<CAPTION>
                                                                               % of
                                                   % of                      Adjusted                    % of Risk
                                     Tangible    Tangible        Core        Tangible      Risk-based    Adjusted
                                      Capital     Assets        Capital       Assets         Capital      Assets
                                    ---------    -------       ----------   --------      ----------    ----
<S>                                 <C>          <C>           <C>          <C>           <C>           <C>   
    GAAP capital                    $   4,316    7.46%         $    4,316    7.46%        $    4,316    10.05%
    Regulatory general
      valuation allowances                  -       -                   -       -                247      .57
                                    ---------    ----          ----------   -----         ----------     ----
    Regulatory capital -
      computed                          4,316    7.46               4,316    7.46              4,563    10.62
    Capital adequacy
      requirement                         868    1.50               1,736    3.00              3,347     8.00
                                    ---------    ----          ----------   -----         ----------     ----

       Excess regulatory
         capital over minimum       $   3,448    5.96%         $    2,580    4.46%        $    1,216     2.62%
                                    =========    ====          ==========   ====          ==========     ====
</TABLE>

Accordingly,  management  considers the capital  requirements  to have been met.
Regulations also include restrictions on loans to one borrower; certain types of
investments and loans; loans to officers, directors, and principal shareholders;
brokered deposits; and transactions with affiliates.

Federal  regulations  require the Bank to comply with a Qualified  Thrift Lender
(QTL) test which  requires that 65% of assets be  maintained in  housing-related
finance  and other  specified  assets.  If the QTL test is not met,  limits  are
placed on growth,  branching, new investments,  FHLB advances, and dividends, or
the institution must convert to a commercial bank charter.  Management considers
the QTL test to have been met.

In 1991,  the Board of  Directors of the Bank  adopted a Plan of  Conversion  to
convert from a federal  mutual  savings and loan  association to a stock savings
and loan association.  On April 22, 1993, the Bank sold 207,159 shares of common
stock at $10 per share and received  proceeds of  $1,549,000,  net of conversion
expenses,  and sold 87,263 shares of Series A redeemable  preferred stock at $10
per share and received  proceeds of $873,000.  Series A preferred  stock has a $
 .01 par  value,  is  nonvoting  and  entitles  the  holder  to a $10  per  share
liquidation preference. The stock bears non-cumulative quarterly dividends at an
annual rate of 10%. At the Bank's  option,  the stock can be redeemed  after two
years.


NOTE 11 - COMMITMENTS, CONTINGENT LIABILITIES AND CONCENTRATIONS

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  consist of  commitments  to make loans and fund lines of
credit and loans-in-process.  The Bank's exposure to credit loss in the event of
nonperformance by the other party to these financial  instruments is represented
by the contractual amount of these instruments. The Bank follows the same credit
policy to make such commitments as it uses for on-balance-sheet items.

                                      F-20

<PAGE>

NOTE 11 - COMMITMENTS, CONTINGENT LIABILITIES AND CONCENTRATIONS  (Continued)

At September 30, these financial instruments are summarized as follows:

                                                       In thousands
                                                         Contract
                                                          Amount
                                                          ------
                                                    1996            1995
                                                    ----            ----
Financial instruments whose contract amounts 
  represent credit risk:
    Commitments to make loans                     $ 5,651         $ 1,565
    Loans-in-process                                1,966           1,664
    Lines of credit                                   112           4,733
    Commitments to sell loans                         278           1,229
    Letters of credit                                 175              70
                               
The Bank had $5,422,000 of fixed rate  commitments to originate  loans,  ranging
from 7.0% to 10.25% at September  30,  1996.  The  commitments  have terms of 75
days. Since many commitments to make loans expire without being used, the amount
above does not necessarily represent future cash commitments.  Collateral may be
obtained upon  exercise of a commitment.  The amount of collateral is determined
by management and may include  commercial and residential  real estate and other
business and consumer assets.

Financial  instruments which  potentially  subject the Bank to concentrations of
credit  risk  include  interest-bearing  deposit  accounts  in  other  financial
institutions  and loans.  At September 30, 1996,  the Bank had deposit  accounts
with balances totaling approximately $1,145,000 at the Federal Home Loan Bank of
Dallas.
Concentrations of loans are described in Note 3.

The Bank is,  from time to time,  a party to  certain  lawsuits  arising  in the
ordinary  course of its business.  The Bank believes that none of these lawsuits
would, if adversely determined,  have a material adverse effect on its financial
condition, results of operations, or capital.

During September 1996, the Bank entered into a noncancelable operating lease for
office space relating to mortgage operations.  The lease expires August 31, 1998
but has options for renewal through the year 2006.  Projected  minimum  payments
under the terms of the lease,  not  including  insurance  and  maintenance,  are
$20,632 and $18,913 for years ended September 30, 1997 and 1998, respectively.

                                      F-21

<PAGE>



NOTE 11 - COMMITMENTS, CONTINGENT LIABILITIES AND CONCENTRATIONS
  (Continued)

The deposits of savings  institutions  such as the Bank are presently insured by
the  Savings  Association  Insurance  Fund  (SAIF),  which,  along with the Bank
Insurance  Fund (BIF),  is one of the two insurance  funds  administered  by the
Federal Deposit Insurance  Corporation  (FDIC).  However,  it is not anticipated
that SAIF will be  adequately  recapitalized  until 2002,  absent a  substantial
increase in premium  rates or the  imposition  of special  assessments  or other
significant developments, such as a merger of the SAIF and the BIF. Accordingly,
a recapitalization plan was signed into law on September 30, 1996 which provides
for a  special  assessment  of an  estimated  .65% of all  SAIF-insured  deposit
balances as of March 31, 1995. The Bank's liability for the special  assessment,
totaling approximately $217,000 net of taxes, was recorded in September 1996.


NOTE 12 - INCOME TAX EXPENSE

The provision for income tax expense consists of the following:
<TABLE>
<CAPTION>
                                                                                    In thousands
                                                                                     Year Ended
                                                                                    September 30,              
                                                                     ------------------------------------------
                                                                        1996            1995            1994
                                                                     -----------    -----------    -----------
<S>                                                                  <C>            <C>            <C>        
     Current income tax expense                                      $       168    $        72    $        79
     Deferred income tax expense (benefit)                                   (60)            38            155
                                                                     -----------    -----------    -----------

                                                                     $       108    $       110    $       234
                                                                     ===========    ===========    ===========
</TABLE>

The  provision  for income  tax  differs  from that  computed  at the  statutory
corporate tax rate as follows:
<TABLE>
<CAPTION>
                                                                                    In thousands
                                                                                     Year Ended
                                                                                    September 30,              
                                                                     ------------------------------------------
                                                                        1996            1995            1994
                                                                     -----------    -----------    -----------
<S>                                                                  <C>            <C>            <C>        
     Tax expense at statutory rate (34%)                             $       116    $       109    $       235
     Other tax effects                                                        (8)             1             (1)
                                                                     -----------    -----------    -----------

                                                                     $       108    $       110    $       234
                                                                     ===========    ===========    ===========
</TABLE>

                                      F-22

<PAGE>



NOTE 12 - INCOME TAX EXPENSE (Continued)

The Bank has  qualified  under  provisions  of the  Internal  Revenue Code which
permit it to deduct from taxable  income a provision for bad debts which differs
from the  provision  charged  to income in the  financial  statements.  Retained
earnings at September 30, 1996 include approximately $643,000,  representing tax
bad debt  provisions  through  1986,  for which no deferred  federal  income tax
liability has been recorded.

Tax  legislation  passed in August 1996 now requires all thrift  institutions to
deduct  a  provision  for bad  debts  for tax  purposes  based  on  actual  loss
experience  and  recapture  the excess bad debt reserve  accumulated  in the tax
years after 1986.  The related  amount of deferred tax  liability  which must be
recaptured  is $124,000  and is payable  over a six-year  period,  beginning  in
fiscal year 1997.

Deferred tax assets  (liabilities)  are  comprised of the following at September
30:
<TABLE>
<CAPTION>
                                                                       In thousands
                                                                   1996           1995
                                                                   ----           ----
<S>                                                             <C>            <C>        
     Deferred loan fees                                         $       10     $        30
     SAIF assessment                                                   112               -
     Other                                                               1               -
                                                                ----------     -----------
         Total deferred tax assets                                     123              30

     Depreciation                                                      (23)            (36)
     Federal Home Loan Bank stock dividends                           (111)            (94)
     Loans, principally due to allowance for losses                    (75)            (46)
                                                                ----------     -----------
         Total deferred tax liabilities                               (209)           (176)
                                                                -----------    -----------

              Net deferred tax liabilities                      $      (86)    $      (146)
                                                                ===========    ===========
</TABLE>

Management has not recorded a valuation  allowance  based on previous taxes paid
and its estimate of future taxable income.

                                      F-23

<PAGE>



NOTE 13 - FAIR VALUES OF FINANCIAL INSTRUMENTS

The   approximate   carrying  amount  and  estimated  fair  value  of  financial
instruments is as follows:
<TABLE>
<CAPTION>

                                                                             September 30, 1996
                                                                      -------------------------------
                                                                        Approximate
                                                                         Carrying          Estimated
                                                                          Amount          Fair Value
                                                                          ------          ----------
<S>                                                                      <C>            <C>        
     Financial assets
         Cash and cash equivalents                                       $     2,806    $     2,806
         Securities                                                            2,292          2,261
         Loans, net of allowance for loan losses                              49,160         49,537
         Loans held for sale                                                     419            419
         Federal Home Loan Bank stock                                            845            845
         Accrued interest receivable                                             329            329

     Financial liabilities
         Demand deposits                                                     (12,614)       (12,614)
         Savings deposits                                                     (4,177)        (4,177)
         Time deposits                                                       (34,886)       (35,075)
         Advance payments by borrowers for taxes and insurance                  (783)          (783)
         Accrued interest payable                                                (25)           (25)
</TABLE>

For the purposes of above, the following assumptions were used:

Cash  and  Cash  Equivalents:  The  estimated  fair  values  for  cash  and cash
equivalents are based on their carrying  values due to the short-term  nature of
these assets.

Securities:  The fair values of securities  are based on the quoted market value
for the individual security or its equivalent.

Loans: The estimated fair value for loans has been determined by calculating the
present  value of future  cash flows  based on the  current  rate the Bank would
charge for similar loans with similar maturities,  applied for an estimated time
period until the loan is assumed to be repriced or repaid.

Federal Home Loan Bank Stock:  The fair value of Federal Home Loan Bank stock is
assumed to approximate its carrying value.

          See accompanying notes to consolidated financial statements.

                                      F-24

<PAGE>



NOTE 13 - FAIR VALUES OF FINANCIAL INSTRUMENTS (Continued)

Deposit  Liabilities:  The  estimated  fair  value  for time  deposits  has been
determined  by  calculating  the  present  value of future  cash flows  based on
estimates  of rates the Bank would pay on such  deposits,  applied  for the time
period until maturity. The estimated fair values of interest-bearing  demand and
savings deposits are assumed to approximate  their carrying values as management
establishes  rates on these  deposits  at a level  that  approximates  the local
market area. Additionally, these deposits can be withdrawn on demand.

Accrued Interest: The fair values of accrued interest receivable and payable are
assumed to equal their carrying values.

Advance Payments by Borrowers for Taxes and Insurance: The fair value of advance
payments by borrowers for taxes and insurance approximates the carrying value.

Off-Balance-Sheet  Instruments:  Off-balance-sheet  items consist principally of
unfunded loan commitments. The fair value of these commitments is not material.

Other assets and  liabilities of the Bank not defined as financial  instruments,
such as property and equipment, are not included in the above disclosures.  Also
not included are nonfinancial  instruments typically not recognized in financial
statements such as the value of core deposits and similar items.

While  the  above  estimates  are  based on  management's  judgment  of the most
appropriate  factors,  there is no assurance  that if the Bank disposed of these
items on September 30, 1996,  the fair value would have been  achieved,  because
the market value may differ depending on the  circumstances.  The estimated fair
values at September  30, 1996 should not  necessarily  be considered to apply at
subsequent dates.

          See accompanying notes to consolidated financial statements.


                                      F-25


<PAGE>



                                   APPENDIX A
                          AGREEMENT AND PLAN OF MERGER




<PAGE>




                                                                      APPENDIX A


                          AGREEMENT AND PLAN OF MERGER


         THIS  AGREEMENT AND PLAN OF MERGER  ("Agreement"),  is made and entered
into by and among FIRST  FEDERAL  SAVINGS  BANK, a  federally-chartered  capital
stock thrift institution  ("First  Federal"),  NEW FIRST FEDERAL SAVINGS BANK, a
federally-chartered   capital  stock  thrift   institution  in  the  process  of
organization  ("New Bank"),  the sole  stockholder  of the Holding  Company,  J.
Stanley  Stephen  (the  "Holding  Company  Stockholder")  and THE  BRYAN-COLLEGE
STATION FINANCIAL HOLDING COMPANY, a Delaware business corporation (the "Holding
Company"), effective as of the date executed by all of the parties.


                                   WITNESSETH:

         WHEREAS,  First  Federal is a capital  stock  thrift  institution  duly
organized and existing under the laws of the United States of America and having
its principal office in Bryan,  Texas, with authorized  capital stock consisting
of three  million  shares of common  stock,  par  value  $.01 per share  ("First
Federal Common Stock"), of which 239,612 shares are issued and outstanding,  and
one million shares of serial preferred stock (First Federal Preferred Stock), of
which 87,263 shares are issued and outstanding;

         WHEREAS,  New Bank is a capital stock thrift institution in the process
of  organization  under  the laws of the  United  States  of  America,  which is
proposed  to be a  subsidiary  of the  Holding  Company  and to have  authorized
capital stock  consisting of one million shares of common stock,  par value $.01
per share ("New Bank Stock");

         WHEREAS,  the  Holding  Company  is a capital  stock  corporation  duly
organized and existing under the laws of Delaware, with authorized capital stock
consisting  of three million  shares of common  stock,  par value $.01 per share
("Holding  Company Common Stock") of which one share is issued and  outstanding,
and one million shares serial preferred stock, of which no shares are issued and
outstanding;

         WHEREAS,  the Holding  Company has issued one share of its common stock
to the Holding Company Stockholder in return for $10.00 cash consideration;

         WHEREAS,  the Holding  Company  proposes  to purchase  one share of the
common stock of New Bank for $10.00;

         WHEREAS,  it is the desire of the parties to this  Agreement to adopt a
plan of  reorganization  providing  for the  formation  of a thrift  institution
holding company; and

         WHEREAS,  a majority of the  respective  Boards of  Directors  of First
Federal,  New Bank,  and the Holding  Company have approved and  authorized  the
execution  of this  Agreement  pursuant  to which  the  plan of  reorganization,
including the merger of New Bank into First Federal, will be implemented;


<PAGE>



         NOW,  THEREFORE,  in  consideration  of the  premises  and  the  mutual
covenants and agreements herein contained, and in order to prescribe the plan of
reorganization  and  merger,  including  its terms and  conditions,  the mode of
carrying the same into  effect,  the manner and basis of  stockholders  of First
Federal  exchanging  their First Federal Common Stock for Holding Company Common
Stock or selling  their First  Federal  Common Stock and such other  details and
provisions  as are deemed  necessary  or proper,  the  parties  hereby  agree as
follows:

                                    ARTICLE I

                            MERGER AND REORGANIZATION

          1.1 Subject to the conditions hereinafter set forth, New Bank shall be
merged into First  Federal  under the Charter of First  Federal at the Effective
Date (as defined in Article XI hereof) of the merger (the "Merger").  The Merger
shall be effected  pursuant to the provisions  of, and with the effect  provided
in, the  applicable  provisions  of the laws of the United States of America and
the Rules and Regulations of the Office of Thrift Supervision.

          1.2 On the Effective  Date,  the resulting  thrift  institution in the
Merger  shall  be  First  Federal  (hereinafter  referred  to as the  "Surviving
Institution"  whenever  reference is made to it as of the Effective  Date of the
Merger or  thereafter)  which will  continue to operate as a thrift  institution
under its present name as "First  Federal  Savings Bank." The Charter and Bylaws
of First Federal in effect on the Effective Date shall be the Charter and Bylaws
of the Surviving  Institution.  The established  offices and facilities of First
Federal immediately prior to the Merger shall become the established offices and
facilities  of the Surviving  Institution.  The locations of the home office and
any other  offices  of the  Surviving  Institution  are set forth in  Schedule A
attached hereto.

          1.3 On the Effective Date of the Merger, New Bank shall cease to exist
separately  and shall be merged with and into First Federal in  accordance  with
the provisions of this  Agreement and Plan of Merger and in accordance  with the
provisions of applicable laws, rules and regulations,  and all of the assets and
property of every kind and  character,  real,  personal and mixed,  tangible and
intangible, choses in action, rights and credits then owned by New Bank or which
would  inure to it,  shall  immediately,  by  operation  of law and  without any
conveyance  or transfer  and  without any further act or deed,  be vested in and
become the property of the  Surviving  Institution,  which shall have,  hold and
enjoy the same in its own right as fully and to the same extent as the same were
possessed,  held and  enjoyed by New Bank prior to such  Merger.  The  Surviving
Institution  shall be deemed to be and shall be a continuation of the entity and
identity of New Bank and First Federal and all of the rights and  obligations of
New  Bank  and  First  Federal  shall  remain   unimpaired   and  the  Surviving
Institution,  on the  Effective  Date of such Merger,  shall succeed to all such
rights and  obligations and the duties and  liabilities  connected  therewith on
such Effective Date.

          1.4 On the Effective  Date of the Merger,  there will be no holders of
deposit  accounts,  transaction  accounts,  savings  accounts or certificates of
deposit issued by New Bank. Holders of deposit accounts,  transaction  accounts,
savings accounts or certificates of deposit of First Federal as of the Effective
Date of the Merger  shall  continue  to be holders of the same  interest  of the
Surviving  Institution without change as to withdrawal value or other rights. No
existing

                                        2

<PAGE>



deposit account,  transaction account, savings account or certificate of deposit
holder  shall  have  any  of  his  rights  impaired  by  virtue  of  the  Merger
contemplated hereby.

          1.5 The  directors and officers of the  Surviving  Institution  on the
Effective   Date  shall  be  those  persons  who  are  directors  and  officers,
respectively,   of  First  Federal   immediately   before  the  Effective  Date.
Information  with respect to the directors of the Surviving  Institution  is set
forth in Schedule B attached hereto. The committees of the Board of Directors of
the Surviving  Institution on the Effective Date shall be the same as, and shall
be composed of the same persons who were serving on, committees appointed by the
Board of  Directors  of First  Federal  as they  exist  immediately  before  the
Effective Date. The committees, if any, of officers of the Surviving Institution
on the  Effective  Date shall be the same as, and shall be  composed of the same
officers who were  serving on, the  committees  of officers of First  Federal as
they exist immediately before the Effective Date.

          1.6 Except as expressly  prohibited by applicable  laws, all corporate
acts,  plans,  policies,   applications,   agreements,   orders,  registrations,
licenses,  approvals and  authorizations  of First  Federal and New Bank,  their
respective stockholders, Boards of Directors, committees elected or appointed by
their Boards of Directors,  and their respective officers and agents, which were
valid and effective  immediately  before the Effective Date,  shall be taken for
all purposes at and after the  Effective  Date as the acts,  plans and policies,
applications,   agreements,  orders,  registrations,   licenses,  approvals  and
authorizations  of the  Surviving  Institution  and  shall be as  effective  and
binding  thereon  as the same were with  respect to First  Federal  and New Bank
immediately before the Effective Date.


                                   ARTICLE II

                 CONVERSION, EXCHANGE AND CANCELLATION OF SHARES

         2.1 CONVERSION OF FIRST FEDERAL COMMON STOCK. At the Effective Date, by
virtue of the Merger and without  any action on the part of the holder  thereof,
the Holding  Company,  First Federal or any other party to the Agreement,  First
Federal Common Stock issued and outstanding  immediately  prior to the Effective
Date shall  cease to be  outstanding  and shall,  subject to the  provisions  of
Sections 2.2 and 2.3 hereof,  be converted  into and become the right to receive
either:

                           (a) such number of shares of Holding  Company  Common
                  Stock equal to the product of 2.5  multiplied by the number of
                  shares of First Federal  Common Stock to be converted  ("Stock
                  Distribution");

                           (b) an amount in cash  equal to $24.07 per share (the
                  "Cash Distribution"),

as the holder  thereof  shall elect or be deemed to have  elected as provided in
Section 2.2 of this Agreement (the aggregate of the Cash  Distributions  and the
Stock  Distributions  payable or issuable  pursuant  to the Merger is  sometimes
hereinafter referred to as the "Merger Consideration");  provided, however, that
any shares of First Federal Common Stock held by First Federal,  other than in a
fiduciary  capacity  or as a result  of debts  previously  contracted,  shall be
cancelled and shall not be exchanged for the Merger Consideration.

                                        3

<PAGE>



         2.2      Election Procedures.
                  -------------------
                  (a) An  election  form and  other  appropriate  and  customary
transmittal materials (which shall specify that delivery shall be effected,  and
risk of loss  and  title  to the  certificates  theretofore  representing  First
Federal Common Stock shall pass, only upon proper delivery of such  certificates
to the exchange agent designated by Holding  Company,  or to the Holding Company
in its capacity as exchange  agent,  as determined  by the Holding  Company (the
"Exchange  Agent"),  in such form as First Federal and the Holding Company shall
mutually agree ("Election Form") shall be mailed  approximately 25 days prior to
the  anticipated  Effective  Date or on such other date as First Federal and the
Holding  Company shall  mutually  agree (the  "Mailing  Date") to each holder of
record of First  Federal  Common  Stock as of five  business  days  prior to the
Mailing Date ("Election Form Record Date").

                  (b) Each  Election  Form  shall  specify  the amount of Merger
Consideration  receivable  for each share of First  Federal  Common Stock in the
Cash Distribution and the Stock  Distribution and shall permit a holder to elect
to  receive,  as  provided  in  Section  2.2 of this  Agreement,  (i) the  Stock
Distribution for all of his shares (in which case, such holder's shares shall be
deemed to be and shall be referred to herein as "Stock Election  Shares"),  (ii)
the Cash  Distribution  for  certain  designated  shares  (in which  case,  such
holder's  shares so  designated  shall be deemed to be and shall be  referred to
herein as "Cash Election  Shares") with the remaining  shares being converted to
the Stock  Distribution as Stock Election Shares, or (iii) the Cash Distribution
for all of his shares.

                  (c) Any shares of First  Federal  Common Stock with respect to
which the holder  thereof  shall not, as of the  Election  Deadline  (as defined
below),  have made an election to receive  either the Cash  Distribution  or the
Stock  Distribution  (such  holder's  shares  being  deemed  to be and  shall be
referred to herein as "No Election  Shares") by submission to the Exchange Agent
of an  effective,  properly  completed  Election Form shall be deemed to be Cash
Election  Shares.  Any  holder  of 1% or  more of  First  Federal  Common  Stock
(determined as of the Effective  Date) that shall not, on or before the Election
Deadline,  have delivered to the Exchange Agent a tax  certification  confirming
his present intention not to sell, exchange, or otherwise dispose of any Holding
Company  Common  Stock (a "Tax  Certification")  received in the Merger shall be
deemed to have made a timely election to receive the Cash  Distribution  for all
of his shares,  and all shares of First Federal Common Stock held by such holder
shall be deemed to be Cash Election  Shares for all purposes of this  Agreement,
including Section 2.1. (The parties acknowledge that the foregoing sentence will
preclude a holder that acquires  additional shares of First Federal Common Stock
and becomes a holder of 1% or more of such shares  after the  Election  Deadline
from receiving the Stock  Distribution.)  "Election  Deadline"  means 5:00 p.m.,
local time,  on the 20th day  following the Mailing Date, or such other time and
date as the Holding Company and First Federal shall mutually agree.

         (d) First  Federal shall  promptly make  available one or more Election
Forms as may be  reasonably  requested  by all  persons  who become  holders (or
beneficial  owners) of First  Federal  Common Stock  between the  Election  Form
Record  Date and close of  business on the  business  day prior to the  Election
Deadline,  and First Federal shall provide to the Exchange Agent all information
reasonably necessary for it to perform as specified herein.


                                        4

<PAGE>



         (e) Any  such  election  shall  have  been  properly  made  only if the
Exchange Agent shall have actually received a properly  completed  Election Form
by the Election  Deadline.  An Election Form shall be deemed properly  completed
only if accompanied  by one or more  certificates  (or customary  affidavits and
indemnification  regarding the loss or destruction of such  certificates  or the
guaranteed  delivery  of such  certificates)  representing  all  shares of First
Federal Common Stock covered by such Election Form,  together with duly executed
transmittal  materials  included in the Election Form and in the case of holders
of 1% or more of the outstanding First Federal Common Stock, a Tax Certification
if any such  holder  elects  the Stock  Distribution,  in whole or in part.  Any
Election Form may be revoked or changed by the person  submitting  such Election
Form at or prior to the  Election  Deadline.  In the event an  Election  Form is
revoked prior to the Election Deadline, the shares of First Federal Common Stock
represented  by such  Election  Form shall  become No Election  Shares and First
Federal shall cause the certificates  representing First Federal Common Stock to
be promptly  returned without charge to the person  submitting the Election Form
upon written  request to that effect from the person who  submitted the Election
Form.  Subject to the terms of this  Agreement  and of the  Election  Form,  the
Exchange  Agent  shall have  reasonable  discretion  to  determine  whether  any
election, revocation or change has been properly or timely made and to disregard
immaterial  defects in the Election  Forms,  and any good faith decisions of the
Exchange Agent regarding such matters shall be binding and  conclusive.  Neither
the Holding  Company nor the  Exchange  Agent shall be under any  obligation  to
notify any person of any defect in an Election Form.

         (f) ALLOCATION PROCEDURES. Within ten business days after the Effective
Date, or as soon thereafter as practicable,  the Holding Company shall cause the
Exchange  Agent to effect the  allocation  among the  holders  of First  Federal
Common Stock of rights to receive  Holding  Company  Common Stock or cash in the
Merger as follows:

                  (i) STOCK  ELECTIONS  LESS THAN THE MINIMUM  STOCK  VALUE,  If
         shares of  Holding  Company  Common  Stock  that would be issued in the
         Merger upon  conversion of the Stock Election  Shares  represents  less
         than 20% of the shares of First Federal Common Stock  outstanding  (the
         "Minimum Stock Value"),  then the Holding  Company will be permitted to
         allocate  cash and stock pro rata to those  shareholders  electing  the
         Cash  Distribution  (other than Dissenting Shares as defined in Section
         2.3) in such  amount as would  result in at least 20% of First  Federal
         Common  Stock  to  be  exchanged  for  Holding  Company  Common  Stock;
         provided,  however,  that the  Holding  Company  may pay cash for First
         Federal  Common Stock which,  if exchanged for Holding  Company  Common
         Stock in the Merger would result in adverse  accounting  treatment,  as
         determined by independent accountants for the Holding Company, and that
         any pro rata  distribution  of cash and stock  pursuant to this Section
         2.2(f)(i) shall be based on the amount Stock Election Shares  excluding
         any Stock Election Shares  exchangeable for cash due to such accounting
         considerations.  For purposes of  determining  the Minimum  Stock Value
         under  this  Section  2.2(f)(i)  and  Section   2.2(f)(ii)  below,  all
         Dissenting Shares shall be deemed Cash Election Shares.

                  (ii) STOCK ELECTIONS  GREATER THAN THE MAXIMUM STOCK VALUE. If
         the shares of Holding  Company Common Stock that would be issued in the
         Merger upon the conversion of the Stock Election Shares is greater than
         49% of the  shares  of First  Federal  Common  Stock  outstanding  (the
         "Maximum Stock Value"),  then the Holding  Company will be permitted to
         allocate cash and stock pro rata to those shareholders electing the

                                        5

<PAGE>



         Stock  Distribution  in such amount as would result in less than 49% of
         First Federal Common Stock being  exchanged for Holding  Company Common
         Stock in the Merger;  provided,  however,  that the Holding Company may
         pay cash for First Federal Common Stock which, if exchanged for Holding
         Company  Common Stock in the Merger would result in adverse  accounting
         treatment,  as determined by  independent  accountants  for the Holding
         Company,  and that any pro rata distribution of cash and stock pursuant
         to this  Section  2.2(f)(i)  shall  be  based  on the  amount  of Stock
         Election Shares  excluding any Stock Election Shares  exchangeable  for
         cash due to such accounting considerations.  Merger Consideration shall
         be paid in accordance with the Election Forms subject to the provisions
         of Section 2.2(c). No Election Shares shall be converted into the right
         to receive cash.

         2.3  DISSENTING  SHARES.  Any record holder of First  Federal's  Common
Stock may require First Federal to pay the fair or appraised value of his or her
First Federal  Common Stock,  determined as of the Effective Date of the Merger,
by complying  with Section  552.14 of the Office of Thrift  Supervision  ("OTS")
Rules and Regulations. The computation of fair or appraised value of such shares
(the  "Dissenting  Shares")  will exclude any element of value  arising from the
accomplishment or expectation of the Merger. Notwithstanding any other provision
of this Agreement, any Dissenting Shares shall not, after the Effective Date, be
entitled to vote for any purpose or receive any dividends or other distributions
and  shall be  entitled  only to such  rights  as are  afforded  in  respect  of
Dissenting Shares pursuant to the OTS Regulations.

         2.4      Exchange Procedures.
                  -------------------

                           (a) In accordance with Section 2.2(a) herein, holders
of record of certificates  formerly  representing shares of First Federal Common
Stock (the  "Certificates")  shall be instructed to tender such  Certificates to
the Exchange Agent  pursuant to a letter of transmittal  that the Exchange Agent
shall  deliver  or  cause to be  delivered  to such  holders,  which  letter  of
transmittal  shall be included with the Election Forms  distributed  pursuant to
Section 2.2(a).

                           (b) The Holding  Company  or, at the  election of the
Holding Company,  the Exchange Agent, shall accept  Certificates upon compliance
with such reasonable terms and conditions as the Holding Company or the Exchange
Agent may  impose to effect an  orderly  exchange  thereof  in  accordance  with
customary exchange practices.  All Certificates shall be appropriately  endorsed
or  accompanied by such  instruments  of transfer as the Holding  Company or the
Exchange Agent may require.

                           (c) Each  outstanding  Certificate  shall  until duly
surrendered  to the Holding  Company or the Exchange Agent be deemed to evidence
ownership of the Merger  Consideration into which the First Federal Common Stock
previously represented by such Certificate shall have been converted pursuant to
this Agreement.

                           (d) Subject to Section 2.3, after the Effective Date,
holders of Certificates shall cease to have rights with respect to First Federal
Common Stock previously represented by such Certificates,  and their sole rights
shall be to exchange such Certificates for the Merger Consideration provided for
in this Agreement.  After the Effective Date, there shall be no further transfer
on the records of First Federal of  Certificates,  and if such  Certificates are
presented  to First  Federal  for  transfer,  they  shall be  cancelled  against
delivery of the Merger Consideration

                                        6

<PAGE>



provided therefor in this Agreement.  Neither the Exchange Agent nor the Holding
Company  shall be  obligated  to deliver the Merger  Consideration  to which any
former  holder of First  Federal  Common  Stock is  entitled  as a result of the
Merger until such holder  surrenders the  Certificates  as provided  herein.  No
dividends  declared will be remitted to any person  entitled to receive  Holding
Company  Common  Stock under this  Agreement  until such person  surrenders  the
Certificates  representing  the right to receive  such  Holding  Company  Common
Stock,  at which time such dividends  shall be remitted to such person,  without
interest  and less any taxes that may have been imposed  thereon.  [CERTIFICATES
SURRENDERED  FOR EXCHANGE BY ANY PERSON  CONSTITUTING  AN  "AFFILIATE"  OF FIRST
FEDERAL  FOR  PURPOSES  OF RULE 145 OF THE  SECURITIES  ACT OF 1933,  AS AMENDED
(TOGETHER WITH THE RULES AND  REGULATIONS  THEREUNDER,  THE  "SECURITIES  ACT"),
SHALL NOT BE  EXCHANGED  FOR  HOLDING  COMPANY  COMMON  STOCK  UNTIL THE HOLDING
COMPANY HAS RECEIVED A WRITTEN  AGREEMENT  FROM SUCH PERSON IN THE FORM ATTACHED
AS EXHIBIT C.] Neither the Exchange  Agent nor any party to this  Agreement  nor
any affiliate  thereof shall be liable to any holder of stock represented by any
Certificate  for  any  consideration  paid  to a  public  official  pursuant  to
applicable abandoned property,  escheat or similar laws. The Holding Company and
the Exchange  Agent shall be entitled to rely upon the stock  transfer  books of
First Federal to establish the identity of those persons entitled to receive the
Merger  Consideration  specified  in  this  Agreement,   which  books  shall  be
conclusive  with  respect  thereto.  In the event of a dispute  with  respect to
ownership of stock  represented by any Certificate,  the Holding Company and the
Exchange Agent shall be entitled to deposit any Merger Consideration represented
thereby in escrow with an  independent  third party and  thereafter  be relieved
with respect to any claims thereto.

         2.5 NO FRACTIONAL SHARES.  Notwithstanding  any other provision of this
Agreement,  neither  certificates  nor scrip for  fractional  shares of  Holding
Company  Common Stock shall be issued in the Merger.  Each holder who  otherwise
would have been  entitled  to a fraction  of a share of Holding  Company  Common
Stock shall receive the number of shares  rounded up to the next whole number of
shares.

         2.6 FIRST  FEDERAL  PREFERRED  SHARES.  First Federal  preferred  stock
currently  issued and  outstanding  will  remain  issued and  outstanding  First
Federal  Preferred  Stock.  The  Merger  will  not  change  any of the  terms or
conditions  of First  Federal  Preferred  Stock,  and  holders of First  Federal
Preferred Stock will not have any election in the Merger.

         2.7 NEW BANK STOCK.  The outstanding  share of New Bank Stock issued to
the Holding  Company  shall be  cancelled  and  converted  into a share of First
Federal Common Stock.


                                   ARTICLE III

                REPRESENTATIONS AND WARRANTIES OF HOLDING COMPANY

         The Holding Company hereby represents and warrants as follows:

          3.1 The  Holding  Company is a  corporation  duly  organized,  validly
existing and in good  standing  under the laws of the State of Delaware.  At the
Effective  Date, the Holding  Company will have corporate  power to carry on its
business as then to be conducted and will be

                                        7

<PAGE>



qualified  to do  business  in every  jurisdiction  in which the  character  and
location  of the  assets to be owned by it or the nature of the  business  to be
transacted by it require qualification.

          3.2 The Holding Company has no subsidiaries other than New Bank at the
date of this  Agreement.  Between the date hereof and the  Effective  Date,  the
Holding  Company  will not create or acquire  any  subsidiaries,  other than New
Bank, without the consent of First Federal.

          3.3 The authorized  capital stock of the Holding  Company  consists on
the date hereof of three million  shares of Holding  Company  Common Stock,  par
value $.01 per share, and one million shares of serial  preferred stock.  Except
as set forth above or as  contemplated  by this  Agreement or necessary  for the
effectuation of the Merger,  as of the date hereof,  the Holding Company has one
share  of its  capital  stock  issued  and  outstanding  and  does  not have any
outstanding subscriptions, options or other agreements or commitments obligating
it to issue shares of its capital stock.

          3.4 Compliance  with the terms and provisions of this Agreement by the
Holding  Company  will not  conflict  with or  result  in a breach of any of the
terms, conditions or provisions of any judgment,  order,  injunction,  decree or
ruling of any court or governmental  authority,  domestic or foreign,  or of any
agreement or instrument to which the Holding Company is a party, or constitute a
default thereunder.

          3.5 The  execution,  delivery and  performance  of this Agreement have
been duly  authorized by the Board of Directors of the Holding  Company and have
been approved by the Holding Company Common Stockholders.

          3.6 The Holding Company has complete and  unrestricted  power to enter
into and to consummate the transactions contemplated by this Agreement,  subject
to approval of this Agreement and the Merger by the Holding Company  Stockholder
and the provisions of Section 7.3 hereof.

          3.7 On or prior to the Effective  Date, the Holding  Company will have
available  the funds  necessary to convert and exchange  the  outstanding  First
Federal  Common Stock to be converted  and  exchanged  pursuant to the Merger as
provided herein.


                                   ARTICLE IV

                 REPRESENTATIONS AND WARRANTIES OF FIRST FEDERAL

         First Federal hereby represents and warrants as follows:

          4.1  First  Federal  is  a  capital  stock  thrift   institution  duly
organized,  validly  existing and in good standing  under the laws of the United
States of America,  and is duly authorized to carry on its business as it is now
being conducted.

          4.2 The authorized capital stock of First Federal consists on the date
hereof of three million shares of First Federal Common Stock, par value $.01 per
share, of which 239,612 shares

                                        8

<PAGE>



are issued and outstanding, and one million shares of serial preferred stock, of
which 87,263 shares are issued and outstanding.

          4.3  Compliance  with the terms and  provisions  of this  Agreement by
First Federal will not conflict with,  constitute a default under or result in a
breach of any of the terms,  conditions or  provisions  of any judgment,  order,
injunction, decree or ruling of any court or governmental authority, domestic or
foreign, or of any agreement or instrument to which First Federal is a party.

          4.4 The  execution,  delivery and  performance  of this Agreement have
been duly authorized by the Board of Directors of First Federal.

          4.5 First  Federal has complete and  unrestricted  power to enter into
and to consummate the  transactions  contemplated by this Agreement,  subject to
the provisions of Section 7.3 hereof.


                                    ARTICLE V

                   REPRESENTATIONS AND WARRANTIES OF NEW BANK

         New Bank hereby represents and warrants as follows:

          5.1 New Bank, at the direction of the Holding  Company,  will apply to
the Office of Thrift  Supervision  to be  chartered  as a capital  stock  thrift
institution,  and immediately  before the Effective Date will be duly organized,
validly  existing and in good  standing  under the laws of the United  States of
America,  and duly  authorized  to carry on the  business of an interim  federal
thrift institution.

          5.2 The authorized capital stock of New Bank is proposed to consist of
one million shares of New Bank Stock,  par value $.01 per share.  Except for the
share of New Bank Stock issued to the Holding  Company for the  effectuation  of
the Merger,  prior to the Merger, New Bank will not have any shares of its stock
issued and outstanding. There are no outstanding subscriptions, options or other
arrangements  or  commitments  obligating  New Bank to issue  any  shares of its
capital stock.

          5.3 Compliance  with the terms and provisions of this Agreement by New
Bank will not conflict with, constitute a default under or result in a breach of
any of the terms, conditions or provisions of any judgment,  order,  injunction,
decree or ruling of any court or governmental authority, domestic or foreign, or
of any agreement or instrument to which New Bank is, or upon  organization  will
be, a party.

          5.4 Prior to the Merger,  the execution,  delivery and  performance of
this Agreement will be duly authorized by the Board of Directors of New Bank and
will be approved by the Holding Company as the sole stockholder of New Bank.

          5.5 New Bank has complete and unrestricted  power to enter into and to
consummate  the  transaction  contemplated  by this  Agreement,  subject  to the
approval of this Agreement and

                                        9

<PAGE>



the  Merger  by the  Holding  Company  as sole  stockholder  of New Bank and the
provisions of Section 7.3 hereof.



                                   ARTICLE VI

              OBLIGATIONS OF THE PARTIES PENDING THE EFFECTIVE DATE

          6.1 Prior to the  Effective  Date,  (i) New Bank  shall  complete  its
organization  and have directors who shall be duly elected and  qualified,  (ii)
the Holding Company shall complete its organization and have directors who shall
be duly elected and qualified,  and (iii) this Agreement shall be duly submitted
to the  stockholders  of First Federal for the purpose of considering and acting
upon this Agreement in the manner required by law. Each party shall use its best
efforts to obtain the requisite approvals of this Agreement and the transactions
contemplated  herein and, after  obtaining such  approval,  the parties  through
their  respective  officers  and  directors,  shall  execute  and file  with the
appropriate  regulatory  authorities  all documents and papers,  and the parties
shall take every reasonable action,  necessary to comply with and to secure such
approval of this Agreement and the  transactions  contemplated  herein as may be
required by all applicable statutes, rules and regulations.


                                   ARTICLE VII

                   CONDITIONS PRECEDENT TO THE CONSUMMATION OF
                          THE MERGER AND REORGANIZATION

         The  obligations of the parties hereto to consummate the Merger and the
reorganization contemplated hereby shall be subject to the conditions that on or
before the Effective Date:

          7.1 Each of the parties  hereto shall have performed and complied with
all of its  obligations  hereunder which are to be complied with or performed on
or before the Effective Date.

          7.2 This Agreement and related transactions  contemplated hereby shall
have been duly and  validly  authorized,  approved  and  adopted at a meeting of
stockholders  duly and properly  called for such purpose by First  Federal by an
affirmative vote of at least 50 percent of the outstanding voting stock of First
Federal  plus one  affirmative  vote,  all in  accordance  with  the  applicable
regulations of the Office of Thrift Supervision.

          7.3 Orders,  consents and approvals,  in form and substance reasonably
satisfactory to all the parties hereto, shall have been entered by the Office of
Thrift Supervision,  (or there shall have been received  satisfactory  assurance
that  such  orders,  consents  or  approvals  are not  required),  granting  the
authority  necessary for consummation of the  transactions  contemplated by this
Agreement  pursuant to the provisions of the Rules and Regulations of the Office
of Thrift  Supervision,  all other requirements  prescribed by law and the rules
and regulations of any other regulatory  authority having  jurisdiction over the
transactions contemplated herein shall have been satisfied.

                                       10

<PAGE>



          7.4 There shall have been received  from Crowe,  Chizek & Company LLP,
accountants to First Federal, an opinion to the effect that:

           1.     No gain  or loss  will be  recognized  on the  receipt  of the
                  Holding   Company   Common  Stock  by  First  Federal   common
                  shareholders  who receive solely Holding  Company Common Stock
                  in  exchange  for First  Federal  Common  Stock  (IRC  Section
                  351(a)).  Gain,  but not  loss,  will be  recognized  by First
                  Federal common  shareholders  who receive both Holding Company
                  Common  Stock and cash in exchange  for First  Federal  Common
                  Stock,  but in an amount  not in  excess of the cash  received
                  (IRC Section 351(b)).

           2.     No gain or loss will be recognized  by the Holding  Company on
                  the receipt of cash and First  Federal  Common Stock solely in
                  exchange  for  shares of  Holding  Company  Common  Stock (IRC
                  Section 1032).

           3.     The basis of the Holding  Company  Common Stock  received by a
                  First  Federal  common  shareholder  will  be the  same as the
                  adjusted basis of the First Federal  Common Stock  surrendered
                  in  exchange  therefor,  decreased  by the  amount of any cash
                  received, and increased by any gain recognized in the exchange
                  (IRC Section 358).

           4.     The holding period of the Holding  Company Stock received by a
                  First Federal common  shareholder in exchange for the transfer
                  of First  Federal  Common Stock will include the period during
                  which the First Federal  Common Stock  surrendered in exchange
                  therefor  was held,  provided  that the First  Federal  Common
                  Stock was held as a capital  asset on the date of the exchange
                  (IRC Section 1223(1)).

           5.     The basis of the First  Federal  Common Stock  received by the
                  Holding  Company  will be the same as the  basis of the  First
                  Federal  Common Stock in the hands of the First Federal common
                  shareholders  immediately prior to the exchange,  increased by
                  any gain  recognized by the First Federal common  shareholders
                  in the exchange (IRC Section 362(a)).

           6.     The holding  period of the First Federal Common Stock received
                  by Holding  Company will  include the period  during which the
                  First  Federal  Common  Stock  was held by the  First  Federal
                  common shareholders (IRC Section 1223(2)).

           7.     Gain or loss,  if any,  will be  recognized by a First Federal
                  common  shareholder  who receives  solely cash in exchange for
                  the transfer of First Federal Common Sock.

          7.6 Holders of no more than 80% of First  Federal  Common  Stock shall
elect to receive  cash as Merger  Consideration  (approximately  $4.6 million of
cash elections).

           7.7 The Holding  Company  will have  successfully  completed a public
offering for at least 100,000  shares of Holding  Company  Common Stock,  and at
least  $3,900,000 of Units,  each Unit  consisting of debentures and warrants to
purchase Holding Company Common Stock.


                                       11

<PAGE>



          7.8  No  good  faith  action,  suit  or  proceeding  shall  have  been
instituted or shall have been threatened before any court or other  governmental
body or by any public  authority to restrain,  enjoin or prohibit the Merger and
reorganization contemplated herein, or which might restrict the operation of the
business of the Surviving  Institution  or the ownership of the capital stock of
the Surviving  Institution or the exercise of any rights with respect thereto by
the  Holding  Company,  or  subject  any of the  parties  hereto or any of their
directors  or officers to any  liability,  fine,  forfeiture,  or penalty on the
grounds that the transactions  contemplated  hereby, the parties hereto or their
directors  or  officers,  have  breached  or will breach any  applicable  law or
regulation,   or  have  otherwise  acted   improperly  in  connection  with  the
transactions  contemplated  hereby, and with respect to which the parties hereto
have been advised by counsel that, in the opinion of such counsel,  such action,
suit or  proceeding  raises  substantial  questions  of law or fact which  could
reasonably  be  decided  adversely  to any  party  hereto  or its  directors  or
officers.


                                  ARTICLE VIII

                         ADDITIONAL CONDITIONS PRECEDENT

           8.1  Each  obligation  of the  Holding  Company  and  New  Bank to be
performed  on  or  prior  to  the  Effective   Date  shall  be  subject  to  the
satisfaction,  on or before the  Effective  Date,  of the  following  additional
conditions:

                  (a) The  representations  and warranties made by First Federal
           and by New  Bank in this  Agreement  shall  be  true as  though  such
           representations  and  warranties  had been made or given on and as of
           the Effective Date; and

                  (b) The  Holding  Company  shall have  received  an opinion of
           Silver, Freedman & Taff, L.L.P. which shall be to the effect that:

                           (i) First Federal is duly organized, validly existing
                  and in good  standing  under the laws of the United  States of
                  America and the Rules and  Regulations of the Office of Thrift
                  Supervision;

                           (ii) the execution and delivery of this Agreement did
                  not,  and the  consummation  of the Merger and  reorganization
                  contemplated  hereby will not,  violate any  provisions of the
                  Charter or Bylaws of First Federal;

                           (iii) New Bank is a capital stock thrift institution,
                  duly  organized,  validly  existing and in good standing under
                  the  laws of the  United  States  of  America  and  Rules  and
                  Regulations of the Office of Thrift Supervision;

                           (iv) the execution and delivery of this Agreement did
                  not,  and the  consummation  of the Merger and  reorganization
                  contemplated  hereby will not,  violate any  provisions of the
                  Charter or Bylaws of New Bank; and

                           (v) the Boards of Directors and stockholders of First
                  Federal and New Bank have taken all corporate  action required
                  by their  respective  Charters and Bylaws and by the Rules and
                  Regulations of the Office of Thrift Supervision to

                                       12

<PAGE>



                  authorize the execution and delivery of this  Agreement and to
                  approve the Merger and  reorganization  in accordance with the
                  terms of this  Agreement;  First  Federal  and New  Bank  have
                  obtained  the  requisite  approvals  from the Office of Thrift
                  Supervision  to  consummate  the  Merger  and   reorganization
                  contemplated by this Agreement; and this Agreement is a legal,
                  valid and binding  agreement of First  Federal and New Bank in
                  accordance   with  its  terms,   except  to  the  extent  that
                  enforceability  may be limited by bankruptcy laws,  insolvency
                  laws,  or  other  laws   affecting  the  rights  of  creditors
                  generally or the rights of  creditors  of thrift  institutions
                  the  accounts  of which are  insured  by the  Federal  Deposit
                  Insurance  Corporation  or which are subject to  regulation by
                  the Office of Thrift Supervision, including but not limited to
                  laws relating to the availability of equitable remedies.

           8.2 Each  obligation  of First Federal to be performed on or prior to
the  Effective  Date  shall be  subject  to the  satisfaction,  on or before the
Effective Date, of the following additional conditions:

                  (a) The  representations  and  warranties  made by the Holding
           Company and by New Bank contained in this Agreement  shall be true as
           though such  representations and warranties had been made or given at
           and as of the Effective Date;

                  (b) This Agreement and the  transactions  contemplated  hereby
           shall have been duly and validly authorized,  approved and adopted by
           the Holding Company and by New Bank; and

                  (c) First  Federal  shall have  received an opinion of Silver,
           Freedman & Taff, L.L.P. which shall be to the effect that:

                           (i)  The  Holding  Company  is  a  corporation   duly
                  organized,  validly  existing and in good  standing  under the
                  laws of the State of Delaware;

                           (ii)  The  Holding  Company  has  corporate  power to
                  execute and deliver this Agreement; the Board of Directors and
                  the Holding Company Stockholder have taken all action required
                  by its  Certificate of  Incorporation  and Bylaws to authorize
                  such  execution  and  delivery,  to  approve  the  Merger  and
                  reorganization   contemplated  hereby  and  to  authorize  the
                  issuance  of  the  shares  of  Holding  Company  Common  Stock
                  necessary to  consummate  the Merger and  reorganization;  and
                  this  Agreement is the legal,  valid and binding  agreement of
                  the Holding  Company in accordance  with its terms,  except to
                  the extent that  enforceability  may be limited by  bankruptcy
                  laws,  insolvency  laws, or other laws affecting the rights of
                  the  creditors  generally,  including  but not limited to laws
                  relating to the availability of equitable remedies;

                           (iii) New Bank is a capital stock thrift  institution
                  duly  organized,  validly  existing and in good standing under
                  the laws of the  United  States of  America  and the Rules and
                  Regulations of the Office of Thrift Supervision;

                           (iv) New Bank has corporate power to execute, deliver
                  and perform this  Agreement;  the Board of  Directors  and the
                  stockholder of New Bank have taken

                                       13

<PAGE>



                  all action required by its Charter and Bylaws and by the Rules
                  and  Regulations  of  the  Office  of  Thrift  Supervision  to
                  authorize  such  execution,  delivery and  performance  and to
                  approve the Merger; and this Agreement is the legal, valid and
                  binding  agreement of New Bank in  accordance  with its terms,
                  except to the  extent  that  enforceability  may be limited by
                  bankruptcy laws,  insolvency laws, or other laws affecting the
                  rights of  creditors  generally  or the rights of creditors of
                  thrift  institutions  the accounts of which are insured by the
                  Federal Deposit Insurance  Corporation or which are subject to
                  regulation by the Office of Thrift Supervision,  including but
                  not limited to laws relating to the  availability of equitable
                  remedies; and

                           (v) The Holding Company and New Bank have obtained or
                  will obtain the requisite  approvals from the Office of Thrift
                  Supervision  to  consummate  the  Merger  and   reorganization
                  contemplated by this Agreement.

          In rendering opinions provided for in this Agreement, counsel may rely
upon opinions of other counsel and, as to matters of fact, upon  certificates of
public  officials and of any officer or officers of First Federal,  New Bank and
the Holding Company.


                                   ARTICLE IX

                                   AMENDMENTS

          First Federal,  the Holding Company and New Bank, by mutual consent of
their respective  Boards of Directors or  incorporators,  as the case may be, to
the extent  permitted by law, may amend,  modify,  supplement and interpret this
Agreement  in such manner as may be  mutually  agreed upon by them in writing at
any time before or after the approval and adoption  thereof by the  stockholders
of First  Federal,  provided,  however,  that no such  amendment,  modification,
supplement or  interpretation  shall have a materially  adverse  impact on First
Federal or its  stockholders  except with the  approval of the  stockholders  of
First Federal.


                                    ARTICLE X

                           TERMINATION AND ABANDONMENT

          10.1   Anything   contained   in  this   Agreement   to  the  contrary
notwithstanding,   this   Agreement  may  be  terminated   and  the  Merger  and
reorganization  abandoned at any time (whether  before or after the approval and
adoption  thereof by the  stockholders  of First Federal) prior to the Effective
Date:

                  (a)      By mutual consent of the parties hereto;

                  (b) By the Holding  Company or New Bank,  if any condition set
          forth in  Sections  7.1  through  7.8 of Article VII or Section 8.1 of
          Article VIII has not been met or has not been validly waived or if; or


                                       14

<PAGE>



                  (c) By First  Federal,  if any condition set forth in Sections
          7.1 through 7.8 of Article VII or Section 8.2 of Article  VIII has not
          been met or has not been validly waived or if the holders of more than
          10 percent of the  outstanding  voting stock of First Federal  deliver
          properly  to First  Federal a demand for  appraisal  and  payment  for
          shares pursuant to 12 C.F.R. ss. 552.14.

          10.2 An election by a party hereto to  terminate  this  Agreement  and
abandon the Merger as provided in Section  10.1 shall be  exercised on behalf of
such  thrift   institution   or   corporation  by  its  Board  of  Directors  or
incorporators, as may be the case.

          10.3 In the event of the termination of this Agreement pursuant to the
provisions of Section 10.1 hereof,  this Agreement shall become void and have no
effect and create no liability on the part of any of the parties hereto or their
respective incorporators, directors, officers or stockholders in respect to this
Agreement.

          10.4 Any of the terms or conditions of this Agreement  (other than the
necessary approvals of stockholders and government authorities) may be waived at
any time by the party which is entitled to the benefit thereof,  by action taken
by its Board of Directors;  provided,  however,  that such action shall be taken
only if, in the  judgment  of the Board of  Directors  taking the  action,  such
waiver will not have a materially  adverse effect on the benefits intended under
this Agreement to be afforded to the stockholders of First Federal.


                                   ARTICLE XI

                                 EFFECTIVE DATE

          The effective date of the Merger  ("Effective Date") shall be the last
day of the calendar month during which the last to occur of the following events
takes place: (i) the Merger is approved by the Office of Thrift  Supervision and
the Articles of  Combination  are executed by the Office of Thrift  Supervision,
(ii) all other required regulatory  approvals have been obtained,  and (iii) all
other  conditions  to the Merger  herein set forth have been met.  The Boards of
Directors of First Federal,  New Bank and the Holding Company each  specifically
and  expressly  delegate  to  their  respective  chief  executive  officers  the
authority to change,  by mutual consent of such officers,  the Effective Date of
the Merger if  necessary  to properly  and  efficiently  accomplish  the Merger.
However, in no event shall the Merger become effective unless and until approved
by the Office of Thrift Supervision.


                                   ARTICLE XII

                       TERMINATION OF REPRESENTATIONS AND
                        WARRANTIES AND CERTAIN AGREEMENTS

          The respective representations,  warranties,  covenants and agreements
of the parties hereto in Articles III, IV and V hereof shall expire with, and be
terminated and extinguished by, the Merger and  reorganization  pursuant to this
Agreement at the time of the consummation thereof on the Effective Date. None of
the parties shall be under any liability whatsoever with respect

                                       15

<PAGE>



to any such  representation,  warranty,  covenant  or  agreement  which does not
survive the Merger and reorganization, it being intended that the sole remedy of
the  parties  for a breach of any such  representation,  warranty,  covenant  or
agreement shall be to elect not to proceed with the Merger and reorganization if
such breach has resulted in the failure to satisfy a condition precedent to such
party's obligation to consummate the transactions contemplated hereby.


                                  ARTICLE XIII

                                  MISCELLANEOUS

          13.1 This Agreement  embodies the entire  agreement  among the parties
and there have been and are no agreements,  representations  or warranties among
the parties other than those set forth or provided for herein.

          13.2 Any number of  counterparts  hereof may be executed and each such
counterpart  shall  be  deemed  to be  an  original  instrument,  but  all  such
counterparts together shall constitute but one instrument.

          13.3 Any notice or waiver to be given to any party shall be in writing
and shall be deemed to have been duly  given if  delivered,  mailed,  or sent by
prepaid  telegram,  addressed to such party at 2900 Texas Avenue,  Bryan,  Texas
77802.

          13.4  The  captions   contained  in  this  Agreement  are  solely  for
convenient  reference  and  shall  not  be  deemed  to  affect  the  meaning  or
interpretation of any paragraph hereof.

          13.5  First  Federal  will  pay all  fees  and  expenses  incurred  in
connection with the transactions contemplated by this Agreement.


                                       16

<PAGE>



          IN WITNESS  WHEREOF,  First Federal,  New Bank and the Holding Company
each under the authority of its Board of Directors,  and Richard E. Belcher have
caused this Agreement to be executed with the intent to be legally bound hereby.
<TABLE>
<CAPTION>

                                                              FIRST FEDERAL SAVINGS BANK
ATTEST:


<S>     <C>                                                 <C>    
By:       /s/ Charles Neelley                                 By:      /s/ J. Stanley Stephen
          --------------------------------                             -------------------------------------
          Charles Neelley, Secretary                                   J. Stanley Stephen,
                                                                       President and Chief Executive Officer


Date:                                                         Date:
         ---------------------------------                             -------------------------------------

                                                              NEW FIRST FEDERAL SAVINGS
ATTEST:                                                         BANK


By:       /s/ Charles Neelley                                 By:      /s/J. Stanley Stephen
          --------------------------------                             -------------------------------------
          Charles Neelley, Secretary                                   J. Stanley Stephen
                                                                       President and Chief Executive Officer


Date:                                                         Date:
         ---------------------------------                             -------------------------------------


ATTEST:                                                       THE BRYAN-COLLEGE STATION
                                                              FINANCIAL HOLDING COMPANY


By:       /s/ Charles Neelley                                 By:      /s/ J. Stanley Stephen
         ----------------------------------                            -------------------------------------
          Charles Neelley, Secretary                                   J. Stanley Stephen
                                                                       President and Chief Executive Officer


Date:                                                         Date:
         ---------------------------------                             -------------------------------------


Witness:

/s/ Charles Neelley                                                    /s/ J. Stanley Stephen
- ------------------------------------------                             -------------------------------------
Charles Neelley                                                        J. Stanley Stephen


Date:                                                         Date:
         ---------------------------------                             -------------------------------------
</TABLE>


                                                        17

<PAGE>



                                   SCHEDULE A

                        OFFICES OF SURVIVING INSTITUTION


MAIN OFFICE
- -----------

2900 Texas Avenue
Bryan, Texas 77802

BRANCH OFFICE
- -------------

2200 Longmire
College Station, Texas

LOAN PRODUCTION OFFICES
- -----------------------

510 N. Valley Mills Drive
Waco, Texas 76710

701 Normal Park, Suite 208E
Huntsville, Texas 77340


                                       18

<PAGE>



                                   SCHEDULE B

                       DIRECTORS OF SURVIVING INSTITUTION



                                                                         Term
            Name                           Address                      Expires
            ----                           -------                      -------

J. Stanley Stephen               2900 Texas Avenue                        1997
                                 Bryan, Texas  77802

Ken Hayes                        2900 Texas Avenue                        1997
                                 Bryan, Texas  77802

Charles Neelley                  2900 Texas Avenue                        1997
                                 Bryan, Texas  77802

George Koenig                    2900 Texas Avenue                        1997
                                 Bryan, Texas  77802

Ernest A. Wentrcek               2900 Texas Avenue                        1998
                                 Bryan, Texas  77802

Robert H. Conaway                2900 Texas Avenue                        1998
                                 Bryan, Texas  77802

Richard L. Peacock               2900 Texas Avenue                        1999
                                 Bryan, Texas  77802

Jack W. Lester, Jr.              2900 Texas Avenue                        1999
                                 Bryan, Texas  77802

Phil Hobson                      2900 Texas Avenue                        1999
                                 Bryan, Texas  77802

J. Roland Ruffino                2900 Texas Avenue                        1999
                                 Bryan, Texas  77802

          Successor or substitute  directors may be named, subject to compliance
with the  requirements  of  applicable  law and the  Charter  and  Bylaws of the
Surviving Institution.



                                       19

<PAGE>



                                                                      APPENDIX B


                        RIGHTS OF DISSENTING STOCKHOLDERS

               SECTION 552.14 OF THE OFFICE OF THRIFT SUPERVISION
                              RULES AND REGULATIONS


ss. 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 ss.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 ss.  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 the
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 TIME 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  associations who have complied with the provisions of paragraph (c)(2) of
this section and have not voted in favor of the  combination,  of the  effective
date of the combination;

                                       B-1

<PAGE>



         (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 (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 therefor 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 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 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

                                       B-2

<PAGE>


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  subparagraph  (c)(2) of this  section  shall
thereafter  neither  be  entitled  to vote  such  stock for any  purpose  nor be
entitled to the payment of dividends or other distributions on the stock (except
dividends  or  other  distribution  payable  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.

                                       B-3

<PAGE>



                                 April 16, 1997


Members of the Board of Directors
First Federal Savings Bank
2900 Texas Avenue
Bryan, Texas 77802


Members of the Board:

         You  have  requested  our  opinion  as  investment  bankers  as to  the
fairness,  from a  financial  point of view,  to the  holders of shares of First
Federal Savings Bank ("First Federal") of the terms of the proposed  acquisition
of  shares  of common  stock of First  Federal  by The  Bryan-  College  Station
Financial Holding Company as defined in the Prospectus. Subject to the terms and
conditions  therein,  holders  of up to 80% of  First  Federal  Stock  shall  be
entitled to receive from First Federal, as of the Effective Date, $24.07 in cash
for each share of First  Federal  Stock  owned by such  holder at the  Effective
Date.

         As  part  of  its  investment   banking  business,   Hoefer  &  Arnett,
Incorporated  is  continually  engaged in the  valuation  of bank,  bank holding
company and thrift  securities  in  connection  with  mergers  and  acquisitions
nationwide.  Prior to being retained for this  assignment,  we have not provided
investment banking or financial  advisory services to First Federal.  Concurrent
with this  assignment,  Hoefer & Arnett,  Incorporated  is  prepared to serve as
manager on a best efforts  basis for the proposed  public  offering of shares of
common  stock  and units of  Senior  Subordinated  Debentures  and  warrants  to
purchase  common stock by the new holding company to be formed by First Federal,
which shall be named The Bryan-College Station Financial Holding Company.

         In arriving at our opinion, we have reviewed and analyzed,  among other
things, the following: (i) the Prospectus (ii) Annual Reports to Shareholders of
First  Federal for the years ended  September  30, 1995 and  September 30, 1996;
(iii)  Quarterly OTS Call reports for the quarters  ended December 31, 1996, and
March  31,  1997 for  First  Federal;  (iv)  certain  other  publicly  available
financial  and other  information  concerning  First  Federal;  and (v) publicly
available information concerning other thrifts, banks and holding companies, the
trading  markets for their  securities and the nature and terms of certain other
merger/acquisition transactions we believe relevant to our inquiry. We have held
discussions  with senior  management of First Federal  concerning their past and
current operations, financial condition and prospects, as well as the results of
regulatory examinations.

         We have  reviewed  with senior  management  of First  Federal  earnings
projections  for 1997 through 2001 for First  Federal as a  stand-alone  entity,
assuming the merger does not occur, prepared by First Federal.

         In conducting our review and in arriving at our opinion, we have relied
upon and  assumed the  accuracy  and  completeness  of the  financial  and other
information  provided to us or publicly  available,  and we have not assumed any
responsibility for independent verification of the same. We have relied upon the
management of First Federal as to the reasonableness of the


<PAGE>


financial and operating  forecasts,  projections  (and the assumptions and bases
therefor)  provided  to  us,  and  we  have  assumed  that  such  forecasts  and
projections  reflect the best currently available estimates and judgments of the
management  of  First  Federal.  We  have  also  assumed  without  assuming  any
responsibility for the independent  verification of same, that the allowance for
loan losses for First Federal is adequate to cover such losses. We have not made
or obtained any evaluations or appraisals of the property of First Federal,  nor
have we examined any individual loan credit files. For purposes of this opinion,
we have assumed that the  transaction  will have the tax,  accounting  and legal
effects  described in the Prospectus and assumed the accuracy of the disclosures
set forth in the Prospectus.  Our opinion as expressed  herein is limited to the
fairness,  from a financial point of view, to the holders of First Federal Stock
of the terms of the  proposed  acquisition  of up to 80% of the common  stock of
First  Federal  by  Holding  Company  and does  not  address  Holding  Company's
underlying business decision to proceed with the acquisition.

         We have  considered  such financial and other factors as we have deemed
appropriate under the circumstances,  including among others the following:  (i)
the historical and current financial position and results of operations of First
Federal,  including interest income,  interest expense, net interest income, net
interest margin,  provision for loan losses,  non-interest income,  non-interest
expense,  earnings,   dividends,   internal  capital  generation,   book  value,
intangible   assets,   return  on  assets,   return  on  shareholders'   equity,
capitalization,  the amount and type of non-performing  assets,  loan losses and
the reserve for loan losses,  all as set forth in the financial  statements  for
First Federal;  (ii) the assets and liabilities of First Federal,  including the
loan,   investment  and  mortgage  portfolios,   deposits,   other  liabilities,
historical and current liability sources and costs and liquidity;  and (iii) the
nature  and terms of certain  other  merger/acquisition  transactions  involving
thrifts,  banks and bank holding companies.  We have also taken into account our
assessment  of  general  economic,  market  and  financial  conditions  and  our
experience  in  other  transactions,  as well as our  experience  in  securities
valuation and our knowledge of the banking  industry  generally.  Our opinion is
necessarily based upon conditions as they exist and can be evaluated on the date
hereof and the information made available to us through the date hereof.

         Based  upon and  subject  to the  foregoing,  we are of the  opinion as
investment  bankers  that,  as  of  the  date  hereof,  the  terms  of  proposed
acquisition  of up to 80% of the  outstanding  common stock of First  Federal by
Holding  Company  are fair,  from a financial  point of view,  to the holders of
First Federal Stock.

         It is understood  that this letter is for the  information of the Board
of Directors of First Federal and does not  constitute a  recommendation  to the
Board of Directors or to any  shareholder  of First  Federal with respect to any
approval of the  acquisition.  We hereby consent to the reference to our firm in
the proxy statement or prospectus  related to the merger  transaction and to the
inclusion  of our  opinion as an exhibit to the proxy  statement  or  prospectus
related to the transaction.

                                              Very truly yours,


                                              /s/ Hoefer & Arnett, Incorporated
                                              ----------------------------------
                                              Hoefer & Arnett, Incorporated

<PAGE>



                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS


Item 13.  Other Expenses of Issuance and Distribution
- -----------------------------------------------------

         Set forth  below is an  estimate  of the  amount  of fees and  expenses
(other than underwriting discounts and commissions) to be incurred in connection
with the issuance of the shares.

Counsel fees and expenses......................................        $67,500
Accounting fees and expenses...................................           *
Marketing Agent fees...........................................           *
Marketing Agent's counsel fees and expenses....................           *
OTS Filing Fee.................................................           *
Printing, postage and mailing..................................         15,000
Registration and Filing Fees...................................           *
Blue Sky fees and expenses.....................................           *
Other expenses.................................................           *
     TOTAL.....................................................        $  *
                                                                       =======
- ------------------
(*) To be completed by amendment.

Item 14.  Indemnification of Directors and Officers
- ---------------------------------------------------

         Article Eleventh of the Holding Company's  Certificate of Incorporation
provides for  indemnification  of directors and officers of the Holding  Company
against all expense, liability and loss (including attorneys' fees, court costs,
judgments,   fines,  ERISA  excise  taxes  or  penalties  and  amounts  paid  in
settlement) incurred in any actual,  threatened or potential proceeding,  except
to the extent that such  indemnification is limited by Delaware law and such law
cannot be varied by contract or bylaw.  Article  Eleventh  also provides for the
authority to purchase insurance with respect thereto.

         Section  145 of the  General  Corporation  Law of the State of Delaware
authorizes a  corporation's  Board of Directors to grant indemnity under certain
circumstances  to directors and  officers,  when made, or threatened to be made,
parties to certain  proceedings  by reason of such status with the  corporation,
against judgments,  fines, settlements and expenses,  including attorneys' fees.
In addition, under certain circumstances such persons may be indemnified against
expenses  actually and  reasonably  incurred in defense of a proceeding by or on
behalf  of  the  corporation.   Similarly,   the   corporation,   under  certain
circumstances,  is  authorized  to  indemnify  directors  and  officers of other
corporations  or  enterprises  who are  serving  as such at the  request  of the
corporation,  when such persons are made, or  threatened to be made,  parties to
certain  proceedings  by  reason  of  such  status,  against  judgments,  fines,
settlements  and  expenses,   including   attorneys'  fees;  and  under  certain
circumstances,  such persons may be indemnified  against  expenses  actually and
reasonably incurred in connection with the defense or settlement of a proceeding
by or in the right of such other corporation or enterprise. Indemnification is


<PAGE>



permitted  where such person (I) was acting in good faith;  (ii) was acting in a
manner he reasonably  believed to be in or not opposed to the best  interests of
the corporation or other corporation or enterprise,  as appropriate;  (iii) with
respect to a criminal proceeding, has no reasonable cause to believe his conduct
was unlawful; and (iv) was not adjudged to be liable to the corporation or other
corporation  or enterprise  (unless the court where the  proceeding  was brought
determines that such person is fairly and reasonably entitled to indemnity).

         Unless ordered by a court, indemnification may be made only following a
determination that such  indemnification is permissible because the person being
indemnified has met the requisite standard of conduct. Such determination may be
made (I) by the Board of Directors of the Holding  Company by a majority vote of
a quorum consisting of directors not at the time parties to such proceeding;  or
(ii) if such a quorum  cannot be  obtained  or the  quorum so  directs,  then by
independent legal counsel in a written opinion; or (iii) by the stockholders.

         Section 145 also permits expenses incurred by directors and officers in
defending a  proceeding  to be paid by the  corporation  in advance of the final
disposition  of such  proceedings  upon the  receipt  of an  undertaking  by the
director or officer to repay such amount if it is ultimately  determined that he
is not entitled to be indemnified by the corporation against such expenses.

Item 15.  Recent Sales of Unregistered Securities
- -------------------------------------------------

         The Registrant is newly incorporated,  solely for the purpose of acting
as the holding  company of First  Federal  Savings  Bank  pursuant to the Merger
Agreement  (filed as  Exhibit 2  herein),  and no sales of its  securities  have
occurred to date, other than the sale of one share of the Registrant's  stock to
its  incorporator for the purpose of qualifying the Registrant to do business in
the State of Delaware.



<PAGE>



Item 16.  Exhibits and Financial Statement Schedules
- -----------------------------------------------------

(a) Exhibits:

2        Agreement and Plan of Merger*
3.1      Certificate of Incorporation of the Holding Company*
3.2      Bylaws of the Holding Company*
3.3      Charter of First Federal*
3.4      Bylaws of First Federal*
4        Form of Stock Certificate of the Holding Company*
5        Opinion of Silver, Freedman & Taff, L.L.P. with respect to legality
            of stock
8.1      Opinion of Crowe Chizek & Company,  L.L.P. with respect to Federal
            income tax consequences of the Merger
10.1     1993 Stock Option and Incentive Plan*
10.2     Form of Employment Agreement of J. Stanley Stephen*
10.3     Form of Employment Agreement of George Koenig*
10.4     Form of Employment Agreement of Mary Lynn Hegar*
10.5     Form of Employment Agreement of Kay Watson*
23.1     Consent of Silver, Freedman & Taff, L.L.P.
23.2     Consent of Crowe, Chizek & Company, L.L.P.
23.3     Consent of Hoefer & Arnett, Inc. (set forth in Fairness Opinion, 
          Exhibit 99.1)
24       Power of Attorney (set forth on signature page)
99.1     Fairness Opinion
99.2     Form of Proxy to be furnished to First Federal Stockholders
99.3     Form of Election of First Federal Stockholders


*       Filed as an exhibit to the Company's S-1 registration statement filed on
May 30,  1997 (File No. 333- ) pursuant  to Section 5 of the  Securities  Act of
1933.  Such  previously  filed  documents  are  hereby  incorporated  herein  by
reference in accordance with Item 601 of Regulation S-K.



<PAGE>



Item 17.  Undertakings
- ----------------------

         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 Proxy  Statement/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; and

(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.

             (3) To  remove  from  registration  by  means  of a  post-effective
amendment  any of the  securities  being  registered  which remain unsold at the
termination of the offering.

         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 it will be governed by the final adjudication
of such issue.




<PAGE>



                                   SIGNATURES

         Pursuant  to the  requirements  of the  Securities  Act  of  1933,  the
Registrant  has duly  caused  this  Registration  Statement  to be signed on its
behalf by the undersigned, thereunto duly authorized in the City of Bryan, State
of Texas on May 29, 1997.

                                       THE BRYAN-COLLEGE STATION FINANCIAL
                                       HOLDING COMPANY



                                       By:      /s/ J. Stanley Stephen
                                               ---------------------------------
                                               J. Stanley Stephen, President and
                                               Chief Executive Officer
                                               (Duly Authorized Representative)


         KNOW  ALL MEN BY THESE  PRESENTS,  that  each  person  whose  signature
appears below  constitutes  and appoints J. Stanley  Stephen and Mary Lynn Hegar
his  true  and  lawful   attorneys-in-fact   and  agents,  with  full  power  of
substitution and  re-substitution,  for him and in his name, place and stead, in
any and all capacities, to sign any and all amendments (including post-effective
amendments)  to this  Registration  Statement,  and to file the  same,  with all
exhibits  thereto,  and all other  documents in connection  therewith,  with the
Securities and Exchange  Commission,  granting unto said  attorneys-in-fact  and
agents full power and  authority  to do and perform each and every act and thing
requisite  and  necessary to be done, as fully to all intents and purposes as he
might  or  could  do  in  person,  hereby  ratifying  and  confirming  all  said
attorneys-in-fact  and agents or their substitutes or substitute may lawfully do
or cause to be done by virtue hereof.

         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 dates indicated.



<PAGE>

<TABLE>
<CAPTION>



<S>                                                         <C>    
 /s/ J. Stanley Stephen                                       /s/ Mary Lynn Hegar
- ---------------------------------------------                 -------------------------------------------
J. Stanley Stephen, Director,                                 Mary Lynn Hegar, Vice President,
 President and Chief Executive Officer                         Secretary and Chief Financial Officer
(Chief Operating Officer)                                      (Principal Financial Officer)
Date: May 29, 1997                                            Date: May 29, 1997                           
- ---------------------------------------------                 ---------------------------------------------

 /s/ Richard L. Peacock                                         /s/ Ernest A. Wentrcek
- ---------------------------------------------                 -------------------------------------------
Richard L. Peacock, Chairman of the Board                     Ernest A. Wentrcek, Vice Chairman of the
Date: May 29, 1997                                             Board
- ---------------------------------------------                 Date: May 29, 1997                           
                                                              ---------------------------------------------
 /s/ Charles Neelley                                            /s/ George Koenig
- ---------------------------------------------                 -------------------------------------------
Charles Neelley, Director and Secretary/                      George Koenig, Director and Executive Vice-
   Treasurer                                                    President
Date: May 29, 1997                                            Date: May 29, 1997                           
- ---------------------------------------------                 ---------------------------------------------

 /s/ Jack W. Lester                                            /s/ Robert H. Conaway
- ---------------------------------------------                 -------------------------------------------
Jack W. Lester, Director and Assistant                        Robert H. Conaway, Director
  Secretary/Treasurer Director                                Date: May 29, 1997                           
Date: May 29, 1997                                            ---------------------------------------------
- ---------------------------------------------                

 /s/ Ken Hayes                                                 /s/ Phil Hobson
- ---------------------------------------------                 -------------------------------------------
Ken Hayes, Director                                           Phil Hobson, Director
Date: May 29, 1997                                            Date: May 29, 1997                           
- ---------------------------------------------                 ---------------------------------------------

 /s/ J. Roland Ruffino                                        
- ---------------------------------------------  
  Rolan Ruffino, Director
Date: May 29, 1997                           
- ---------------------------------------------
</TABLE>





<PAGE>


                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549






                                    EXHIBITS

                                       TO

                                    FORM S-1

                                      UNDER

                           THE SECURITIES ACT OF 1933









               THE BRYAN-COLLEGE STATION FINANCIAL HOLDING COMPANY
                                2900 TEXAS AVENUE
                               BRYAN, TEXAS 77802






================================================================================


<PAGE>



                                  EXHIBIT INDEX

EXHIBITS:

2        Agreement And Plan of Merger*
3.1      Certificate of Incorporation of the Holding Company*
3.2      Bylaws of the Holding Company*
3.3      Charter of First Federal*
3.4      Bylaws of First Federal*
4        Form of Stock Certificate of the Holding Company*
5        Opinion of Silver, Freedman & Taff, L.L.P. With Respect To Legality
            of Stock
8.1      Opinion of Crowe Chizek & Company,  L.L.P. With Respect To Federal
            Income Tax Consequences of the Merger
10.1     1993 Stock Option And Incentive Plan*
10.2     Form of Employment Agreement of J. Stanley Stephen*
10.3     Form of Employment Agreement of George Koenig*
10.4     Form of Employment Agreement of Mary Lynn Hegar*
10.5     Form of Employment Agreement of Kay Watson*
23.1     Consent of Silver, Freedman & Taff, L.L.P.
23.2     Consent of Crowe, Chizek & Company, L.L.P.
23.3     Consent of Hoefer & Arnett, Inc. (set forth in Fairness Opinion, 
         Exhibit 99.1)
24       Power of Attorney (set forth on signature page)
99.1     Fairness Opinion
99.2     Form of Proxy to be furnished to First Federal Stockholders
99.3     Form of Election of First Federal Stockholders
- ----------

*    Filed as an exhibit to the Company's S-1  registration  statement  filed on
     May 30, 1997 (File No. 333- ) pursuant to Section 5 of the  Securities  Act
     of 1933. Such previously filed documents are hereby  incorporated herein by
     reference in accordance with Item 601 of Regulation S-K.














                                                  May 29, 1997


The Bryan - College Station
 Financial Holding Company
2900 Texas Avenue
Bryan, Texas 77802

         Re:      Registration Statement on Form S-1

Members of the Board of Directors:

         We have  examined (i) the Agreement and Plan of Merger by and among The
Bryan - College Station  Financial  Holding Company (the  "Company"),  and First
Federal Savings Bank (the "Merger Agreement"),  (ii) the Registration  Statement
on Form  S-1  (the  "Registration  Statement")  filed  by the  Company  with the
Securities and Exchange  Commission (the "Commission")  under the Securities Act
of 1933, as amended (the "Securities Act"), and the joint proxy statement/public
offering  prospectus (the "Joint Proxy  Statement/Prospectus"),  relating to the
issuance by the Company of up to 294,500 shares of common stock,  par value $.01
per share (the  "Common  Stock"),  in the  manner set forth in the  Registration
Statement  and  the  Joint  Proxy  Statement/Prospectus,   (iii)  the  Company's
Certificate  of  Incorporation  and  Bylaws and (iv)  records  of the  Company's
corporate  proceedings  relative to its  organization and to the issuance of the
Common Stock.

         We have examined  originals,  or copies identified to our satisfaction,
of such corporate  records of the Company and have made such examinations of law
as we have deemed  relevant.  In our  examination,  we have assumed and have not
verified (i) the  genuineness of all  signatures,  (ii) the  authenticity of all
documents submitted to us as originals,  (iii) the conformity with the originals
of  all  documents  supplied  to  us  as  copies,  and  (iv)  the  accuracy  and
completeness  of all corporate  records and documents and all  certificates  and
statements of fact,  in each case given or made  available to us by the Company.
We have  relied  upon  certificates  and other  written  documents  from  public
officials  and  government  agencies  and  departments  and we have  assumed the
accuracy and authenticity of such certificates and documents.

         Based  upon  the  foregoing,   and  having  a  regard  for  such  legal
considerations as we deem relevant,  we are of the opinion that the Common Stock
will be, upon issuance,  against payment  therefor as contemplated in the Merger
Agreement, legally issued, fully paid and non-assessable.


                                          Very truly yours,

                                          /s/ SILVER, FREEDMAN & TAFF, L.L.P.
                                          -----------------------------------
                                          SILVER, FREEDMAN & TAFF, L.L.P.



April 16, 1997



Board of Directors
First Federal Savings Bank
2900 Texas Avenue
Bryan, TX  77802

     RE:  Federal  Income  and  Texas  Franchise  Tax  Opinion  Relating  to the
          Tax-Free  Formation of the Bryan-College  Station  Financial  Holdings
          Company  and the  Acquisiton  of  First  Federal  Savings  Bank by the
          Newly-Formed  Holding Company Under the Internal Revenue Code of 1986,
          As  Amended,  and the  Texas  Franchise  Tax as  Codified  in Title 2,
          Subtitle F (Chapter 171) of the Tax Code Effective January 1, 1982

Gentlemen:

You have requested our opinion  regarding the federal income and Texas franchise
tax consequences of the formation of the Bryan-College Station Financial Holding
Company ("Holding Company") and the acquisiton by Holding Company of 100 percent
of all of the outstanding common shares of First Federal Savings Bank ("Bank").


                                      FACTS

The Holding Company will be formed by members of the management of First Federal
Savings Bank (the "Bank") and certain shareholders of the Bank (collectively the
"control  group")  for a  nominal  amount  of cash in  order to  facilitate  the
transaction.  The Holding Company, in turn, will form a wholly-owned  subsidiary
("New Bank") to facilitate the merger of New Bank into the Bank.

Upon receiving  shareholder  approval from the shareholders of the Bank, the New
Bank  will be  merged  with  and into the  Bank  with  the  Bank  surviving  the
transaction (the "Merger").  As part of the Merger, each shareholder of the Bank
will  receive the right to exchange  each share of Bank Common Stock for two and
one-half  shares  of  Holding  Company  Common  Stock  or  $24.07  in  cash  or,
alternatively,  of any  combination  of Holding  Company  Common Stock and cash.
Fractional  shares will be rounded to the next whole share. As a result of these
exchanges, Holding Company will own all of the outstanding Bank Common Stock.

To finance the  acquisition of Bank Common Stock in the Merger,  contemporaneous
with the merger,  in an initial public offering,  Holding Company will offer for
sale up to 200,000  shares of Holding  Company Common Stock and a certain number
of debentures and warrants.  Each warrant issued will entitle the holder thereof
to purchase one share of Holding Company Common Stock.

              The   Agreement   and  Plan  of  Merger   and  the   Joint   Proxy
     Statement/Prospectus  contain  detailed  descriptions of the Merger and the
     initial  public  offering.   These  documents  as  well  as  the  following
     representations  and assumptions are  incorporated in this statement of the
     facts.



<PAGE>






                   ADDITIONAL ASSUMPTIONS AND REPRESENTATIONS

              We have relied upon the following  assumptions and representations
in rendering this opinion.

1.   The Bank shareholders who elect to receive shares of Holding Company Common
     Stock in the merger will not  contribute any property or liabilities to the
     Holding  Company other than Bank Common Stock and nominal cash  contributed
     to facilitate the Holding Company formation.

2.   The Holding Company will only have one class of stock outstanding after the
     merger and the initial public offering.

3.   The Bank shareholders who elect to receive shares of Holding Company Common
     Stock in the  merger,  and the  Holding  Company  common  shareholders  who
     acquire their stock for cash in the initial public  offering,  will own 100
     percent  of the  Holding  Company  Common  Stock  after the  merger and the
     initial public offering.

4.   The Holding Company does not intend to issue  additional  shares other than
     the issuance of the shares of its common stock described herein.

5.   The  Holding  Company  has no  intention  of  disposing  of the Bank  stock
     acquired in the merger or of liquidating the Bank following the merger.

6.   There  is no  plan  for the  Holding  Company  to be  merged  into  another
     corporation subsequent to the merger.

7.   The Bank will not have any net operating  losses,  capital loss carryovers,
     or built-in losses at the time of the merger.

8.   The Bank will be solvent at the time of the merger.

9.   There will be no  indebtedness  between  the Bank and the  Holding  Company
     created as a result of the merger or the initial public offering.

10.  After the  merger,  the  Holding  Company  will own stock of the Bank which
     possesses  at least 80 percent of the total  voting  power of all the stock
     (common and  preferred) of the Bank and at least 80 percent of the value of
     all the stock (common and preferred) of the Bank.

11.  No stock or securities  of the Holding  Company will be issued for services
     rendered to or for the benefit of the Holding  Company in  connection  with
     the merger or the initial public offering.

12.  All the  exchanges  and  transfers  related to the  merger and the  initial
     public offering will occur on or approximately on the same date.



<PAGE>






13.  The Holding Company will not be an investment company within the meaning of
     Section    351(e)(1)   of   the   Internal   Revenue   Code   and   Section
     1.351-1(c)(1)(ii) of the Income Tax Regulations.

14.  Following  both the merger and the initial public  offering,  the person or
     persons in control of Holding  Company,  within the  meaning of IRC Section
     304(c),  will not be the person or  persons in control of Bank,  within the
     meaning of IRC Section 304(c), immediately prior to the merger.


                                     OPINION

Based  on  our  understanding  of  the  foregoing  facts,   representations  and
assumptions, and the applicable laws and regulations, we are of the opinion that
for federal income and Texas franchise purposes:

1.   The  formation  of  Holding  Company,  the merger of New Bank with and into
     Bank, and the initial public offering,  as described above, will be treated
     as involving, in substance,  the transfer of Bank Common Stock and/or cash,
     as the case may be, for Holding  Company  Common Stock and/or cash,  as the
     case may be. The  transitory  existence of New Bank and its merger with and
     into Bank will be disregarded.

2.   No gain or loss will be recognized on the receipt of Holding Company Common
     Stock by the Bank common  shareholders  who receive solely Holding  Company
     Common Stock in exchange  for Bank Common Stock (IRC Code Section  351(a)).
     Gain, but not loss, will be recognized by the Bank common  shareholders who
     receive  both  Holding  Company  Common Stock and cash in exchange for Bank
     Common Stock, but in an amount not in excess of the cash received (IRC Code
     Section 351(b)).

3.   No gain or loss will be  recognized  by Holding  Company on the  receipt of
     cash and Bank Common Stock solely in exchange for shares of Holding Company
     Common Stock (IRC Section 1032).

4.   The basis of the Holding  Company  Common  Stock  received by a Bank common
     shareholder will be the same as the adjusted basis of the Bank Common Stock
     surrendered  in  exchange  therefore,  decreased  by the amount of any cash
     received, and increased by any gain recognized in the exchange (IRC Section
     358).

5.   The holding  period of the Holding  Company Common Stock received by a Bank
     common  shareholder  in exchange for the transfer of Bank Common Stock will
     include  the period  during  which the Bank  Common  Stock  surrendered  in
     exchange therefor was held, provided that the Bank Common Stock was held as
     a capital asset on the date of the exchange (IRC Section 1223(1)).

6.   The basis of the Bank Common Stock received by Holding  Company will be the
     same as the basis of the Bank Common  Stock in the hands of the Bank common
     shareholders  immediately  prior  to the  exchange,  increased  by any gain
     recognized  by the Bank common  shareholders  in the exchange  (IRC Section
     362(a)).



<PAGE>



7.   The holding  period of the Bank Common  Stock  received by Holding  Company
     will include the period  during which the Bank Common Stock was held by the
     Bank common shareholders (IRC Section 1223(2)).

8.   Gain or loss, if any, will be recognized by a Bank common  shareholder  who
     receives solely cash in exchange for the transfer of Bank Common Stock.


Our opinion is based on the  Internal  Revenue  Code,  Texas Code,  Regulations,
administrative  pronouncements  and case law in existence as of the date of this
opinion and based on the facts  contained  herein.  However,  our opinion is not
binding on the Internal  Revenue Service or the state of Texas, and the Internal
Revenue  Service  or the  state of Texas  could  disagree  with the  conclusions
reached in our opinion.

No opinion is expressed  under the  provisions of other sections of the Internal
Revenue Code and  Regulations  which may be  applicable  thereto,  or to the tax
treatment of any conditions  existing at the time of, or effects resulting from,
the  transaction  which are not  specifically  covered by the  opinion set forth
above.

If any fact or assumption contained in this opinion changes, it is imperative we
be notified to determine the effect, if any, on the conclusions reached herein.

Very truly yours,


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







                                 May 29, 1997





Board of Directors
The Bryan - College Station
 Financial Holding Company
2900 Texas Avenue
Bryan, Texas 77802

Gentlemen:

         We hereby  consent to the inclusion of our opinion as Exhibit 5 of this
Registration Statement on Form S-1. In giving this consent, we do not admit that
we are within the category of persons whose consent is required  under Section 7
of the Securities Act of 1933, as amended,  or the rules and  regulations of the
Securities and Exchange Commission thereunder.

                                         Very truly yours,


                                         /s/ SILVER, FREEDMAN & TAFF, L.L.P.
                                         -----------------------------------
                                         SILVER, FREEDMAN & TAFF, L.L.P.



               CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


The Board of Directors
First Federal Savings Bank


         We consent to the use in this Proxy Statement filed with the Securities
and  Exchange  Commission  and the Office of Thrift  Supervision,  of our report
dated  November 9, 1996,  on the financial  statements of First Federal  Savings
Bank for the year ended  September 30, 1996. We also consent to the reference to
us under the heading  "Federal  Income Tax  Consequences  of the Merger" in this
Proxy Statement.


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


Oak Brook, Illinois
May 27, 1997



                                                  April 16, 1997


Members of the Board of Directors
First Federal Savings Bank
2900 Texas Avenue
Bryan, Texas 77802


Members of the Board:

         You  have  requested  our  opinion  as  investment  bankers  as to  the
fairness,  from a  financial  point of view,  to the  holders of shares of First
Federal Savings Bank ("First Federal") of the terms of the proposed  acquisition
of  shares  of common  stock of First  Federal  by The  Bryan-  College  Station
Financial Holding Company as defined in the Prospectus. Subject to the terms and
conditions  therein,  holders  of up to 80% of  First  Federal  Stock  shall  be
entitled to receive from First Federal, as of the Effective Date, $24.07 in cash
for each share of First  Federal  Stock  owned by such  holder at the  Effective
Date.

         As  part  of  its  investment   banking  business,   Hoefer  &  Arnett,
Incorporated  is  continually  engaged in the  valuation  of bank,  bank holding
company and thrift  securities  in  connection  with  mergers  and  acquisitions
nationwide.  Prior to being retained for this  assignment,  we have not provided
investment banking or financial  advisory services to First Federal.  Concurrent
with this  assignment,  Hoefer & Arnett,  Incorporated  is  prepared to serve as
manager on a best efforts  basis for the proposed  public  offering of shares of
common  stock  and units of  Senior  Subordinated  Debentures  and  warrants  to
purchase  common stock by the new holding company to be formed by First Federal,
which shall be named The Bryan-College Station Financial Holding Company.

         In arriving at our opinion, we have reviewed and analyzed,  among other
things, the following: (i) the Prospectus (ii) Annual Reports to Shareholders of
First  Federal for the years ended  September  30, 1995 and  September 30, 1996;
(iii)  Quarterly OTS Call reports for the quarters  ended December 31, 1996, and
March  31,  1997 for  First  Federal;  (iv)  certain  other  publicly  available
financial  and other  information  concerning  First  Federal;  and (v) publicly
available information concerning other thrifts, banks and holding companies, the
trading  markets for their  securities and the nature and terms of certain other
merger/acquisition transactions we believe relevant to our inquiry. We have held
discussions  with senior  management of First Federal  concerning their past and
current operations, financial condition and prospects, as well as the results of
regulatory examinations.

         We have  reviewed  with senior  management  of First  Federal  earnings
projections  for 1997 through 2001 for First  Federal as a  stand-alone  entity,
assuming the merger does not occur, prepared by First Federal.

         In conducting our review and in arriving at our opinion, we have relied
upon and  assumed the  accuracy  and  completeness  of the  financial  and other
information  provided to us or publicly  available,  and we have not assumed any
responsibility for independent verification of the same. We have relied upon the
management of First Federal as to the reasonableness of the


<PAGE>


financial and operating  forecasts,  projections  (and the assumptions and bases
therefor)  provided  to  us,  and  we  have  assumed  that  such  forecasts  and
projections  reflect the best currently available estimates and judgments of the
management  of  First  Federal.  We  have  also  assumed  without  assuming  any
responsibility for the independent  verification of same, that the allowance for
loan losses for First Federal is adequate to cover such losses. We have not made
or obtained any evaluations or appraisals of the property of First Federal,  nor
have we examined any individual loan credit files. For purposes of this opinion,
we have assumed that the  transaction  will have the tax,  accounting  and legal
effects  described in the Prospectus and assumed the accuracy of the disclosures
set forth in the Prospectus.  Our opinion as expressed  herein is limited to the
fairness,  from a financial point of view, to the holders of First Federal Stock
of the terms of the  proposed  acquisition  of up to 80% of the common  stock of
First  Federal  by  Holding  Company  and does  not  address  Holding  Company's
underlying business decision to proceed with the acquisition.

         We have  considered  such financial and other factors as we have deemed
appropriate under the circumstances,  including among others the following:  (i)
the historical and current financial position and results of operations of First
Federal,  including interest income,  interest expense, net interest income, net
interest margin,  provision for loan losses,  non-interest income,  non-interest
expense,  earnings,   dividends,   internal  capital  generation,   book  value,
intangible   assets,   return  on  assets,   return  on  shareholders'   equity,
capitalization,  the amount and type of non-performing  assets,  loan losses and
the reserve for loan losses,  all as set forth in the financial  statements  for
First Federal;  (ii) the assets and liabilities of First Federal,  including the
loan,   investment  and  mortgage  portfolios,   deposits,   other  liabilities,
historical and current liability sources and costs and liquidity;  and (iii) the
nature  and terms of certain  other  merger/acquisition  transactions  involving
thrifts,  banks and bank holding companies.  We have also taken into account our
assessment  of  general  economic,  market  and  financial  conditions  and  our
experience  in  other  transactions,  as well as our  experience  in  securities
valuation and our knowledge of the banking  industry  generally.  Our opinion is
necessarily based upon conditions as they exist and can be evaluated on the date
hereof and the information made available to us through the date hereof.

         Based  upon and  subject  to the  foregoing,  we are of the  opinion as
investment  bankers  that,  as  of  the  date  hereof,  the  terms  of  proposed
acquisition  of up to 80% of the  outstanding  common stock of First  Federal by
Holding  Company  are fair,  from a financial  point of view,  to the holders of
First Federal Stock.

         It is understood  that this letter is for the  information of the Board
of Directors of First Federal and does not  constitute a  recommendation  to the
Board of Directors or to any  shareholder  of First  Federal with respect to any
approval of the  acquisition.  We hereby consent to the reference to our firm in
the proxy statement or prospectus  related to the merger  transaction and to the
inclusion  of our  opinion as an exhibit to the proxy  statement  or  prospectus
related to the transaction.

                                          Very truly yours,


                                          /s/ Hoefer & Arnett, Incorporated
                                          ---------------------------------
                                          Hoefer & Arnett, Incorporated



                                 REVOCABLE PROXY
                           FIRST FEDERAL SAVINGS BANK
                                  BRYAN, TEXAS

                         ANNUAL MEETING OF STOCKHOLDERS
                                     , 1997

         The undersigned hereby appoints the Board of Directors of First Federal
Savings  Bank ("First  Federal"),  with full powers of  substitution,  to act as
proxy for the  undersigned,  to vote all shares of common stock of First Federal
which the undersigned is entitled to vote at the Annual Meeting of Stockholders,
scheduled to be held at the office of First  Federal,  2900 Texas Avenue,  Bryan
Texas on __________,  1997 at ____, and at any and all adjournments  thereof, as
follows:

1)       The election as directors of all nominees listed below:

                      --                --  
                     |__|   FOR        |__|  VOTE WITHHELD

         INSTRUCTION:     TO  WITHHOLD  YOUR  VOTE FOR ANY  INDIVIDUAL  NOMINEE,
                          STRIKE  A LINE IN  THAT  NOMINEE'S  NAME  IN THE  LIST
                          BELOW.

J. STANLEY STEPHEN         KEN HAYES      CHARLES NEELLEY         GEORGE KOENIG

2)       The  adoption and  approval of the  Agreement  and Plan of Merger dated
         ____________, 1997 by and between First Federal and The Bryan - College
         Station Financial Holding Company (including the exhibits and schedules
         thereto) (the "Merger  Agreement"),  and the transactions  contemplated
         thereby;
                        --             --                  --  
                       |__|   FOR     |__|   AGAINST      |__|  ABSTAIN
                                                        
3)       The ratification of the appointment of Crowe, Chizek and Company LLP as
         auditors  for the Bank for the fiscal year ending  September  30, 1997;
         and

                         --             --                  --  
                       |__|   FOR     |__|   AGAINST      |__|  ABSTAIN

4)       The adjournment of the meeting;

                        --             --                  --  
                       |__|   FOR     |__|   AGAINST      |__|  ABSTAIN

         THE BOARD OF  DIRECTORS  RECOMMENDS A VOTE "FOR" THE  PROPOSITIONS  SET
FORTH ABOVE

         THIS  PROXY  WILL BE  VOTED AS  DIRECTED,  BUT IF NO  INSTRUCTIONS  ARE
SPECIFIED,  THIS PROXY WILL BE VOTED FOR THE PROPOSITIONS  STATED.  IF ANY OTHER
BUSINESS IS PRESENTED AT THE ANNUAL  MEETING,  THIS PROXY WILL BE VOTED BY THOSE
NAMED IN THIS PROXY AS DETERMINED  BY A MAJORITY OF THE BOARD OF  DIRECTORS.  AT
THE  PRESENT  TIME,  THE BOARD OF  DIRECTORS  KNOWS OF NO OTHER  BUSINESS  TO BE
PRESENTED AT THE ANNUAL MEETING. THIS PROXY CONFERS  DISCRETIONARY  AUTHORITY ON
THE HOLDERS  THEREOF TO VOTE WITH RESPECT TO MATTERS  INCIDENT TO THE CONDUCT OF
THE ANNUAL MEETING.  HOWEVER, PROXIES INSTRUCTED TO VOTE AGAINST THE PROPOSAL TO
APPROVE  THE  AGREEMENT  AND PLAN OF MERGER  WILL NOT BE VOTED FOR A PROPOSAL TO
APPROVE  ADJOURNMENT  OF THE  ANNUAL  MEETING  IN THE EVENT  THAT  THERE ARE NOT
SUFFICIENT SHARES PRESENT IN PERSON OR BY PROXY AT THE ANNUAL MEETING TO APPROVE
THE MERGER.



<PAGE>



                THIS PROXY IS SOLICITED BY THE BOARD OF DIRECTORS


         Should  the  undersigned  be  present  and elect to vote at the  Annual
Meeting or at any adjournment thereof and after notification to the Secretary of
First Federal at the Annual Meeting of the  stockholder's  decision to terminate
this proxy, then the power of said attorney and proxy shall be deemed terminated
and of no further force and effect.

         The  undersigned  acknowledges  receipt from First Federal prior to the
execution of this proxy of the Notice of the Annual  Meeting and the Joint Proxy
Statement/Prospectus dated _____, 1997.

Dated: _________________________, 1997


                                                     ---------------------------
                                                     SIGNATURE OF STOCKHOLDER



                                                     ---------------------------
                                                     SIGNATURE OF STOCKHOLDER

                                                     Please sign exactly as your
                                                     name appears  herein.  When
                                                     signing    as     attorney,
                                                     executor,    administrator,
                                                     trustee or guardian, please
                                                     give  your full  title.  If
                                                     shares  are  held  jointly,
                                                     each holder should sign.

            PLEASE COMPLETE, DATE, SIGN AND MAIL THIS PROXY PROMPTLY
                  IN THE ACCOMPANYING POSTAGE-PREPAID ENVELOPE




                       FIRST FEDERAL SAVINGS BANK OF BRYAN
                               STOCK ELECTION FORM

                      IMPORTANT - IMMEDIATE ACTION REQUIRED

         ALL  FIRST  FEDERAL  STOCKHOLDERS  WHO WISH TO  EXCHANGE  SHARES IN THE
MERGER OF FIRST FEDERAL  SAVINGS BANK ("FIRST  FEDERAL") AND THE BRYAN - COLLEGE
STATION FINANCIAL HOLDING COMPANY (THE "HOLDING  COMPANY") MUST RETURN THIS FORM
BY THE DATE SPECIFIED BELOW. PLEASE COMPLETE, SIGN AND RETURN THIS FORM TO FIRST
FEDERAL IN THE ENVELOPE  PROVIDED OR DROP IT OFF AT FIRST FEDERAL  SAVINGS BANK,
2900 TEXAS AVENUE, BRYAN, TEXAS, NO LATER THAN 5:00 P.M., ___________,  1997. IF
YOU DO NOT RETURN THIS FORM, YOUR SHARES WILL  AUTOMATICALLY BE CONVERTED TO THE
RIGHT TO RECEIVE THE CASH DISTRIBUTION,  SUBJECT TO THE PROVISIONS OF THE MERGER
AGREEMENT.

         Please complete the section that describes your choice.

1.       EXCHANGE ALL MY FIRST FEDERAL SHARES FOR
         HOLDING COMPANY SHARES

         Number of First Federal shares owned                          ________
                                                                 
2.       EXCHANGE SOME OF MY FIRST FEDERAL SHARES
         FOR HOLDING COMPANY SHARES, AND THE
         REMAINING SHARES FOR CASH

         Number of First Federal shares to be exchanged for stock      ________

         Number of First Federal shares to be exchanged for cash       ________

3.       EXCHANGE ALL OF MY FIRST FEDERAL SHARES
         FOR CASH

         Number of First Federal shares owned
                  of Common Stock.

                     Number of Shares of Common Stock                  ________


<PAGE>



         I (we) hereby  authorize the exchange of my (our) First Federal  Common
Stock as described above.

         I (we)  acknowledge  receipt  of the Joint  Proxy  Statement/Prospectus
dated _________, 1997.


________________________________       _________________
Signature                              Date



________________________________       _________________
Signature  (if required)               Date

________________________________
Title (if applicable)

All  signatures  should  appear  exactly as on the original  First Federal stock
certificate. This Stock Election Form should be signed by all persons whose name
appears on the First Federal  stock  certificate.  If less than all  signatories
appear on this form,  First Federal Savings Bank reserves the right to treat the
election as valid, but it is not obligated to do so.

         For assistance in completing  this form,  please call the First Federal
Savings Bank at (409) ___-____.



<PAGE>


                                 ACKNOWLEDGEMENT


         Please return this card  together  with the Stock  Election Form in the
enclosed postage-paid return envelope.

         I (we) acknowledge  that, before filling out this form for the exchange
of my shares of First  Federal  Savings Bank of Bryan,  I (we)  received a Joint
Proxy Statement/Prospectus dated _________, 1997.

         The  Joint  Proxy  Statement/Prospectus  received  contains  disclosure
concerning  the nature of the  securities  being offered and describes the risks
involved in the investment,  including but not limited to those risks associated
with the new  Holding  Company,  First  Federal's  loan loss  allowance,  recent
operating income levels,  the effect of changes in interest rates, the existence
of anti-takeover  provisions in the Holding  Company's  charter and bylaws,  the
arbitrary  determination  of the offering  price,  dilution,  dividends  and the
absence of a prior market for the  securities  offered,  all as described in the
Joint Proxy Statement/Prospectus under the heading "Risk Factors Associated with
the Holding Company."

         I (WE)  ACKNOWLEDGE  THAT, I (WE) HAVE RELIED SOLELY ON THE JOINT PROXY
STATEMENT/PROSPECTUS  IN MY DECISION TO  EXCHANGE  MY FIRST  FEDERAL  SHARES FOR
HOLDING COMPANY SHARES AND NO OTHER WRITTEN OR VERBAL INFORMATION,  PROJECTIONS,
REPRESENTATIONS,  PROMISES  OR  AGREEMENTS  BY FIRST  FEDERAL  OF FIRST  FEDERAL
MANAGEMENT.

         I (WE) FURTHER ACKNOWLEDGE THAT THE HOLDING COMPANY COMMON STOCK IS NOT
A DEPOSIT OR SAVINGS  ACCOUNT  AND IS NOT  GUARANTEED  OR INSURED BY THE BRYAN -
COLLEGE STATION FINANCIAL HOLDING COMPANY OR BY THE FEDERAL GOVERNMENT.




________________________________       _________________
Signature                              Date



________________________________       _________________
Signature                              Date



NOTE:  THIS  ACKNOWLEDGEMENT  MUST  ACCOMPANY THE EXECUTED  STOCK  ELECTION FORM
SUBMITTED FOR THE EXCHANGE OF FIRST FEDERAL COMMON STOCK FOR COMMON STOCK OF THE
BRYAN - COLLEGE STATION FINANCIAL HOLDING COMPANY.





© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission