BRYAN COLLEGE STATION FINANCIAL HOLDING CO
S-1/A, 1997-10-01
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: BRYAN COLLEGE STATION FINANCIAL HOLDING CO, S-1/A, 1997-10-01
Next: THIRD AVENUE TRUST, 497J, 1997-10-01



   
         As filed with the Securities and Exchange Commission on October 1, 1997
    
                                                      Registration No. 333-28179
================================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

   
                  PRE-EFFECTIVE AMENDMENT NO. 1 TO THE 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. [ ]

<TABLE>
<CAPTION>
                                                    CALCULATION OF REGISTRATION FEE
                                                                 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
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                          <C>                        <C>                   <C>                        <C>
Common Stock, par value $.01 per share       200,000 shares             $   10.00             $2,000,000                 $   606(2)
   
Common Stock, par value $.01 per share        33,300 shares             $   12.50             $  416,250                 $   127(3)
    
Units                                          3,700 units              $1,000.00             $3,700,000                 $ 1,122(2)
</TABLE>


(1)      Estimated solely for the purpose of calculating the registration fee.
   
(2)      Registration  fee of  $1,728  previously  paid with Form S-1 on May 30,
         1997.
(3)      Represents  33,300  warrants,  sold as part of the Units,  to  purchase
         Common Stock at $12.50 per share.
    


<PAGE>



         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>



   
                                EXPLANATORY NOTE

         This Registration Statement contains two forms of prospectus: one to be
used in an offering of Units  (consisting of Debentures and Warrants to purchase
Common Stock)  offered by the Registrant on a best efforts basis through a sales
agent  (the  "Unit  Prospectus"),  and  one  to be  used  in  connection  with a
concurrent  offering  of Common  Stock  directly by the  Registrant  without the
assistance of any underwriter or sales agent (the "Common Stock Prospectus").
    

<PAGE>
   
                 SUBJECT TO COMPLETION DATED SEPTEMBER __, 1997

               THE BRYAN-COLLEGE STATION FINANCIAL HOLDING COMPANY

                     3,400 UNITS MINIMUM/3,700 UNITS MAXIMUM

          $1,000 PER UNIT (CONSISTING OF A DEBENTURE AND NINE WARRANTS)
                     MINIMUM PURCHASE _____ UNITS ($______)

          The  Bryan-College  Station  Financial  Holding  Company (the "Holding
Company")  is  hereby  offering  (the  "Unit  Offering")  for sale  3,400  Units
minimum/3,700  Units  maximum  (the  "Units")  at  $1,000  per  Unit,  each Unit
consisting  of  $1,000  principal  amount  of __%  subordinated  debentures  due
____________,   2002  (the  "Debentures")  and  nine  detachable  warrants  (the
"Warrants").  Each Warrant  entitles the holder thereof to purchase one share of
common  stock,  par value $.01 per share,  of the Holding  Company (the "Holding
Company Common Stock") at an exercise price of $12.50, subject to adjustment, at
any time prior to 5:00 p.m. Central Time on ___________, 2002. Concurrently with
the Unit Offering, the Company is also offering for sale up to 200,000 shares of
Holding  Company  Common Stock at a price of $10.00 per share (the "Common Stock
Offering" and, together with the Unit Offering, the "Offering"). Consummation of
the Unit Offering is conditioned on the contemporaneous completion of the Common
Stock Offering. See "The Offering."

          The  Debentures  included in the Units will be  unsecured  and will be
subordinate  in right of payment to all present and future  Senior  Indebtedness
and General Obligations (each as hereinafter defined) of the Holding Company and
will be effectively  subordinated to all indebtedness and other  liabilities and
commitments   (including  deposits,   trade  payables,   lease  obligations  and
obligations of holders of preferred stock) of First Federal. Generally,  payment
of  principal  of the  Debentures  may be  accelerated  only in certain  limited
circumstances, including the occurrence of certain events of default relating to
the bankruptcy or receivership of the Holding Company or First Federal or in the
event of a default in the payment of principal or interest.  See "The  Offering"
and  "Description  of the  Debentures." On a pro forma basis as of June 30, 1997
there  would  have  been  $5.7  million  in  Senior   Indebtedness  and  General
Obligations of the Holding Company outstanding.

   THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
    AND EXCHANGE COMMISSION, THE OFFICE OF THRIFT SUPERVISION, THE FEDERAL
     DEPOSIT INSURANCE CORPORATION OR BY ANY STATE SECURITIES AUTHORITIES,
       NOR HAS SUCH COMMISSION, OFFICE, CORPORATION OR AUTHORITY PASSED
         UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS.  ANY REPRE-
            SENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.  THESE
              SECURITIES ARE NOT DEPOSITS OR ACCOUNTS AND ARE NOT
                       FEDERALLY INSURED OR GUARANTEED.


<TABLE>
<CAPTION>
=======================================================================================================
                                                              Selling                Estimated Net
                               Price to Public             Commissions(1)               Proceeds(2)
<S>                                   <C>                           <C>                 <C>            
Per Unit                              $       1,000                 $      70           $           930
Per Minimum Purchase
Total Minimum                             3,400,000                   238,000                 3,162,000
Total Maximum                             3,700,000                   259,000                 3,441,000
=======================================================================================================
</TABLE>

(1)  The Selling  Commission  will equal 7.0% of the gross proceeds of the Units
     sold . Such commissions may be deemed to be underwriting fees. In addition,
     the Holding  Company has agreed to indemnify  Hoefer & Arnett  Incorporated
     against certain liabilities, including liabilities under the Securities Act
     of 1933, as amended (the "Securities Act"). See "The Offering."
(2)  Before  deducting  expenses  payable by the Holding  Company  estimated  at
     $_________.

     THESE SECURITIES ARE SPECULATIVE IN THAT THEY INVOLVE A HIGH DEGREE OF RISK
AND SUBSTANTIAL BOOK VALUE DILUTION.  PROSPECTIVE  PURCHASERS SHOULD BE PREPARED
TO SUSTAIN A LOSS OF THEIR ENTIRE INVESTMENT.  SEE "RISK FACTORS" AT PAGE 10 AND
"DILUTION" FOR A DISCUSSION OF MATTERS WHICH SHOULD BE CONSIDERED BY PROSPECTIVE
PURCHASERS OF THESE SECURITIES.

                THE DATE OF THIS PROSPECTUS IS ___________, 1997.

                                                          (cover page continues)
                          HOEFER & ARNETT INCORPORATED



    
<PAGE>



   
          The Holding  Company has been formed to acquire all of the outstanding
capital stock (the "First Federal Common Stock") of First Federal  Savings Bank,
Bryan,  Texas ("First  Federal")  pursuant to a merger  agreement  between First
Federal  and the Holding  Company  dated May 21,  1997 (the  "Merger").  The net
proceeds of the  Offering  will be used to finance the  Holding  Company's  cash
purchase of up to 80% of the  outstanding  shares of First Federal which are not
exchanged for Holding  Company Common Stock in the Merger.  Consummation  of the
Offering is  contingent  upon all  conditions  to the Merger being  satisfied or
waived,  except that if shareholder or regulatory approval is not obtained,  the
Offering will terminate.

          Pursuant to the Merger, each holder of First Federal Common Stock will
`have the option of exchanging  each share of First  Federal  Common Stock for :
(i) 2.5 shares of Holding  Company  Common Stock;  (ii) $24.07 in cash, or (iii)
any  combination of Holding  Company Common Stock and cash. The Holding  Company
anticipates  that a minimum of  approximately  150,000 shares of Holding Company
Common Stock will be issued pursuant to the Merger.  The Directors and executive
officers of First Federal have  indicated  that they will  exchange  their First
Federal Common Stock for approximately  110,000 shares of Holding Company Common
Stock.  Consummation  of the Merger is subject to the  satisfaction of customary
conditions,  the approval of both First Federal's stockholders and the Office of
Thrift Supervision (the "OTS") and the consummation of the Unit Offering and the
Common Stock Offering.

          Historically,  there has been no  active  daily  market  for the First
Federal  Common  Stock.  Prior to the Offering  there has been no market for the
Units,  the Warrants,  the Debentures or the Holding  Company Common Stock . The
Holding  Company  has never  issued  capital  stock.  Consequently,  there is no
existing market for the Holding Company Common Stock at this time. Therefore, no
assurance can be given that an  established  and liquid  trading  market for the
Holding  Company  Common Stock will develop . Following the Offering the Holding
Company Common Stock will be traded in the over-the-counter  market. Although it
has no  obligation  to do so,  Hoefer & Arnett  intends to make a market for the
Holding  Company  Common Stock if the volume of trading and other  market-making
considerations  justify such an  undertaking.  If an active  trading market does
develop, there can be no assurance that such a trading market will continue. See
"Risk  Factors -- No Prior Market for Units and Holding  Company  Common Stock ;
Potential Illiquidity of Units and Holding Company Common Stock."

          Prior  to this  offering,  there  have  been  no  Units,  Warrants  or
Debentures  outstanding.  There is no public  market for the Units,  Warrants or
Debentures and it is unknown whether an active and liquid trading market for the
Units,  Warrants or Debentures will develop.  The Holding Company has no present
intention to have the Units,  Warrants or Debentures authorized for quotation on
Nasdaq or any other  interdealer  quotation  system or listed on any  securities
exchange.  No market maker has been obtained for the Debentures or the Warrants,
and no trading  market is  expected to  develop.  See "Risk  Factors -- No Prior
Market for Units and Holding  Company  Common Stock;  Potential  Illiquidity  of
Units and Holding Company Common Stock."

          The Units are being  offered by the  Company  through  Hoefer & Arnett
Incorporated  (the"Agent")  on a  "best  efforts,  minimum-maximum"  basis.  The
Holding  Company  Common Stock is being  offered  directly by the  Company.  The
Offering  will commence on the date hereof and  subscriptions  for Units will be
accepted  until  5:00 p.m.  Central  time,  __________  ___,  1997  (subject  to
extension  without notice by agreement between the Holding Company and the Agent
until  __________  __,  1997)  or  terminate  the  Offering  at  any  time  (the
"Expiration Date"). Funds tendered by subscribers will be deposited in an escrow
account (the "Escrow  Account")  with the First  National Bank of Bryan,  Bryan,
Texas as escrow agent (the "Escrow Agent").  If subscriptions  for a total of at
least  $1,500,000 in Holding  Company  Common Stock and $3,400,000 in Units have
not been received by the  Expiration  Date, no shares of Holding  Company Common
Stock  or  Units  will  be sold  and the  subscribers'  funds  will be  refunded
promptly,  with each subscriber's pro rata share of any interest actually earned
thereon.  Consummation of the Offering will take place as soon as possible after
the Expiration Date, subject to the satisfaction of certain conditions precedent
in the Best Efforts Selling  Agreement between the Holding Company and the Agent
(the "Selling Agreement"). See "The Offering -- Subscription Procedures."

          The  Holding  Company  reserves  the right in its sole  discretion  to
withdraw,  cancel or modify the Offering  without notice and to accept or reject
any  subscription , in whole or in part,  for any reason  including if the total
amount of shares of Holding  Company Common Stock to be owned by such subscriber
following the Merger and the Offering would exceed 9.9% of the shares of Holding
Company  Common Stock to be issued and  outstanding,  unless such  condition has
been waived at the discretion of the Holding Company's Board of Directors in one
or more  instances  with the approval of the Office of Thrift  Supervision  (the
"OTS").  The offering is  conditioned  upon all  conditions  to the Merger being
satisfied or waived.

          THE HOLDING COMPANY AND UNITS OFFERED HEREBY ARE NOT SAVINGS  ACCOUNTS
OR  SAVINGS  DEPOSITS  AND ARE NOT  INSURED  BY THE  FEDERAL  DEPOSIT  INSURANCE
CORPORATION, THE SAVINGS INSURANCE FUND OR ANY OTHER GOVERNMENT AGENCY.

                                                             (end of cover page)


                                        2
    
<PAGE>




                              AVAILABLE INFORMATION


          The  Holding  Company  has  filed  with the  Securities  and  Exchange
Commission (the "SEC") a Registration Statement on Form S-1 under the Securities
Act of 1933, as amended (Registration Statement No. 333- 28179), with respect to
the shares of Holding Company Common Stock and Units to be sold in the Offering.
As permitted by the rules and  regulations  of the SEC,  this  Prospectus  omits
certain  information  contained  in  the  Registration  Statement.  For  further
information pertaining to Holding Company Common Stock and Units offered hereby,
reference is made to the  Registration  Statement  and to the exhibits  thereto,
which may be inspected and copied at the public reference facilities of the SEC,
450 Fifth  Street,  N.W.,  Washington,  D.C.  20549,  and copies of which can be
obtained  from the SEC at  prescribed  rates by writing to the Public  Reference
Section of the SEC at the above-stated  address. The Registration  Statement may
be inspected and copied at the SEC's  Regional  Office  located at 7 World Trade
Center,  Suite 1300, New York, New York 10048 and 500 West Madison Street, Suite
1400,  Chicago,  Illinois  60661 and may be  inspected  at the SEC's site on the
worldwide web (http//www.sec.gov).

   
          The Holding  Company will hereafter  furnish to holders of the Holding
Company Common Stock,  Debentures and Warrants annual reports containing audited
financial  statements  for each fiscal  year and  quarterly  reports  containing
unaudited  financial  information  for each of the first three  quarters of each
fiscal year.
    

          NO PERSON  HAS BEEN  AUTHORIZED  TO GIVE ANY  INFORMATION  OR MAKE ANY
REPRESENTATIONS,  VERBALLY OR IN WRITING,  IN CONNECTION  WITH THE  TRANSACTIONS
DESCRIBED IN THIS PROSPECTUS OTHER THAN THOSE CONTAINED HEREIN,  AND IF GIVEN OR
MADE, SUCH INFORMATION OR REPRESENTATIONS  ABSOLUTELY MUST NOT BE RELIED UPON AS
HAVING BEEN  AUTHORIZED  BY EITHER FIRST  FEDERAL,  THE HOLDING  COMPANY,  THEIR
MANAGEMENT OR THEIR RESPECTIVE BOARD OF DIRECTORS. EXCEPT AS OTHERWISE EXPRESSLY
INDICATED,  ALL INFORMATION IS GIVEN AS OF THE DATE OF THIS PROSPECTUS.  NEITHER
THE DELIVERY OF THIS PROSPECTUS AFTER SUCH DATE NOR ANY OFFER,  SALE OR EXCHANGE
OF ANY  SECURITY  MADE  HEREUNDER  AFTER SUCH DATE SHALL UNDER ANY  CIRCUMSTANCE
CREATE ANY IMPLICATION THAT THERE HAS NOT BEEN ANY CHANGE IN THE INFORMATION SET
FORTH HEREIN SINCE SUCH DATE.





                                       3

<PAGE>



                                  [INSERT MAP]

   
             [MAP ILLUSTRATES FIRST FEDERAL'S OFFICES IN TEXAS]
    

                                        4

<PAGE>




                               PROSPECTUS SUMMARY


          The following summary does not purport to be complete and is qualified
in  its  entirety  by  the  detailed  information  and  Consolidated   Financial
Statements, including the notes thereto, appearing elsewhere in this Prospectus.

THE HOLDING COMPANY

   
          The Holding Company is a newly formed company organized under Delaware
law to become a financial  institution  holding company by acquiring 100% of the
stock of First Federal  through the exchange of First  Federal  Common Stock for
Holding  Company  Common Stock and through the purchase of First Federal  Common
Stock for cash. The Holding Company was formed to enable First Federal to remain
as a  predominantly  community-owned,  independent  financial  institution.  The
Holding  Company has  entered  into a merger  agreement  dated May 21, 1997 (the
"Merger  Agreement") to acquire 100% of First  Federal's  outstanding  shares in
exchange for shares of Holding Company Common Stock and cash,  subject to, among
other customary conditions,  regulatory and shareholder approvals, the condition
that holders of no more than 80% of First Federal  Common Stock elect to receive
cash as merger consideration  (approximately $4.6 million of cash elections) and
consummation  of this Offering.  The Offering will be consummated  only if every
condition  required to be met pursuant to the Merger  Agreement  has been met or
waived,  and only if at least the minimum  amount of Units and Common  Stock are
subscribed for in the Offering.  The amount of Holding  Company Common Stock and
Units  offered for sale at the minimum was  calculated  to provide funds for the
purchase of no more than 80% of First Federal Common Stock outstanding,  and the
Merger is contingent upon the  subscription for the minimum amounts of Units and
Common Stock in the Offering.  The Offering will close  immediately prior to the
acquisition of the shares of First Federal Common Stock by the Holding  Company.
See "The Offering."
    

          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 1993, as
amended (the "HOLA") and,  therefore,  will be regulated  and  supervised by the
Office of Thrift Supervision (the "OTS").

FIRST FEDERAL SAVINGS BANK

   
          First Federal Savings Bank ("First Federal"), is a federally chartered
community-owned,  independent thrift institution, headquartered in Bryan-College
Station, Texas, which began operations in 1965. Historically,  First Federal has
been predominantly a locally-based  home lender,  originating loans primarily in
Bryan-College  Station and the  surrounding  trade area,  and to a lesser extent
other communities in the general area between Houston, Austin and Dallas, Texas.
First Federal also originates  consumer loans,  construction  loans,  U.S. Small
Business  Administration  ("SBA") partially  guaranteed loans,  small commercial
real  estate and small to medium  commercial  business  loans.  First  Federal'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 December 31, 1996,  First Federal had
assets of $59.7  million,  deposits  of $53.0  million  and total  stockholders'
equity of $4.4  million.  New senior  management  was appointed in early 1991 to
recapitalize  and convert First Federal from a mutual  savings  institution to a
federal stock institution, which was completed in April, 1993.

          Beginning in fiscal 1994, senior management of First Federal began its
transition to full-service  retail banking in order to compete more  effectively
and to increase its overall profitability. In addition to its core single-family
lending business, since fiscal 1994 First Federal has increased its focus on the
following products:
    
          o         Commercial real estate lending
          o         Commercial business lending
          o         Small Business  Administration  loans (partially  government
                    guaranteed)
          o         Home  improvement  loans
          o         Indirect  automobile  financing through  dealers
          o         Credit-default insured "second chance" auto finance program



                                        5

<PAGE>



          First Federal funds these lending products using a retail deposit base
gathered  in  its  home  market  of  Bryan-College  Station  as  well  as in the
surrounding  counties  of  Burleson,   Grimes,  Leon,  Madison,   Robertson  and
Washington. First Federal currently operates two full service offices located in
Bryan (headquarters  office) and adjacent College Station.  In addition,  a site
has been  acquired for another full  service  branch in the northern  portion of
Bryan.  The  Bryan-College  Station area has a  population  of more than 110,000
permanent  residents  and is home to  Texas  A&M  University,  one of the  three
largest  universities in the United States.  In order to expand its lending base
First Federal has opened loan production  offices in Waco and Huntsville,  Texas
and has  redefined  its general  lending  area to include the  triangle  between
Dallas, Houston and Austin.

   
          The  pursuit  of this  strategy  entails  risks  different  from those
present in traditional single family mortgage lending.  However, First Federal's
management  believes that the  transition to full service retail banking has had
several  positive  effects   including   increasing  the  net  interest  margin,
increasing the portfolio of loans  outstanding,  diversifying the types of loans
in the loan portfolio and increasing overall profitability, including increasing
fee income and service charges.






                                THE UNIT OFFERING


Units Offered..................... A minimum  of 3,400  and a  maximum  of 3,700
                                   Units,   each  Unit   consisting   of  $1,000
                                   aggregate  principal amount of __% Debentures
                                   due __________, 2002 and nine Warrants, for a
                                   price  of  $1,000  per  Unit.   Each  Warrant
                                   entitles  the holder  thereof to purchase one
                                   share of Holding  Company  Common Stock at an
                                   exercise price of $12.50 at any time prior to
                                   5:00 p.m.,  Central Time, on _____, 2002. The
                                   Debentures   are  to  be   issued   under  an
                                   indenture    dated    ______,    1997    (the
                                   "Indenture")  between the Holding Company and
                                   ________, as trustee (the "Trustee").
Debenture Maturity Date........... __________, 2002
Interest Payment Dates............ The  15th  calendar  day  of  each  of  July,
                                   October,  January and April of each year,  if
                                   such  calendar  day is a  business  day,  and
                                   otherwise the next  succeeding  business day,
                                   commencing   on  the   first   payment   date
                                   subsequent to the closing of the Offering.
Redemption........................ The  Debentures  may not be redeemed prior to
                                   their   maturity   and  no  sinking  fund  is
                                   provided for the Debentures.
Subordination..................... The  Debentures  will be subordinate in right
                                   of payment to all present  and future  Senior
                                   Indebtedness and General Obligations (each as
                                   defined  herein) of the  Holding  Company and
                                   will  be  effectively   subordinated  to  all
                                   indebtedness   and  other   liabilities   and
                                   commitments   (including   deposits,    trade
                                   payables,  lease  obligations and obligations
                                   of  holders  of  preferred  stock)  of  First
                                   Federal. On a pro forma basis, as of June 30,
                                   1997,  the Holding  Company had $59.7 million
                                   in   Senior    Indebtedness    and    General
                                   Obligations   outstanding.    The   Indenture
                                   governing   the    Debentures'    terms   and
                                   conditions  does not  prohibit  or limit  the
                                   occurrence of additional Senior  Indebtedness
                                   or General Obligations.
    

                                        6

<PAGE>



Sinking Fund...................... None.   The   Holding   Company   anticipates
                                   retiring the Debentures upon maturity through
                                   dividends  from  First  Federal,  the sale of
                                   additional  common stock or preferred  stock,
                                   and,  if  necessary,  a loan  to the  Holding
                                   Company   from  a   third   party   financial
                                   institution.  There can be no assurance funds
                                   will be available  for  repayment.  See "Risk
                                   Factors."
   
Covenants......................... The  Indenture,  among its other  provisions,
                                   restricts the ability of the Holding  Company
                                   under certain  circumstances to pay dividends
                                   on, or repurchase, its Holding Company Common
                                   Stock, and prohibits the Holding Company from
                                   consolidating  or merging with another entity
                                   unless:  (i) such other  entity  assumes  the
                                   Holding   Company's   obligations  under  the
                                   Indenture, (ii) immediately after such merger
                                   or  consolidation  takes effect,  the Holding
                                   Company  will not be in Default  (as  defined
                                   herein)  under the  Indenture,  and (iii) the
                                   Holding   Company   has   delivered   to  the
                                   Indenture  trustee an appropriate  opinion of
                                   counsel.  See  "Description of the Debentures
                                   -Consolidation,  Merger  and Sales of Assets"
                                   and "--Limitations on Dividends, Redemptions,
                                   Etc."  The   Indenture   will  also   contain
                                   covenants with respect to the  maintenance of
                                   the  status  of its  thrift  subsidiaries  as
                                   insured depositary institutions,  the payment
                                   of   taxes   and  the   maintenance   of  its
                                   properties.
Events of Default................. The  (i)   occurrence   of   certain   events
                                   involving   the    bankruptcy,    insolvency,
                                   reorganization,   receivership   or   similar
                                   proceedings  of  the  Company  or  any  Major
                                   Depositary Institution Subsidiary (as defined
                                   in the  Indenture),  (ii)  failure to pay the
                                   principal  of (and  premium,  if any, on) the
                                   Debentures   when  due,   whether  at  stated
                                   maturity, by acceleration or otherwise,  (ii)
                                   failure to pay any  installment  of  interest
                                   upon   the   Debentures   when  due  and  the
                                   continuance  of such  failure for a period of
                                   30 days,  (iii)  failure  to comply  with any
                                   covenant   contained  in  the  Indenture  and
                                   continuance of such failure for 60 days after
                                   notice of such  failure has been given to the
                                   Company by the Trustee, or to the Company and
                                   the Trustee by the Holders of at least 25% in
                                   principal   amount  of  the  Debentures  then
                                   outstanding,  and  (iv)  failure  to pay $1.0
                                   million  aggregate  principal amount when due
                                   under any  indebtedness  of the  Company or a
                                   Subsidiary,    or   in   the    maturity   of
                                   indebtedness    of    such    amount    being
                                   accelerated,  constitute  Events  of  Default
                                   under  the  Indenture.  See  "Description  of
                                   Debentures -- Events of Default."
Remedies ......................... If an Event of  Default,  as  defined  in the
                                   Indenture,  has occurred  and is  continuing,
                                   the Trustee or the holders of at least 25% in
                                   principal  amount  of  the  then  outstanding
                                   Debentures  may declare the principal  amount
                                   of all the  Debentures,  together with unpaid
                                   interest  thereon,  to be immediately due and
                                   payable,  subject in certain circumstances to
                                   rescission  or  waiver by the  holders  of at
                                   least  a  majority  in  principal  amount  of
                                   Debentures.  There can be no  assurance  that
                                   the Holding  Company would have or be able to
                                   acquire  sufficient  funds to make payment on
                                   the   Debentures   if  their   maturity  were
                                   accelerated  due to an Event of Default.  See
                                   "Description  of the  Debentures  - Events of
                                   Default."
Warrants.......................... Each Warrant  entitles the holder  thereof to
                                   purchase one share of Holding  Company Common
                                   Stock at an exercise price of $12.50, subject
                                   to adjustment, at any time prior to 5:00 p.m.
                                   Central  Time on ______,  2002.  The Warrants
                                   are detachable and may trade  separately from
                                   the   Debentures.    See    "Description   of
                                   Warrants."

    
                                       7

<PAGE>



   
THE COMMON STOCK OFFERING

          Concurrently  with the Unit Offering,  the Holding Company is offering
directly,  and not through the Agent,  up to 200,000  shares of Holding  Company
Common Stock at a price of $10.00 per share.  The offering  price of the Holding
Company  Common Stock in the Common Stock  Offering has been  determined  by the
Company and does not necessarily bear any relation to any established investment
criteria of value, such as book value,  earnings or the intrinsic value, if any,
of the Holding  Company or First  Federal.  Although the Holding  Company Common
Stock  offered in the Common  Stock  Offering  is not  offered  pursuant to this
Prospectus,  consummation  of the Common Stock  Offering is  conditioned  on the
contemporaneous completion of the Unit Offering. See "The Offering."

NO PRIOR TRADING MARKET

          The Holding  Company has never  issued  capital  stock.  Consequently,
there is no existing  market for the Holding  Company Common Stock at this time.
Therefore,  no assurance  can be given that an  established  and liquid  trading
market for the Holding Company Common Stock will develop. Following the Offering
the Holding Company Common Stock will be traded in the over-the-counter  market.
Although it has no obligation to do so, Hoefer & Arnett intends to make a market
for the  Holding  Company  Common  Stock if the  volume  of  trading  and  other
market-making  considerations  justify such an undertaking.  If an active market
does develop, there can be no assurance it will continue.

          Prior  to this  offering,  there  have  been  no  Units,  Warrants  or
Debentures  outstanding.  There is no public  market for the Units,  Warrants or
Debentures and it is unknown whether an active and liquid trading market for the
Units,  Warrants or Debentures will develop.  The Holding Company has no present
intention to have the Units,  Warrants or Debentures authorized for quotation on
Nasdaq or any other  interdealer  quotation  system or listed on any  securities
exchange.  If an active trading  market does develop,  there can be no assurance
that such a trading market will continue.

          The  development  of a public  market  that has depth,  liquidity  and
orderliness  depends upon the presence in the marketplace of a sufficient number
of willing buyers and sellers at any given time,  over which neither the Holding
Company  nor any  market  maker has any  control.  Accordingly,  there can be no
assurance that an active or liquid trading market for the Holding Company Common
Stock,  Debentures or Warrants will develop,  or that if a market  develops,  it
will continue.  Furthermore,  there can be no assurance that  purchasers will be
able to sell their  securities  at or above their  purchase  price.  See "Market
Information."

USE OF PROCEEDS

          The net proceeds from the Offering (estimated at $___ million and $___
million based on the minimum and maximum number of Holding  Company Common Stock
and Units  offered) will be used to purchase for cash all of the shares of First
Federal Common Stock not exchanged for Holding  Company Common Stock pursuant to
the Merger Agreement, reimburse First Federal for expenses paid by First Federal
in connection with the Merger and Offering, and the balance, if any, will become
part of the  Holding  Company's  general  funds for use in its  business.  On an
interim basis, such proceeds will be invested primarily in short-term marketable
securities. See "Use of Proceeds."
    
RISK FACTORS

          An investment in the Holding  Company Common Stock or Units involves a
high  degree of risk  and,  in the case of the  Holding  Company  Common  Stock,
substantial dilution. Prospective investors should carefully review and consider
the factors described under "Risk Factors" and "Dilution".



                                        8

<PAGE>


   
                                  RISK FACTORS


          The  Securities  offered by this  Prospectus  involve a high degree of
risk. In analyzing  this Offering,  the following  risk factors,  in addition to
those factors  discussed  elsewhere in this Prospectus,  should be considered by
prospective  investors  before  deciding  whether to  purchase  any  Units.  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 First  Federal's  results to differ
materially  from  those  expressed  in  or  indicated  by  such  forward-looking
statements. See "Disclosure Regarding Forward-Looking Statements."

RISK OF RELIANCE ON NONINTEREST INCOME

          In recent years,  noninterest expense has exceeded net interest income
and First Federal has relied upon gains on sales of assets to record net income.
There can be no assurance that First Federal will continue to record significant
gains on sales of assets as these gains are  subject to market and other  risks.
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 less than in prior  years.  Moreover,  although  there  can be no  assurance,
management  believes that First  Federal is  positioned  to achieve  significant
growth without substantial increases in noninterest expenses.

          During  the nine  months  ended  June 30,  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  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  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  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.  Factors  considered  by the Board 
    
                                        9

<PAGE>

   
of Directors of the Holding  Company in determining  the offering price include,
among  others:  the  economic  outlook in general and the outlook for banking in
particular;  book value of the company and financial  condition of the business;
dividend  paying  capacity;  the size of the common stock  offering;  and market
price of stocks of financial institutions that are actively traded.

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."

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.

HOLDING COMPANY STRUCTURE;  LIMITATIONS ON THE ABILITY OF THE HOLDING COMPANY TO
PAY HOLDING  COMPANY  COMMON  STOCK  DIVIDENDS  AND  PRINCIPAL  AND  INTEREST ON
DEBENTURES

          As a holding  company without  significant  assets other than its 100%
ownership of First Federal Common Stock,  the Holding  Company's  ability to pay
cash  dividends on the Holding  Company  Common Stock and to meet its other cash
obligations,  including the payment of principal and interest on the Debentures,
is  dependent  upon the  receipt of  dividends  from First  Federal on the First
Federal Common Stock owned by the Holding Company.

          First Federal is a legal entity separate and distinct from the Holding
Company,  and has no obligation  to pay any amount of the  Debentures or to make
funds available therefor, whether by dividends or otherwise. The Debentures will
be direct  unsecured  obligations  of the Holding  Company only, and the Holding
Company will be solely  responsible for all payment of principal and interest on
the  Debentures.  In a liquidation  or bankruptcy,  claims of Debenture  holders
would be satisfied  solely from the Holding  Company's  equity interest in First
Federal  remaining  after  satisfaction  of  all  creditors  of  First  Federal,
including  depositors and holders of preferred  stock,  and thus are effectively
subordinated to those depositors and other  creditors.  If the FDIC is appointed
receiver,  administrative  expenses of the receiver may have  priority  over the
interest of the Holding Company.

          The  declaration  of  dividends  by First  Federal  is  subject to the
discretion of the Board of Directors of First Federal and applicable  regulatory
requirements.  While it is the present  intention  of the Board of  Directors of
First  Federal to  declare  dividends  in an amount  sufficient  to provide  the
Holding  Company  with  the  cash  flow  necessary  to  meet  its  debt  service
obligations  with respect to the  Debentures,  subject to applicable  regulatory
restrictions,  no assurance can be given that circumstances which would limit or
preclude the declaration of such dividends will not exist in the future. At June
30, 1997,  First Federal would have been  permitted to pay $697,000 in dividends
on its capital stock  without prior  approval of the OTS. As part of its Holding
Company  application,  the Holding Company has requested from the OTS a dividend
of $212,000 to be distributed upon the Closing of the Offering.  See "Regulation
- - Limitations on Dividends and Other Capital Distributions."
    

                                       10

<PAGE>




   
LIMITED RIGHTS OF ACCELERATION OF DEBENTURES UPON EVENTS OF DEFAULT

          Holders of the  Debentures may accelerate the payment of principal and
interest on the  Debentures  only in the case of certain  events  related to the
bankruptcy or  insolvency  of the Holding  Company,  the  reorganization  of the
Holding  Company  for the  benefit  of its  creditors  or the  appointment  of a
receiver  or  conservator  for  any  of  the  Holding  Company's  major  insured
depository  institution  subsidiaries  (which at the date hereof  included  only
First Federal) and upon a default in the payment of principal or interest on, or
a default in the  performance  of any  covenant or agreement  contained  in, the
Debentures or  Indenture.  The Indenture  does not contain any  provisions  that
would  guarantee  the  ability of the Holding  Company to make such  accelerated
payments  of  principal  and  interest.  If any Event of  Default  occurs and is
continuing,  either the Trustee or the holders of not less than 25% in principal
amount of the then  outstanding  Debentures may declare the principal  amount of
all  Debentures,  together with unpaid interest  thereon,  to be due and payable
immediately,  subject in certain  circumstances  to  rescission or waiver by the
holders of at least a majority in principal  amount of Debentures.  There can be
no  assurance  that  the  Holding  Company  would  have or be  able  to  acquire
sufficient  funds to make  payment  on the  Debentures  if their  maturity  were
accelerated  due to an Event of Default.  See  "Description  of the Debentures -
Events of Default."

SUBORDINATION

          The payment of principal  and interest on the  Debentures is unsecured
and is  subordinated  in right of  payment  to all  present  and  future  Senior
Indebtedness and General  Obligations  (both as defined in the Indenture) of the
Holding Company.  Senior  Indebtedness is defined  generally in the Indenture to
include  indebtedness  of the Holding  Company for money  borrowed or  purchased
(including indebtedness of others guaranteed by the Holding Company), other than
the  Debentures  or any  indebtedness  or obligation as to which it is expressly
provided that such obligation is not Senior Indebtedness or ranks pari passu (of
equal  seniority)  with the Debentures.  General  Obligations are defined in the
Indenture to include all  obligations of the Holding  Company to make payment on
account of claims of general  creditors,  other than  Senior  Indebtedness,  the
Debentures  and  indebtedness  for money  borrowed  ranking  pari  passu with or
subordinate  to  the  Debentures.  As of  June  30,  1997,  the  Company  had no
indebtedness that ranked pari passu with the Debentures. See "Description of the
Debentures - Subordination." The Holding Company has neither Senior Indebtedness
nor General  Obligations  outstanding.  The Indenture does not prohibit or limit
the  incurrence of Senior  Indebtedness  or General  Obligations  by the Holding
Company.

          Under the  provisions  set forth in the  Indenture,  no  principal  or
interest payments on the Debentures may be made if there shall have occurred and
be continuing a default in any payment with respect to Senior  Indebtedness,  or
an event of  default  with  respect to any Senior  Indebtedness  permitting  the
holders thereof to accelerate the maturity of such Senior Indebtedness. Remedies
available  to holders of Senior  Indebtedness  in the event of a default  may be
more extensive than those provided for in the Indenture, with the effect that an
event of default under any Senior  Indebtedness  will probably not constitute an
Event of  Default  (as  defined)  allowing  acceleration  of the  principal  and
interest under the Debentures.  In the event,  however, that the maturity of the
Debentures  is  accelerated  based  upon the  occurrence  of  certain  Events of
Default,  the  holders of all Senior  Indebtedness  will  first be  entitled  to
receive  payment in full of all amounts due or to become due thereon  before the
Holders of the Debentures will be entitled to any payments.  See "Description of
the Debentures - Subordination."

          Although the Holding  Company has no present  plans to issue new debt,
the Holding  Company may in the future  consider the issuance of additional debt
to support its business operations and pay its obligations on the Units.

LIMITED COVENANTS

          The covenants in the Indenture are limited,  do not protect holders of
the  Debentures  in the  event  of a  material  adverse  change  in the  Holding
Company's  financial  condition  or results of  operations  and do not limit the
ability  of the  Holding  Company to incur  additional  Senior  Indebtedness  or
General Obligations;  therefore,  neither the covenants nor the other provisions
contained  in the  Indenture  should  be  considered  a  significant  factor  in
evaluating whether the
    
                                       11

<PAGE>


   
Holding  Company  will be able to comply with its  obligations  under the Units,
including the  obligation to pay  principal of interest on the  Debentures.  See
"Description of the Debentures."

NO  PRIOR  MARKET  FOR  UNITS  AND  HOLDING  COMPANY  COMMON  STOCK;   POTENTIAL
ILLIQUIDITY OF UNITS AND HOLDING COMPANY COMMON STOCK

          The Holding  Company has never  issued  capital  stock.  Consequently,
there is no existing  market for the Holding  Company Common Stock at this time.
Therefore,  no assurance  can be given that an  established  and liquid  trading
market for the Holding Company Common Stock will develop. Following the Offering
the Holding Company Common Stock will be traded in the over-the-counter  market.
Although it has no obligation to do so, Hoefer & Arnett intends to make a market
for the  Holding  Company  Common  Stock if the  volume  of  trading  and  other
market-making considerations justify such an undertaking.

          Prior  to this  offering,  there  have  been  no  Units,  Warrants  or
Debentures  outstanding.  There is no public  market for the Units,  Warrants or
Debentures and it is unknown whether an active and liquid trading market for the
Units,  Warrants or Debentures will develop.  The Holding Company has no present
intention to have the Units,  Warrants or Debentures authorized for quotation on
Nasdaq or any other  interdealer  quotation  system or listed on any  securities
exchange.  If an active trading  market does develop,  there can be no assurance
that such a trading market will continue.

          The  development  of a public  market  that has depth,  liquidity  and
orderliness  depends upon the presence in the marketplace of a sufficient number
of willing buyers and sellers at any given time,  over which neither the Holding
Company  nor any  market  maker has any  control.  Accordingly,  there can be no
assurance that an active or liquid trading market for the Holding Company Common
Stock,  Debentures or Warrants will develop,  or that if a market  develops,  it
will continue.  Furthermore, there can no assurance that purchasers will be able
to  sell  their  securities  at or  above  their  purchase  price.  See  "Market
Information."

PROSPECTUS  MUST BE CURRENT TO EXERCISE  WARRANTS;  NON-REGISTRATION  IN CERTAIN
JURISDICTIONS OF SHARES OF COMMON STOCK UNDERLYING THE WARRANTS

          The  issuance of the Holding  Company  Common Stock  purchasable  upon
exercise of the Warrants has been  registered  under the Securities Act of 1933,
as amended.  However, the Warrants are not convertible or exercisable unless, at
the time of exercise,  the Holding Company has a current prospectus covering the
shares of Common Stock issuable upon exercise of the Warrants and such shares of
Common  Stock have been  registered,  qualified or deemed to be exempt under the
securities  laws of the state of residence of the holders of such Warrants.  The
Holding  Company has agreed to take all actions  required under federal or state
securities  laws to enable the holders of the  Warrants to exercise  them at any
time while they are  outstanding  and so that the Holding  Company  Common Stock
issued upon exercise  thereof will be freely  tradeable  without  restriction by
holders who are not affiliates of the Holding  Company within the meaning of the
Securities  Act.  Should the Holding  Company  fail for any reason to maintain a
current  prospectus or the  qualification  of these  securities  under any state
laws, holders of Warrants may be unable to exercise the Warrants.

CONCENTRATION OF LENDING ACTIVITIES; RISKS ASSOCIATED WITH NONCONFORMING LOANS

          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 a substantial
portion of the loans  originated for portfolio by First Federal are conventional
mortgage  loans  (i.e.,  not  guaranteed  or insured by  agencies of the federal
government)  which are secured by  residential  properties,  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 First  Federal  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. As a result, the loans may be deemed to have higher risk
of nonpayment  than secondary  market  conforming  conventional  mortgage loans.
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, (excluding a $401,000
    
                                       12

<PAGE>


   
recovery  on a lawsuit  filed by First  Federal  and  received in the year ended
September 30, 1994), on an average loan portfolio of $46.2 million, 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. If either event should occur 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
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."

EVOLUTION OF BUSINESS

          First Federal's strategy is to focus on increasing its commercial real
estate and commercial business loans and consumer loans. Commercial real estate,
commercial business loans and consumer loans are expected to represent a growing
portion of the First Federal's business. Full-service retail banking activities,
while  potentially more profitable,  generally entail a greater degree of credit
risk than does single family  lending,  the  historical  focus of First Federal.
Specifically, the performance of commercial real estate, commercial business and
consumer  loans is more  sensitive  to regional and local  economic  conditions.
Collateral  valuation  requires more detailed analysis and is more variable than
single family  mortgage  lending.  Loan balances for commercial  real estate and
commercial  business  loans are  typically  larger than those for single  family
mortgage  loans and,  thus,  when there are  defaults  and  losses,  they can be
greater on a per loan basis than those for single family  mortgages.  Similarly,
loss levels are more difficult to predict. Full-service retail banking typically
includes a greater amount of unsecured  lending,  or lending  secured by rapidly
depreciable  assets such as  automobiles,  which presents  different  risks than
secured single family mortgage lending. The sources of repayment are not related
to collateral  and can be more  difficult to understand  and pursue.  Similarly,
loan default  prevention and collection for commercial  real estate,  commercial
business and consumer  lending also can be more complex and difficult  than that
for  single  family  mortgage  lending.  For  example,  business  loans  are not
typically made with  standardized  loan  documents.  Thus, the  opportunity  for
mistakes and  documentation  risks are increased.  Moreover,  a liquid secondary
market for most types of  commercial  real  estate and  business  loans does not
exist.  The  operational,  interest rate, and competitive  risks associated with
commercial real estate,  commercial  business and consumer lending are different
than those for single family mortgage  lending and require skills and experience
of management and staff different than that for single family mortgage  lending.
When  evaluating  such credits,  more factors need to be considered.  Management
must be more  knowledgeable  of a wider  variety  of  business  enterprises  and
industries that borrow money.  Intensive,  ongoing customer contact is required,
as well as complex analysis of financial statements at the time of loan approval
and on an ongoing basis.  Servicing these customers  requires closer  monitoring
and more  individualized  analysis  than does single  family  mortgage  lending.
Commercial real estate, commercial business and consumer lending pricing is very
competitive and more subjective than that for single family mortgage lending. As
a result, First Federal's risk of credit default is higher on these loans, which
would  adversely  affect net income.  There can be no assurance given that First
Federal can increase the amount of these loans in its portfolio.
    


                                       13

<PAGE>

   
RISKS ASSOCIATED WITH ANTI-TAKEOVER PROVISIONS

          Holding Company and Bank Governing Instruments.  Certain provisions of
the Holding Company's  certificate of incorporation and bylaws may discourage or
prevent an attempted  acquisition  or change in control of the Holding  Company.
These  provisions  provide for,  among other  things,  noncumulative  voting for
directors,   limitations   on  the   calling   of  special   meetings,   a  fair
price/supermajority  vote requirement at 80% for certain  business  combinations
with  Interested  Stockholders,   as  therein  defined,  (including  mergers  or
consolidations,  sale,  lease or  other  disposition  of  assets,  issuances  or
transfers of  securities,  adoption of any plan of  liquidation  proposed by the
Interested  Stockholders,  or any reclassification of securities which increases
the Interested  Stockholders  percentage  ownership of the Holding  Company) 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.

          Regulatory and Statutory Provisions. 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 "Restrictions on Acquisitions of Stock and
Related Takeover Defensive Provisions."

          Voting  Control  of Shares by the Board and  Executive  Officers.  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 (11 persons) will receive  approximately  108,000 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 36.1% at the minimum and 30.9%, 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 "Description of Capital
Stock" and "Restrictions on Acquisitions of Stock and Related Takeover Defensive
Provisions."

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  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.
    

                                       14

<PAGE>


   
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.
    


                                       15

<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)
<S>                                                            <C>         <C>        <C>         <C>        <C>    
STATEMENT OF INCOME DATA:
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)(1)     ---         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
Extraordinary item - Income tax benefit from utilizing net
operating loss carryforwards...............................         ---        ---        ---         ---        106
Cumulative effect of change in accounting for income
  taxes....................................................         ---        ---        ---         137        ---
                                                               --------    -------    -------     -------    -------
Net income.................................................    $    234(2) $   211    $   457     $   682    $   501
                                                               ========    =======    =======     =======    =======
Ratio of earnings to fixed charges including interest
 on deposits (3)...........................................        1.10       1.10       1.33        1.35       1.16
Ratio of earnings to fixed charges excluding interest
 on deposits(3)............................................        3.73       1.99       5.19        7.23      12.52

PER SHARE DATA:
Earnings per   share(5)....................................         .61        .52       1.54         .47(4)     N/A
</TABLE>
- ----------
(1)  Reflects a negative  loan loss  expense  from the  settlement  of a lawsuit
     filed by First Federal which favorably impacted net income in fiscal 1994.
(2)  Excluding the nonrecurring  September 1996 SAIF  assessment,  after tax net
     income would have been $454,000.

    
                                       16

<PAGE>




<TABLE>
<CAPTION>
   
                                                                           At or for the
                                                                      Year Ended September 30,
                                                    -------------------------------------------------------------
                                                      1996          1995         1994        1993            1992
                                                    -------       -------      -------     -------         ------
<S>                                                 <C>           <C>          <C>           <C>          <C> 
BALANCE SHEET RATIOS:
Nonperforming assets to total
 assets at end of year(6)......................       1.50%          .62%         .87%          .74%         .76%
Allowance for loan losses to non-performing
 loans.........................................     138.76        179.10       103.30        156.22       204.70
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(7).....................       4.11          3.97         4.20          3.67         3.08
  End of   year(8).............................       4.67          4.17         4.29          4.27         3.35
Net interest margin for the   year(9)..........       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.....................      7,354         6,707        5,073         4,345        4,465
Number of full-service offices.................          2             2            2             1            1
</TABLE>

- ----------

(3)  The ratio of  earnings  to fixed  charges is  computed  by  dividing  fixed
     charges into earnings from  continuing  operations  before income taxes and
     extraordinary  items plus fixed  charges.  Fixed charges  include  interest
     expensed or  capitalized,  the  amortization  of total debt,  the  interest
     component of rental expense and Bank preferred stock dividends.
(4)  Reflects earnings from the date First Federal converted to stock form.
(5)  Adjusted to reflect stock dividends paid to First Federal stockholders.
(6)  Nonperforming  assets include loans that are 90 days or more  delinquent as
     well as repossessed assets.
(7)  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).
(8)  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.
(9)  Net interest income divided by average interest-earning assets.
    



                                       17

<PAGE>

   

                              RECENT FINANCIAL DATA

         The selected  financial and other data of First Federal set forth below
at and for the three and nine months  ended June 30, 1997 and June 30, 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 nine months ended June 30, 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.


                                At June 30,      At September 30,
                                    1997               1996
                             ---------------------------------------
                                        (In Thousands)
BALANCE SHEET:
Total assets................      $65,781            $57,597
Loans receivable, net.......       58,801(1)          49,579(1)
Mortgage-backed securities..        1,186              1,292
Securities..................          ---              1,000
Deposits....................       57,638             51,677
FHLB Advances...............        2,100                ---
Stockholders' equity........        4,719              4,316

- ----------
(1)  Including  loans  held for sale to the  secondary  market at  month-end  of
     $475,000   and  $419,000  at  June  30,  1997  and   September   30,  1996,
     respectively.

<TABLE>
<CAPTION>

                                                                 For Three Months Ended     For Nine Months Ended
                                                                 ----------------------     ---------------------

                                                                    June 30,     June 30,      June 30,      June 30,
                                                                       1997         1996          1997          1996
                                                                  ---------     --------       --------      --------
                                                                      (In Thousands)             (In Thousands)
<S>                                                               <C>           <C>            <C>          <C>
STATEMENT OF INCOME:
Total interest income......................................          $1,391       $1,199        $4,007       $3,611
Total interest expense.....................................             663          584         1,882        1,795
                                                                  ---------     --------       -------      -------
  Net interest income......................................             728          615         2,125        1,816
Provision for loan losses..................................              15            6            17            1
                                                                  ---------     --------       -------      -------
  Net interest income after provision for loan losses......             713          609         2,108        1,815
Service charges............................................             135          142           449          386
Gain on sales of loans, mortgage servicing rights,
  mortgage-backed securities and securities................              40          114            99          288
Other noninterest income...................................              41          ---            41            9
Other noninterest expenses (operating expenses)............             665          661         1,986        2,023
                                                                  ---------     --------       -------      -------
Income before income taxes.................................             264          204           711          475
Income tax expense ........................................              90           70           242          162
                                                                  ---------     --------       -------      -------
Net income.................................................       $     174      $   134       $   469      $   313
                                                                  =========     ========       =======      =======
Ratio of earnings to fixed charges including
  interest on deposits(1)..................................            1.33         1.22          1.33         1.22
Ratio of earnings to fixed charges excluding
  interest on deposits(1)..................................            6.24         6.76          6.24         6.76

PER SHARE DATA:
Earnings per share(2)......................................             .63          .47          1.68         1.04
</TABLE>


    
                                       18

<PAGE>


   
<TABLE>
<CAPTION>
                                                         For Three Months Ended           For Nine Months Ended
                                                         June 30,        June 30,         June 30,        June 30,
                                                         1997            1996             1997            1996
                                                         ------          ------           ------          -----
<S>                                                     <C>             <C>              <C>             <C>  
BALANCE SHEET RATIOS:
Nonperforming assets to total
  assets at end of   period(3).................           1.62%           1.24%            1.62%           1.24%
Total equity to total assets (end of period)...           7.17            7.67             7.17            7.67
Total equity to assets ratio (ratio of
  average equity to average total assets)......           7.96            7.42             7.31            7.20

EARNINGS PERFORMANCE DATA:
Interest rate spread information:
  Average during   period(4)...................
  End of period(5).............................           4.58            4.31             4.81            4.16
Net interest margin for the   period(6)........           4.95            4.48             4.95            4.48

Average interest-earning assets as a
  percentage of average interest-bearing
  liabilities..................................         104.44          103.68           103.66          104.22
Return on assets (ratio of net income to
average total assets)..........................           1.08             .91             1.01             .70
Return on total equity (ratio of net income
  to average equity)...........................          14.97           12.31            13.78            9.74
Noninterest expenses to average total assets...           4.15            4.50             4.27            4.53

OTHER DATA:
Number of deposit accounts.....................          7,394           6,768            7,394           6,768
Number of full-service offices.................              2               2                2               2
</TABLE>

- ----------
(1)  The ratio of  earnings  to fixed  charges is  computed  by  dividing  fixed
     charges into earnings from  continuing  operations  before income taxes and
     extraordinary  items plus fixed  charges.  Fixed charges  include  interest
     expensed or  capitalized,  the  amortization  of total debt,  the  interest
     component of rental expense and Bank preferred stock dividends.
(2)  Adjusted to reflect stock dividends paid to First Federal stockholders.
(3)  Nonperforming  assets include loans that are 90 days or more  delinquent as
     well as repossessed assets.
(4)  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).
(5)  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.
(6)  Net interest income divided by average interest-earning assets.
    



                                       19

<PAGE>


   
                    MANAGEMENT'S DISCUSSION OF RECENT RESULTS


FINANCIAL CONDITION

          First  Federal's  total  assets  increased  by $8.2  million  to $65.8
million  at June 30,  1997 from  $57.6  million at  September  30,  1996 , or an
increase  of 14.24%.  The  increase  was  primarily  due to an increase in loans
receivable, partially offset by a decrease in cash.

          Loans  receivable  (excluding  loans  held for  sale)  increased  $9.1
million  to $58.3  million  at June 30,  1997,  compared  to  $49.2  million  at
September 30, 1996--or an increase of 18.50%.  During the nine months ended June
30, 1997,  First Federal  originated  $22.0 million of mortgage loans , of which
$21.2 million were secured by mortgages on one- to four-family  residences,  and
$9.1 million in consumer loans.  Approximately  $1.4 million of the new mortgage
loans represented refinancing of existing First Federal loans.

          Deposits  increased  from $51.7 million at September 30, 1996 to $57.6
million  at June 30,  1997  primarily  as a result  of  increased  marketing  of
short-term  certificates of deposits--along with new checking accounts.  Accrued
interest payable and other liabilities  increased $1.8 million from $1.6 million
at  September  30, 1996 to $3.4  million at June 30, 1997 largely as a result of
increased  borrowings  from the  Federal  Home  Loan  Bank of Dallas to fund the
Bank's increased  consumer loan demand,  offset by the payment of escrowed funds
in December, 1996 for property taxes on home loans held by the Bank.

NON-PERFORMING 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.  First
Federal 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 $15,000 for the three months  ending June 30,  1997,  as
compared to a $6,000 loan loss  provision  for the three months  ending June 30,
1996.  The Bank's loan loss  reserve  balance as of June 30,  1997 was  $268,000
compared  to the  September  30,  1996  loan loss  reserve  of  $247,000.  Total
non-performing  assets  increased  slightly  during the three month period ended
June 30, 1997 to $1.1  million or 1.62% of total  assets as compared to $863,000
or 1.50% of total assets at September 30, 1996. The majority of this increase in
non-performing  assets were loans  secured by mortgages  on one- to  four-family
residences.  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
(exclusive  of a $400,000  recovery on a lawsuit  settlement  in the fiscal year
ending September 30, 1994).

          The Bank will  continue to monitor and adjust its allowance for losses
on loans as the  Board  of  Director's  and  management's  analysis  of its loan
portfolio and economic  conditions  dictate,  which may result in an increase in
the Bank's loan loss provision as the Bank implements its strategy of increasing
commercial loans. In addition, regulatory agencies, as an integral part of their
examination  process,  periodically review the Bank's allowance for loan losses.
Such agencies may require the Bank to recognize additions to the allowance based
upon their  judgment of the  information  available to them at the time of their
examination.  Therefore, although the Bank maintains its allowance for losses on
loans at a level which it  considers  to be  adequate  to provide for  potential
losses, in view of the continued  uncertainties in the economy generally and the
regulatory  uncertainty  pertaining  to reserve  levels for the thrift  industry
generally,  there can be no assurance  that losses will not exceed the estimated
amounts  or the  Bank  will  not be  required  to  make  additional  substantial
additions to its allowance for losses on loans in the future.
    

                                       20

<PAGE>


   
COMPARISON OF NINE MONTHS ENDED JUNE 30, 1997 TO JUNE 30, 1996

          General. First Federal reported net income after taxes of $469,000 for
the nine months  ended June 30,  1997,  an  increase of $156,000  (or 49.84%) as
compared to $313,000 in net income  reported  for the nine months ended June 30,
1996.  The increase in earnings,  as  discussed in more detail  below,  resulted
primarily from a $396,000  increase in interest income and a $37,000 decrease in
noninterest  expense,  partially  offset by a decrease of $94,000 in noninterest
income and a $87,000 increase in interest expense.

          Net Interest Income.  Net interest income  increased  $309,000 to $2.1
million for the nine month  period ended June 30, 1997 from $1.8 million for the
prior period in 1996. This increase was attributable primarily to an increase in
interest earned on loans receivable, partially offset by an increase in interest
paid on the Bank's  deposit  liabilities  and interest paid on other  borrowings
from the FHLB. For the nine months ended June 30, 1997, the net interest  margin
(net interest income divided by average  interest  earning assets)  increased to
4.87%,  as compared to 4.38% for 1996.  The spread  between the average yield on
interest  earning assets and the average cost of funds was 4.81% for 1997 versus
4.16% for  1996.  These  increases  resulted  primarily  from  higher  yields on
consumer loans and the repricing in the renewals of 3-year balloon home loans.

          Noninterest  Income.  Noninterest income decreased $94,000 to $589,000
for the nine months ended June 30, 1997 from  $683,000 for the nine months ended
June 30, 1996. This decrease can be attributed to a $13,000 decrease in net gain
on sale of securities which occurred in December,  1995, a $176,000  decrease in
net gain on sale of home loans and mortgage  servicing  rights to the  secondary
market reflecting reduced mortgage banking activity, and also the result of sale
in June, 1996 of mortgage  servicing rights  previously held. This was partially
offset by a $63,000 increase in service charges, which can be attributable to an
increase in  interest-bearing  checking  accounts and fees associated with these
types of accounts,  and a $32,000  increase in other  noninterest  income,  as a
result of recognizing  excess auto dealer  reserves due to the repayment of auto
loan balances.

          Noninterest  Expenses.  Noninterest  expense  remained  stable at $2.0
million for the nine  months  ended June 30,  1997 and June 30,  1996.  A slight
decrease  of $37,000  can  primarily  be  attributed  to a $29,000  decrease  in
compensation  and  benefits  expense,  a $58,000  decrease in federal  insurance
premiums  due to  recapitalization  of SAIF in 1996,  and a $11,000  decrease in
professional  fees. This was offset by $16,000 increase in data processing and a
$46,000 increase in other noninterest  expense due to the addition of a Mortgage
Loan Production Office and overall increased activity in the Bank.

          Income Taxes. Income tax expense increased $80,000 to $242,000 for the
nine months  ended June 30, 1997  compared to $162,000 for the nine months ended
June 30, 1996 as a result of increased earnings. The period reflected a tax rate
of 34.0% and 34.1% for June 30, 1997 and June 30, 1996, respectively.

COMPARISON OF THREE   MONTHS ENDED JUNE 30, 1997 TO JUNE 30, 1996

          General. First Federal reported net income after taxes of $174,000 for
the three  months  ended June 30,  1997,  an  increase of $40,000 as compared to
$134,000 in net income  reported for the three  months ended June 30, 1996.  The
increase in earnings, as discussed in more detail below, resulted primarily from
a $192,000  increase in interest income,  caused by an increased volume of loans
outstanding and an increase in the Bank's spread,  partially offset by a $79,000
increase in interest expense and a decrease of $40,000 in noninterest income.

          Net  Interest  Income.  Net  interest  income  increased  $113,000  to
$728,000 for the three month  period  ended June 30, 1997 from  $615,000 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  from the FHLB.  For the three months ended June 30, 1997, the
net interest  margin (net interest  income divided by average  interest  earning
assets)  increased to 4.79%,  as compared to 4.49% for 1996.  The spread between
the average yield on interest  earning  assets and the average cost of funds was
4.58% for 1997 versus 4.31% for 1996.  These increases  resulted  primarily from
higher  yields on consumer  loans and the  repricing  in the  renewals of 3-year
balloon loans.
    
                                       21

<PAGE>


   
          Noninterest  Income.   Noninterest  income  decreased  by  $40,000  to
$216,000 for the three  months  ended June 30, 1997 from  $256,000 for the three
months  ended  June 30,  1996.  This  decrease  can be  attributed  to a $74,000
decrease in net gain on sale of home loans and mortgage  servicing rights to the
secondary market,  reflecting  reduced mortgage banking  activity,  and a slight
decrease in various  other  noninterest  income,  partially  offset by a $41,000
increase in other noninterest  income, as a result of recognizing  excess dealer
reserves due to the repayment of auto loan balances.

          Noninterest Expense.  Noninterest expense increased $4,000 to $665,000
for the three  months  ended June 30, 1997 from  $661,000  for the three  months
ended June 30, 1996.  This  increase can  primarily be  attributed  to a $17,000
increase in other noninterest expense and a $13,000 increase in compensation and
benefits primarily due to adding additional personnel in consumer lending.

          Income Taxes.  Income tax expense increased $20,000 to $90,000 for the
three months ended June 30, 1997  compared to $70,000 for the three months ended
June 30, 1996 as a result of increased earnings. The period reflected a tax rate
of 34.1% and 34.3% for June 30, 1997 and June 30, 1996, respectively.
    
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 (as it has in the recent  past) or utilize  other  borrowings  of
funds based primarily on the level of loan  originations,  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 June 30, 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
June 30, 1997, First Federal's liquidity ratio was 5.01%. 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 June 30, 1997, First Federal had commitments to originate
loans  totalling  $5.7 million.  First Federal also had $640,000 of  outstanding
unused  lines of credit.  If needed for  liquidity  purposes,  at June 30, 1997,
First  Federal was eligible to borrow  $23.0  million from the Federal Home Loan
Bank of Dallas,  and had actually  borrowed  only $2.1  million.  First  Federal
considers its  liquidity and capital  resources to be adequate to meet its needs
for  the  foreseeable  future.  First  Federal  expects  to be  able  to fund or
refinance,   on  a  timely  basis,   its  material   commitments  and  long-term
liabilities.

          At June 30, 1997,  First Federal had tangible capital of $4.7 million,
or 7.15% of total  assets  which  was $3.7  million  above the  minimum  capital
requirement of $990,000 or 1.5% of adjusted total assets.

          At June 30, 1997,  First Federal had core capital of $4.7 million,  or
7.15% of  total  assets  which  was  $2.7  million  above  the  minimum  capital
requirement of $2.0 million or 3.0% of adjusted total assets.
    

                                       22

<PAGE>



   
          At June 30, 1997, First Federal had total  risk-based  capital of $5.0
million and risk-weighted assets of $48.6 million or total risk-based capital of
10.27% of risk-weighted  assets.  This amount was $1.1 million above the minimum
regulatory requirement of $3.9 million, or 8.0% of risk-weighted assets.
    


                                       23

<PAGE>



               THE BRYAN-COLLEGE STATION FINANCIAL HOLDING COMPANY
                      PRO FORMA CONSOLIDATED BALANCE SHEET

   
          The following Holding Company pro forma consolidated balance sheet and
statement of income  illustrate  the historical  consolidated  balance sheet and
consolidated  statements of income of First Federal  giving effect to the Merger
as if it had been  effective  on June 30,  1997 after  giving  effect to the pro
forma  adjustments  described  in the  notes to the  Holding  Company  pro forma
consolidated  financial  statements.  The  Merger  will  be  accounted  for as a
leveraged buy-out,  with the First Federal Common Stock beneficially held by its
directors and executive  officers and exchanged for Holding Company Common Stock
contributed to the Holding Company  recorded at its carrying  value.  The assets
acquired and  liabilities  assumed in the  acquisition of the remainder of First
Federal will be recorded at their estimated fair values,  with the excess of the
purchase  price over the net fair value recorded as goodwill.  This  information
should  be  read in  conjunction  with  the  historical  consolidated  financial
statements of First Federal, including the notes thereto, which appear elsewhere
in this Prospectus.  The pro forma adjustments reflect assumptions regarding (i)
the aggregate  amount of cash to be paid assuming that the holders of 75% of the
stock of First  Federal  elect to be paid in cash by the  Holding  Company  as a
result of the Merger and (ii) the  consummation  of the  Offering at the minimum
(3,400 Units sold).  The pro forma balance sheet and income statement may differ
materially from actual results should the maximum amount of Units be sold in the
Unit  Offering and should the amount of stock sold in the Common Stock  Offering
be greater than the amount  assumed for purposes of these tables.  The pro forma
data is not indicative of the actual financial position that would have occurred
had the Merger been  consummated on June 30, 1997 or that may be obtained in the
future.
    


                                       24

<PAGE>



               THE BRYAN-COLLEGE STATION FINANCIAL HOLDING COMPANY
                      PRO FORMA CONSOLIDATED BALANCE SHEET
                                 (IN THOUSANDS)

   
<TABLE>
<CAPTION>
                                                                                                June 30, 1997
                                                                   -----------------------------------------------------------------
                                                     First
                                                    Federal              Pro forma Adjustments         Elimination      Consolidated
                                                   Historical              Holding Company               Entries         Pro forma
                                                   ----------            ---------------------         -----------      ------------
<S>                                                <C>               <C>               <C>              <C>                <C>      
ASSETS
Cash and due from banks ......................     $     766         $   1,314(1)      $  (4,326)(3)     $      --         $     731
                                                          --             3,400                --                --                --
                                                          --              (423)(5)            --                --                --
Interest-bearing deposits with
financial institutions .......................         1,605                --                --                --             1,605
Mortgage-backed securities ...................         1,186                --               (18)(3)            --             1,168
Loans ........................................        58,801                --               416(3)             --            59,217
Premises and equipment .......................         1,046                --                --             1,046
Goodwill .....................................            --                --               466(3)             --               466
Deposit purchase accounting
adjustments ..................................            --                --             1,079(3)             --             1,079
Investment in Bank ...........................            --               961(6)          2,885(3)         (3,846)(7)            --
Debt issuance costs ..........................            --               423(5)             --                --               423
Interest receivable and other assets .........         2,377                --                --                --             2,377
                                                   ---------         ---------         ---------         ---------         ---------
Total assets .................................     $  65,781         $   5,675         $     502         $  (3,846)        $  68,112
                                                   =========         =========         =========         =========         =========

LIABILITIES
Deposits .....................................     $  57,638         $      --         $      --         $      --         $  57,638
Other borrowings .............................         2,100                --                --                --             2,100
Debentures ...................................            --             3,400(2)             --                --             3,400
Other liabilities ............................         1,324                --               502(3)             --             1,826
                                                   ---------         ---------         ---------         ---------         ---------
Total liabilities ............................        61,062             3,400               502                --            64,964

Minority interest-preferred stock ............            --                --                --               873(9)            873

STOCKHOLDERS' EQUITY
Preferred stock ..............................             1                --                (1)(9)            --
Common stock .................................             2              1(6)                --                (2)(7)             2
1(1)
Additional paid-in-capital ...................         2,743               960(6)             --            (1,871)(7)         2,273
                                                          --             1,313(1)             --              (872)(9)            --
Retained earnings ............................         1,973                --                --            (1,973)(7)            --
                                                   ---------         ---------         ---------         ---------         ---------
Total stockholders' equity ...................         4,719             2,275                --            (4,719)            2,275
                                                   ---------         ---------         ---------         ---------         ---------
Total liabilities and stockholders'
equity .......................................     $  65,781         $   5,675         $     502         $  (3,846)        $  68,112
                                                   =========         =========         =========         =========         =========

PER SHARE DATA(4)
Holding Company common shares
outstanding ..................................       599,030                --                --                --           299,758
Book value per Holding Company
common share .................................     $    6.42                --                --                --         $    7.59
Tangible book value per Holding
Company common share .........................          6.42                --                --                --              3.75
Offering price Holding Company
common stock .................................            --                --                --                --             10.00
</TABLE>
    

                                       25

<PAGE>



               THE BRYAN-COLLEGE STATION FINANCIAL HOLDING COMPANY
                   PRO FORMA CONSOLIDATED STATEMENT OF INCOME
                      (IN THOUSANDS, EXCEPT PER SHARE DATA)


<TABLE>
<CAPTION>
   
                                                                For the year ended
                                                                September 30, 1996
                                                      -------------------------------------------
                                                                       Pro forma
                                                                      Adjustments
                                                         Bank         Holding        Consolidated
                                                      Historical      Company         Pro forma
                                                      ----------      -----------    ------------

<S>                                                    <C>             <C>             <C>      
INTEREST INCOME
Loans ..............................................   $   4,407       $     (83)(3)   $   4,324
Mortgage-backed securities .........................         145            4 (3             149
Other ..............................................         276              --             276
                                                       ---------       ---------       ---------
Total interest income ..............................       4,828             (79)          4,749

INTEREST EXPENSE
Deposits ...........................................       2,358              22(3)        2,380
Debentures .........................................         391(2)          391
Other borrowings ...................................           5              --               5
                                                       ---------       ---------       ---------
Total interest expense .............................       2,363             413           2,776
                                                       ---------       ---------       ---------

Net Interest Income ................................       2,465            (492)          1,973
Provision for loan losses ..........................         (52)             --             (52)
                                                       ---------       ---------       ---------

Net interest income after provisions for loan losses       2,517            (492)          2,025

NONINTEREST INCOME
Other ..............................................         543              --             543
Gains on sale of loans and servicing ...............         330              --             330
                                                       ---------       ---------       ---------
Total noninterest income ...........................         873              --             873

NONINTEREST EXPENSES
Compensation and benefits ..........................       1,337              --           1,337
Amortization of intangibles ........................          --             135(3)          135
Amortization of debt issue costs ...................          --              85(5)           85
Occupancy and equipment ............................         335              --             335
Other ..............................................       1,376              --           1,376
                                                       ---------       ---------       ---------
Total noninterest expenses .........................       3,048             220           3,268
                                                       ---------       ---------       ---------

Income/(loss) before federal income tax expense ....         342            (712)           (370)
Income tax expense/(benefit) .......................         108            (232)(8)        (124)
                                                       ---------       ---------       ---------

Net income/(loss) ..................................         234            (480)           (246)
Preferred stock dividends ..........................         (88)            (88)
                                                       ---------       ---------       ---------
Income available to common stockholders ............   $     146       $    (480)      $    (334)
                                                       =========       =========       =========

Weighted average common shares outstanding .........     599,030              --         299,758

Net income/(loss) per common share .................   $     .24              --       $   (1.11)
</TABLE>
    

                                       26

<PAGE>




               THE BRYAN-COLLEGE STATION FINANCIAL HOLDING COMPANY
                   PRO FORMA CONSOLIDATED STATEMENT OF INCOME
                      (IN THOUSANDS, EXCEPT PER SHARE DATA)


<TABLE>
<CAPTION>
   
                                                                            For the Nine Months Ended
                                                                                   June 30, 1997
                                                                --------------------------------------------------
                                                                                    Pro forma
                                                                                   Adjustments              Con-
                                                                    Bank           Holding               solidated
                                                                Historical         Company               Pro forma
                                                                ---------          ---------             ---------
<S>                                                             <C>                <C>                   <C>      
INTEREST INCOME
Loans ..................................................        $   3,847          $     (62)(3)         $   3,785
Mortgage-backed securities .............................               56                3(3)                   59
Other ..................................................              104                 --                   104
                                                                ---------          ---------             ---------
Total interest income ..................................            4,007                (59)                3,948

INTEREST EXPENSE
Deposits ...............................................            1,825                 17(3)              1,842
Debentures .............................................               --                293(2)                293
Other borrowings .......................................               57                 --                    57
                                                                ---------          ---------             ---------
Total interest expense .................................            1,882                310                 2,192
                                                                ---------          ---------             ---------

Net Interest Income ....................................            2,125               (369)                1,756
Provision for loan losses ..............................                1                 --                     1
                                                                ---------          ---------             ---------

Net interest income after provisions for loan losses ...            2,124               (369)                1,755

NONINTEREST INCOME
Other ..................................................              490                 --                   490
Gains on sale of loans and servicing ...................               99                 --                    99
                                                                ---------          ---------             ---------
Total noninterest income ...............................              589                 --                   589

NONINTEREST EXPENSES
Compensation and benefits ..............................              988                 --                   988
Amortization of intangibles ............................               --                101(3)                101
Amortization of debt issue costs .......................               --                 64(5)                 64
Occupancy and equipment ................................              239                 --                   239
Other ..................................................              775                 --                   775
                                                                ---------          ---------             ---------
Total noninterest expenses .............................            2,002                165                 2,167
                                                                ---------          ---------             ---------

Income/(loss) before federal income tax expense ........              711               (534)                  177
Income tax expense/(benefit) ...........................              242               (174)(8)                68
                                                                ---------          ---------             ---------

Net income/(loss) ......................................              469               (360)                  109
Preferred stock dividends ..............................              (66)               (66)
                                                                ---------          ---------             ---------
Income/(loss) available to common stockholders .........        $     403          $    (360)            $      43
                                                                =========          =========             =========

Weighted average common shares outstanding .............          599,030                 --               299,758

Net income/(loss) per common share .....................        $     .67                 --             $     .14
</TABLE>
    


                                       27

<PAGE>



          NOTES TO THE BRYAN-COLLEGE STATION FINANCIAL HOLDING COMPANY
                   PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS
- -----------------------------------------------------------------------

(1)  Reflects  the  estimated  proceeds  from the  issuance  and sale of 150,000
     shares  of the  Holding  Company  Common  Stock  (par  value  $.01)  in the
     offering.


      Gross proceeds                                       $1,500,000
      Estimated offering expenses                            (186,000)
                                                           ----------
      Net proceeds                                         $1,314,000
                                                           ==========
   
(2)  Reflects the estimated proceeds from the issuance and sale of 3,400, 11.5%,
     five-year  Debentures,  at  $1,000  per unit.  Each  Debenture  includes  a
     detachable  warrant to purchase 9 shares of Holding Company Common Stock at
     $12.50  per  share.  The value of the  Warrants  has been  estimated  to be
     immaterial. Interest cost of $391,000 per year.

(3)  Reflects  goodwill  related to  purchase of 75% of First  Federal's  Common
     Stock for $4,326,000 (179,709 shares at $24.07 per share) as follows:

<TABLE>
<CAPTION>

                                                                                            Annual
                                                         Life            Amortization       Amount
                                                         ----            ------------       ------
<S>                                                   <C>                <C>             <C>        
Purchase price (179,709 shares of First Federal
  Common Stock, representing 75% of outstanding
  common shares at $24.07 per share)                  $4,326,000
First Federal book value related to common
  shares purchased                                     2,885,000
                                                      ----------
Excess purchase price over book value                  1,441,000
                                                      ----------
Less adjustments to reflect fair value
  Securities                                             (18,000)         5 years        $     4,000
  Loans                                                  416,000          5 years            (83,000)
  Certificates of deposit                                 43,000          2 years            (22,000)
  Core deposit intangible                              1,036,000         10 years           (104,000)
  Income tax effect of above
    adjustments at 34% federal rate                     (502,000)
                Total adjustments                        975,000
Goodwill                                              $  466,000         15 years            (31,000)
                                                      ==========
</TABLE>


(4)  Net income and book value per  common  share for First  Federal  historical
     reflects 2.5 exchange rate for Holding  Company  Common  Stock,  or 599,030
     shares.  Tangible book value  excludes  deposit  intangibles  and goodwill.
     Warrants have not been  included in shares  outstanding.  Consolidated  pro
     forma net income and book value per common share  reflects  299,612  common
     shares outstanding.  Book value per common share excludes $873,000 of First
     Federal's  preferred stock. Net income per common share excludes $88,000 of
     dividends on preferred  stock.  Tangible book value  excludes  goodwill and
     deposit intangibles.

(5)  Reflects debt issue costs of $423,000,  to be amortized on a  straight-line
     basis over the five-year term of the Debentures ($85,000 per year).

(6)  Reflects  exchange  of 59,903  common  shares  (25% of  outstanding  common
     shares) of First  Federal for 149,758  common  shares (par value  $0.01) of
     Holding  Company at historical  book value (59,903 shares at $16.05/share =
     $961,000).

(7)  Elimination of intercompany accounts.

(8)  Reflects tax rate of 34%.

(9)  Reflects outside ownership of First Federal's preferred stock.

(10) The proposed  transaction  has been  reflected  in the pro forma  financial
     statements as a leveraged  buy-out (LBO) in accordance with Issue No. 88016
     of the Emerging  Task Force (EITF  88-16).  EITF 88-16 permits a partial or
     complete  change  in  accounting  basis  only if there has been a change in
     control  of voting  interest,  i.e.,  the  establishment  of a new group of
     controlling stockholders.  EITF 88-16 further requires the carryover of the
     accounting  basis for those  stockholders  who exchange their First Federal
     stock for Company stock.
    
                                       28

<PAGE>

   
     Accordingly,  these pro forma financial  statements  reflect a carryover of
     accounting basis for the assumed 25% of First Federal stockholders who will
     exchange  their shares for Company shares and a new basis of accounting for
     the remaining purchasers of Company Stock.
    



<PAGE>



                                    DILUTION


          Upon  the  successful  completion  of this  Offering  there  will be a
minimum of approximately  300,000 and a maximum of approximately  350,000 shares
of outstanding Holding Company Common Stock.

   
          As of June 30, 1997,  the net tangible book value  available to common
stockholders of First Federal  amounted to $3.8 million or  approximately  $6.42
per share,  adjusted for the Exchange Ratio. After giving effect to the issuance
and sale of 150,000  shares  minimum and 200,000 shares maximum number of Shares
of Holding  Company Common Stock offered hereby and the receipt of the estimated
net proceeds thereof, and assuming no exercise of options currently outstanding,
the net tangible book value of the Holding Company will amount to  approximately
$1.1  million  and $1.6  million or  approximately  $3.75 and $4.65 per share of
Holding  Company Common Stock at the minimum and maximum number of shares of the
Holding Company Common Stock offered,  respectively. As a result, the purchasers
of the Holding  Company  Common  Stock  offered  hereby will incur an  immediate
dilution ranging from approximately  $6.25 to $5.35 per share of Holding Company
Common Stock,  representing the difference  between their purchase at $10.00 per
share and the net tangible book value per share of Holding  Company Common Stock
after the Offering. This dilution results from the cash payment to First Federal
shareholders  in exchange for their First Federal Common Stock in the Merger and
the expenses in connection with the Offering and the Merger.  It should be noted
that the  calculations  above were made without  giving  effect to the intrinsic
value, if any, of First Federal's deposit base and over 30-year franchise.
    

          The following table  illustrates the dilution of the investment to the
investors.

<TABLE>
<CAPTION>

                                                                                      150,000            200,000
                                                                                       Shares             Shares
                                                                                      (Minimum           (Maximum
                                                                                     Number of          Number of
                                                                                      Shares)            Shares)
                                                                                     ---------          ---------

<S>                                                                                     <C>                <C>   
Offering price per share of Holding Company Common Stock........................        $10.00             $10.00
Net tangible book value per share of Holding Company Common Stock
  before offering (1)...........................................................          6.42               6.42
Pro   forma net tangible book value per share of Holding Company Common
  Stock after offering (1)......................................................          3.75               4.65
Increase per share of Holding Company Common Stock attributable to
  payments for shares offered hereby............................................         10.00              10.00
Dilution to investors ..........................................................          6.25               5.35
</TABLE>

- ----------
(1)  Net  tangible  book  value per share of  Holding  Company  Common  Stock is
     determined by dividing the number of shares of Holding Company Common Stock
     outstanding  into  the net  tangible  book  value  of the  Holding  Company
     (tangible  assets less  liabilities).  Reflects the  Exchange  Ratio of 2.5
     shares of  Holding  Company  Common  Stock  for one share of First  Federal
     Common Stock .

(2)  The pro forma net tangible book value of the Holding  Company  excludes the
     pro forma core deposit intangible, net of tax, and goodwill.



                                       29

<PAGE>



                                 CAPITALIZATION

   
          The  following  table  sets  forth  the  consolidated  capitalization,
including savings deposits,  of First Federal at June 30, 1997 and the pro forma
capitalization  of the Holding  Company as of that date,  after giving effect to
the completion of the Offering and based on other  assumptions  set forth in the
table, in "Pro Forma Data" and in "Use of Proceeds."

<TABLE>
<CAPTION>
                                                                   Pro Forma Holding Company
                                                                  Consolidated Capitalization
                                                                --------------------------------
                                                                         June 30, 1997
                                                                         (In Thousands)
                                                                --------------------------------
                                                                  Historical           Pro Forma
<S>                                                                  <C>                 <C>    
Deposits..................................................         $  57,638           $  57,638
Other Borrowings..........................................             2,100               2,100
Debentures due............................................                --               3,400
                                                                   ---------           ---------
  Total Senior Indebtedness, General Obligations
    and Debentures........................................           $59,738           $  63,138
                                                                   =========           =========
Stockholders' equity:
Preferred Stock, $.01 par value per shares to be
outstanding as shown......................................         $       1           $      --
Holding Company Common Stock, par value $.01 per share:
Authorized - shares; to be outstanding as shown...........                 2                   2
Additional paid-in capital................................             2,743               2,273
Retained earnings.........................................             1,973                 ---
                                                                   ---------           ---------
Total stockholders' equity................................         $   4,719           $   2,275
                                                                   =========           =========
</TABLE>


          This capitalization  table assumes the sale of only the minimum amount
of Units.  Should  the  maximum  amount  of Units be sold in the Unit  Offering,
senior indebtedness would increase to $63,438,000.
    
                                       30

<PAGE>




                 DISCLOSURE REGARDING FORWARD-LOOKING STATEMENTS


          All statements  other than statements of historical  facts included in
this Prospectus,  including  without  limitation,  statements under  "Prospectus
Summary,"  "Risk  Factors,"  "Management's  Discussion and Analysis of Financial
Condition and Results of Operations"  regarding the Holding  Company's and First
Federal's  financial  position,  business  strategy and plans and  objectives of
management of the Holding Company and First Federal for future  operations,  are
forward-looking   statements.   When   used  in  this   Prospectus,   the  words
"anticipate,"  "believe," "estimate," "expect" and "intend" and words or phrases
of similar  import,  as they relate to the Holding  Company or First  Federal or
Holding Company management, are intended to identify forward-looking statements.
Although the Holding Company  believes that the  expectations  reflected in such
forward-looking  statements are  reasonable,  it can give no absolute  assurance
that such expectations  will prove to have been correct.  Important factors that
could cause  actual  results to differ  materially  from the  Holding  Company's
expectations  ("cautionary  statements")  are disclosed under "Risk Factors" and
elsewhere in this Prospectus, including, without limitation, in conjunction with
the forward-looking statements included in this Prospectus.  Based upon changing
conditions,  should any one or more of these risks or uncertainties materialize,
or should any underlying  assumptions  prove incorrect,  actual results may vary
materially from those  described  herein as  anticipated,  believed,  estimated,
expected  or  intended.  The  Holding  Company  does not intend to update  these
forward-looking  statements.  All  subsequent  written and oral  forward-looking
statements  attributable to the Holding Company, First Federal or persons acting
on their  behalf are  expressly  qualified in their  entirety by the  applicable
cautionary statements.


                                 USE OF PROCEEDS


          Net proceeds from the sale of the Holding Company Common Stock and the
Units in the Offering are currently  estimated at $___ million and $___ million,
at the minimum and maximum  number of  securities  offered,  respectively.  This
amount is arrived at by subtracting the $_______ and $_______ estimated fees and
expenses of the Offering, including commissions, from $_________ and $_________,
which are the gross  proceeds from the sale of the minimum and maximum number of
securities offered,  respectively. In calculating expenses, it is assumed that a
minimum of 150,000  shares of Holding  Company  Common  Stock will be sold at no
commission and 3,400 Units will be sold at a 7.0%  commission.  Actual  expenses
may be more or less than those estimated.

   
          The net  proceeds  will be used to purchase all of the shares of First
Federal  Common  Stock  exchanged  for cash  pursuant  to the  Merger  Agreement
(approximately  $2.9 million to $4.6 million),  repay First Federal for expenses
paid by First Federal in connection with the Merger and Offering  (approximately
$________),  and the balance,  if any, will become part of the Holding Company's
general funds for use in its business. On an interim basis, the proceeds will be
invested by the Holding Company primarily in short-term  marketable  securities.
The  Holding  Company  reserves  the  right to use the  proceeds  in any  manner
authorized by law.
    




                                       31

<PAGE>



                               MARKET INFORMATION
   
          The Holding  Company has never issued  capital  stock .  Consequently,
there is no existing  market for the Holding  Company Common Stock at this time.
Therefore,  no assurance  can be given that an  established  and liquid  trading
market for the Holding Company Common Stock will develop. Following the Offering
the Holding Company Common Stock will be traded in the over-the-counter  market.
Although it has no obligation to do so, Hoefer & Arnett intends to make a market
for the  Holding  Company  Common  Stock.  Depending  upon the volume of trading
activity in the common stock and subject to compliance  with the applicable laws
and other regulatory requirements, Hoefer & Arnett will use its bests efforts to
encourage  and assist  market  makers to establish and maintain a market for the
Holding  Company  Common Stock,  although there can be no assurance that it will
succeed in doing so.

          Prior  to this  offering,  there  have  been  no  Units,  Warrants  or
Debentures  outstanding.  There is no public  market for the Units,  Warrants or
Debentures and it is unknown whether an active and liquid trading market for the
Units,  Warrants or Debentures will develop.  The Holding Company has no present
intention to have the Units,  Warrants or Debentures authorized for quotation on
Nasdaq or any other  interdealer  quotation  system or listed on any  securities
exchange.  Although  there is no obligation to do so, the Agent has informed the
Holding  Company that it intends to make a market for the Holding Company Common
Stock if the volume of trading and other  market-making  considerations  justify
such an undertaking.  If an active trading market does develop,  there can be no
assurance that such a trading market will continue.


                                 DIVIDEND POLICY


          In the near term, 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 no cash  dividends on First Federal  Common Stock
previously sold in 1992. Accordingly,  any investor who anticipates the need for
current cash dividends from an investment in Holding Company Common Stock 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.
    
          Delaware law generally  limits  dividends of the Holding Company to an
amount  equal to the excess of its net assets (the amount by which total  assets
exceed  total  liabilities)  over its  paid-in  capital  or, if there is no such
excess,  to its net profits for the current  and  immediately  preceding  fiscal
year.




                                       32

<PAGE>



                    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.  See "Recent Financial Data; Management's
Discussion  of Recent  Results" for a discussion  of First  Federal's  financial
condition as of June 30, 1997.
    

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  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 First Federal 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

                                       33

<PAGE>



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 First  Federal'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 4.61% 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.

          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,  First Federal has developed  several  strategies to manage its
interest  rate  risk.   Primarily,   First  Federal  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,  First Federal 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

                                       34

<PAGE>



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 First Federal.

          It has been,  and  continues to be, an  objective  of First  Federal's
Board of Directors and management to manage interest rate risk.  First Federal'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."
   
          Presented  below,  as of  March  31,  1997,  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.


                                                          Acceptable Limits
     Change in                                          Established by Board of
   Interest Rate    Estimated      At   March 31, 1997     Directors
                                   -------------------     ---------
                      NPV
  (Basis Points)                   $ Change   % Change     % Change
  --------------                   --------   --------     --------
                 (Dollars in Thousands)

        +400         $6,356        $ (880)        (12)%       (75)%
        +300          6,670          (566)         (8)        (50)
        +200          6,941          (295)         (4)        (30)
        +100          7,144           (92)         (1)        (15)
         ---          7,236           ---         ---         ---
        -100          7,156           (80)         (1)        (15)
        -200          6,987          (249)         (3)        (30)
        -300          6,961          (275)         (4)        (50)
        -400          7,086          (150)         (2)        (75)

          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,
First  Federal  would  experience  a 2%  decrease  in  NPV in a  declining  rate
environment  and a 8.0% decrease in a rising rate  environment.  As of March 31,
1997, an increase in interest rates of 200 basis points would have resulted in a
4% decrease in the present value of First  Federal's  assets,  while a change in
the interest  rates of negative  200 basis  points  would have  resulted in a 3%
decrease in the present value of First Federal's assets.
    
                                       35

<PAGE>

          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.

                                       36

<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)
<S>                                      <C>         <C>          <C>      <C>         <C>       <C>    <C>         <C>        <C>  
Interest-earning
 assets:
  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>



                                       37

<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)
<S>                                    <C>        <C>        <C>    <C>            <C>         <C>       <C>        <C>        <C>  
Interest-bearing liabilities:
 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 ..................   54,638                       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.

                                       38

<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
                                                                         ----        ----         ----
<S>                                                                      <C>         <C>          <C>  
Weighted average yield on:
 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
                                                                                   ----         ----        ----
<S>                                                                                <C>          <C>         <C>  
Weighted average yield on:
 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>


                                       39

<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>


                                       40

<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,  First  Federal  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 First Federal's loan portfolio,  offset in part by an
18 basis point increase in First  Federal'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.

         First Federal 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 First
Federal's  loan  loss  exposure.  The  provision  for  loan  losses  is based on
management's  periodic review of First Federal'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 First Federal's
allowance for estimated losses on loans. Such agencies may require First Federal
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. In 

                                       41

<PAGE>


addition,  First  Federal  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,  First
Federal  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 First Federal'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  First  Federal  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
First Federal's loan portfolio, offset in part by an increase in First Federal'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, First
Federal  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 First Federal 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

                                       42

<PAGE>


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.

         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 First  Federal,  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 First Federal.

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,  First
Federal 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


                                       43

<PAGE>


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.

         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)
<S>                                                            <C>              <C>    
Operating Activities:
 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 First Federal. Prior to the conversion, First
Federal  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.  First  Federal'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.


                                       44

<PAGE>

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 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 First Federal.

         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 First Federal.

         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 First Federal 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 First Federal.

         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
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 First Federal.

   
         In March  1997,  the FASB  issued  statement  of  Financial  Accounting
Standard  No. 128 ("SFAS No.  128")  "Earnings  Per Share."  Under SFAS No. 128,
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 First
Federal 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.
    


                                       45

<PAGE>

   
         In June  1997,  the  FASB  issued  Statement  of  Financial  Accounting
Standards  No. 130 ("SFAS  No.  130")  "Reporting  Comprehensive  Income".  This
statement  establishes  standards  for  reporting  and display of  comprehensive
income and its components (revenues,  expenses,  gains and losses) in a full set
of general-purpose financial statements.  This Statement requires that all items
that are required to be recognized under  accounting  standards as components of
comprehensive income be reported in a financial statement that is displayed with
the same prominence as other financial statements.  Income tax effects must also
be shown.  This statement is effective for fiscal years beginning after December
15, 1997. The adoption of SFAS No. 130 is not expected to have a material impact
on the results of operations or financial condition of First Federal.

         In June  1997,  the  FASB  issued  Statement  of  Financial  Accounting
Standards No. 131 ("SFAS No. 131")  "Disclosures about Segments of an Enterprise
and Related  Information".  SFAS No. 131 establishes  standards for the way that
public business  enterprises  report  information  about  operating  segments in
annual financial  statements and requires that those enterprises report selected
information  about  operating  segments in interim  financial  reports issued to
shareholders.  It also  establishes  standards  for  related  disclosures  about
products and services,  geographic areas, and major customers. This statement is
effective for financial  statements  for periods  beginning  after  December 15,
1997. The adoption of SFAS No. 131 is not expected to have a material  impact on
the results of operations or financial condition of First Federal.

                                    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.

           First Federal, is a federally chartered community-owned,  independent
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 lesser  extent  other  communities  in the general  area between
Houston,  Austin and Dallas,  Texas.  First  Federal also  originates  consumer,
construction,  SBA partially  guaranteed loans, small commercial real estate and
small to medium  commercial  business loans. New senior management was installed
in early 1991 to  recapitalize  and convert First Federal from a mutual  savings
institution to a federal stock institution, which was completed in April, 1993.

         Beginning in fiscal 1994,  senior management of First Federal began its
transition to full-service  retail banking in order to compete more  effectively
and to increase the overall profitabibility of First Federal. In addition to its
core  single-family  lending  business,  since  fiscal  1994 First  Federal  has
increased its focus on the following products:

         o        Commercial real estate lending
         o        Commercial business lending
         o        Small  Business  Administration  loans  (partially  government
                  guaranteed)
         o        Home improvement loans
         o        Indirect automobile financing through dealers
         o        Credit-default  insured "second chance" auto finance program


                  First  Federal  funds these  lending  products  using a retail
deposit base gathered in its home market of Bryan-College  Station as well as in
the  surrounding  counties of Burleson,  Grimes,  Leon,  Madison,  Robertson and
    

                                       46

<PAGE>

   
Washington. First Federal currently operates two full service offices located in
Bryan (headquarters  office) and adjacent College Station.  In addition,  a site
has been  acquired for another full  service  branch in the northern  portion of
Bryan.  In order to expand its  lending  base  First  Federal  has  opened  loan
production  offices in Waco and Huntsville,  Texas and has redefined its general
lending area to include the triangle between Dallas, Houston and Austin.
    
MARKET AREA

         First  Federal  conducts  operations  through  its  offices  located in
Bryan-College Station, Texas. Bryan-College Station is located in Brazos County,
Texas and is centrally located between Waco, Houston,  and Austin,  Texas. It is
the home of Texas A&M  University,  which has an enrollment of 43,0000  students
and is the third  largest  University  in the nation.  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.  According  to a 1996 article in the Wall Street  Journal,  Bryan-College
Station is listed as one of the top metropolitan  areas,  expecting the greatest
population  increase in the United States.  Brazos County, home of Bryan-College
Station  and  Texas  A&M  University,   was  ranked  recently  by  the  American
Demographics  as third  among  "The 10  Hottest  Counties,"  in terms of "market
potential."  Data  from  the  U.S.  Census  estimates  that  the   Bryan-College
metropolitan  area  should  have a 20 percent  growth rate from 1990 to the year
2000.   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.  Which a  substantial
portion of the loans  originated for portfolio by First Federal are conventional
mortgage  loans  (i.e.,  not  guaranteed  or insured by  agencies of the federal
government)  which are secured by  residential  properties , 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 First  Federal  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.  As a result, the loan may be deemed to have higher risk
than secondary market conforming conventional mortgage loans. Loans which do not
comply with FNMA or FHLMC underwriting  requirements are held in First Federal's
loan portfolio.

         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


                                       47

<PAGE>

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.



                                       48

<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)
<S>                                            <C>         <C>       <C>        <C>       <C>       <C>
Real Estate Loans
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        .47        317       .63        313      .69
                                               -------     ------    -------    ------    -------   ------
Net loans .................................    $49,579      95.48%   $48,605     95.91%   $43,127    95.01%
                                               =======     ======    =======    ======    =======   ======
</TABLE>
    


                                       49

<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:
<S>                                                   <C>         <C>         <C>           <C>         <C>         <C>   
Real estate:
   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       0.47           317        0.63          313       0.69
                                                      -------     ------      --------      ------      -------     ------
     Net loans..................................      $49,579      95.48%      $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.

                                       50

<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)
<S>                                                        <C>        <C>          <C>       
Loans Funded:
   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.

                                       51

<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   
                      --------------------   ------------------   -------------------
                                  Weighted             Weighted              Weighted
                                  Average              Average               Average
                       Amount       Rate     Amount      Rate      Amount      Rate
                      --------    -------    -------   -------    -------    -------
                                                          (Dollars in Thousands)
  Due During
 Years Ended
September 30,

<S>                      <C>       <C>       <C>       <C>        <C>           <C>   
1997(1)..............    $ 7,565   8.42$     $  507     9.13%     $4,365        9.18% 
1998 and 1999........     12,717   9.26       1,168     9.36         ---          --  
2000 and 2001........        893   9.40         925     9.55         ---          --  
2002 to 2006.........      1,073   8.89          86    11.25         ---          --  
2006 to 2016.........      1,988   8.99         643     9.81         ---          --  
2017 and following...      6,660   8.98         846     8.75         ---          --  
                         -------             ------               ------          --  
                         $30,896   8.97%     $4,175     9.36%     $4,365        9.18% 
                         =======   ====      ======    =====      ======        ====  
</TABLE>



<TABLE>
<CAPTION>

                           Consumer            Business               Total
                      -----------------   ------------------   -------------------
                               Weighted             Weighted              Weighted
                                Average             Average                Average
                      Amount     Rate     Amount      Rate      Amount      Rate
                      ------   --------   ------    --------   --------   --------

  Due During
 Years Ended
September 30,

<S>                   <C>        <C>      <C>        <C>       <C>         <C>
1997(1).............. $ 1,585     8.60%   $  280      9.72%    $14,302      8.72%
1998 and 1999........   3,818    11.00       ---        --      17,703      9.64
2000 and 2001........   6,397    13.28        79      9.96       8,294     12.41
2002 to 2006.........      71    11.80        86     10.81       1,316      9.33
2006 to 2016.........      21     8.00       150     11.00       2,802      9.28
2017 and following...      --       --        --        --       7,506      8.95
                      -------              -----               -------           
                      $11,892    11.91%    $ 595     10.23%    $51,923      9.70%
                      =======    =====     =====     =====     =======     ===== 
                                                                                 
</TABLE>


- ------------- 
(1)      Includes  demand loans,  loans having no stated  maturity and overdraft
         loans.

                                       52

<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. First Federal 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,  First  Federal 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. First Federal 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,  First Federal has  experienced  an average of
only $22,300 in actual annual net charge-offs  (excluding a $401,000 recovery in
a lawsuit  filed by First Federal and received  during the year ended  September
30, 1994), 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   First   Federal'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 First Federal's  asset/liability policy,  approximately
91.9% of First Federal's  mortgage-backed  securities carry adjustable  interest
rates.


                                       53

<PAGE>



         The  following  table  sets  forth  the book  value of First  Federal'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 First
Federal'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
Mortgage Corporation.......        $  --       $  --      $  --      $  --      $   5       $231      $636        $  872

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

     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.

   
           Statement of Financial  Accounting  Standards No. 115 (SFAS No. 115),
"Accounting  for Certain  Investments  in Debt and Equity  Securities"  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.  As of September 30, 1996, First Federal held $1.3 million and $1.0
million,  respectively,  of principal amount of  mortgage-backed  securities and
other securities which First Federal has classified as  held-to-maturity.  As of
such date, these securities had a market value of $1.3 million and $1.0 million,
respectively.
    

                                       54

<PAGE>



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 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.
First Federal 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 First Federal ("Dealer Agreement"). In fiscal 1996, First Federal
expanded  this lending by  initiating  a 100% credit  default  insured  indirect
automobile loan origination program for sub-prime borrowers involving dealers in
First  Federal's  primary  market  area  ("Second  Chance  Auto  Loans").  First
Federal'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
First Federal'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  First  Federal'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 First Federal'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 First Federal
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


                                       55

<PAGE>


First Federal 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.  First Federal will generally use the "NADA Official
Used Car Guide" to obtain a value to assign to a used  vehicle for  underwriting
purposes.

         All  automobile  dealers  enter  into a "Dealer  Agreement"  with First
Federal.   First  Federal  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 First Federal. The reserve account is used
by First Federal 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
First Federal 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 First Federal'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 First  Federal  that they  intend to live in the  properties  upon
completion of construction.


                                       56

<PAGE>


         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 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 First  Federal's
principal  market  area.  First  Federal  requires  that any such  appraisal  be
performed by independent,  professionally  designated and qualified  appraisers.
Senior  management of First Federal 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


                                       57

<PAGE>


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  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 project 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.



                                       58

<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)
<S>                                        <C>            <C>        <C>          <C>   
Residential Real Estate:
  Number of loans.....................         29            4            1           34
  Amount..............................     $1,918         $197       $   18       $2,133
  Percent of total   residential real
    estate loans(1)...................       6.21%        0.64%        0.05%        6.90%

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

Consumer:
  Number of loans.....................         54            9            4           67
  Amount..............................       $605        $ 103       $  130       $  838
  Percent of total consumer loans.....       5.09%        0.87%        1.09%        7.05%

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>

- ----------
(1)      Including loans held for sale.
    
                                       59

<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.



                                                           September 30,
                                                 -------------------------------
                                                  1996         1995         1994
                                                 -----       ------       ------
                                                 (Dollars in Thousands)
Non-accruing loans:
  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%
                                                 =====        =====       ======

         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.


                                       60

<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. 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.




                                       61

<PAGE>



         The following table sets forth an analysis of First Federal's allowance
for loan losses.

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

Balance at beginning of period....................    $ 317    $ 313      $ 339
Charge-offs (consumer loans)......................      (23)     (27)       (39)
Recoveries (consumer loans).......................        5        4        414

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

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

         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      80.33%            $ 191        81.82%
Other.........   127       24.05           94      19.67               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,  First Federal 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.


                                       62

<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>

SOURCES OF FUNDS

         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,  First Federal 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.  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

                                       63

<PAGE>



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%
                                          ========       =======      =======



                                       64

<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>   
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%
                                           =======     =====     =======     =====       =======   ===== 
At September 30, scheduled maturities of certificates of deposit are as                  
follows.
</TABLE>



                                                       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
                               =======      =======      ======      =======




                                       65

<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



                                       66

<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 First Federal to
attract  and retain  deposits  depends on its  ability to provide an  investment
opportunity that satisfies the

                                       67

<PAGE>


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,  First  Federal had a total of 50  employees,
including 12 part-time employees.  First Federal'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.

         First Federal  maintains a database of depositor and borrower  customer
information.  The net book value of the data  processing and computer  equipment
and software utilized by First Federal 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.




                                       68

<PAGE>



                                   REGULATION


GENERAL

         First Federal is a federally chartered thrift institution, the deposits
of which are  federally  insured  and backed by the full faith and credit of the
United States Government. Accordingly, First Federal is subject to broad federal
regulation  and oversight  extending to all its  operations.  First Federal is a
member of the FHLB of Dallas and is subject to certain limited regulation by the
Board of Governors of the Federal Reserve System ("Federal  Reserve Board").  As
the thrift  institution  holding  company of First Federal,  the Holding Company
also will be subjected to federal  regulation and oversight.  The purpose of the
regulation  of the Holding  Company and other  holding  companies  is to protect
subsidiary  thrift  institutions.  First  Federal  is a  member  of the  Savings
Association  Insurance  Fund  ("SAIF")  and the  deposits  of First  Federal are
insured  by  the  FDIC.  As a  result,  the  FDIC  has  certain  regulatory  and
examination authority over First Federal.

         Certain of these regulatory requirements and restrictions are discussed
below or elsewhere in this document.

PROPOSED FEDERAL LEGISLATION

   
         The  United  States  Congress  is  considering  legislation  that would
require all federal thrift institutions,  such as the Bank, to either convert to
a national bank or a state chartered  financial  institution by a specified date
to be determined. In addition, under the proposed legislation, the Company would
not be  regulated  as a thrift  holding  company,  but rather as a bank  holding
company or a financial  services holding company,  a new type of holding company
created by the proposed  legislation.  Certain aspects of the legislation remain
to be resolved and  therefore no assurance can be given as to whether or in what
form the  legislation  will be enacted or its  effect on the  Company.  However,
there can be no assurance that such legislation or any similar  legislation,  if
enacted, would not have a material adverse effect on the Company.
    

FEDERAL REGULATION OF THRIFT INSTITUTIONS

         The  OTS  has  extensive   authority  over  the  operations  of  thrift
institutions.  As part of this  authority,  First  Federal is  required  to file
periodic reports with the OTS and is subject to periodic  examination by the OTS
and the FDIC.  The last regular OTS  examination of First Federal was as of June
17,  1996.  Under  agency  scheduling  guidelines,  it is  likely  that  another
examination  will be  initiated  within 18 months of the last  exam.  When these
examinations  are  conducted by the OTS and the FDIC,  the examiners may require
First Federal to provide for higher general or specific loan loss reserves.  All
thrift  institutions  are subject to a  semi-annual  assessment,  based upon the
thrift  institution's  total assets,  to fund the  operations of the OTS.  First
Federal's OTS  assessment  for the expense of  examinations  for the fiscal year
ended September 30, 1996, was $20,876.

         The OTS also  has  extensive  enforcement  authority  over  all  thrift
institutions  and their  holding  companies,  including  First  Federal  and the
Holding Company.  This enforcement  authority includes,  among other things, the
ability to assess civil money penalties,  to issue  cease-and-desist  or removal
orders and to initiate injunctive actions. In general, these enforcement actions
may be initiated for  violations of laws and  regulations  and unsafe or unsound
practices.  Other  actions or  inactions  may provide the basis for  enforcement
action,  including  misleading or untimely  reports  filed with the OTS.  Except
under certain  circumstances,  public disclosure of final enforcement actions by
the OTS is required.

         In addition,  the investment,  lending and branching authority of First
Federal is prescribed by federal laws and it is prohibited  from engaging in any
activities not permitted by such laws. For instance,  no thrift  institution may
invest in  non-investment  grade  corporate debt  securities.  In addition,  the
permissible  level of  investment  by


                                       69

<PAGE>


federal  associations in loans secured by non-residential  real property may not
exceed 400% of total  capital,  except with approval of the OTS.  Federal thrift
institutions are also generally  authorized to branch nationwide.  First Federal
is in compliance with the noted restrictions.

         First    Federal's    general    permissible    lending    limit    for
loans-to-one-borrower  is equal to the greater of $500,000 or 15% of  unimpaired
capital  and  surplus  (except  for  loans  fully  secured  by  certain  readily
marketable  collateral,  in  which  case  this  limit  is  increased  to  25% of
unimpaired  capital and surplus).  At September 30, 1996,  First Federal's legal
lending  limit  under  this  restriction  was  $647,000.  First  Federal  is  in
compliance with the loans-to-one-borrower limitation.

         The OTS, as well as the other  federal  banking  agencies,  has adopted
guidelines  establishing  safety and soundness standards on such matters as loan
underwriting and  documentation,  internal controls and audit systems,  interest
rate risk exposure and compensation and other employee benefits. Any institution
which fails to comply with these  standards  must submit a  compliance  plan.  A
failure to submit a plan or to comply  with an  approved  plan will  subject the
institution to further enforcement  action.  First Federal has adopted these OTS
guidelines.

INSURANCE OF ACCOUNTS AND REGULATION BY THE FDIC

         First  Federal is a member of the SAIF,  which is  administered  by the
FDIC.  Deposits  are  insured  up to  applicable  limits  by the  FDIC  and such
insurance  is  backed  by  the  full  faith  and  credit  of the  United  States
Government.  As insurer,  the FDIC  imposes  deposit  insurance  premiums and is
authorized to conduct  examinations of and to require  reporting by FDIC-insured
institutions. It also may prohibit any FDIC-insured institution from engaging in
any activity the FDIC  determines  by regulation or order to pose a serious risk
to the FDIC.  The FDIC also has the  authority to initiate  enforcement  actions
against  thrift  institutions,  after giving the OTS an opportunity to take such
action,  and may  terminate  the deposit  insurance  if it  determines  that the
institution  has  engaged in unsafe or unsound  practices  or is in an unsafe or
unsound condition.

         The FDIC's deposit insurance premiums are assessed through a risk-based
system under which all insured  depository  institutions  are placed into one of
nine  categories  and  assessed  insurance  premiums  based upon their  level of
capital and supervisory evaluation. Under the system, institutions classified as
well  capitalized  (i.e., a core capital ratio of at least 5%, a ratio of Tier 1
or core capital to  risk-weighted  assets  ("Tier 1  risk-based  capital") of at
least 6% and a risk-based  capital ratio of at least 8%) and considered  healthy
pay the  lowest  premium  while  institutions  that  are  less  than  adequately
capitalized (i.e., core or Tier 1 risk-based capital ratios of less than 4% or a
risk-based  capital  ratio  of less  than  8%)  and  considered  of  substantial
supervisory concern pay the highest premium.  Risk classification of all insured
institutions will be made by the FDIC for each semi-annual assessment period.

         First Federal was a "well-capitalized"  institution as of September 30,
1996.

         The FDIC is authorized to increase  assessment  rates,  on a semiannual
basis, if it determines that the reserve ratio of the SAIF will be less than the
designated  reserve  ratio of 1.25% of SAIF insured  deposits.  In setting these
increased  assessments,  the FDIC must seek to restore the reserve ratio to that
designated  reserve  level,  or such higher  reserve ratio as established by the
FDIC.  The FDIC may also impose  special  assessments  on SAIF  members to repay
amounts  borrowed from the United States Treasury or for any other reason deemed
necessary by the FDIC.

           For the first six months of 1995,  the  assessment  schedule  for BIF
members and SAIF members  ranged from .23% to .31% of  deposits.  As is the case
with the SAIF, the FDIC is authorized to adjust the insurance  premium rates for
banks that are insured by the BIF of the FDIC in order to  maintain  the reserve
ratio of the BIF at  1.25%  of BIF  insured  deposits.  As a  result  of the BIF
reaching its statutory  reserve ratio the FDIC revised the premium  schedule for
BIF insured  institutions  to provide a range of .04% to .31% of  deposits.  The
revisions

                                       70

<PAGE>



became  effective in the third quarter of 1995. In addition,  the BIF rates were
further revised,  effective  January 1996, to provide a range of 0% to .27%. The
SAIF rates,  however,  were not  adjusted.  At the time the FDIC revised the BIF
premium schedule, it noted that, absent legislative action (as discussed below),
the SAIF would not attain its designated reserve ratio until the year 2002. As a
result,  SAIF insured  members would continue to be generally  subject to higher
deposit insurance premiums than BIF insured institutions until, all things being
equal, the SAIF attained its required reserve ratio.

         In order to eliminate this disparity and any  competitive  disadvantage
between  BIF and SAIF  member  institutions  with  respect to deposit  insurance
premiums,  legislation to  recapitalize  the SAIF was enacted in September 1996.
The  legislation  required a one-time  assessment  to be imposed on all deposits
assessed at the SAIF rates, as of March 31, 1995, in order to  recapitalize  the
SAIF. It also provided for the merger of the BIF and the SAIF on January 1, 1999
if  no  thrift   institutions  then  exist.  The  special  assessment  rate  was
established  at .657% of deposits by the FDIC and the  resulting  assessment  of
$333,000  ($220,000 net of tax effect)  accrued by First Federal as of September
30, 1996 and paid by First Federal in November,  1996.  This special  assessment
significantly   increased  noninterest  expense  and  adversely  affected  First
Federal's  results of  operations  for the year ended  September  30, 1996. As a
result of the special assessment, as of January 1, 1997, First Federal's deposit
insurance   premiums   were  reduced  to  .065%  based  upon  its  current  risk
classification  and the new assessment  schedule for SAIF insured  institutions.
These premiums are subject to change in future periods.

         Prior  to the  enactment  of the  legislation,  a  portion  of the SAIF
assessment  imposed on thrift  institutions was used to repay obligations issued
by a federally chartered corporation to provide financing ("FICO") for resolving
the thrift  crisis in the 1980s.  Although the FDIC has  proposed  that the SAIF
assessment be equalized with the BIF assessment  schedule,  effective October 1,
1996, SAIF-insured institutions will continue to be subject to a FICO assessment
as a result of this continuing  obligation.  Although the  legislation  also now
requires  assessments  to be made on  BIF-assessable  deposits for this purpose,
effective  January 1, 1997,  that  assessment will be limited to 20% of the rate
imposed on SAIF  assessable  deposits  until the earlier of December 31, 1999 or
when no thrift institution continues to exist, thereby imposing a greater burden
on  SAIF  member  institutions  such  as  First  Federal.  Thereafter,  however,
assessments  on  BIF-member  institutions  will  be made on the  same  basis  as
SAIF-member  institutions.  The rates  established by the FDIC to implement this
requirement for all FDIC-insured  institutions is 6.5 basis points assessment on
SAIF  deposits  and  1.3  basis  points  on  BIF  deposits   until  BIF  insured
institutions participate fully in the assessment. At such time the assessment is
anticipated to be about 2.4 basis points for all FDIC-insured institutions.  The
rates  may be  revised  in future  periods  due to  changes  in the BIF and SAIF
assessment base.

REGULATORY CAPITAL REQUIREMENTS

         Federally  insured  thrift  institutions,  such as First  Federal,  are
required  to  maintain  a  minimum  level  of  regulatory  capital.  The OTS has
established  capital  standards,  including a tangible  capital  requirement,  a
leverage  ratio  (or  core  capital)   requirement  and  a  risk-based   capital
requirement  applicable to such thrift institutions.  These capital requirements
must be  generally  as  stringent as the  comparable  capital  requirements  for
national  banks.  The OTS is also  authorized to impose capital  requirements in
excess of these standards on individual associations on a case-by-case basis.

         The capital  regulations  require  tangible capital of at least 1.5% of
adjusted total assets (as defined by  regulation).  Tangible  capital  generally
includes  common   stockholders'   equity  and  retained  income,   and  certain
noncumulative  perpetual  preferred stock and related income.  In addition,  all
intangible  assets,  other than a limited amount of purchased mortgage servicing
rights,  must be deducted from tangible capital for calculating  compliance with
the requirement.

         The OTS regulations establish special  capitalization  requirements for
thrift  institutions that own subsidiaries.  In determining  compliance with the
capital requirements,  all subsidiaries engaged solely in activities


                                       71

<PAGE>


permissible for national banks or engaged in certain other activities  solely as
agent for its customers are "includable"  subsidiaries that are consolidated for
capital  purposes in proportion  to the  association's  level of ownership.  For
excludable subsidiaries the debt and equity investments in such subsidiaries are
deducted  from  assets and  capital.  First  Federal was not subject to any such
deduction at September 30, 1996.

         At September  30,  1996,  First  Federal had  tangible  capital of $4.3
million,  or 7.5% of adjusted total assets,  which is approximately $3.4 million
above the minimum requirement of 1.5% of adjusted total assets in effect on that
date.

         The capital standards also require core capital equal to at least 3% of
adjusted total assets.  Core capital generally consists of tangible capital plus
certain intangible  assets,  including a limited amount of purchased credit card
relationships.  As a result of the prompt corrective action provisions discussed
below,  however,  a thrift  institution must maintain a core capital ratio of at
least  4%  to  be  considered  adequately  capitalized  unless  its  supervisory
condition  is such to allow it to maintain a 3% ratio.  At  September  30, 1996,
First Federal had no intangibles which were subject to these tests.

         At September  30, 1996,  First  Federal had core capital  equal to $4.3
million,  or 7.5% of adjusted  total  assets,  which is $2.6  million  above the
minimum leverage ratio requirement of 3% as in effect on that date.

          The OTS risk-based  requirement  requires thrift  institutions to have
total capital of at least 8% of risk-weighted  assets. Total capital consists of
core capital, as defined above, and supplementary capital. Supplementary capital
consists of certain  permanent  and  maturing  capital  instruments  that do not
qualify as core capital and general  valuation loan and lease loss allowances up
to a maximum of 1.25% of risk-weighted assets. Supplementary capital may be used
to satisfy the risk-based  requirement  only to the extent of core capital.  The
OTS is also authorized to require a thrift institution to maintain an additional
amount of total capital to account for concentration of credit risk and the risk
of  non-traditional  activities.  At  September  30,  1996 First  Federal had no
capital  instruments  that  qualify as  supplementary  capital  and  $247,000 of
general loss reserves, which was less than 1.25% of risk-weighted assets.

         Certain  exclusions from capital and assets are required to be made for
the purpose of calculating  total  capital.  Such  exclusions  consist of equity
investments  (as  defined  by  regulation)  and that  portion  of land loans and
nonresidential  construction  loans in excess of an 80% loan-to-value  ratio and
reciprocal holdings of qualifying capital instruments. First Federal had no such
exclusions from capital and assets at September 30, 1996.

         In  determining  the  amount  of  risk-weighted   assets,  all  assets,
including certain  off-balance sheet items, will be multiplied by a risk weight,
ranging from 0% to 100%,  based on the risk  inherent in the type of asset.  For
example,  the OTS has assigned a risk weight of 50% for  prudently  underwritten
permanent  one- to  four-family  first lien mortgage loans not more than 90 days
delinquent  and having a loan to value ratio of not more than 80% at origination
unless insured to such ratio by an insurer approved by the FNMA or FHLMC.

         OTS regulations  also require that every thrift  institution  with more
than normal  interest rate risk exposure to deduct from its total  capital,  for
purposes of determining compliance with such requirement, an amount equal to 50%
of its  interest-rate  risk  exposure  multiplied  by the  present  value of its
assets. This exposure is a measure of the potential decline in the net portfolio
value of a  thrift  institution,  greater  than 2% of the  present  value of its
assets,  based upon a  hypothetical  200 basis  point  increase  or  decrease in
interest rates (whichever results in a greater decline).  Net portfolio value is
the  present  value  of  expected  cash  flows  from  assets,   liabilities  and
off-balance  sheet  contracts.  The rule will not become effective until the OTS
evaluates the process by which thrift  institutions  may appeal an interest rate
risk deduction determination.  It is uncertain as to when this evaluation may be
completed.  Any thrift  institution  with less than $300 million in assets and a
total capital ratio in excess of 12% is exempt from this requirement  unless the
OTS determines otherwise.


                                       72

<PAGE>


         On September 30, 1996,  First Federal had total capital of $4.6 million
and  risk-weighted  assets  of  $43.7  million,  or  total  capital  of 10.6% of
risk-weighted  assets.  This amount was $1.2 million above the 8% requirement in
effect on that date.

         The OTS and the FDIC are authorized  and,  under certain  circumstances
required,  to take certain actions against thrift institutions that fail to meet
their  capital  requirements.  The OTS is  generally  required to take action to
restrict the activities of an "undercapitalized  association" (generally defined
to be  one  with  less  than  either  a 4%  core  capital  ratio,  a 4%  Tier  1
risked-based  capital  ratio  or an  8%  risk-based  capital  ratio).  Any  such
association  must  submit a  capital  restoration  plan and  until  such plan is
approved by the OTS may not increase its assets,  acquire  another  institution,
establish a branch or engage in any new  activities,  and generally may not make
capital   distributions.   The  OTS  is  authorized  to  impose  the  additional
restrictions that are applicable to significantly undercapitalized associations.

          As a condition to the approval of the capital  restoration  plan,  any
company  controlling  an  undercapitalized  association  must agree that it will
enter  into  a  limited  capital  maintenance  guarantee  with  respect  to  the
institution's achievement of its capital requirements.

         Any thrift institution that fails to comply with its capital plan or is
"significantly undercapitalized" (i.e., Tier 1 risk-based or core capital ratios
of less  than 3% or a  risk-based  capital  ratio of less  than 6%) must be made
subject  to  one  or  more  of  additional   specified   actions  and  operating
restrictions  which may cover all aspects of its operations and include a forced
merger  or  acquisition  of  the   association.   An  association  that  becomes
"critically  undercapitalized" (i.e., a tangible capital ratio of 2% or less) is
subject to further mandatory restrictions on its activities in addition to those
applicable to significantly  undercapitalized associations. In addition, the OTS
must appoint a receiver (or conservator  with the concurrence of the FDIC) for a
thrift  institution,  with certain limited  exceptions,  within 90 days after it
becomes critically undercapitalized.

         At  September  30,  1996,  First  Federal  fell  within the  regulatory
definition of "well capitalized".

         Any  undercapitalized  association  is  also  subject  to  the  general
enforcement  authority of the OTS and the FDIC,  including the  appointment of a
conservator or a receiver.

         The OTS is also generally  authorized to reclassify an association into
a lower capital category and impose the restrictions applicable to such category
if the institution is engaged in unsafe or unsound  practices or is in an unsafe
or unsound condition.

         The imposition by the OTS or the FDIC of any of these measures on First
Federal or the Holding  Company  may have a  substantial  adverse  effect on the
Holding  Company's  operations  and  profitability  and the value of the Holding
Company Common Stock. As stated above, at September 30, 1996,  First Federal was
"well-capitalized".

LIMITATIONS ON DIVIDENDS AND OTHER CAPITAL DISTRIBUTIONS

         OTS  regulations   impose  various   restrictions  or  requirements  on
associations  with respect to their  ability to make  distributions  of capital,
which include dividends, stock redemptions or repurchases,  cash-out mergers and
other transactions charged to the capital account. OTS regulations also prohibit
an association  from declaring or paying any dividends or from  repurchasing any
of its stock if, as a result, the regulatory capital of the association would be
reduced below the amount required to be maintained for the  liquidation  account
established in connection with its mutual to stock conversion.

         Generally thrift institutions,  such as First Federal,  that before and
after the  proposed  distribution  meet  their  capital  requirements,  may make
capital  distributions  during any calendar year equal to the greater of 100%


                                       73

<PAGE>


of net income for the year-to-date plus 50% of the amount by which the lesser of
the  association's  tangible,  core or  risk-based  capital  exceeds its capital
requirement  for such  capital  component,  as measured at the  beginning of the
calendar year, or 75% of its net income for the most recent four quarter period.
However,  an association deemed to be in need of more than normal supervision by
the OTS may have its dividend authority restricted by the OTS. First Federal has
not been so notified and therefore  may pay  dividends in  accordance  with this
general authority.

         Thrift  institutions  proposing to make any capital  distribution  need
only submit written notice to the OTS 30 days prior to such distribution. Thrift
institutions  that do not,  or would  not meet  their  current  minimum  capital
requirements following a proposed capital distribution, however, must obtain OTS
approval  prior  to  making  such  distribution.  The  OTS  may  object  to  the
distribution  during that 30-day  notice  period  based on safety and  soundness
concerns. See " -- Regulatory Capital Requirements."

         The OTS has proposed  regulations that would revise the current capital
distribution  restrictions.  Under the proposal a thrift  institution may make a
capital distribution  restrictions.  Under the proposal a thrift institution may
make a capital  distribution  without  notice to the OTS provided  that it has a
CAMEL 1 or 2 rating, is not of supervisory  concern, and would remain adequately
capitalized  (as  defined  in the  OTS  prompt  corrective  action  regulations)
following  the  proposed  distribution.  Thrift  institutions  that would remain
adequately  capitalized  following the proposed distribution but do not meet the
other  noted  requirements  must  notify  the OTS 30 days prior to  declaring  a
capital  distribution.  The OTS stated it will  generally  regard as permissible
that amount of capital distributions that do not exceed 50% of the institution's
excess  regulatory  capital plus net income to date during the calendar  year. A
thrift institution may not make a capital distribution without prior approval of
the OTS and the FDIC if it is under capitalized  before, or as a result of, such
a  distribution.  As under the  current  rule,  the OTS may  object to a capital
distribution if it would constitute an unsafe or unsound  practice.  No absolute
assurance  may be given as to  whether  or in what form the  regulations  may be
adopted.

         First Federal is not aware at this time of any restriction on dividends
that could be imposed upon it by the OTS or the FDIC.

LIQUIDITY

         All thrift  institutions,  including  First  Federal,  are  required to
maintain an average daily balance of liquid assets equal to a certain percentage
of the sum of its average daily balance of net withdrawable deposit accounts and
borrowings  payable in one year or less.  For a discussion of what First Federal
includes  in  liquid  assets,  see  "Management's  Discussion  and  Analysis  of
Financial   Condition   and  Results  of  Operations  -  Liquidity  and  Capital
Resources."  This  liquid  asset  ratio  requirement  may vary from time to time
(between 4% and 10%) depending upon economic conditions and savings flows of all
thrift institutions. At the present time, the minimum liquid asset ratio is 5%.

         In  addition,  short-term  liquid  assets  (e.g.,  cash,  certain  time
deposits,  certain  bankers  acceptances  and short-term  United States Treasury
obligations)  currently must constitute at least 1% of the association's average
daily  balance of net  withdrawable  deposit  accounts  and current  borrowings.
Penalties may be imposed upon associations for violations of either liquid asset
ratio  requirement.  At September 30, 1996, First Federal was in compliance with
both requirements,  with an overall liquid asset ratio of 8.27% and a short-term
liquid assets ratio of 8.27%.

ACCOUNTING

         An OTS policy statement applicable to all thrift institutions clarifies
and re-emphasizes that the investment activities of a thrift institution must be
in compliance with approved and documented  investment  policies and strategies,
and must be accounted for in accordance with GAAP.  Under the policy  statement,


                                       74

<PAGE>


management  must support its  classification  of and accounting for loans (i.e.,
whether held for investment,  sale or trading) and securities  (held-to-maturity
available-for-sale or trading) with appropriate documentation.  First Federal is
in compliance with these amended rules.

         The OTS accounting  regulations,  which may be made more stringent than
GAAP by the OTS,  require  that  transactions  be reported in a manner that best
reflects  their  underlying  economic  substance  and  inherent  risk  and  that
financial  reports must incorporate any other  accounting  regulations or orders
prescribed by the OTS.

QUALIFIED THRIFT LENDER TEST

         All thrift institutions, including First Federal are required to meet a
qualified  thrift  lender  ("QTL") test to avoid certain  restrictions  on their
operations.  This test requires a thrift institution to have at least 65% of its
portfolio assets (as defined by regulation) in qualified thrift investments on a
monthly  average  for nine out of every 12  months  on a  rolling  basis.  As an
alternative,  the thrift  institution  may  maintain  60% of its assets in those
assets  specified in Section  7701(a)(19)  of the Internal  Revenue Code.  Under
either test, such assets primarily consist of residential  housing related loans
and  investments.  At  September  30, 1996,  First  Federal met the test and has
always met the test since its effectiveness.

         Any thrift  institution that fails to meet the QTL test must convert to
a national bank charter, unless it requalifies as a QTL and thereafter remains a
QTL. If an  association  does not  requalify  and  converts  to a national  bank
charter,  it must remain  SAIF-insured  until the FDIC permits it to transfer to
the BIF.  If such an  association  has not yet  requalified  or  converted  to a
national  bank,  its  new  investments  and  activities  are  limited  to  those
permissible for both a thrift institution and a national bank, and it is limited
to  national  bank  branching  rights  in  its  home  state.  In  addition,  the
association is immediately  ineligible to receive any new FHLB borrowings and is
subject to national  bank limits for payment of dividends.  If such  association
has not requalified or converted to a national bank within three years after the
failure,  it must  divest  of all  investments  and  cease  all  activities  not
permissible  for a  national  bank.  In  addition,  it must repay  promptly  any
outstanding FHLB borrowings,  which may result in prepayment  penalties.  If any
association  that fails the QTL test is  controlled by a holding  company,  then
within one year after the failure,  the holding  company must register as a bank
holding  company  and  become  subject  to  all  restrictions  on  bank  holding
companies. See "- Holding Company Regulation."

COMMUNITY REINVESTMENT ACT

         Under the  Community  Reinvestment  Act  ("CRA"),  every  FDIC  insured
institution has a continuing and affirmative obligation consistent with safe and
sound banking  practices to help meet the credit needs of its entire  community,
including  low and moderate  income  neighborhoods.  The CRA does not  establish
specific lending requirements or programs for financial institutions nor does it
limit an institution's  discretion to develop the types of products and services
that it believes are best suited to its particular  community,  consistent  with
the CRA. The CRA requires the OTS, in connection  with the  examination of First
Federal,  to assess the institution's  record of meeting the credit needs of its
community  and to take such record  into  account in its  evaluation  of certain
applications,  such as a  merger  or the  establishment  of a  branch,  by First
Federal. An unsatisfactory  rating may be used as the basis for the denial of an
application by the OTS.

         The federal banking agencies,  including the OTS, have recently revised
the CRA  regulations  and  the  methodology  for  determining  an  institution's
compliance with the CRA. Due to the heightened  attention being given to the CRA
in the past few years,  First Federal may be required to devote additional funds
for investment and lending in its local community.

         First  Federal was examined for CRA  compliance  in 1996 and received a
rating of satisfactory.

TRANSACTIONS WITH AFFILIATES


                                       75

<PAGE>


         Generally,   transactions   between   a  thrift   institution   or  its
subsidiaries  and its affiliates are required to be on terms as favorable to the
association as transactions with non-affiliates.  In addition,  certain of these
transactions,  such as loans to an affiliate,  are restricted to a percentage of
the  association's  capital.  Affiliates  of First  Federal  include the Holding
Company and any company  which is under common  control with First  Federal.  In
addition,  a  thrift  institution  may not  lend  to any  affiliate  engaged  in
activities not  permissible for a bank holding company or acquire the securities
of most  affiliates.  First Federal's  subsidiaries  are not deemed  affiliates;
however, the OTS has the discretion to treat subsidiaries of thrift institutions
as affiliates on a case by case basis.

         Certain  transactions with directors,  officers or controlling  persons
are also subject to conflict of interest  regulations enforced by the OTS. These
conflict of interest  regulations and other statutes also impose restrictions on
loans to such persons and their  related  interests.  Among other  things,  such
loans must be made on terms  substantially the same as for loans to unaffiliated
individuals.

HOLDING COMPANY REGULATION

         The Holding Company will be an independent,  unitary thrift institution
holding company subject to regulatory oversight by the OTS. As such, the Holding
Company is required to register  and file reports with the OTS and is subject to
regulation  and  examination  by the OTS. In addition,  the OTS has  enforcement
authority over the Holding Company and its non-thrift  institution  subsidiaries
which permits the OTS to restrict or prohibit  activities that are determined to
be a serious risk to the subsidiary thrift institution.

         As a unitary thrift  institution  holding company,  the Holding Company
generally  is not  subject to  activity  restrictions.  If the  Holding  Company
acquires  control of another  thrift  institution as a separate  subsidiary,  it
would become a multiple thrift institution  holding company,  and the activities
of the Holding Company and any of its subsidiaries  (other than First Federal or
any thrift institution) would become subject to activity restrictions comparable
to those  applicable to bank holding  companies  unless such other  associations
each qualify as a QTL and were acquired in a supervisory acquisition.

         If First  Federal fails the QTL test,  the Holding  Company must obtain
the  approval of the OTS prior to  continuing  after such  failure,  directly or
through its other subsidiaries,  any business activity other than those approved
for multiple thrift  institution  holding  companies or their  subsidiaries.  In
addition,  within one year of such failure the Holding Company must register as,
and  will  become  subject  to,  the  restrictions  applicable  to bank  holding
companies.

         The activities  authorized for a bank holding  company are more limited
than are the activities  authorized for a unitary or multiple thrift institution
holding company. See "--Qualified Thrift Lender Test."

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

FEDERAL SECURITIES LAW

         The stock of the Holding Company will be registered with the Securities
and Exchange  Commission (the "SEC") under the Exchange Act. The Holding Company
will  be  subject  to  the  information,  proxy  solicitation,  insider  trading
restrictions and other requirements of the SEC under the Exchange Act.

         Holding  Company  stock held by persons who are  affiliates  (generally
officers,  directors and principal  shareholders) of the Holding Company may not
be resold without  registration or unless sold in accordance with


                                       76

<PAGE>


certain resale  restrictions  set forth under Rule 144 of the Securities Act. If
the Holding Company meets  specified  current public  information  requirements,
each  affiliate  of the  Holding  Company is able to sell in the public  market,
without registration, a limited number of shares in any three-month period.

FEDERAL RESERVE SYSTEM

         The Federal  Reserve  Board  requires all  depository  institutions  to
maintain   noninterest  bearing  reserves  at  specified  levels  against  their
transaction  accounts  (primarily  checking  and  NOW  checking  accounts).   At
September  30,  1996,  First  Federal  was  in  compliance  with  these  reserve
requirements.  The balances maintained to meet the reserve  requirements imposed
by the Federal Reserve Board may be used to satisfy liquidity  requirements that
may be imposed by the OTS. See "-- Liquidity."

         Thrift  institutions  are authorized to borrow from the Federal Reserve
Bank  "discount   window,"  but  Federal  Reserve  Board   regulations   require
associations to exhaust other reasonable alternative sources of funds, including
FHLB borrowings, before borrowing from the Federal Reserve Bank.

FEDERAL HOME LOAN BANK SYSTEM

         First  Federal  is a member of the FHLB of  Dallas,  which is one of 12
regional FHLBs,  that  administers the home financing  credit function of thrift
institutions.  Each FHLB  serves as a reserve  or central  bank for its  members
within its assigned  region.  It is funded  primarily from proceeds derived from
the sale of  consolidated  obligations  of the FHLB  System.  It makes  loans to
members (i.e., advances) in accordance with policies and procedures, established
by the board of directors of the FHLB which are subject to the  oversight of the
Federal  Housing  Finance  Board.  All advances from the FHLB are required to be
fully secured by  sufficient  collateral as determined by the FHLB. In addition,
all  long-term  advances  are  required to provide  funds for  residential  home
financing.

         As a member,  First Federal is required to purchase and maintain  stock
in the FHLB of Dallas. At September 30, 1996, First Federal had $845,000 in FHLB
stock,  which was in  compliance  with this  requirement.  In past years,  First
Federal has received substantial dividends on its FHLB stock. Over the past five
fiscal years such  dividends  have averaged 4.80% and were 5.96% for fiscal year
1996.

         Under  federal  law the FHLBs are  required  to  provide  funds for the
resolution  of  troubled  thrift  institutions  and to  contribute  to low-  and
moderately priced housing programs through direct loans or interest subsidies on
advances targeted for community investment and low- and moderate-income  housing
projects.  These  contributions  have  affected  adversely  the  level  of  FHLB
dividends  paid and could continue to do so in the future.  These  contributions
could also have an adverse  effect on the value of FHLB stock in the  future.  A
reduction in value of First  Federal's FHLB stock may result in a  corresponding
reduction in First Federal's capital.

         For the year ended  September 30, 1996,  dividends  paid by the FHLB of
Dallas to First Federal totaled  $49,279,  which constitute a $969 increase over
the amount of  dividends  received  in fiscal year 1995.  The  $12,359  dividend
received for the quarter ended September 30, 1996 reflects an annualized rate of
5.85%, or 0.37% below the rate for fiscal 1995.

FEDERAL AND STATE TAXATION

         Thrift   institutions   such  as  First   Federal   that  meet  certain
definitional  tests relating to the  composition of assets and other  conditions
prescribed by the Internal  Revenue Code of 1986,  as amended (the "Code"),  are
permitted  to  establish  reserves  for bad debts and to make  annual  additions
thereto which may, within specified  formula limits,  be taken as a deduction in
computing taxable income for federal income tax purposes.  The amount of the bad
debt reserve deduction is computed under the experience method.


                                       77

<PAGE>


         Under the  experience  method,  the bad debt  reserve  deduction  is an
amount  determined  under a formula based  generally upon the bad debts actually
sustained by the thrift institution over a period of years.

         For the years  beginning  before  December  1, 1996,  a  percentage  of
specially   computed   taxable   income  could  be  used  to  compute  a  thrift
institution's  bad debt reserve deduction under the percentage of taxable income
method (the "percentage bad debt deduction").

         To the extent earnings  appropriated to a thrift institution's bad debt
reserves for  "qualifying  real property  loans" and deducted for federal income
tax purposes  exceeded the allowable amount of such reserves  computed under the
experience method and to the extent of the association's  supplemental  reserves
for  losses on loans  ("Excess"),  such  Excess  may not,  without  adverse  tax
consequences,   be  utilized  for  the  payment  of  cash   dividends  or  other
distributions   to  a  shareholder   (including   distributions  on  redemption,
dissolution or  liquidation) or for any other purpose (except to absorb bad debt
losses).  As of September 30, 1996, First Federal's Excess  accumulated  through
September 30, 1988 for tax purposes totaled approximately $643,000.

         With the passage of the Small  Business Job  Protection  Act of 1996 on
August 20, 1996,  the  availability  of the  percentage  bad debt  deduction was
repealed for tax years  beginning after December 1, 1995. For the first tax year
beginning after December 31, 1995 and thereafter,  thrift institutions,  such as
First  Federal  will be required to utilize the  experience  method  referred to
above in computing the tax bad debt deduction for  qualifying and  nonqualifying
loans.

         In addition,  thrift institutions such as First Federal are required to
recapture  the  excess  of  the  tax  bad  debt  reserves  for   qualifying  and
nonqualifying  loans as of the end of the last tax year beginning before January
1, 1996 over the balance of those reserves as of the end of the "base year" into
taxable  income evenly over a six year period  beginning with the first tax year
that  begins  after  December  31,  1995.  The  base  year is the  last tax year
beginning  before  January 1, 1988. As of September 30, 1996, the balance of the
tax bad debt reserves to be recaptured  under the new law totaled  approximately
$350,000.

         If the institution meets the "Residential  Loan Requirement"  explained
below,  the reserve  recapture  can be deferred for the first or second tax year
beginning after December 31, 1995, or both.  However,  in any case, the six year
reserve  recapture  period must begin no later than the third tax year beginning
after December 31, 1995.

         The  Residential  Loan  Requirement is met for a particular year if the
principal amount of home purchase and improvement  loans originated in that year
exceeds  the "base  amount."  The base  amount is the  average  of such  lending
activity for the six most recent tax years beginning before January 1, 1996. For
purposes of determining this average, the institution can elect to eliminate the
years with the highest and lowest lending activity from the calculation.

         In addition to the regular income tax,  corporations,  including thrift
institutions  such as First Federal,  generally are subject to a minimum tax. An
alternative  minimum tax is imposed at a minimum tax rate of 20% on  alternative
minimum  taxable  income,  which is the sum of a  corporation's  regular taxable
income (with certain  adjustments) and tax preference  items, less any available
exemption.  The alternative  minimum tax is imposed to the extent it exceeds the
corporation's  regular  income tax and net  operating  losses can offset no more
than 90% of alternative  minimum  taxable  income.  For taxable years  beginning
after 1986 and before 1996, corporations,  including thrift institutions such as
First Federal,  are also subject to an  environmental  tax equal to 0.12% of the
excess of alternative  minimum  taxable income for the taxable year  (determined
without regard to net operating  losses and the deduction for the  environmental
tax) over $2 million.

         First Federal and its consolidated  subsidiary have been audited by the
IRS with respect to consolidated  federal income tax returns  through  September
30, 1987.  With respect to years  examined by the IRS,  either all  deficiencies
have been  satisfied or  sufficient  reserves have been  established  to satisfy
asserted  deficiencies.  In the


                                       78

<PAGE>


opinion of management,  any examination of still open returns (including returns
of subsidiaries  and  predecessors  of, or entities merged into,  First Federal)
would not result in a deficiency  which could have a material  adverse effect on
the financial condition of First Federal and its consolidated subsidiaries.

         State  Taxation.  The State of Texas does not have a  corporate  income
tax,  but it does have a  corporate  franchise  tax to which  First  Federal  is
subject.

         The tax for the year  1992  (which  was paid by First  Federal  for the
first time  prior to May 15,  1992),  is the higher of 0.25% of taxable  capital
(usually the amount of paid in capital plus  retained  earnings) or 4.5% of "net
taxable earned  surplus." "Net taxable earned surplus" is net income for federal
income tax purposes  increased by the  compensation  of directors  and executive
officers.  Net income cannot be reduced by net operating loss carryforwards from
years prior to 1991, and operating loss carry over are limited to five years.

         Delaware Taxation.  As a Delaware holding company,  the Holding Company
is exempted from Delaware corporate income tax but is required to file an annual
report with and pay an annual fee to the State of Delaware.  The Holding Company
is also subject to an annual franchise tax imposed by the State of Delaware.

   
                        FEDERAL INCOME TAX CONSIDERATIONS

         The  following  discussion  is a summary  of certain  material  federal
income tax considerations relevant to the acquisition, ownership and disposition
of the Units,  Debentures  and  Warrants  by initial  holders  acquiring  Units,
Debentures  and  Warrants  at  original  issue  for cash as part of the  initial
offering.  This does not  purport  to be a complete  analysis  or listing of all
potential tax considerations  that may be relevant to initial holders,  and does
not purport to discuss  tax  considerations  that may be relevant to  subsequent
holders (which  considerations  may differ from those  described  herein) of the
Units,  Debentures,  or Warrants.  The  discussion  does not include the special
rules  that  may  apply  to  certain  holders  (including  insurance  companies,
tax-exempt  organizations,  financial  institutions or  broker-dealers,  foreign
corporations  and  persons  who are not  citizens  or  residents  of the  United
States),  and does not  address the tax  consequences  of the laws of any state,
locality  or  foreign  jurisdiction.  The  discussion  is based  upon  currently
existing  provisions  of the  Internal  Revenue  Code of 1986,  as amended  (the
"Code"), existing and proposed Treasury regulations promulgated thereunder,  and
current practice,  administrative rulings, and court decisions, all of which are
subject to change and any such change  could affect the  continuing  validity of
this  discussion.  The  Holding  Company  has not  sought  and will not seek any
rulings from the Internal  Revenue Service ("IRS") with respect to the positions
of the Holding Company  discussed below.  There can be no assurance that the IRS
will  not take a  different  position  concerning  the tax  consequences  of the
acquisition,  ownership or disposition  of the Units,  Debentures or Warrants or
that any such IRS position would not be sustained.  This discussion applies only
to a holder that will hold Units,  Debentures  and Warrants as "capital  assets"
within the meaning of Section 1221 of the Code.

         EACH  PURCHASER  IS  URGED TO  CONSULT  HIS OWN TAX  ADVISER  AS TO THE
PARTICULAR  TAX  CONSEQUENCES  OF ACQUIRING,  OWNING AND DISPOSING OF THE UNITS,
DEBENTURES AND WARRANTS,  INCLUDING THE APPLICABILITY AND EFFECT OF ANY FEDERAL,
STATE OR FOREIGN INCOME AND OTHER TAX LAWS.

UNITED STATES FEDERAL INCOME TAXATION OF U.S. HOLDERS

         This  section  discusses  certain  rules  applicable  to  a  holder  of
Debentures,  Warrants and shares of stock received upon exercise of the Warrants
("Warrant  Shares") that is a U.S. Holder.  For purposes of this  discussion,  a
"U.S.  Holder" means a holder of  Debentures,  Warrants or Warrant Shares who or
which is (i) an individual who is a citizen or resident of the United States for
U.S. federal income tax purposes,  (ii) a corporation or other entity taxable as
a corporation created or organized in the United States or under the laws of the
United States or any political subdivision thereof (including the States and the
District of  Columbia),  (iii) any trust if a court within the
    

                                       79

<PAGE>
   

United States is able to exercise primary supervision over the administration of
such trust and one or more U.S.  fiduciaries  have the  authority to control all
substantial  decisions of such trust, or (iv) a person whose income or gain with
respect to a Debenture,  Warrant or Warrant  Share is otherwise  subject to U.S.
federal income taxation on a net income basis.

ALLOCATION OF ISSUE PRICE

         For  federal  income  tax  purposes,  each Unit will be  treated  as an
investment  unit,  consisting of a Debenture  and Warrant.  The issue price of a
Unit will be the first price at which a substantial amount of the Units are sold
to purchasers for money  (excluding  sales to bond houses,  brokers,  or similar
persons  acting  in  the  capacity  of  an   underwriter,   placement  agent  or
wholesaler).

         The issue price of a Unit has been allocated  between the Debenture and
the Warrant,  $___.__ to each Debenture and $.__ to the Warrants associated with
each  Debenture,  based on the Holding  Company's best judgement of the relative
fair market values of each such  component of the Units on the issue date.  This
allocation  will be used to  determine  the  holders'  income  tax  basis in the
Warrants and the issue price of the Debentures,  as discussed below. The Holding
Company's  allocation  is not  binding  on the IRS,  which  may  challenge  such
allocation.  A holder  of a Unit is bound by the  Holding  Company's  allocation
unless the holder  discloses a different  allocation on a statement  attached to
the holder's  timely filed  federal  income tax return for the holder's  taxable
year that includes the acquisition date of the Unit.

TAX TREATMENT OF THE DEBENTURES

         Original Issue Discount.  The amount of original issue discount ("OID")
on a Debenture is the excess of the stated redemption price at maturity over its
issue price.  The "issue  price" of each  Debenture  will be that portion of the
issue price of the  investment  unit  allocated to the  Debenture,  as described
above. The "stated  redemption price at maturity" of each Debenture will include
all payments to be made in respect thereof, including payments of principal, but
not including  (i)  "qualified  stated  interest"  (defined  generally as stated
interest that is  unconditionally  payable in cash or property  (other than debt
instruments  of the  issuer)  at least  annually  at a single  fixed  rate  that
appropriately  takes into account the length of intervals  between payments) and
(ii)  payments  subject to remote or  incidental  contingencies  (which  include
certain redemption premiums).

         If the OID is de minimis, then it is deemed to be zero, and a holder of
the Debenture  will  recognize  income on the Debenture in accordance  with such
holder's  method of  accounting  (cash or  accrual).  If the OID is more than de
minimis,  each  holder  (whether  a cash or  accrual  method  taxpayer)  will be
required to include in income such OID as it accrues,  in advance of the receipt
of some or all of the related cash  payments.  The OID will be de minimis if the
amount by which the stated  redemption price at maturity exceeds the issue price
of the  Debenture  is less than 0.0025  multiplied  by the product of the stated
redemption  price at maturity and the number of complete  years to maturity from
the issue date.

         Based on the Holding  Company's best judgement as to the portion of the
issue price of a Unit that is allocable  to each  Warrant,  the Holding  Company
believes  that  OID  associated  with  each  Debenture  will be de  minimis  and
therefore  will be deemed to be zero.  As such,  holders of  Debentures  will be
required to include  qualified stated interest on the Debentures in gross income
as ordinary income in accordance with their respective methods of accounting for
federal  income tax  purposes.  In  addition,  each holder of a  Debenture  must
include  such de minimis OID in gross  income as stated  principal  payments are
made.

         As stated  above,  the IRS may not  agree  with the  Holding  Company's
allocation of the issue price of a Unit. If the IRS successfully  challenges the
Holding  Company's  allocation  of the  issue  price of a Unit and if the OID is
determined to be more than de minimis, the amount of OID includable in income by
the initial holder of a Debenture is the sum of the "daily portions" of OID with
respect to the  Debenture for each day during the taxable
    

                                       80

<PAGE>

   
year or portion of the taxable  year on which such  holder  held such  Debenture
("accrued  OID").  The daily  portion is determined by allocating to each day in
any  accrual  period a ratable  portion  of the OID  allocable  to that  accrual
period. The amount of OID allocable to any accrual period other than the initial
short  accrual  period and the final  accrual  period is an amount  equal to the
excess of (i) the product of a Debenture's adjusted issue price at the beginning
of such  accrual  period and its yield to maturity  (determined  on the basis of
compounding  at the close of each accrual  period and properly  adjusted for the
length of the  accrual  period)  over (ii) the  amount of any  qualified  stated
interest payments  allocable to such accrual period.  The "yield to maturity" is
the discount rate that, when applied to all payments under a Debenture,  results
in a present value equal to the issue price.  The amount of OID allocable to the
final accrual  period is the  difference  between the amount payable at maturity
(other than  qualified  stated  interest)  and the  adjusted  issue price of the
Debenture  at the  beginning  of the final  accrual  period.  The  amount of OID
allocable  to the  initial  short  accrual  period  may be  computed  under  any
reasonable method. The adjusted issue price of the Debenture at the start of any
accrual period is equal to its issue price increased by the accrued OID for each
prior accrual period.

         Sale, Retirement or Other Taxable Disposition.  A holder of a Debenture
will  recognize  gain or  loss  upon  the  sale,  retirement  or  other  taxable
disposition of such Debenture.  Such gain or loss will generally be equal to the
difference  between (i) the amount of cash and the fair market value of property
received for such Debenture (other than amounts  representing accrued but unpaid
stated interest) and (ii) the holder's adjusted tax basis in the Debenture.  The
adjusted tax basis of a Debenture in the hands of an original  holder  generally
will be equal to the Debenture's issue price, increased by the amount of OID, if
any, on the  Debenture  that is  previously  includable  in the holder's  income
pursuant to these  rules.  Such gain or loss  generally  will be capital gain or
loss.

TAX TREATMENT OF THE WARRANTS

         A holder  of a  Warrant  will  recognize  gain or loss upon the sale or
other  taxable  disposition  of a Warrant in an amount  equal of the  difference
between the amount of cash and fair market  value of property  received  and the
holder's  adjusted tax basis in the Warrant.  An initial holder's tax basis in a
Warrant will be the portion of the initial offering price of a Unit allocable to
a Warrant,  as described above,  adjusted as described below.  Such gain or loss
generally  will be  capital  gain or loss  if the  gain or loss  from a  taxable
disposition of Holding  Company Common Stock received upon exercise of a Warrant
would be capital gain or loss.

         In general, upon redemption or repurchase by the Holding Company of the
Warrants, a holder will recognize capital gain or loss in an amount equal to the
difference  between the amount  realized in the redemption or repurchase and the
holder's adjusted tax basis in such Warrants.

         The  exercise  of a Warrant  will not result in a taxable  event to the
holder of a Warrant  (except  with  respect to the  receipt of cash in lieu of a
fractional  share of Holding Company Common Stock).  The receipt of cash in lieu
of a fractional  share of Holding Company Common Stock will be taxable as if the
fractional  share has been issued and then  redeemed  for cash.  As a result,  a
holder would recognize gain or loss in an amount equal to the difference between
the amount of cash received for the fractional  share and the holder's tax basis
(described below) in the fractional share.

         A holder's federal income tax basis in the Holding Company Common Stock
received  upon  exercise of a Warrant  pursuant  to the payment of the  exercise
price  (including any fractional share interest) will be equal to the sum of the
holder's federal income tax basis in the Warrant  immediately  prior to exercise
plus the amount of any cash paid upon exercise.  The holder's holding period for
the Holding Company Common Stock (including any fractional share interest) would
begin on the day after the date of exercise.

         Upon the expiration of an unexercised  Warrant, a holder will generally
recognize a capital loss equal to the adjusted tax basis of such Warrant.
    

                                       81

<PAGE>

   
         An adjustment in the exercise price or conversion ratio with respect to
the Warrants may, in certain circumstances, result in constructive distributions
to the  holders of the  Warrants  which  could be taxable  as  dividends  to the
holders under section 305 of the Code. A holder's  federal income tax basis in a
Warrant would generally be increased by the amount of any such dividend.

BACKUP WITHHOLDING

         Under certain circumstances,  the failure of a holder of a Debenture to
provide sufficient  information to establish that such holder is exempt form the
backup  withholding  provisions  of the Code will  subject such holder to backup
withholding at a rate of 31 percent. In general, backup withholding applies if a
holder  fails to  furnish a correct  taxpayer  identification  number,  fails to
report  dividend  and  interest  income in full,  or fails to certify  that such
holder has provided a correct taxpayer identification number and that the holder
is not subject to withholding. An individual's taxpayer identification number is
such person's Social Security number.

         Any  amount  withheld  from a  payment  to a holder  under  the  backup
withholding  rules is allowable as a credit  against such holder's U.S.  federal
income tax liability, provided that the required information is furnished to the
IRS.  Certain  holders  (including,   among  others,  corporations  and  foreign
individuals who comply with certain certification  requirements) are not subject
to backup  withholding.  Holders  should  consult their tax advisors as to their
qualification  for  exemption  from backup  withholding  and the  procedure  for
obtaining such an exemption.


                        MANAGEMENT OF THE HOLDING COMPANY
    
DIRECTORS AND EXECUTIVE OFFICERS

         The Board of Directors of the Holding Company is currently identical to
the Board of Directors of First  Federal.  See  "Management  of First  Federal -
Directors."  Directors of the Holding  Company will serve  one-year  terms.  The
Holding Company currently intends to compensate its directors for their services
on the Holding Company Board.

         The executive  officers of the Holding Company are elected annually and
hold office until their respective successors have been elected and qualified or
until death,  resignation  or removal by the Board of  Directors.  The executive
officers of the Holding  Company are the identical to the executive  officers of
First Federal. See "Management of First Federal -Executive  Officers." It is not
currently  anticipated  that the executive  officers of the Holding Company will
receive  any  remuneration  in  their  capacity  as  Holding  Company  executive
officers.  For  information  regarding  compensation  of directors and executive
officers of First  Federal,  see  "Management  of First  Federal - Meetings  and
Committees  of the  Board  of  Directors  of  First  Federal"  and "-  Executive
Compensation."

INDEMNIFICATION

         The certificate of incorporation of the Holding Company provides that a
director or officer of the Holding  Company shall be  indemnified by the Holding
Company to the fullest extent  authorized by the General  Corporation Law of the
State of Delaware against all expenses,  liability and loss reasonably  incurred
or suffered by such person in  connection  with his  activities as a director of
officer or as a director  or officer of  another  company,  if the  director  or
officer held such position at the request of the Holding  Company.  Delaware law
requires  that  such  director,  officer  employee  or  agent,  in  order  to be
indemnified,  must have acted in good faith and in a manner reasonably  believed
to be not opposed to the best interests of the Holding Company and, with respect
to any criminal action or proceeding,  did not have reasonable  cause to believe
his conduct was unlawful.


                                       82

<PAGE>


         The  certificate of  incorporation  of the Holding Company and Delaware
law also provide that the indemnification provisions of such certificate and the
statute  are  not   exclusive  of  any  other  right  which  a  person   seeking
indemnification  may have or later acquire  under any statute,  provision of the
certificate of incorporation or bylaws of the Holding Company,  agreement,  vote
of shareholders or disinterested directors, or otherwise.

         These   provisions  may  have  the  effect  of  deterring   shareholder
derivative actions,  since the Holding Company may ultimately be responsible for
expenses for both parties to the action.

         In addition,  the certificate of  incorporation  of the Holding Company
and Delaware law also provide that the Holding  Company may maintain  insurance,
at its expense, to protect itself and any director,  officer,  employee or agent
of the Holding Company or another corporation, partnership, joint venture, trust
or other enterprise  against any expense,  liability or loss, whether or not the
Holding  Company has the power to indemnify  such person  against such  expense,
liability  or loss under the  Delaware  General  Corporation  Law.  The  Holding
Company intends to obtain such insurance.



                                       83


<PAGE>

                           MANAGEMENT OF FIRST FEDERAL

DIRECTORS

         The  direction  and control of First  Federal is vested in its Board of
Directors.  The Board of Directors of First  Federal  currently  consists of ten
members.  The  directors  are divided  into three  classes,  with  approximately
one-third  of the  directors  elected at each annual  meeting of First  Federal.
Because the Holding  Company will,  after the Merger,  own all of the issued and
outstanding  shares of  capital  stock of First  Federal,  the  Holding  Company
through its directors will elect the directors of First Federal in the future.

         The following  table sets forth certain  information as of December 31,
1996 regarding the directors of First Federal.


<TABLE>
<CAPTION>

                                       Position(s) Held                         Director         Term
                 Name                 With First Federal              Age       Since(1)       Expires
         ---------------------     ------------------------           ---      ---------      ----------
<S>                                <C>                                <C>        <C>             <C> 
         J. Stanley Stephen        Director, President/               64         1991            1997
                                    Chief Executive Officer
         Ken Hayes                 Director                           57         1993            1997
         Charles Neeley            Director, Secretary/               67         1993            1997
                                    Treasurer
         George Koenig             Director, Executive                52         1996            1997
                                    Vice-President
         Ernest A. Wentrcek        Vice Chairman of the Board         68         1965            1998
         Robert H. Conaway         Director                           43         1995            1998
         Richard L. Peacock        Chairman of the Board              78         1965            1999
         Jack W. Lester, Jr.       Director, Assistant Secretary/     56         1992            1999
                                    Treasurer
         Phil Hobson(2)            Director                           64         1993            1999
         J. Roland Ruffino         Director                           46         1995            1999
</TABLE>
   
- ----------

         (1)      Includes  service on First  Federal's Board of Directors prior
                  to its conversion to a stock institution in 1993.

         (2)      Director  Hobson intends to resign from the Board of Directors
                  prior to the closing of the Merger.
    

         The principal occupation of each Director of First Federal 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.

         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


                                       84

<PAGE>


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  First  Federal to  profitability.  In addition,
under  Mr.  Stephen's  direction,  First  Federal  has now  expanded  its  home,
consumer,  commercial, 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. In
addition,  First  Federal has  recently  acquired a site for a new  full-service
banking  facility to be located at a key intersection in the northern portion of
Bryan, which is currently not served by any nearby banking facility.  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 growth of First Federal.

         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.

         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.

                                       85

<PAGE>

         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 retail meat market 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 First Federal.  Mr. Koenig was previously  employed as an operating
officer with a local financial institution located in Bryan, Texas.

EXECUTIVE OFFICERS

         Each of the executive  officers of First Federal will retain his or her
office in First Federal after the Merger.  Officers are elected  annually by the
Board of Directors of First Federal. There are no arrangements or understandings
between the  officers  and any other  person  pursuant to which such officer was
selected.

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.


                                       86

<PAGE>


         The  Personnel  Committee is currently  composed of Directors  Stephen,
Neelley, Peacock (Chairman), Wentrcek and Hayes and Officer Hegar. The Committee
meets as  needed  to  review  staffing,  compensation  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 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, Koenig and Stephen, along with Advisory
Director, Arthur Davila. 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 $225.00 for each board meeting attended and
$75.00 for each Loan Committee meeting attended.
   
EXECUTIVE OFFICERS OF FIRST FEDERAL WHO ARE NOT DIRECTORS

         The following information as to the business experience during the past
five years is supplied with respect to each executive officer of the Bank. There
are no  arrangements or  understandings  between the persons named and any other
person pursuant to which such officers were selected.

         Mary L.  Hegar.  Ms.  Hegar  joined  First  Federal  in 1977 and became
Assistant   Secretary/Treasurer   in  1987  and  was  promoted  to  Senior  Vice
President/Financial   and  Regulatory  in  January  1993.  Ms.  Hegar  primarily
coordinates  the  accounting  functions of the Bank,  monitors  First  Federal's
investments and is responsible for regulatory  reporting.  Ms. Hegar is a member
of the Asset/Liability and Personnel Committee.
    
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.


                                       87

<PAGE>




<TABLE>
<CAPTION>

                                                SUMMARY COMPENSATION TABLE
- --------------------------------------------------------------------------------------------------------------------------
                                                                                Long Term Compensation
                                                                                ----------------------
                         Annual Compensation                                    Awards         Payout
                         -----------------------------------------------------------------------------

                                                                        RESTRICTED
                                                        OTHER ANNUAL      STOCK     OPTIONS/     LTIP        ALL OTHER
   Name and Principal              Salary     Bonus     COMPENSATION     AWARD(S)     SARS      PAYOUT     COMPENSATION
        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>

       The following table sets forth information regarding the number and value
of stock options at December 31, 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  First
         Federal's  Chief  Executive  Officer based upon the last available sale
         price of $11.00 per share at March 31,  1996 and an  exercise  price of
         $10.00 per share.

EMPLOYMENT AGREEMENTS

         First Federal has entered into  employment  agreements  with J. Stanley
Stephen,  George Koenig, Mary L. Hegar and Kay Watson. The employment agreements
are  designed to assist  First  Federal in  maintaining  a stable and  competent
management team after the Merger. The continued success of First Federal 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.


                                       88

<PAGE>


         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 First  Federal,  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 First Federal
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.

         First Federal 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 First
Federal 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 First  Federal at a fee of $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 First Federal  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.


                                       89

<PAGE>


         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.



        Average Annual                        Years of Service
                                            ------------------
         Compensation        10            20           30            40
         ------------        --            --           --            --

$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


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.



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.



                                       91

<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(1)         the Merger           Offering           Offering
          ----------------              ----------       ----------       ------------         ----------         ---------
DIRECTORS
<S>                                       <C>               <C>            <C>                   <C>               <C>  
Richard L. Peacock                          3,868            1.53            8,288                 2.76%             2.37%
Ernest A. Wentrcek                          3,868            1.53            8,288                 2.76              2.37
Jack W. Lester                             13,707            5.42           10,650                 3.55              3.04
Ken Hayes                                   1,781             .70              570                  .19               .16
Phil Hobson                                24,705            9.76               --                   --                --
Charles Neelley                            22,915            9.05           53,405                17.82             15.27
J. Roland Ruffino                           6,765            2.67            5,800                 1.93              1.66
Robert H. Conaway                          18,135            7.17           10,000                 3.34              2.86
George Koenig                                  56             .02              140                  .05               .04
J. Stanley Stephen                          7,771            3.07            9,070                 3.03              2.59

EXECUTIVE OFFICERS
Mary L. Hegar                                 750             .30            1,875                  .63               .54
  Directors and executive
officers
of First Federal as a group               104,321           41.22          108,086                36.06             30.90

</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.

(2)      Director  Hobson intends to resign from the Board of Directors prior to
         the closing of the Merger.
    



                                       92

<PAGE>
   


                          DESCRIPTION OF CAPITAL STOCK


HOLDING COMPANY CAPITAL STOCK

         The 4,000,000 shares of capital stock authorized by the Holding Company
certificate  of  incorporation  are  divided  into two  classes,  consisting  of
3,000,000  shares of Holding Company Common Stock (par value $.01 per share) and
1,000,000  shares of serial  preferred  stock (par value  $.01 per  share).  The
Holding  Company  currently  expects to issue between 150,000 shares and 200,000
shares of Holding Company Common Stock in the Offering and an additional 150,000
shares in exchange for First  Federal  Common Stock as part of the Merger and no
shares of serial  preferred  stock. The aggregate par value of the issued shares
will  constitute  the capital  account of the Holding  Company on a consolidated
basis.  Upon  issuance,  the  shares  will not be  subject  to  further  sale or
assessment.  The balance of the purchase price of Holding  Company Common Stock,
less  expenses  of the  Offering,  will be  reflected  as  paid-in  capital on a
consolidated basis. See "Capitalization."

         Each  share of the  Holding  Company  Common  Stock  will have the same
relative  rights and will be identical in all respects  with each other share of
the  Holding  Company  Common  Stock.  THE  HOLDING  COMPANY  COMMON  STOCK WILL
REPRESENT  NON-WITHDRAWABLE  CAPITAL,  WILL NOT BE OF AN INSURABLE TYPE AND WILL
NOT BE INSURED OR GUARANTEED BY THE FDIC.

         Under  Delaware  law, the holders of the Holding  Company  Common Stock
will possess  exclusive  voting power in the Holding  Company.  Each shareholder
will be entitled  to one vote for each share held on all  matters  voted upon by
shareholders,  subject  to  the  limitation  discussed  under  "Restrictions  on
Acquisitions of Stock and Related Takeover Defensive  Provisions - Provisions of
the Holding  Company's  Certificate of Incorporation  and Bylaws - Limitation on
Voting Rights." If the Holding Company issues  preferred stock subsequent to the
Conversion, holders of the preferred stock may also possess voting rights.

         Liquidation or Dissolution. In the unlikely event of the liquidation or
dissolution of the Holding Company and First Federal, the holders of the Holding
Company  Common Stock will be entitled to receive  --after  payment or provision
for payment of all debts and liabilities of the Holding  Company  (including all
deposits in First Federal and accrued interest  thereon) and after  distribution
of the Liquidation  Account previously  established upon the conversion of First
Federal  from the  mutual to stock  form in 1993 -- all  assets  of the  Holding
Company  available for  distribution,  in cash or in kind. If preferred stock is
issued subsequent to the Offering,  the holders thereof may have a priority over
the  holders of Holding  Company  Common  Stock in the event of  liquidation  or
dissolution.

         Preemptive  Rights.  Holders of Holding  Company  Common  Stock will be
entitled to  preemptive  rights with  respect to any shares which may be issued.
The Holding  Company  Common  Stock will not be subject to call for  redemption,
and, upon receipt by the Holding  Company of the Purchase Price  therefor,  each
share of the Holding Company Common Stock will be fully paid and nonassessable.

         Preferred  Stock.  After  the  Merger,  the Board of  Directors  of the
Holding Company will be authorized to issue preferred stock in series and to fix
and  state  the  voting   powers,   designations,   preferences   and  relative,
participating,  optional  or other  special  rights  of the  shares of each such
series and the qualifications,  limitations and restrictions thereof.  Preferred
stock may rank prior to the Holding Company Common Stock as to dividend  rights,
liquidation  preferences,  or both,  and may have full or limited voting rights.
The holders of preferred  stock will be entitled to vote as a separate  class or
series under certain circumstances,  regardless of any other voting rights which
such holders may have.

         Except as discussed above, the Holding Company has no present plans for
the issuance of the additional authorized shares of Holding Company Common Stock
or for the  issuance  of any  shares of  preferred  stock.  In the  future,  the
authorized  but unissued and unreserved  shares of Holding  Company Common Stock
will be
    

                                       92

<PAGE>

   
available for general corporate  purposes  including but not limited to possible
issuance as stock dividends or stock splits,  in future mergers or acquisitions,
under  a cash  dividend  reinvestment  and  stock  purchase  plan,  in a  future
underwritten  or other public  offering,  or under an employee  stock  ownership
plan. The authorized  but unissued  shares of preferred  stock will similarly be
available  for  issuance  in  future  mergers  or  acquisitions,   in  a  future
underwritten public offering or private placement or for other general corporate
purposes.  Except as  described  above or as  otherwise  required to approve the
transaction in which the additional  authorized shares of Holding Company Common
Stock or authorized  shares of preferred  stock would be issued,  no shareholder
approval  will be required for the issuance of these  shares.  Accordingly,  the
Board of Directors of the Holding Company,  without  shareholder  approval,  can
issue  preferred  stock with voting and conversion  rights which could adversely
affect the voting power of the holders of Holding Company Common Stock.

         Restrictions  on  Acquisitions.  See  "Restrictions  on Acquisitions of
Stock and Related  Takeover  Defensive  Provisions" for a description of certain
provisions of the Holding  Company's  certificate  of  incorporation  and bylaws
which  may  affect  the  ability  of  the  Holding  Company's   shareholders  to
participate in certain  transactions  relating to acquisitions of control of the
Holding Company.

         Dividends.  Upon consummation of the purchase of all of First Federal's
outstanding  First Federal Common Stock, the Holding  Company's only assets will
be First Federal common stock,  and a portion of the proceeds from the Offering.
Dividends from First Federal will initially be the only source of income for the
Holding Company.  Should First Federal elect or be required by its regulators to
retain its income,  the ability of the Holding  Company to pay  dividends to its
own shareholders may be adversely affected.  Furthermore,  if at any time in the
future the Holding Company owns less than 80% of the outstanding  stock of First
Federal,  certain tax benefits under the Code as to inter-company  distributions
will not be fully  available  to the Holding  Company and it will be required to
pay  federal  income  tax on a portion  of the  dividends  received  from  First
Federal, thereby reducing the amount of income available for distribution to the
shareholders  of the Holding  Company.  For further  information  concerning the
ability of First Federal to pay dividends to the Holding Company,  see "Dividend
Policy,"  "Regulation - Regulatory Capital  Requirements" and " -- Limitation on
Dividends and Other Capital Distributions."
    
                    RESTRICTIONS ON ACQUISITIONS OF STOCK AND
                      RELATED TAKEOVER DEFENSIVE PROVISIONS


         Although the Board of Directors of the Holding  Company is not aware of
any effort that might be made to obtain control of the Holding Company after the
Merger,  the Board  believes,  as discussed  below,  that it is  appropriate  to
include  certain  provisions  as part of the Holding  Company's  certificate  of
incorporation   to  protect  the  interests  of  the  Holding  Company  and  its
shareholders  from takeovers which the Board of Directors of the Holding Company
might  conclude  are not in the best  interests  of First  Federal,  the Holding
Company or the Holding  Company's  shareholders.  The Holding Company intends to
operate First Federal as an independent, predominantly community-owned financial
institution.

         The following discussion is a summary of all material provisions of the
Holding  Company's  certificate  of  incorporation  and bylaws and certain other
regulatory provisions,  which may be deemed to have an"anti-takeover" effect and
could potentially discourage or even prevent a bid for the Holding Company which
might  otherwise  result in  shareholders  receiving a premium for their  stock.
Further,  ownership  restrictions imposed by federal law could potentially serve
as a basis to invalidate or otherwise restrict the use or exercise by management
or others of revocable  proxies.  The following  description of certain of these
provisions is necessarily  general and, with respect to provisions  contained in
the  Holding  Company's  certificate  of  incorporation  and  bylaws  and  First
Federal's  charter  and  bylaws,  reference  should  be made in each case to the
document in question,  each of which is part of First  Federal's  application to
the OTS and the Holding Company's Registration Statement filed with the SEC. See
"Available Information."


                                       93

<PAGE>



PROVISIONS OF THE HOLDING COMPANY'S CERTIFICATE OF INCORPORATION AND BYLAWS

         Directors.  Certain provisions of the Holding Company's  certificate of
incorporation and bylaws will impede changes in majority control of the Board of
Directors.  The Holding Company's certificate of incorporation provides that the
Board of Directors of the Holding Company will be elected annually.  The Holding
Company's  certificate of  incorporation  provides that the size of the Board of
Directors  may be increased or decreased  only by a majority  vote of the Board.
The certificate of incorporation also provides that any vacancy occurring in the
Board of Directors,  including a vacancy created by an increase in the number of
directors, shall be filled for the remainder of the unexpired term by a majority
vote of the directors then in office.  The certificate of incorporation  further
provides that, to be eligible to serve as a director,  persons must meet certain
eligibility criteria.  Finally, the bylaws impose certain notice and information
requirements in connection with the nomination by shareholders of candidates for
election to the Board of Directors or the proposal by  shareholders  of business
to be acted upon at an annual meeting of shareholders.

         The certificate of  incorporation  provides that a director may only be
removed for cause by the affirmative vote of 80% of the shares eligible to vote.

         Restrictions   on  Call  of  Special   Meetings.   The  certificate  of
incorporation  of the  Holding  Company  provides  that  a  special  meeting  of
shareholders  may be called only pursuant to a resolution  adopted by a majority
of the Board of  Directors.  Shareholders  are not  authorized to call a special
meeting.

         Absence of Cumulative  Voting.  The Holding  Company's  certificate  of
incorporation  provides that there shall be no  cumulative  voting rights in the
election of directors.

         Authorization  of Preferred  Stock. The certificate of incorporation of
the Holding Company authorized  1,000,000 shares of serial preferred stock, $.01
par value.  The Holding Company is authorized to issue preferred stock from time
to time in one or more series  subject to applicable  provisions of law, and the
Board of Directors is authorized to fix the  designations,  powers,  preferences
and relative  participating,  optional and other special  rights of such shares,
including  voting  rights  (which could be multiple or as a separate  class) and
conversion  rights.  In the event of a proposed  merger,  tender  offer or other
attempt to gain control of the Holding  Company that the Board of Directors does
not approve,  it might be possible  for the Board of Directors to authorize  the
issuance of a series of preferred stock with rights and  preferences  that would
impede the completion of such a transaction.  An effect of the possible issuance
of preferred stock,  therefore,  may be to deter a future takeover attempt.  The
Board of Directors  has no present plans or  understandings  for the issuance of
any preferred  stock and does not intend to issue any preferred  stock except on
terms which the Board deems to be in the best  interests of the Holding  Company
and its shareholders.

   
         Procedures for Certain  Business  Combinations.  The Holding  Company's
certificate  of  incorporation  requires  that  certain  business  combinations,
(including  mergers  or  consolidations,  sale,  lease or other  disposition  of
assets,  issuances  or  transfers  of  securities,   adoption  of  any  plan  of
liquidation proposed by the Interested  Stockholder,  or any reclassification of
securities  which  increases the  Interested  Stockholders  share of the holding
Company), between the Holding Company (or any majority-owned subsidiary thereof)
and a 25% or more  shareholder  either  (i) be  approved  by at least 80% of the
total number of  outstanding  voting  shares,  voting as a single class,  of the
Holding  Company,  (ii) be  approved by a majority  of the  continuing  Board of
Directors (i.e.,  persons serving prior to the 25% shareholder becoming such and
who are not affiliated with the 25% shareholder) or (iii) involve  consideration
per  share  generally  equal to the  highest  per share  price  paid by such 25%
shareholder to acquire its stock.
    

         Amendment to Certificate of Incorporation and Bylaws. Amendments to the
Holding  Company's  Certificate of Incorporation  must be approved by a majority
vote of 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  to amend  certain  provisions  (i.e.,  provisions  relating to number,
classification,  election and removal of directors; amendment of bylaws; call of

                                       94

<PAGE>



special  shareholder  meetings;  offers to acquire and  acquisitions of control;
director liability; certain business combinations; 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 shareholders.

         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.  These provisions will also assist the Holding Company in the orderly
deployment of the Offering  proceeds into  productive  assets during the initial
period after the Offering.  The Board of Directors believes these provisions are
in the best  interests  of First  Federal  and of the  Holding  Company  and its
shareholders.  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 shareholders.  Accordingly, the Board of Directors believes that it is in
the best  interests  of the Holding  Company and its  shareholders  to encourage
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 shareholders.

         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 shareholders
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
shareholders, 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.

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

         Potential   Negative   Impact  of  Takeover   Defenses  on  Shareholder
Interests. Despite the belief of First Federal and the Holding Company as to the
benefits  to  shareholders  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  shareholders may receive a
substantial  premium for their  shares over then  current  market  prices.  As a
result,  shareholders  who might desire to participate in such a transaction may
not have any  opportunity to do so. Such provisions will also render the removal
of the Holding  Company's Board of Directors and management more difficult.  The
Board of Directors,  however, has concluded that the potential benefits outweigh
the possible disadvantages.

         Pursuant to  applicable  law,  at any annual or special  meeting of its
shareholders,  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.


                                       95

<PAGE>


OTHER RESTRICTIONS ON ACQUISITIONS OF STOCK

         Delaware  Anti-Takeover  Statute.  The State of  Delaware  has  enacted
legislation  which  provides that subject to certain  exceptions a publicly held
Delaware  corporation  may  not  engage  in any  business  combination  with  an
"interested  shareholder"  for three  years  after  such  shareholder  became an
interested  shareholder,  unless, among other things, the interested shareholder
acquired at least 85% of the corporation's  voting stock in the transaction that
resulted in the shareholder becoming an interested shareholder. This legislation
generally defines "interested shareholder" as any person or entity that owns 15%
or more of the  corporation's  voting stock. The term "business  combination" is
defined  broadly  to cover a wide  range of  corporate  transactions,  including
mergers, sales of assets, issuances of stock, transactions with subsidiaries and
the receipt of disproportionate financial benefits. Under certain circumstances,
either  the  board  of  directors  or  both  the  board  and  two-thirds  of the
shareholders  other than the acquiror may approve a given  business  combination
and thereby exempt the corporation from the operation of the statute.

         However,   these  statutory   provisions  do  not  apply,  among  other
situations, to Delaware corporations with fewer than 2,000 shareholders or which
do not have voting stock listed on a national  exchange or listed for  quotation
with a registered national securities association. While the Holding Company has
applied to have its shares quoted on the Nasdaq  System,  no  prediction  can be
made as to whether the Holding Company will have 2,000 shareholders.

         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  without  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 institutions
whose accounts are insured by the FDIC's BIF, and holding companies thereof.

         Control,  as defined under federal law, means  ownership of, 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 shareholders. 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  form 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.
Therefore,  a warrant  holder  who,  upon  exchange of  warrants  would  acquire
ownership  of  more  than  10% of the  issued  and  outstanding  of the  Holding
Company's Common Stock, must obtain OTS's approval prior to exercise.



                                       96

<PAGE>




                          DESCRIPTION OF THE DEBENTURES


         The Debentures are to be issued  pursuant to an Indenture,  dated as of
________,   1997  (the   "Indenture"),   between   the   Holding   Company   and
_____________________________, as Trustee (the "Trustee").

   
         The following is a summary of the material  terms of the Debentures and
the Indenture.  This summary is qualified in its entirety by reference to all of
the provisions of the Indenture,  including the  definitions  therein of certain
terms.  The terms of the Debentures  include those  provisions  contained in the
Indenture  and  those  made  part of the  Indenture  by  reference  to the Trust
Indenture Act of 1939, as amended,  ("TIA").  The  Debentures are subject to all
such  terms,  and  holders  are  referred  to the  Indenture  and  the TIA for a
statement of such terms.  The following  summary does not purport to be complete
and  should  be read in  conjunction  with the  Indenture.  Wherever  particular
sections or defined  terms of the  Indenture  are referred to, such  sections or
defined terms are  incorporated  herein by reference,  and the  statements  made
herein are qualified in their entirety by such reference.  Capitalized terms not
otherwise  defined in this  section of the  Prospectus  shall have the  meanings
ascribed to them in the Indenture. In this regard, the term "Holding Company" in
this section of the Prospectus  refers to The Bryan - College Station  Financial
Holding  Company  on an  unconsolidated  basis.  The form of  Indenture  and the
Debentures have been filed with the Commission as an exhibit to the Registration
Statement of which this  Prospectus  is a part.  Copies of the  Indenture may be
obtained from the Agent.

GENERAL

         The  Debentures  will  be  unsecured  subordinated  obligations  of the
Holding Company,  will be limited to an aggregate principal amount of $3,700,000
and will mature on __________,  2002.  The Debentures  will bear interest at the
rate per annum  shown on the  front  cover of this  Prospectus  from the date of
issuance or from the most recent  Interest  Payment  Date to which  interest has
been paid or provided for,  payable  quarterly on the 15th calendar day 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.
    
         Principal of and premium,  if any, and interest on the Debentures  will
be payable at the office or agency of the Holding Company in Bryan,  Texas,  and
the transfer of Debentures  will be registrable at the offices of the Trustee in
_______,  ________.  In addition,  payment of interest may, at the option of the
Holding  Company,  be made by check mailed to the address of the Person entitled
thereto as it appears in the Security Register.

         The Debentures will be issued only in fully  registered  form,  without
coupons,  in  denominations  of $1,000 and any  integral  multiple  thereof.  No
service  charge  will be made for any  registration  of  transfer or exchange of
Debentures,  but the Holding  Company may require payment of a sum sufficient to
cover any tax or other governmental charge payable in connection therewith.

         Because the Holding  Company is a holding  company,  its rights and the
rights of its creditors, including the Holders of the Debentures, to participate
in the assets or earnings of any Subsidiary  through the payment of dividends or
otherwise  will be subject to the prior  claims of the  Subsidiary's  creditors,
except to the extent  that the  Holding  Company  may itself be a creditor  with
recognized claims against the Subsidiary.

SUBORDINATION

   
         The payment of the principal and premium,  if any, and interest on, the
Debentures  will, to the extent set forth in the  Indenture,  be  subordinate in
right of payment to the prior  payment  in full of all Senior  Indebtedness  (as
defined).  In certain events of insolvency,  the payment of the principal of and
interest on the Debentures will,
    

                                       97

<PAGE>


to the extent set forth in the Indenture,  also be effectively  subordinated  in
right of payment to the prior  payment in full of all  General  Obligations  (as
defined).  Upon any  payment or  distribution  of assets to  creditors  upon any
liquidation, dissolution, winding up, reorganization, assignment for the benefit
of creditors,  marshalling  of assets or any  bankruptcy,  insolvency or similar
proceedings of the Holding Company,  the holders of all Senior Indebtedness will
first be entitled to receive  payment in full of all amounts due thereon  before
the Holders of the Debentures will be entitled to receive any payment in respect
of the principal of or premium, if any, or interest on, the Debentures. If, upon
any such payment or  distribution of assets to creditors,  there remains,  after
giving effect to such subordination provisions in favor of the holders of Senior
Indebtedness,  any amount of cash, property or securities  available for payment
or distribution  in respect of Debentures (as defined in the Indenture,  "Excess
Proceeds") and if, at such time, any creditors in respect of General Obligations
have not  received  payment in full of all amounts due or to become due on or in
respect of such General  Obligations,  then such Excess  Proceeds shall first be
applied to pay or provide  for the payment in full of such  General  Obligations
before any payment or distribution may be made in respect of the Debentures.  In
the event of the acceleration of the maturity of any Debentures,  the holders of
all Senior Indebtedness will first be entitled to receive payment in full of all
amounts due or to become due thereon  before the Holders of  Debentures  will be
entitled to receive any payment  upon the  principal  of or premium,  if any, or
interest on, the Debentures.  No payments on account of principal,  premium,  if
any, or interest,  in respect of the  Debentures may be made if there shall have
occurred  and be  continuing  a default in any  payment  with  respect to Senior
Indebtedness  or an event of default  with  respect  to any Senior  Indebtedness
permitting the holders thereof to accelerate the maturity thereof.

         By reason of such subordination, in the event of insolvency,  creditors
of the  Holding  Company who are not  holders of Senior  Indebtedness  or of the
Debentures may recover less,  ratably,  than holders of Senior  Indebtedness and
may recover more, ratably, than the Holders of Debentures.

         "Senior Indebtedness" is defined to mean the principal of (and premium,
if any)  and  interest  on the  following,  whether  outstanding  at the date of
execution  of the  Indenture or  thereafter  incurred,  assumed or created:  (a)
indebtedness  of the Holding  Company for money  borrowed or purchased,  similar
obligations  arising  from  off-balance-  sheet  guarantees  and  direct  credit
substitutes,  and  obligations  associated  with  derivative  products  such  as
interest and foreign exchange rate contracts,  commodity contracts,  and similar
arrangements,  and (b) any deferrals, renewals, extensions and refundings of any
such Senior  Indebtedness;  other than (i) any  indebtedness or obligation as to
which,  in the  instrument  creating or evidencing the same or pursuant to which
the same is  outstanding,  it is expressly  provided that such obligation (A) is
not Senior  Indebtedness  with respect to the Debentures or (B) ranks pari passu
with the Debentures and (ii) indebtedness evidenced by the Debentures.

         "General  Obligations"  means all obligations of the Holding Company to
make  payment  on  account  of  claims  of  general  creditors,  other  than (A)
obligations on account of Senior  Indebtedness and (B) obligations on account of
the Debentures and  indebtedness  for money borrowed  ranking pari passu with or
subordinate to the Debentures.  "Claim" shall have the meaning  assigned thereto
in Section 101(5) of the Bankruptcy  Code of 1978, as amended to the date of the
Indenture.  The term "indebtedness for money borrowed" when used with respect to
the  Holding  Company is defined to mean any  obligation  of, or any  obligation
guaranteed by, the Holding Company for the repayment of borrowed money,  whether
or not evidenced by bonds, debentures, notes or other written instruments.

   
         As of June 30, 1997, the Holding Company had no Senior Indebtedness and
no General  Obligations  outstanding.  On a pro forma basis,  however as of this
date there  would have been $59.7  million in Senior  Indebtedness  and  General
Obligations  outstanding.  The  Holding  Company  may  from  time to time  incur
additional indebtedness constituting Senior Indebtedness. The Indenture does not
prohibit or limit the incurrence of additional  Senior  Indebtedness and General
Obligations.
    

         The  subordination  provisions  of the Indenture  described  herein are
intended for the benefit of holders of Senior  Indebtedness and are not intended
for the  benefit of  creditors  in respect of General  Obligations.  The


                                       98

<PAGE>


Holding  Company and the Trustee may amend the  Indenture to reduce or eliminate
the rights of creditors in respect of General Obligations without the consent of
such creditors or the Holders of Debentures.

   
LIMITATIONS ON DIVIDENDS ; AND REPURCHASES OR JUNIOR SECURITIES
    

         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 Holding Company Common
Stock,  (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.

EVENTS OF DEFAULT

   
         The  Indenture  defines  an  Event  of  Default  with  respect  to  the
Debentures as any one of the following events:  (i) certain events of bankruptcy
of the  Holding  Company or  receivership  of any Major  Depository  Institution
Subsidiary (as defined in the Indenture); (ii) default for 30 days in payment of
interest on any Debenture; (iii) default in payment of principal of (or premium,
if any, on) any Debenture when the same shall become due and payable, whether at
Stated  Maturity,  by  acceleration  or  otherwise;  (iv) failure by the Holding
Company for 60 days after due notice to remedy a default in  performance  or the
breach of any representation,  covenant or warranty in the Indenture;  or (v)(A)
failure by the Holding Company or any Subsidiary to pay  indebtedness  for money
borrowed in an aggregate  principal  amount  exceeding  $1.0 million when due or
upon the  expiration  of any  applicable  period of grace  with  respect to such
principal amount; or (B) acceleration of the maturity of any indebtedness of the
Holding  Company or any  Subsidiary for borrowed money in excess of $1.0 million
if  such  failure  to pay or  acceleration  results  from a  default  under  the
instrument  giving rise to, or securing,  such  indebtedness and is not annulled
within 10 days after due  notice has been  given,  unless the  validity  of such
default  is  contested  by the  Holding  Company  in good  faith by  appropriate
proceedings.  First Federal Savings Bank will currently be upon  consummation of
the Merger the only  Major  Depository  Institution  Subsidiary  of the  Holding
Company. If any Event of Default occurs and is continuing, either the Trustee or
the  Holders  of not  less  than  25% in  principal  amount  of the  outstanding
Debentures  may declare the  principal  amount of all  Debentures  to be due and
payable  immediately,  but  upon  certain  conditions  such  declaration  may be
rescinded  and  annulled  and past  defaults  may be waived by the  Holders of a
majority in  principal  amount of the  Outstanding  Debentures  on behalf of the
Holders  of all  Debentures.  In case an Event of  Default  shall  occur  and be
continuing, the Trustee may in its discretion proceed to protect and enforce its
rights and the rights of the Holders by such appropriate judicial proceedings as
the Trustee deems most effectual.  The Indenture does not contain any provisions
that would provide  protection to Holders of the Debentures against a sudden and
significant decline in credit quality of the Holding Company, resulting from any
takeover,  recapitalization  or similar  restructuring  of the Holding  Company.
There can be no  assurance  that the  Holding  Company  would have or be able to
acquire  sufficient  funds to make payment on the  Debentures if their  maturity
were accelerated due to an Event of Default.
    

         The Indenture provides that the Trustee will give to the Holders of the
Outstanding  Debentures  notice of any  default  known to it if  uncured  or not
waived; provided, however, that such notice shall not be given until at least 30
days  after  the  occurrence  of a  default  with  respect  to  the  Outstanding
Debentures.  The term "default",

                                       99

<PAGE>



with  respect  to the  Outstanding  Debentures  for  the  purpose  only  of this
provision,  means the  happening of any event which is, or after notice or lapse
of time or both would become, an Event of Default.

         The Indenture  provides that, subject to the duty of the Trustee during
default to act with the required standard of care, the Trustee will not be under
an obligation to exercise any of its rights or powers under the Indenture at the
request or  direction  of any of the  Holders,  unless such  Holders  shall have
offered to the Trustee reasonable security or indemnity.  The Indenture provides
that the Holders of a majority in principal amount of the Outstanding Debentures
may  direct the time,  method and place of  conducting  any  proceeding  for any
remedy  available  to the  Trustee,  or  exercising  any  trust or  other  power
conferred on the Trustee,  provided  that the Trustee may decline to act if such
direction is contrary to law or the  Indenture  and may take other action deemed
proper that is not inconsistent with such direction.

         The Indenture  includes a covenant  that the Holding  Company will file
annually with the Trustee a certificate of no default, or specifying any default
that exists.
   
MAINTENANCE OF STATUS OF SUBSIDIARIES AS INSURED DEPOSITORY INSTITUTIONS

         The Holding  Company has agreed that it will do or cause to be done all
things  necessary  to  preserve  and keep in full force and effect the status of
each of its  subsidiaries  that is a  depository  institution  (including  First
Federal)  as an insured  depository  institution  and do or cause to be done all
things  necessary to ensure that savings  accounts of each such  subsidiary  are
insured  by the FDIC or any  successor  organization  up to the  maximum  amount
permitted by 12 U.S.C.  Section 1811 et seq. and the  regulations  thereunder or
any  succeeding  federal law,  except as to individual  accounts or interests in
employee benefit plans that are not entitled to pass-through  insurance under 12
U. S.C. Section 1821(a)(1)(D).
    
CONSOLIDATION, MERGER AND SALES OF ASSETS

         The Holding  Company,  without the consent of the Holders of any of the
Debentures  under the Indenture,  may  consolidate  with or merge into any other
Person or convey,  transfer or lease its properties and assets  substantially as
an  entirety  to any  Person,  provided  that:  (i) the  successor  is a  Person
organized and validly existing under the laws of any domestic jurisdiction; (ii)
the successor  Person,  if other than the Holding  Company,  assumes the Holding
Company's  obligations  with respect to the  Debentures and under the Indenture,
(iii) after giving effect to the transaction,  no Event of Default, and no event
which,  after  notice or lapse of time or both would become an Event of Default,
shall have occurred and be  continuing;  and (iv) certain other  conditions  are
met.

LIMITATION ON SUITS

         No Holder  of any  Debenture  shall  have the  right to  institute  any
proceeding,  judicial or otherwise,  with respect to the  Indenture,  or for the
appointment  of a  receiver  or  trustee,  or for any  other  remedy  under  the
Indenture,  unless:  (i) such Holder has previously  given written notice to the
Trustee  of a  continuing  default;  (ii) the  Holders  of not less  than 25% in
principal  amount of the Outstanding  Debentures shall have made written request
to the Trustee to institute  proceedings in respect of such Default;  (iii) such
Holder(s)  shall have offered to the Trustee  reasonable  indemnity  against the
costs,  expenses and liabilities to be incurred in compliance with such request;
(iv) the Trustee for 60 days after its receipt of such notice, request and offer
of indemnity has failed to institute any such  proceeding;  and (v) no direction
inconsistent with such written request has been given to the Trustee during such
60-day  period  by  the  Holders  of a  majority  in  principal  amount  of  the
Outstanding Debentures.


                                       100

<PAGE>

   
REPORTS TO HOLDERS OF DEBENTURES

         The Holding  Company shall file with the Trustee and provide holders of
Debentures,  within  15 days  after it files  them  with the SEC,  copies of its
annual report and the information, documents and other reports which the Holding
Company is required to file with the SEC  pursuant to Section 13 or 15(d) of the
Securities  Exchange Act of 1934, as amended  ("Exchange Act").  Notwithstanding
that the Holding  Company may not be required to remain subject to the reporting
requirements  of Section 13 or 15(d) of the Exchange  Act,  the Holding  company
shall  continue  to file the SEC and  proved  the  Trustee  and the  holders  of
Debentures  with the annual  reports and the  information,  documents  and other
reports  which are  specified in Section 13 and 15(d) of the  Exchange  Act. The
Holding  Company  also shall  comply  with the other  provisions  of TIA Section
314(a).
    
MODIFICATION AND WAIVER

         Modifications  and  amendments  of the  Indenture  may be  made  by the
Holding Company and the Trustee with the consent of the Holders of not less than
66-2/3% in principal amount of the Outstanding  Debentures;  provided,  however,
that no such  modification or amendment may,  without the consent of the Holding
Company  and the Holder of each  Outstanding  Debenture  affected  thereby,  (i)
change the Stated  Maturity of the principal of, or any  installment of interest
on, any  Debenture,  (ii)  reduce  the  principal  amount of, or the  premium or
interest  on, any  Debenture,  (iii)  change the place or currency of payment of
principal of, or premium or rate of interest on, any Debenture,  (iv) impair the
right to institute suit for the enforcement of any payment on or with respect to
any Debenture,  (v) modify the  subordination  provisions in a manner adverse to
the  Holders of the  Debentures,  (vi)  reduce the  above-stated  percentage  of
Outstanding  Debentures  necessary  to modify or amend  the  Indenture  or (vii)
reduce the percentage of aggregate  principal  amount of Outstanding  Debentures
necessary for waiver of compliance  with certain  provisions of the Indenture or
for waiver of certain defaults.

         The  Holders of not less than a  majority  in  principal  amount of the
Outstanding  Debentures  may on behalf of the  Holders of all of the  Debentures
waive any past default under the  Indenture,  except a default in the payment of
principal of (or premium, if any) or interest on any Debenture.
   
                            DESCRIPTION OF THE UNITS

         Each Unit offered in the Unit Offering  consists of a $1,000  principal
amount  Debenture  and nine  Warrants,  each such Warrant  entitling  the holder
thereof to  purchase  one share of Holding  Company  Common  Stock at a price of
$12.50 per  share,  subject  to  adjustment.  The  Debentures  and the  Warrants
comprising  the Units will be  separately  transferable  immediately.  It is not
contemplated  that  there  will be any  public  trading  market  for the  Units.
Accordingly, investors may experience substantial difficulty in transferring the
Debentures and Warrants as a Unit. If a market should develop for the Units, the
market price may be greater or less than the public offering price of the Units.

                             DESCRIPTION OF WARRANTS


         Each Warrant  contained in the Units will entitle the holder thereof to
purchase  one share of Holding  Company  Common  Stock at an  exercise  price of
$12.50, subject to adjustments,  at any time prior to 5:00 p.m., Central Time on
_______,  2002. The number of shares  purchasable  upon exercise of the Warrants
and the exercise  price shall be subject to  adjustment  to reflect  among other
things,  stock  dividends on or stock splits of the Holding Company Common Stock
or  reclassification  of its shares of Holding  Company  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.
    

                                       101

<PAGE>


           The Warrants have no value other than as the right to acquire Holding
Company Common Stock 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 Holding Company 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.

         The Warrants may be exercised  during the exercise  period stated above
by  delivery  of the  Warrant  Certificate,  with the  subscription  form on the
reverse side of the Warrant  Certificate fully executed,  to the Holding Company
with a check  payable to the Holding  Company in an amount  equal to the Warrant
exercise  price  multiplied  by the number of shares of Holding  Company  Common
Stock being  purchased.  The Holding  Company or its transfer agent will issue a
new Warrant  Certificate  representing the unexercised but not expired Warrants.
The Warrants will be detachable and may trade separately from the Debentures.

         A complete  statement  of the terms and  conditions  pertaining  to the
Warrants  is  contained  in the  Warrant  Certificate,  copies  of which  can be
obtained from the Holding Company. The description  contained in this Prospectus
is qualified in its entirety by the text of the Warrant Certificate.

   
                                  THE OFFERING

           This  Offering  is being made to finance  the  purchase of all of the
outstanding  shares of First  Federal  Common  Stock not  exchanged  for Holding
Company Common Stock pursuant to the Merger Agreement. Shares of Holding Company
Common Stock and Units are being offered to members of the general  public.  See
"Offering and Sale of Holding Company Common Stock and Units."  Subscription for
shares of Holding  Company Common Stock and Units will be subject to the minimum
and maximum purchase limitations. See " --Subscription Procedures."

GENERAL

         The  Holding  Company  reserves  the right to reject any  subscriptions
prior to release of the funds in the Escrow Account to the Holding  Company,  in
whole or in part,  for any reason  whatsoever  and may, in its sole  discretion,
elect to accept  those  subscriptions  for a lesser  number  of  shares  than is
subscribed for by any person. The Holding Company reserves the right to allocate
shares of  Holding  Company  Common  Stock and Units in any manner as it, in its
sole  discretion,  deems  appropriate.  If the Holding  Company  terminates  the
Offering in its entirety,  all subscription  funds will be refunded in full with
interest actually earned thereon, without deduction.

SUBSCRIPTION PROCEDURES

         The  Holding  Company  is  offering   through  the  Agent  3,400  Units
minimum/3,700  Units maximum at a price of $1,000 per Unit. See  "Description of
Units," Description of Warrants" and Description of Debentures" for a discussion
of the terms of the securities  comprising the Units. The Unit Offering is being
conducted  by  the  Holding  Company  though  the  Agent  on  a  "best  efforts,
minimum-maximum"  basis and, as to the minimum,  on an "all or none" basis.  The
Holding  Company has agreed to pay the Agent a commission of 7% of the aggregate
amount of Units sold by the Agent, and to reimburse the Agent for its reasonable
and accountable  expenses up to $60,000,  including legal fees of counsel to the
Agent.  The  Company  has also  agreed  to pay to the  Agent a fee of  $5,000 in
connection  with its  fairness  opinion with regard to the purchase of shares of
First Federal Common Stock.

         Persons may subscribe for Units by signing,  completing  and delivering
or mailing a subscription form,  together with payment in full for the number of
Units for which such person is  subscribing  by cashiers'  check,
    

                                       102

<PAGE>

   
draft  or  wire  transfer  payable  in  next  day  funds  to  the  Agent.  These
subscriptions must be received by the Escrow Agent by 5:00 p.m., Central time on
the  Expiration  Date.  Checks should be made payable to the order of "The First
National  Bank of Bryan,  Texas -- Escrow  Agent for The  Bryan-College  Station
Financial Holding Company." All subscription checks received will be transmitted
to the  Escrow  Agent by noon the next  business  day  following  receipt by the
Agent.  Consummation  of the Offering  through  release of the funds held in the
Escrow Account to the Holding  Company and delivery of instruments  representing
the  Debentures  and the Warrants  will occur as soon as  practicable  after the
Expiration Date, subject to the satisfaction of certain conditions  precedent to
the Selling Agreement entered into between the Holding Company and the Agent.

         The  Agent  has  informed  the  Company  that  neither  it nor any such
selected  dealers  expect  sales of Units to accounts  over which they  exercise
discretionary authority to exceed 5% of the total number of Units offered by it.

         The  Company  has  agreed  to  indemnify  the  Agent  against   certain
liabilities, including liabilities under the Securities Act.

OFFERING PRICE OF HOLDING COMPANY COMMON STOCK ARBITRARILY DETERMINED

         The  purchase  price  of the  Holding  Company  Common  Stock  has been
determined  arbitrarily by the Board of Directors  based on, among other things,
the amount of capital  necessary to enable the Holding Company to accomplish the
Merger and does not necessarily bear any relation to any established  investment
criteria of value such as book value, earnings or assets or the intrinsic value,
if any, of the Holding  Company or First Federal.  As a result,  there can be no
assurance that the price of the Holding Company Common Stock will not fall below
its purchase price after the completion of the Offering.


TRANSFER AGENT

         The Holding  Company  will act as its own  transfer  agent,  registrar,
dividend disbursing agent and redemption agent for the shares of Holding Company
Common Stock and the Units.
    

                                  LEGAL MATTERS


         The legality of the Holding Company Common Stock and Debentures will be
passed  upon  for the  Holding  Company  by  Silver,  Freedman  &  Taff,  LLP (a
partnership including  professional  corporations),  1100 New York Avenue, N.W.,
Washington, D.C., special counsel to First Federal. Silver, Freedman & Taff, LLP
has consented to the reference herein to its opinion. Certain legal matters will
be passed  upon for Hoefer & Arnett by  Bracewell  &  Patterson,  LLP,  Houston,
Texas.

                                     EXPERTS


         The Consolidated  Financial Statements of First Federal Savings Bank of
Bryan and its subsidiary as of September 30, 1994, 1995 and 1996 and for each of
the years in the three year period  ended  September  30, 1996  included in this
Prospectus/Proxy  Statement have been audited by Crowe,  Chizek and Company LLP,
independent certified public accountants. Such Consolidated Financial Statements
have been  included  herein in  reliance  upon the  report of Crowe,  Chizek and
Company LLP, appearing  elsewhere herein, and upon the authority of such firm as
experts in accounting and auditing.




                                       103

<PAGE>



                           FIRST FEDERAL SAVINGS BANK

                   Index to Consolidated Financial Statements


                                                                            Page

Report of Independent Auditors.............................................  F-2
   
Consolidated Statements of Financial Condition
September 30,   1996 and 1995..............................................  F-4

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

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

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

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

Consolidated Statements of Financial Condition
June 30, 1997 and  September 30, 1996...........................................

Consolidated Statements of Income
Three Months and Nine Months Ended June 30, 1997 and 1996.......................

Consolidated Statements of Changes in Stockholders' Equity
Nine Months Ended June 30, 1997 and 1996........................................

Consolidated Statements of Cash Flows
Three Months and Nine Months Ended June 30, 1997 and 1996.......................

Notes to Consolidated Financial Statements
June 30, 1997 and 1996..........................................................

         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.
    
                                                                             F-1
<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.




                                                   Crowe, Chizek and Company LLP

Oak Brook, Illinois
November 9, 1996



                                                                             F-2
<PAGE>


                           FIRST FEDERAL SAVINGS BANK
                 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 1,000,000 shares,
       issued 87,263 shares                                                                   1              1
     Common stock - par value $.01 per share; authorized
       3,000,000 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
                                                                                    ===========    ===========


- ------------------------------------------------------------------------------------------------------------------
          See accompanying notes to consolidated financial statements.

                                                                                                              F-3
</TABLE>
<PAGE>


                           FIRST FEDERAL SAVINGS BANK
                        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
                                                                     -----------    -----------    -----------

- ------------------------------------------------------------------------------------------------------------------
                                   (Continued)
                                                                                                               F-4
</TABLE>

<PAGE>
                           FIRST FEDERAL SAVINGS BANK
                        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

Preferred stock dividends                                                    (88)           (88)           (87)
                                                                     -----------    -----------    -----------

Income available to common stockholders                              $       146    $       123    $       370
                                                                     ===========    ===========    ===========

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












- ------------------------------------------------------------------------------------------------------------------
          See accompanying notes to consolidated financial statements
                                                                                                              F-5
</TABLE>
<PAGE>

                           FIRST FEDERAL SAVINGS BANK
                 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
                                      ===========    ===========     ===========    ===========    ===========


- ------------------------------------------------------------------------------------------------------------------
          See accompanying notes to consolidated financial statements

                                                                                                               F-6
</TABLE>
<PAGE>
                           FIRST FEDERAL SAVINGS BANK
                      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 e
       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)

- ------------------------------------------------------------------------------------------------------------------
                                  (Continued)
                                                                                                               F-7
</TABLE>
<PAGE>

                           FIRST FEDERAL SAVINGS BANK
                      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                -               -

- -------------------------------------------------------------------------------------------------------------------
                              See accompanying notes to consolidated financial statements.
                                                                                                                F-8
</TABLE>
<PAGE>



                           FIRST FEDERAL SAVINGS BANK
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 Years ended September 30, 1996, 1995, and 1994

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

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.  Realized  gains and losses on
disposition of  available-for-sale  securities are based on the net proceeds and
the  adjusted  carrying  amounts  of the  securities  sold,  using the  specific
identification method.

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 level  considered
adequate to cover losses that are currently anticipated based on

- --------------------------------------------------------------------------------
                                  (Continued)
                                                                             F-9
<PAGE>

                           FIRST FEDERAL SAVINGS BANK
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 Years ended September 30, 1996, 1995, and 1994

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

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

past loss experience,  general economic  conditions,  information about specific
borrower  situations  including their financial  position and collateral values,
and other  factors and  estimates  which are subject to change over time.  While
management  may  periodically  allocate  portions of the  allowance for specific
problem  loan  situations,  the  whole  allowance  is  available  for  any  loan
charge-offs  that  occur.  A  loan  is  charged-off  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.

- --------------------------------------------------------------------------------
                                  (Continued)
                                                                            F-10
<PAGE>

                           FIRST FEDERAL SAVINGS BANK
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 Years ended September 30, 1996, 1995, and 1994

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

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.

- --------------------------------------------------------------------------------
                                  (Continued)
                                                                            F-11
<PAGE>

                           FIRST FEDERAL SAVINGS BANK
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 Years ended September 30, 1996, 1995, and 1994

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

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.

- --------------------------------------------------------------------------------
                                  (Continued)
                                                                            F-12
<PAGE>

                           FIRST FEDERAL SAVINGS BANK
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 Years ended September 30, 1996, 1995, and 1994

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

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
                                                     ===========     ===========    ===========    ===========

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

     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
                                                     ===========     ===========    ===========    ===========


- ------------------------------------------------------------------------------------------------------------------
                                  (Continued)
                                                                                                              F-13
</TABLE>
<PAGE>

                           FIRST FEDERAL SAVINGS BANK
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 Years ended September 30, 1996, 1995, and 1994

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

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

<TABLE>
<CAPTION>


Loans receivable at September 30 are summarized as follows:
                                                                                           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
                                                                                    ===========    ===========

- ------------------------------------------------------------------------------------------------------------------
                                  (Continued)
                                                                                                              F-14
</TABLE>
<PAGE>


                           FIRST FEDERAL SAVINGS BANK
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 Years ended September 30, 1996, 1995, and 1994

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

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  related to  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
                                                                     ===========    ===========    ===========

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.

- ------------------------------------------------------------------------------------------------------------------
                                  (Continued)
                                                                                                              F-15
</TABLE>
<PAGE>


                           FIRST FEDERAL SAVINGS BANK
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 Years ended September 30, 1996, 1995, and 1994

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


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
                                                                                    ===========    ===========


NOTE 4 - SECONDARY MORTGAGE MARKET OPERATIONS

The following summarizes the Bank's secondary mortgage market activities:

                                                                                  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
                                                                                    ===========    ===========

- ------------------------------------------------------------------------------------------------------------------
                                  (Continued)
</TABLE>

                                      F-16
<PAGE>


                           FIRST FEDERAL SAVINGS BANK
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 Years ended September 30, 1996, 1995, and 1994

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

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
                                                                     ===========    ===========    ===========


NOTE 6 - PREMISES AND EQUIPMENT

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

                                                                                            In thousands
                                                                                        1996            1995
                                                                                        ----            ----

<S>                                                                                 <C>            <C>        
     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.
Non-interest-bearing  deposit  accounts  totaled  $3,344,000  and  $3,336,000 at
September 30, 1996 and 1995, respectively.

- ------------------------------------------------------------------------------------------------------------------
                                  (Continued)
                                                                                                              F-17
</TABLE>


<PAGE>

                           FIRST FEDERAL SAVINGS BANK
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 Years ended September 30, 1996, 1995, and 1994

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

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.

- --------------------------------------------------------------------------------
                                  (Continued)

                                                                            F-18
<PAGE>

                           FIRST FEDERAL SAVINGS BANK
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 Years ended September 30, 1996, 1995, and 1994

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

NOTE 9 - BENEFIT PLANS (Continued)

<TABLE>
<CAPTION>

The funded status of the plan is as follows:
                                                                                           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
     Additional minimum liability                                                           (48)           (44)
                                                                                    -----------    -----------

         Accrued pension (cost) benefit recorded on statement
           of financial condition                                                   $       (52)   $       (43)
                                                                                    ===========    ===========

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.

                                                                                  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%

- ------------------------------------------------------------------------------------------------------------------
                                  (Continued)
                                                                            F-19
</TABLE>
<PAGE>

                           FIRST FEDERAL SAVINGS BANK
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 Years ended September 30, 1996, 1995, and 1994

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

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. 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.

- --------------------------------------------------------------------------------
                                  (Continued)
                                                                            F-20
<PAGE>


                           FIRST FEDERAL SAVINGS BANK
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 Years ended September 30, 1996, 1995, and 1994

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

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.  At September 30, 1996, the
Bank's housing-related and other specified assets totaled approximately 78.8% of
total assets.

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.

Regulations  of the Office of Thrift  Supervision  limit the amount of dividends
and  other  capital  distributions  that  may be paid by a  savings  institution
without  prior  approval of the Office of Thrift  Supervision.  This  regulatory
restriction  is based on a  three-tiered  system with the  greatest  flexibility
afforded to well-capitalized (Tier 1) institutions. The Bank currently meets the
requirements of a Tier 1 institution and has not been informed by the OTS of the
need for more than normal supervision.  Accordingly,  the Bank can make, without
prior regulatory approval,  distributions during a fiscal year up to 100% of its
net income to date during a fiscal

- --------------------------------------------------------------------------------
                                  (Continued)
                                                                            F-21
<PAGE>


                           FIRST FEDERAL SAVINGS BANK
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 Years ended September 30, 1996, 1995, and 1994

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

NOTE 10 - REGULATORY MATTERS (Continued)

year plus an amount that would reduce by one-half its  "surplus  capital  ratio"
(the excess over its Fully Phased-In  Capital  Requirements) at the beginning of
the last calendar year. At September 30, 1996, the Bank could pay up to $724,000
in dividends.


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.

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.


- --------------------------------------------------------------------------------
                                                                            F-22
<PAGE>
                           FIRST FEDERAL SAVINGS BANK
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 Years ended September 30, 1996, 1995, and 1994

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

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

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.

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>
                                                                            F-23

<PAGE>


NOTE 12 - INCOME TAX EXPENSE (Continued)

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>            <C>        
     Tax expense at statutory rate (34%)                             $       116    $       109    $       235
     Other tax effects                                                        (8)             1             (1)
                                                                     -----------    -----------    -----------

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

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>

- --------------------------------------------------------------------------------
                                  (Continued)
                                                                            F-24
<PAGE>


                           FIRST FEDERAL SAVINGS BANK
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 Years ended September 30, 1996, 1995, and 1994

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

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.


- --------------------------------------------------------------------------------
                                  (Continued)
                                                                            F-25
<PAGE>




                           FIRST FEDERAL SAVINGS BANK
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 Years ended September 30, 1996, 1995, and 1994

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

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.

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

                                                                            F-26

<PAGE>



                                   Form 10-QSB
                          Office of Thrift Supervision
                           Department of the Treasury
                              1700 G Street, N.W.,
                             Washington, D.C. 20552

                Quarterly Report pursuant to Section 13 or 15 (d)
                     Of The Securities Exchange Act of 1934

               For the Three and Nine Months Ended: June 30, 1997

                Office of Thrift Supervision Docket Number 7035

                         FIRST FEDERAL SAVINGS BANK
           (Exact name of the registrant as specified in its charter)

            Texas                                        74-1505941      
                                                                         
(State or other jurisdiction of                        (IRS Employer     
incorporation or organization)                     Identification Number)

                     2900 Texas Avenue, Bryan, Texas 77802
                    (Address of principal executive offices)

                                 (409) 779-2900
              (Registrant's telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed  by  Section  13 or 15 (d) of the  Securities  Exchange  Act of 1934
during the preceding 12 months (or for such shorter  period that the  registrant
was  required  to file such  reports)  and (2) has been  subject to such  filing
requirements for the past 90 days.

               Yes    X          No
                    ----              ----
Indicate the number of shares  outstanding  of each of the  issuer's  classes of
stock, as of the latest practicable date.

                                                Outstanding   
                      Class:                 at August 5, 1997
                                                              
Common Stock (433,000 authorized)                239,612      
                                                              
Preferred Stock (200,000 authorized)              87,263      



<PAGE>

                           FIRST FEDERAL SAVINGS BANK
                          BRYAN/COLLEGE STATION, TEXAS

                                   FORM 10-QSB

                    THREE AND NINE MONTHS ENDED JUNE 30, 1997

                         PART I - FINANCIAL INFORMATION


ITEM 1 - FINANCIAL STATEMENTS
                                                                            Page

     Consolidated Statements of Financial Condition  ...................       3

     Consolidated Statements of Income .................................       4

     Consolidated Statements of Changes in Stockholders' Equity.........       5

     Consolidated Statements of Cash Flows .............................       6

     Notes to Consolidated Financial Statements.........................     7,8



ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF
         FINANCIAL CONDITION AND RESULTS OF
         OPERATIONS....................................................     9-17

                           PART II - OTHER INFORMATION

Other Information ....................................................        18

Signatures ...........................................................        19




                                       2

<PAGE>
                           FIRST FEDERAL SAVINGS BANK
                          BRYAN/COLLEGE STATION, TEXAS


                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                      June 30, 1997 and September 30, 1996
                                   (Unaudited)
                       In thousands, except per share data
<TABLE>
<CAPTION>

- ------------------------------------------------------------------------------------------------------------------
                                                                                         June 30,   September 30,
                                                                                           1997         1996
                                                                                           ----         ----
<S>                                                                                 <C>            <C>        
ASSETS
Cash and due from banks                                                             $       766    $     1,661
Interest-bearing deposits in other financial institutions                                 1,605          1,145
                                                                                    -----------    -----------
     Total cash and cash equivalents                                                      2,371          2,806

Securities held-to-maturity (estimated market value:
September 1996 - $1,000)                                                                      -          1,000
Mortgage-backed securities held-to-maturity (estimated
  market value:  June 1997 - $1,162; September 1996 - $1,261)                             1,186          1,292
Loans held for sale                                                                         475            419
Loans receivable                                                                         58,326         49,160
Federal Home Loan Bank stock                                                                882            845
Real estate owned and in judgment                                                           398            577
Premises and equipment                                                                    1,046            924
Accrued interest receivable                                                                 497            329
Other assets                                                                                600            245
                                                                                    -----------    -----------

                                                                                    $    65,781    $    57,597
                                                                                    ===========    ===========

LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities
     Deposits                                                                       $    57,638    $    51,677
     Advance payments by borrowers for insurance and taxes                                  606            783
     Advance from Federal Home Loan Bank                                                  2,100              -
     Accrued interest payable and other liabilities                                         718            821
                                                                                    -----------    -----------
                                                                                         61,062         53,281

Stockholders' equity
     Preferred stock - par value $.01 per share;
       authorized 200,000 shares, issued 87,263 shares                                        1              1
     Common stock - par value $.01 per share;
       authorized 433,000 shares, issued 239,612                                              2              2
     Additional paid-in capital                                                           2,743          2,743
     Retained earnings, substantially restricted                                          1,973          1,570
                                                                                    -----------    -----------
                                                                                          4,719          4,316
                                                                                    -----------    -----------

                                                                                    $    65,781    $    57,597
                                                                                    ===========    ===========

- ------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
                           FIRST FEDERAL SAVINGS BANK
                          BRYAN/COLLEGE STATION, TEXAS


                        CONSOLIDATED STATEMENTS OF INCOME
                                   (Unaudited)
                       In thousands, except per share data
<TABLE>
<CAPTION>

- -----------------------------------------------------------------------------------------------------------------
                                                                  Nine months ended        Three months ended
                                                                      June  30,                 June  30,
                                                                 1997          1996         1997         1996
                                                                 ----          ----         ----         ----
<S>                                                          <C>          <C>          <C>          <C>
Interest income
    Loans                                                    $   3,847    $   3,262    $   1,334    $   1,106
    Mortgage-backed securities                                      56           79           18           21
    Investment securities                                            -           35            -           11
    Other                                                          104          235           39           61
                                                             ---------    ---------    ---------    ---------
       Total interest income                                     4,007        3,611        1,391        1,199

Interest expense
    Deposits                                                     1,825        1,790          639          584
    Other borrowings                                                57            5           24            -
                                                             ---------    ---------    ---------    ---------
       Total interest expense                                    1,882        1,795          663          584
                                                             ----------   ---------    ---------    ---------

NET INTEREST INCOME                                              2,125        1,816          728          615
Provision for loan losses                                           17            1           15            6
                                                             ---------    ---------    ---------    ---------
NET INTEREST INCOME AFTER PROVISION FOR LOAN                     2,108        1,815          713          609

Noninterest income
    Service charges                                                449          386          135          142
    Net gain on sale of securities                                   -           13            -            -
    Net gain on sale of loans and mortgage
      servicing rights                                              99          275           40          114
    Other                                                           41            9           41            -
                                                             ---------    ---------    ---------    ---------
       Total noninterest income                                    589          683          216          256

Noninterest expenses
    Compensation and benefits                                      988        1,017          347          334
    Occupancy and equipment expense                                239          242           76           81
    Federal insurance premiums                                      36           94            8           31
    Net (gain)/loss on real estate owned                             2            -            4           (1)
    Professional fees                                               95          106           25           31
    Data processing                                                125          109           40           37
    Other                                                          501          455          165          148
                                                             ---------    ---------    ---------    ----------
       Total noninterest expenses                                1,986        2,023          665           661
                                                             ---------    ---------    ---------    ----------

INCOME BEFORE INCOME TAX EXPENSE                                   711          475          264           204
Income tax expense                                                 242          162           90            70
                                                             ---------    ---------    ---------    ----------

NET INCOME                                                   $     469    $     313    $     174     $     134
                                                             =========    =========    =========     =========

NET INCOME PER SHARE OF COMMON STOCK                         $    1.68    $    1.04    $    0.63     $    0.47
                                                             =========    =========    =========     =========

- ------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
                           FIRST FEDERAL SAVINGS BANK
                          BRYAN/COLLEGE STATION, TEXAS


                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                             June 30, 1997 and 1996
                                   (Unaudited)
                       In thousands, except per share data
<TABLE>
<CAPTION>

- ------------------------------------------------------------------------------------------------------------------
                                                        Nine months ended             Three months ended
                                                            June 30,                         June 30,
                                                      1997             1996            1997             1996
                                                      ----             ----            ----             ----
<S>                                                <C>             <C>              <C>            <C>        
Balance at beginning of period                     $     4,316     $     4,170      $     4,567    $     4,305

Net income                                                 469             313              174            134

Cash dividends paid                                        (66)            (66)             (22)           (22)
                                                   -----------     -----------      -----------    -----------

Balance at June 30,                                $     4,719     $     4,417      $     4,719    $     4,417
                                                   ===========     ===========      ===========    ===========

- ------------------------------------------------------------------------------------------------------------------
</TABLE>


<PAGE>
                           FIRST FEDERAL SAVINGS BANK
                          BRYAN/COLLEGE STATION, TEXAS


                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)
                                  In thousands
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------
                                                                  Nine months ended        Three months ended
                                                                      June  30,                 June 30,
                                                                      1997       1996         1997         1996
                                                                      ----       ----         ----         ----
<S>                                                           <C>          <C>          <C>          <C>       
CASH FLOWS FROM OPERATING ACTIVITIES
    Net income                                                $      469   $      313   $      174   $      134
    Adjustments to reconcile net income to net
      cash from operating activities
       Depreciation                                                  123          124           40           42
       Amortization of premiums and discounts on
          mortgage-backed securities, net                              3           (2)           2            1
       Proceeds from sale of mortgage loans                        5,003       11,547        2,387        2,853
       Origination of loans held for sale                         (5,016)      (9,890)      (1,483)      (2,646)
       Amortization of deferred loan origination fees                 32           32           30           13
       Net (gains) losses on sales of
          Real estate owned                                          (12)           1          (10)           1
          Securities available-for-sale                                -          (13)           -            -
          Mortgage loans                                             (43)        (175)         (14)         (97)
          Mortgage servicing rights                                  (56)        (100)         (26)         (17)
       Provision for losses on loans and real estate owned            17            1           15            6
       Federal Home Loan Bank stock dividend                         (37)         (37)         (13)         (12)
       Change in
          Accrued interest receivable                               (168)          45          (19)          28
          Other assets                                              (355)        (420)        (206)         (61)
          Accrued interest payable and other liabilities            (103)         253          189          175
                                                              -----------  ----------   ----------   ----------
              Net cash from operating activities                    (143)       1,679        1,066          420

CASH FLOWS FROM INVESTING ACTIVITIES
    Net (increase) decrease in loans receivable                   (9,116)        (470)      (5,557)         279
    Proceeds from sale of securities available-for-sale                -          576            -            -
    Proceeds from maturity of securities                           1,000            -            -            -
    Principal payments on mortgage-backed securities
      and collateralized mortgage obligations                        103          389           31           45
    Proceeds from sale of mortgage servicing rights                   56          100           26           17
    Investment in office properties and equipment, net              (245)         (54)         (58)         (28)
    Capital expenditures on foreclosed real estate                   (57)         (15)           -           (3)
    Proceeds from sale of real estate owned                          149           71            -           71
                                                              ----------   ----------   ----------   ----------
      Net cash from investing activities                          (8,110)         597       (5,558)         381

CASH FLOWS FROM FINANCING ACTIVITIES
    Net increase (decrease) in deposits                            5,961       (2,915)       2,567       (2,023)
    Net increase (decrease) in advance payments by
      borrowers for insurance and taxes                             (177)        (323)         292          265
    Net change on advances from Federal
      Home Loan Bank                                               2,100       (1,088)        (100)           -
    Dividends paid                                                   (66)         (66)         (22)         (22)
                                                              -----------  -----------  -----------  -----------
       Net cash from financing activities                          7,818       (4,392)       2,737       (1,780)
                                                              ----------   -----------  ----------   -----------

Decrease in cash and cash equivalents                               (435)      (2,116)      (1,755)        (979)
Cash and cash equivalents at beginning of period                   2,806        6,941        4,126        5,804
                                                              ----------   ----------   ----------   ----------
Cash and cash equivalents at end of period                    $    2,371   $    4,825   $    2,371   $    4,825
                                                              ==========   ==========   ==========   ==========

</TABLE>
- --------------------------------------------------------------------------------

<PAGE>


                           FIRST FEDERAL SAVINGS BANK
                          BRYAN/COLLEGE STATION, TEXAS
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    Nine months ended June 30, 1997 and 1996
                                   (Unaudited)

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





NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

The accompanying  unaudited consolidated financial statements have been prepared
in  accordance  with  generally  accepted  accounting   principles  for  interim
financial  information and with the  instructions  to Form 10-QSB.  Accordingly,
they do not include all the  information  and  footnotes  required by  generally
accepted accounting principles for complete financial statements.

In the opinion of management,  the unaudited  consolidated  financial statements
contain  all  adjustments  (consisting  only of  normal  recurring  adjustments)
necessary to present  fairly the financial  condition of First  Federal  Savings
Bank,  Bryan/College Station, Texas (the Bank) and its wholly-owned  subsidiary,
First  Service  Corporation  of Bryan,  as of June 30,  1997 and  1996,  and the
results of its  operations  and cash flows for the  nine-month  and  three-month
periods then ended.

The  Bank  adopted  Statement  of  Financial   Accounting   Standards  No.  115,
"Accounting for Certain  Investments in Debt and Equity  Securities" (SFAS 115),
with an effective date of October 1, 1994. SFAS 115 addresses the accounting and
reporting for investments in equity  securities  that have readily  determinable
fair values and for all  investments  in debt  securities.  Securities are to be
classified in three categories;  held-to-maturity securities, trading securities
and  available-for-sale  securities.  Upon adoption of SFAS 115, all  securities
held by the Bank were classified as  held-to-maturity.  As a result,  securities
are carried on the balance sheet at amortized cost.


NOTE 2 - ALLOWANCE FOR LOAN LOSSES

The summary of changes in the allowance for loan losses is as follows:

                                                         Nine months ended
                                                             June  30,
                                                          (In thousands)
                                                         1997          1996
                                                         ----          ----
         Balances, beginning of period                $    247      $    317
         Provision charged to operations                    17             1
         Charge-offs                                        (4)          (20)
         Recoveries                                          8             1
                                                      --------      --------

             Balances, end of period                  $    268      $    299
                                                      ========      ========

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

                                   (Continued)

<PAGE>


                           FIRST FEDERAL SAVINGS BANK
                          BRYAN/COLLEGE STATION, TEXAS
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    Nine months ended June 30, 1997 and 1996
                                   (Unaudited)

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


NOTE 3 - CAPITAL REQUIREMENTS

Pursuant to federal  regulations,  savings institutions must meet three separate
capital  requirements.  The following is a reconciliation  of the Bank's capital
under generally accepted  accounting  principles (GAAP) to regulatory capital at
June 30, 1997.

<TABLE>
<CAPTION>

                                                           Tangible        Core        Risk based
                                                            Capital       Capital        Capital
                                                            -------       -------        -------
                                                                      (In thousands)

<S>                                                       <C>           <C>           <C>       
       GAAP capital                                       $    4,719    $    4,719    $    4,719

       General valuation allowances                                -             -           268
                                                          ----------    ----------    ----------

       Regulatory capital                                      4,719         4,719         4,987

       Minimum capital requirement                               990         1,979         3,887
                                                          ----------    ----------    ----------

       Excess regulatory capital over
         minimum requirement                              $    3,729    $    2,740    $    1,100
                                                          ==========    ==========    ==========
</TABLE>

NOTE 4 - 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.

- --------------------------------------------------------------------------------
<PAGE>

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
  CONDITION AND RESULTS OF OPERATIONS

GENERAL

         First  Federal  Savings  Bank's  ("First  Federal" or the "Bank") 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.  The Bank  intends to  continue  to focus
primarily  on  one to  four-family  residential  lending,  direct  and  indirect
consumer lending,  including home improvement loans and constructions loans, and
small to medium-sized  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  primarily
earned on loans,  and to a much lesser  extent,  mortgage-backed  securities and
other securities, versus the average rate paid on savings and other deposits and
other  borrowings,   as  well  as  the  relative  amounts  of  such  assets  and
liabilities.  The interest rate spread is impacted by several factors  including
economic and competitive  conditions that influence interest rates, loan demand,
deposit flows, and balance sheet composition.

         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 home loans and loan servicing rights
to the secondary market, and other investments, provisions expensed for loan and
other  repossessed  real estate  losses,  service  charge  fees,  fees for other
financial services rendered,  operating expenses and income taxes. First Federal
believes that building its earnings  from net interest  income and  non-interest
income, such as profitable sale of long-term,  fixed rate loans to the secondary
market  utilizing a fully-staffed  residential  loan  department,  an active and
diversified  consumer lending  division,  and a  SBA/Conventional  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.
Non-interest  income can provide an excellent source of secondary income through
fees charges 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 in past quarters.

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

<PAGE>

However, as reflected in the first nine months of fiscal 1997 (beginning october
1, 1996), net interest income now exceeds noninterest  expense.  Prior to Fiscal
1997,  First  Federal has relied  primarily  on its  noninterest  income for net
income,  but due to increased volume in consumer loans,  small commercial loans,
3-year  balloon  home  loans and  adjustable  rate  home  loans,  along  with an
increased   spread,   the  Bank  has  become  less   dependent  on   noninterest
income--particularly income derived from the sale of home loans to the secondary
market--as a vital source of income for the Bank.

ASSET/LIABILITY MANAGEMENT

         First Federal,  like all banks, 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 the portion of its interest-earning  assets which are
primarily short-term,  balloon home loans,  adjustable rate home loans, consumer
loans,  and mortgage  backed  securities.  As a continuing part of its financial
strategy,  First  Federal  considers  methods of managing  this  asset/liability
mismatch, consistent with maintaining acceptable levels of net interest income.

         The Office of Thrift Supervision ("OTS") mandates a Net Portfolio Value
("NPV")  approach  to the  quantification  of  interest  rate  risk.  NPV is the
difference  between  incoming  and outgoing  discounted  cash flows from assets,
liabilities  and off balance  sheet  contracts.  Management  measures the Bank's
interest rate risk as the change occurring to its NPV resulting from a 200 basis
point increase or decrease in market interest rates. Any decline in NPV of up to
two percent of the Bank's assets is considered by the OTS a normal  "level".  As
of March 31, 1997, the date of the latest OTS report, a change in interest rates
of positive  200 basis  points will result in a 4% decline (or  $295,000) in the
Bank's NPV, while a change in interest rates of a negative 200 basis points will
result in an 3% decline (or  $249,000) in the Bank's NPV. As a percentage of the
Bank's assets,  a change of negative 200 basis points results in a .45% decrease
in assets while a change of positive 200 basis points results in a .30% decrease
in assets.

         First  Federal's  asset/liability  management  strategy  has two goals.
First,  First Federal seeks to build its net interest  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 interest  rates.  First  Federal  places its
primary  emphasis on  maximizing  net interest  margin while  striving to better
matching the interest rate sensitivity of its assets and liabilities.  There can
be no absolute assurance that this strategy will achieve the desired results and
no absolute  assurance that this strategy 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 to its
customers and prospective customers. In order to minimize the

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

<PAGE>

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 home 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.

         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/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.

FINANCIAL CONDITION

         First Federal's total assets increased by $8.2 million to $65.8 million
at June 30, 1997 from $57.6  million at September  30,  1996,  or an increase of
14.24%.  The  increase  was  primarily  due to an increase in loans  receivable,
partially offset by a decrease in cash.

         Loans receivable (excluding loans held for sale) increased $9.1 million
to $58.3  million at June 30, 1997,  compared to $49.2  million at September 30,
1996--or  an increase of 18.50%.  During the nine  months  ended June 30,  1997,
First Federal originated $22.0 million of mortgage loans including $21.2 million
secured by one- to four-family  residences,  and $9.1 million in consumer loans.
Approximately  $1.4 million of these mortgage loans  represented  refinancing of
existing First Federal loans.

         Deposits  increased  from $51.7  million at September 30, 1996 to $57.6
million  at June 30,  1997  primarily  as a result  of  increased  marketing  of
short-term  certificates of deposits--along with new checking accounts.  Accrued
interest payable and other liabilities  increased $1.8 million from $1.6 million
at  September  30, 1996 to $3.4  million at June 30, 1997 largely as a result of
increased  borrowings  from the  Federal  Home  Loan  Bank of Dallas to fund the
Bank's increased  consumer loan demand,  offset by the payment of escrowed funds
in December, 1996 for property taxes on home loans held by the Bank.

NON-PERFORMING 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

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

<PAGE>

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 $15,000 for the three months  ending June 30,  1997,  as
compared to a $6,000 loan loss  provision  for the three months  ending June 30,
1996.  The Bank's loan loss  reserve  balance as of June 30,  1997 was  $268,000
compared  to the  September  30,  1996  loan loss  reserve  of  $247,000.  Total
non-performing  assets  increased  slightly  during the three month period ended
June 30, 1997 to $1.1  million or 1.62% of total  assets as compared to $863,000
or 1.50% of total assets at September 30, 1996. The majority of this increase in
non-performing assets were 1-4 family residences.  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  (exclusive of a $400,000  recovery on a
lawsuit settlement in the fiscal year ending September 30, 1994).

         The Bank will  continue to monitor and adjust its  allowance for losses
on loans as the  Board  of  Director's  and  management's  analysis  of its loan
portfolio and economic conditions dictate. In addition,  regulatory agencies, as
an integral part of their examination  process,  periodically  review the Bank's
allowance  for loan  losses.  Such  agencies  may require the Bank to  recognize
additions  to the  allowance  based  upon  their  judgment  of  the  information
available to them at the time of their examination. Therefore, although the Bank
maintains  its allowance for losses on loans at a level which it considers to be
adequate to provide for potential losses, in view of the continued uncertainties
in the economy  generally and the regulatory  uncertainty  pertaining to reserve
levels for the thrift  industry  generally,  there can be no absolute  assurance
that  losses  will not  exceed  the  estimated  amounts  or the Bank will not be
required to make additional substantial additions to its allowance for losses on
loans in the future.

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 fees and
charges and gains on sales of home loans and  servicing  rights to the secondary
market-- along with service charges and related fees on checking accounts. 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.

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


<PAGE>

COMPARISON OF NINE MONTHS ENDED JUNE 30, 1997 TO JUNE 30, 1996

         First Federal  reported net income after taxes of $469,000 for the nine
months ended June 30,  1997,  an increase of $156,000 (or 49.84%) as compared to
$313,000 in net income  reported for the nine months  ended June 30,  1996.  The
increase in earnings, as discussed in more detail below, resulted primarily from
a $396,000  increase in interest  income and a $37,000  decrease in  noninterest
expense,  partially offset by a decrease of $94,000 in noninterest  income and a
$87,000 increase in interest expense.

         Net  interest  income  increased  $309,000 to $2.1 million for the nine
month period ended June 30, 1997 from $1.8 million for the prior period in 1996.
This increase was  attributable  primarily to an increase in interest  earned on
loans receivable, partially offset by an increase in interest paid on the Bank's
deposit liabilities and interest paid on other borrowings from the FHLB. For the
nine months ended June 30, 1997,  the net interest  margin (net interest  income
divided by average interest  earning assets)  increased to 4.87%, as compared to
4.38% for 1996. The spread between the average yield on interest  earning assets
and the average  cost of funds was 4.81% for 1997 versus  4.16% for 1996.  These
increases  resulted  primarily  from  higher  yields on  consumer  loans and the
repricing in the renewals of 3-year balloon home loans.

         Noninterest  income  decreased  $94,000 to $589,000 for the nine months
ended June 30, 1997 from $683,000 for the nine months ended June 30, 1996.  This
decrease  can be  attributed  to a  $13,000  decrease  in net  gain  on  sale of
securities which occurred in December,  1995, a $176,000 decrease in net gain on
sale of home  loans  and  mortgage  servicing  rights  to the  secondary  market
reflecting  reduced  mortgage banking  activity,  and also the result of sale in
June,  1996 of mortgage  servicing  rights  previously  held. This was partially
offset by a $63,000 increase in service charges, which can be attributable to an
increase in  interest-bearing  checking  accounts and fees associated with these
types of accounts,  and a $32,000  increase in other  noninterest  income,  as a
result of recognizing  excess auto dealer  reserves due to the repayment of auto
loan balances.

         Noninterest expense remained stable at $2.0 million for the nine months
ended  June 30,  1997 and June 30,  1996.  A  slight  decrease  of  $37,000  can
primarily  be  attributed  to a $29,000  decrease in  compensation  and benefits
expense,   a  $58,000   decrease   in   federal   insurance   premiums   due  to
recapitalization  of SAIF in 1996, and a $11,000 decrease in professional  fees.
This was offset by $16,000 increase in data processing and a $46,000 increase in
other  noninterest  expense due to the  addition of a Mortgage  Loan  Production
Office and overall increased activity in the Bank.

         Income tax expense  increased  $80,000 to $242,000  for the nine months
ended June 30, 1997 compared to $162,000 for the nine months ended June 30, 1996
as a result of increased earnings.  The period reflected a tax rate of 34.0% and
34.1% for June 30, 1997 and June 30, 1996, respectively.

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

<PAGE>

COMPARISON OF THREE MONTHS ENDED JUNE 30, 1997 TO JUNE 30, 1996

         First Federal reported net income after taxes of $174,000 for the three
months  ended June 30,  1997,  an increase of $40,000 as compared to $134,000 in
net income  reported for the three  months ended June 30, 1996.  The increase in
earnings,  as discussed in more detail below, resulted primarily from a $192,000
increase  in  interest  income,  resulting  from an  increased  volume  of loans
outstanding and an increase in the Bank's spread,  partially offset by a $79,000
increase in interest expense and a decrease of $40,000 in noninterest income.

         Net interest income increased  $113,000 to $728,000 for the three month
period  ended June 30, 1997 from  $615,000  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 from the
FHLB.  For the three months ended June 30,  1997,  the net interest  margin (net
interest income divided by average interest earning assets)  increased to 4.79%,
as compared to 4.49% for 1996.  The spread between the average yield on interest
earning assets and the average cost of funds was 4.58% for 1997 versus 4.31% for
1996.  These increases  resulted  primarily from higher yields on consumer loans
and the repricing in the renewals of 3-year balloon loans.

         Noninterest  income  decreased  by  $40,000 to  $216,000  for the three
months  ended June 30, 1997 from  $256,000  for the three  months ended June 30,
1996. This decrease can be attributed to a $74,000  decrease in net gain on sale
of home loans and mortgage servicing rights to the secondary market,  reflecting
reduced  mortgage  banking  activity,  and a slight  decrease  in various  other
noninterest income,  partially offset by a $41,000 increase in other noninterest
income,  as a result of recognizing  excess dealer reserves due to the repayment
of auto loan balances.

         Noninterest  expense  increased $4,000 to $665,000 for the three months
ended June 30, 1997 from $661,000 for the three months ended June 30, 1996. This
increase can primarily be attributed to a $17,000 increase in other  noninterest
expense and a $13,000  increase in  compensation  and benefits  primarily due to
adding additional personnel in consumer lending.

         Income tax expense  increased  $20,000 to $90,000 for the three  months
ended June 30, 1997 compared to $70,000 for the three months ended June 30, 1996
as a result of increased earnings.  The period reflected a tax rate of 34.1% and
34.3% for June 30, 1997 and June 30, 1996, respectively.


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

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

<PAGE>

the FHLB of Dallas (as it has in the recent past) or utilize other borrowings of
funds based primarily on need to fund loan growth over and above deposit growth,
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 June 30, 1997, the minimum  regulatory  liquidity
requirement  was 5% of the sum of First  Federal's  average daily balance of net
withdrawable deposit accounts and borrowing payable in one year or less. At June
30, 1997,  First  Federal's  liquidity  ratio was 5.01%.  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 June 30, 1997, First Federal had commitments to originate
loans  totalling  $5.7 million.  First Federal also had $640,000 of  outstanding
unused  lines of credit.  If needed for  liquidity  purposes,  at June 30, 1997,
First  Federal was eligible to borrow  $23.0  million from the Federal Home Loan
Bank of Dallas,  and had actually  borrowed  only $2.1  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 June 30, 1997,  the Bank had tangible  capital of $4.7  million,  or
7.15% of  total  assets  which  was  $3.7  million  above  the  minimum  capital
requirement of $990,000 or 1.5% of adjusted total assets.

         At June 30, 1997,  the Bank had core capital of $4.7 million,  or 7.15%
of total assets which was $2.7 million above the minimum capital  requirement of
$2.0 million or 3.0% of adjusted total assets.

         At June 30, 1997, the Bank had total risk-based capital of $5.0 million
and risk-weighted  assets of $48.6 million or total risk-based capital of 10.27%
of  risk-weighted  assets.  This  amount  was $1.1  million  above  the  minimum
regulatory requirement of $3.9 million, or 8.0% of risk- weighted assets.

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

<PAGE>

NEW ACCOUNTING PRONOUNCEMENTS

In May 1995, The FASB released Statement of Financial  Accounting  Standards No.
122 ("SFAS  122"),  "Accounting  for Mortgage  Servicing  Rights."  SFAS No. 122
required  mortgage  banking  enterprises  to  recognize  the  rights to  service
mortgage loans for others as a separate asset, regardless of the manner in which
such rights are acquired.  SFAS No. 122 applies to fiscal years  beginning after
December 15, 1995. The adoption of this statement did not have a material impact
on the  results  of  operations  or  capital  of the Bank.  SFAS No. 122 will be
superseded by Statement of Financial Accounting Standards No. 125 after December
31, 1996.

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 standard for stock-based  employee
compensation  plans.  SFAS No. 123 permits the Bank to choose  either a new fair
value based method or the compensation  arrangements.  SFAS No. 123 requires pro
forma  disclosures  of net earnings and 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. The adoption of SFAS No. 123 did not have a
material impact on the financial condition or operations 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  is  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  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
transfer  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
provision  have been  delayed by SFAS No. 127.  The adoption of SFAS No. 125 did
not have a material  impact on the results of operations or financial  condition
of the Bank.

On March 3,  1997,  the  Financial  Accounting  Standards  Board  (FASB)  issued
Statement 128, "Earnings Per Share", which is effective for financial statements
beginning  with year end 1997.  Statement  128  simplifies  the  calculation  of
earnings per share (EPS) by replacing primary EPS

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

<PAGE>

with basic EPS. It also requires dual  presentation of basic EPS and diluted EPS
for entities with complex capital structures.  Basic EPS include no dilution and
is  computed  by  dividing  income  available  to  common  shareholders  by  the
weighted-average  common shares outstanding for the period. Diluted EPS reflects
the potential dilution of securities that could share in earnings, such as stock
options, warrants or other common stock equivalents.  The bank expects Statement
128 to have  little  impact on its  earnings  per share  calculations  in future
years, other than changing  terminology from primary EPS to basic EPS. All prior
period EPS data will be restated to conform with the new presentation.





















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

<PAGE>

PART II- OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

None

ITEM 2. CHANGES IN SECURITIES

None

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

None

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

None

ITEM 5. OTHER INFORMATION

None

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

None






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

<PAGE>


                           FIRST FEDERAL SAVINGS BANK
                          BRYAN/COLLEGE STATION, TEXAS
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    Nine months ended June 30, 1997 and 1996
                                   (Unaudited)

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


                                   SIGNATURES


Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.

          FIRST FEDERAL SAVINGS BANK, BRYAN/COLLEGE STATION


Date:                                By:
     -------------------                 -------------------------------
                                         J. Stan Stephen
                                         President and Chief
                                         Executive Officer

Date:                                By:
     -------------------                 --------------------------------
                                         Mary L. Hegar
                                         Chief Financial Officer





- --------------------------------------------------------------------------------
<PAGE>

   
======================================    ======================================
         NO PERSON HAS BEEN AUTHORIZED                                          
TO GIVE ANY INFORMATION OR TO MAKE ANY                                          
REPRESENTATION OTHER THAN AS CONTAINED                                          
IN THIS  PROSPECTUS IN CONNECTION WITH                                          
THE  OFFERING  MADE  HEREBY,  AND,  IF               UP TO 3,700 UNITS          
GIVEN, OR MADE, SUCH OTHER INFORMATION                                          
OR  REPRESENTATION  MUST NOT BE RELIED                                          
UPON AS HAVING BEEN  AUTHORIZED BY THE                                          
HOLDING  COMPANY  OR  THE  BANK.  THIS                                          
PROSPECTUS   DOES  NOT  CONSTITUTE  AN                                          
OFFER TO SELL OR A SOLICITATION  OF AN                                          
OFFER  TO BUY  ANY  OF THE  SECURITIES                                          
OFFERED  HEREBY  TO ANY  PERSON  IN AN           THE BRYAN-COLLEGE STATION      
JURISDICTION  IN WHICH  SUCH  OFFER OR           FINANCIAL HOLDING COMPANY      
SOLICITATION  IS NOT  AUTHORIZED OR IN                                          
WHICH THE PERSON  MAKING SUCH OFFER OR                                          
SOLICITATION  IN  SUCH   JURISDICTION.                                          
NEITHER    THE    DELIVERY   OF   THIS                                          
PROSPECTUS   NOR  ANY  SALE  HEREUNDER                                          
SHALL UNDER ANY  CIRCUMSTANCES  CREASE                                          
ANY IMPLICATION THAT THERE HAS BEEN NO                                          
CHANGE IN THE  AFFAIRS OF THE  HOLDING                                          
COMPANY  OR THE BANK  SINCE ANY OF THE                                          
DATES  AS  OF  WHICH   INFORMATION  IS                                          
FURNISHED  HEREIN  OR  SINCE  THE DATE                                          
HEREOF.                                                                         
                                                           UNITS                
           -----------------                                                    
                                                                                
           TABLE OF CONTENTS                                                    
                                                                                

                                    Page                                        
Prospectus Summary...................                                           
The Unit Offering....................     --------------------------------------
Risk Factors.........................                                           
Selected Consolidated Financial Data.                                           
Recent Financial Data................                   PROSPECTUS              
Management's Discussion of Recent                                               
 Results.............................                                           
The Bryan-College Station Financial                                             
 Holding Company Pro Forma                --------------------------------------
 Consolidated Balance Sheet..........                                           
Notes to the Bryan-College Station                                              
 Financial Holding Company Pro Forma                                            
 Consolidated Financial Statements                                              
Dilution.............................                                           
Capitalization.......................                                           
Disclosure Regarding Forward-Looking                                            
 Statements..........................                                           
Use of Proceeds......................                                           
Market Information...................          HOEFER & ARNETT INCORPORATED     
Dividend Policy......................                                           
Management's Discussion and Analysis                                            
 of Financial Condition and Results                                             
 of Operations.......................                                           
Business.............................                                           
Regulation...........................                                           
Federal Income Tax Considerations....                                           
Management of the Holding Company....                                           
Management of First Federal..........                                           
Description of Capital Stock.........                                           
Restrictions on Acquisitions of Stock                ________ __, 1997          
 and Related Takeover Defensive                                                 
 Provisions..........................                                           
Description of the Debentures........                                           
Description of Units.................                                           
Description of Warrants..............                                           
The Offering.........................                                           
Legal Matters........................                                           
Experts..............................                                           

                                                                                
          -------------------                                                   
                                                                                
         UNTIL   _______,   1997   ALL                                          
DEALERS EFFECTING  TRANSACTIONS IN THE                                          
REGISTERED SECURITIES,  WHETHER OR NOT                                          
PARTICIPATING  IN  THIS  DISTRIBUTION,                                          
MAY   BE   REQUIRED   TO   DELIVER   A                                          
PROSPECTUS. THIS IS IN ADDITION TO THE                                          
OBLIGATION  OF  DEALERS  TO  DELIVER A                                          
PROSPECTUS WHEN ACTING AS UNDERWRITERS                                          
AND  WITH   RESPECT  TO  THEIR  UNSOLD                                          
ALLOTMENTS OR SUBSCRIPTIONS.                                                    
======================================    ======================================
    
<PAGE>
   
                 SUBJECT TO COMPLETION DATED SEPTEMBER __, 1997

               THE BRYAN-COLLEGE STATION FINANCIAL HOLDING COMPANY

                  150,000 SHARES MINIMUM/200,000 SHARES MAXIMUM

            $10.00 PER SHARE/MINIMUM PURCHASE _____ SHARES ($______)

     The Bryan-College Station Financial Holding Company (the "Holding Company")
is hereby  offering  (the  "Common  Stock  Offering")  for sale  150,000  shares
minimum/200,000  shares  maximum of its common  stock,  par value $.01 per share
(the "Holding  Company Common Stock") , at $10.00 per share.  Concurrently  with
the Common  Stock  Offering,  the Company is also  offering for sale 3,400 Units
minimum/3,700  Units maximum (the "Units") (the "Unit  Offering"  and,  together
with the Common Stock  Offering,  the  "Offering") at $1,000 per Unit, each Unit
consisting  of  $1,000  principal  amount  of __%  subordinated  debentures  due
____________,   2002  (the  "Debentures")  and  nine  detachable  warrants  (the
"Warrants").  Each Warrant  entitles the holder thereof to purchase one share of
common stock,  par value $.01 per share,  of Holding  Company Common Stock at an
exercise price of $12.50, subject to adjustment,  at any time prior to 5:00 p.m.
Central Time on ___________,  2002. Consummation of the Common Stock Offering is
conditioned on the  contemporaneous  completion of the Unit  Offering.  See "The
Offering."

     The Holding Company has never issued capital stock. Consequently,  there is
no existing market for the Holding Company Common Stock at this time. Therefore,
no assurance can be given that an established  and liquid trading market for the
Holding  Company  Common Stock will develop.  Following the Offering the Holding
Company Common Stock will be traded in the over-the-counter  market. Although it
has no  obligation  to do so,  Hoefer & Arnett  intends to make a market for the
Holding Company Common Stock.  Depending upon the volume of trading  activity in
the common stock and subject to compliance  with the  applicable  laws and other
regulatory requirements, Hoefer & Arnett will use its bests efforts to encourage
and assist  market  makers to  establish  and  maintain a market for the Holding
Company Common Stock, although there can be no assurance that it will succeed in
doing so.

    THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
     AND EXCHANGE COMMISSION, THE OFFICE OF THRIFT SUPERVISION, THE FEDERAL
      DEPOSIT INSURANCE CORPORATION OR BY ANY STATE SECURITIES AUTHORITIES,
        NOR HAS SUCH COMMISSION, OFFICE, CORPORATION OR AUTHORITY PASSED
          UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY REPRE-
             SENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE. THESE
               SECURITIES ARE NOT DEPOSITS OR ACCOUNTS AND ARE NOT
                        FEDERALLY INSURED OR GUARANTEED.

<TABLE>
<CAPTION>
                                                                  Estimated Net
                                    Price to Public 1                Proceeds 2
                                    -----------------             -------------
<S>                                   <C>                         <C>        
   Per Share                          $         10                $        10
   Per  Minimum Purchase
   Total  Minimum                        1,500,000                  1,500,000
   Total Maximum                         2,000,000                $ 2,000,000
</TABLE>

(1)  The Holding  Company Common Stock is being offered  directly by the Company
     and no  commission  is payable with respect to the sale  thereof.  See "The
     Offering"  for  compensation  payable  in  connection  with the sale of the
     Units.

(2)  Before  deducting  expenses  payable by the Holding  Company  estimated  at
     $_________.


     THESE SECURITIES ARE SPECULATIVE IN THAT THEY INVOLVE A HIGH DEGREE OF RISK
AND SUBSTANTIAL BOOK VALUE DILUTION.  PROSPECTIVE  PURCHASERS SHOULD BE PREPARED
TO SUSTAIN A LOSS OF THEIR ENTIRE INVESTMENT.  SEE "RISK FACTORS" AT PAGE __ AND
"DILUTION" FOR A DISCUSSION OF MATTERS WHICH SHOULD BE CONSIDERED BY PROSPECTIVE
PURCHASERS OF THESE SECURITIES.


                THE DATE OF THIS PROSPECTUS IS ___________, 1997.
                                                          (cover page continues)
    


<PAGE>


   
     The  Holding  Company  has been  formed to acquire  all of the  outstanding
capital stock (the "First Federal Common Stock") of First Federal  Savings Bank,
Bryan,  Texas ("First  Federal")  pursuant to a merger  agreement  between First
Federal  and the Holding  Company  dated May 21,  1997 (the  "Merger").  The net
proceeds of the  Offering  will be used to finance the  Holding  Company's  cash
purchase of up to 80% of the  outstanding  shares of First Federal which are not
exchanged for Holding  Company Common Stock in the Merger.  Consummation  of the
Offering is  contingent  upon all  conditions  to the Merger being  satisfied or
waived,  except that if shareholder or regulatory approval is not obtained,  the
Offering will terminate.

     Pursuant to the Merger, each holder of First Federal Common Stock will have
the option of exchanging  each share of First Federal Common Stock for : (i) 2.5
shares of  Holding  Company  Common  Stock;  (ii)  $24.07 in cash,  or (iii) any
combination  of Holding  Company  Common  Stock and cash.  The  Holding  Company
anticipates  that a minimum of  approximately  150,000 shares of Holding Company
Common Stock will be issued pursuant to the Merger.  The Directors and executive
officers of First Federal have  indicated  that they will  exchange  their First
Federal Common Stock for approximately  108,000 shares of Holding Company Common
Stock.  Consummation  of the Merger is subject to the  satisfaction of customary
conditions,  the approval of both First Federal's stockholders and the Office of
Thrift Supervision (the "OTS") and the consummation of the Unit Offering and the
Common Stock Offering.

     The Units are not being offered pursuant to this Prospectus. The Debentures
included  in the Units will be  unsecured  and will be  subordinate  in right of
payment to all present and future Senior  Indebtedness  and General  Obligations
(each as  hereinafter  defined) of the Holding  Company and will be  effectively
subordinated  to  all  indebtedness   and  other   liabilities  and  commitments
(including  deposits,  trade  payables,  lease  obligations  and  obligations of
holders of preferred stock) of First Federal. Generally, payment of principal of
the Debentures may be accelerated  only in the case of certain events of default
relating to the  bankruptcy  or  receivership  of the  Holding  Company or First
Federal or in the event of a default in the payment of  principal  or  interest.
See "The Offering" and  "Description of the Debentures." On a pro forma basis as
of June 30, 1997 there would have been $5.7  million in Senior  Indebtednes  and
General Obligations of the Holding Company outstanding.

     The Holding  Company Common Stock is being offered  directly by the Company
on a "best  efforts,  minimum-maximum  " basis.  The Units are being  offered by
Hoefer & Arnett Incorporated (the "Agent") on a "best efforts,  minimum-maximum"
basis. The Offering will commence on the date hereof and  subscriptions  will be
accepted  until  5:00 p.m.  Central  time,  __________  ___,  1997  (subject  to
extension  without notice by agreement between the Holding Company and the Agent
until  __________  __,  1997)  or  terminate  the  Offering  at  any  time  (the
"Expiration Date"). Funds tendered by subscribers will be deposited in an escrow
account (the "Escrow  Account")  with the First  National Bank of Bryan,  Bryan,
Texas as escrow agent (the "Escrow Agent").  If subscriptions  for a total of at
least  $1,500,000 in Holding  Company  Common Stock and $3,700,000 in Units have
not been received by the  Expiration  Date, no shares of Holding  Company Common
Stock  or  Units  will  be sold  and the  subscribers'  funds  will be  refunded
promptly,  with each subscriber's pro rata share of any interest actually earned
thereon.  Consummation of the Offering will take place as soon as possible after
the Expiration Date, subject to the satisfaction of certain conditions precedent
in the Best Efforts Selling  Agreement between the Holding Company and the Agent
(the "Selling Agreement"). See "The Offering -- Subscription Procedures."

     The Holding Company  reserves the right in its sole discretion to withdraw,
cancel  or modify  the  Offering  without  notice  and to  accept or reject  any
subscription , in whole or in part, for any reason including if the total amount
of  shares  of  Holding  Company  Common  Stock to be  owned by such  subscriber
following the Merger and the Offering would exceed 9.9% of the shares of Holding
Company  Common Stock to be issued and  outstanding,  unless such  condition has
been waived at the discretion of the Holding Company's Board of Directors in one
or more  instances  with the approval of the Office of Thrift  Supervision  (the
"OTS").  The offering is  conditioned  upon all  conditions  to the Merger being
satisfied or waived.

     THE HOLDING COMPANY COMMON STOCK OFFERED HEREBY ARE NOT SAVINGS ACCOUNTS OR
SAVINGS  DEPOSITS  AND  ARE  NOT  INSURED  BY  THE  FEDERAL  DEPOSIT   INSURANCE
CORPORATION, THE SAVINGS INSURANCE FUND OR ANY OTHER GOVERNMENT AGENCY.

                                                             (end of cover page)
    
                                        2

<PAGE>




                              AVAILABLE INFORMATION

   
     The Holding  Company has filed with the Securities and Exchange  Commission
(the "SEC") a  Registration  Statement on Form S-1 under the  Securities  Act of
1933, as amended  (Registration  Statement No. 333- 28179),  with respect to the
shares of Holding Company Common Stock and Units to be sold in the Offering.  As
permitted by the rules and regulations of the SEC, this Prospectus omits certain
information  contained in the Registration  Statement.  For further  information
pertaining to Holding Company Common Stock and Units offered  hereby,  reference
is made to the Registration  Statement and to the exhibits thereto, which may be
inspected  and copied at the public  reference  facilities of the SEC, 450 Fifth
Street, N.W.,  Washington,  D.C. 20549, and copies of which can be obtained from
the SEC at prescribed  rates by writing to the Public  Reference  Section of the
SEC at the above-stated address. The Registration Statement may be inspected and
copied at the SEC's Regional Office located at 7 World Trade Center, Suite 1300,
New York,  New York 10048 and 500 West  Madison  Street,  Suite  1400,  Chicago,
Illinois  60661 and may be  inspected  at the SEC's  site on the  worldwide  web
(http//www.sec.gov).

     The  Holding  Company  will  hereafter  furnish to  holders of the  Holding
Company Common Stock,  Debentures and Warrants annual reports containing audited
financial  statements  for each fiscal  year and  quarterly  reports  containing
unaudited  financial  information  for each of the first three  quarters of each
fiscal year.
    
     NO  PERSON  HAS  BEEN  AUTHORIZED  TO GIVE  ANY  INFORMATION  OR  MAKE  ANY
REPRESENTATIONS,  VERBALLY OR IN WRITING,  IN CONNECTION  WITH THE  TRANSACTIONS
DESCRIBED IN THIS PROSPECTUS OTHER THAN THOSE CONTAINED HEREIN,  AND IF GIVEN OR
MADE, SUCH INFORMATION OR REPRESENTATIONS  ABSOLUTELY MUST NOT BE RELIED UPON AS
HAVING BEEN  AUTHORIZED  BY EITHER FIRST  FEDERAL,  THE HOLDING  COMPANY,  THEIR
MANAGEMENT OR THEIR RESPECTIVE BOARD OF DIRECTORS. EXCEPT AS OTHERWISE EXPRESSLY
INDICATED,  ALL INFORMATION IS GIVEN AS OF THE DATE OF THIS PROSPECTUS.  NEITHER
THE DELIVERY OF THIS PROSPECTUS AFTER SUCH DATE NOR ANY OFFER,  SALE OR EXCHANGE
OF ANY  SECURITY  MADE  HEREUNDER  AFTER SUCH DATE SHALL UNDER ANY  CIRCUMSTANCE
CREATE ANY IMPLICATION THAT THERE HAS NOT BEEN ANY CHANGE IN THE INFORMATION SET
FORTH HEREIN SINCE SUCH DATE.





                                        3

<PAGE>





                                  [INSERT MAP]




             [MAP ILLUSTRATES FIRST FEDERAL'S OFFICES IN TEXAS]




                                        4

<PAGE>




                               PROSPECTUS SUMMARY


     The  following  summary does not purport to be complete and is qualified in
its entirety by the detailed information and Consolidated  Financial Statements,
including the notes thereto, appearing elsewhere in this Prospectus.

THE HOLDING COMPANY

   
     The Holding Company is a newly formed company  organized under Delaware law
to become a financial institution holding company by acquiring 100% of the stock
of First Federal  through the exchange of First Federal Common Stock for Holding
Company  Common Stock and through the purchase of First Federal Common Stock for
cash.  The  Holding  Company was formed to enable  First  Federal to remain as a
predominantly  community-owned,  independent financial institution.  The Holding
Company  has entered  into a merger  agreement  dated May 21, 1997 (the  "Merger
Agreement") to acquire 100% of First  Federal's  outstanding  shares in exchange
for shares of Holding  Company  Common  Stock and cash,  subject to, among other
customary conditions,  regulatory and shareholder approvals,  the condition that
holders of no more than 80% of First Federal  Common Stock elect to receive cash
as merger  consideration  (approximately  $4.6  million of cash  elections)  and
consummation  of this Offering.  The Offering will be consummated  only if every
condition  required to be met pursuant to the Merger  Agreement  has been met or
waived,  and only if at least the minimum  amount of Units and Common  Stock are
subscribed for in the Offering.  The amount of Holding  Company Common Stock and
Units  offered for sale at the minimum was  calculated  to provide funds for the
purchase of no more than 80% of First Federal Common Stock outstanding,  and the
Merger is contingent upon the  subscription for the minimum amounts of Units and
Common Stock in the Offering.  The Offering will close  immediately prior to the
acquisition of the shares of First Federal Common Stock by the Holding  Company.
See "The Offering."
    

     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 1993, as
amended (the "HOLA") and,  therefore,  will be regulated  and  supervised by the
Office of Thrift Supervision (the "OTS").

FIRST FEDERAL SAVINGS BANK

   
     First  Federal  Savings Bank ("First  Federal"),  is a federally  chartered
community-owned,  independent thrift institution, headquartered in Bryan-College
Station, Texas, which began operations in 1965. Historically,  First Federal has
been predominantly a locally-based  home lender,  originating loans primarily in
Bryan-College  Station and the  surrounding  trade area,  and to a lesser extent
other communities in the general area between Houston, Austin and Dallas, Texas.
First Federal also originates  consumer loans,  construction  loans,  U.S. Small
Business  Administration  ("SBA") partially  guaranteed loans,  small commercial
real  estate and small to medium  commercial  business  loans.  First  Federal'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 December 31, 1996,  First Federal had
assets of $59.7  million,  deposits  of $53.0  million  and total  stockholders'
equity of $4.4  million.  New senior  management  was appointed in early 1991 to
recapitalize  and convert First Federal from a mutual  savings  institution to a
federal stock institution, which was completed in April, 1993.

     Beginning in fiscal 1994,  senior  management  of First  Federal  began its
transition to full-service  retail banking in order to compete more  effectively
and to increase its overall profitability. In addition to its core single-family
lending business, since fiscal 1994 First Federal has increased its focus on the
following products:
    

     o    Commercial real estate lending
     o    Commercial business lending
     o    Small Business Administration loans (partially government guaranteed)


                                        5

<PAGE>


     o    Home improvement loans
     o    Indirect automobile financing through dealers
     o    Credit-default insured "second chance" auto finance program

     First  Federal  funds these lending  products  using a retail  deposit base
gathered  in  its  home  market  of  Bryan-College  Station  as  well  as in the
surrounding  counties  of  Burleson,   Grimes,  Leon,  Madison,   Robertson  and
Washington. First Federal currently operates two full service offices located in
Bryan (headquarters  office) and adjacent College Station.  In addition,  a site
has been  acquired for another full  service  branch in the northern  portion of
Bryan.  The  Bryan-College  Station area has a  population  of more than 110,000
permanent  residents  and is home to  Texas  A&M  University,  one of the  three
largest  universities in the United States.  In order to expand its lending base
First Federal has opened loan production  offices in Waco and Huntsville,  Texas
and has  redefined  its general  lending  area to include the  triangle  between
Dallas, Houston and Austin.

   
     The pursuit of this strategy  entails risks different from those present in
traditional single family mortgage lending.  However, First Federal's management
believes  that the  transition  to full service  retail  banking has had several
positive effects  including  increasing the net interest margin,  increasing the
portfolio  of loans  outstanding,  diversifying  the  types of loans in the loan
portfolio and increasing overall profitability,  including increasing fee income
and service charges.
    


                    THE HOLDING COMPANY COMMON STOCK OFFERING



Common Stock Offered.....................    The   Holding   Company  is  hereby
                                             offering up to a maximum of 200,000
                                             shares of  Holding  Company  Common
                                             Stock,  $.01 par value  per  share,
                                             with a purchase price to the public
                                             of  $10.00  per  share  of  Holding
                                             Company Common Stock. Subscriptions
                                             will  be  filled  first  on a  when
                                             received   basis   subject  to  the
                                             minimum  and maximum  purchase  and
                                             other limitations, described below.
                                             Par value per share has no relation
                                             to the inherent value of the stock.

Determination of Offering Price..........    The  offering  price of the Holding
                                             Company   Common   Stock   and  the
                                             exchange  ratio of Holding  Company
                                             Common  Stock  for  First   Federal
                                             Common  Stock have been  determined
                                             by the  Holding  Company and do not
                                             necessarily  bear any  relation  to
                                             any established investment criteria
                                             of  value   such  as  book   value,
                                             earnings or assets or the intrinsic
                                             value,   if  any,  of  the  Holding
                                             Company  or  First   Federal.   The
                                             future value of the Holding Company
                                             Common  Stock will be  dependent in
                                             part on the Holding  Company's  and
                                             First  Federal's  future  operating
                                             results  which are  subject in part
                                             to  economic   and  other   factors
                                             beyond the  Holding  Company's  and
                                             First Federal's  control.  See "The
                                             Offering."

Maximum Purchase Limitation..............    The Holding  Company may reject any
                                             subscription  or part  thereof  for
                                             shares of  Holding  Company  Common
                                             Stock  or  Units  for  any   reason
                                             including  if the  total  amount of
                                             shares of  Holding  Company  Common
                                             Stock owned by any person following
                                             the Merger  would  constitute  more
                                             than   9.9%  of  the   issued   and
                                             outstanding  Holding Company Common
                                             Stock,  unless such  condition  has
                                             been  waived at the  discretion  of
                                             the  Holding   Company's  Board  of
                                             Directors in one or more  instances
                                             with the approval of the OTS.


                                        6

<PAGE>



   
THE UNIT OFFERING

     Concurrently  with the  Common  Stock  Offering,  the  Holding  Company  is
offering through the Agent up to 3,700 Units at a price of $1,000 per Unit. Each
Unit consists of $1,000  principal  amount of __%  subordinated  debentures  due
______,  2002 (the "Debentures") and nine detachable  warrants (the "Warrants").
Each  Warrant  entitles  the  holder  thereof to  purchase  one share of Holding
Company Common Stock at an exercise price of $12.50,  subject to adjustment,  at
any time  prior to 5:00  p.m.  Central  Time on  ______,  2002.  The  Debentures
included in the Units will be unsecured and  subordinate  in right of payment to
all present and future  Senior  Indebtedness  and General  Obligations  (as such
terms are  hereinafter  defined)  and will be  effectively  subordinated  to all
indebtedness and other liabilities and commitments  (including  deposits,  trade
payables,  lease  obligations and obligations of holders of preferred  stock) of
First Federal.  Although the Units are not offered  pursuant to this Prospectus,
consummation  of  the  Unit  Offering  is  conditioned  on  the  contemporaneous
completion of the Common Stock Offering. See "Description of Unit Offering."

NO PRIOR TRADING MARKET

     The Holding Company has never issued capital stock. Consequently,  there is
no existing market for the Holding Company Common Stock at this time. Therefore,
no assurance can be given that an established  and liquid trading market for the
Holding  Company  Common Stock will develop.  Following the Offering the Holding
Company Common Stock will be traded in the over-the-counter  market. Although it
has no  obligation  to do so,  Hoefer & Arnett  intends to make a market for the
Holding  Company  Common Stock if the volume of trading and other  market-making
considerations justify such an undertaking. See "Risk Factors -- No Prior Market
for Holding  Company  Common Stock;  Potential  Illiquidity  of Holding  Company
Common Stock."

     The  development  of  a  public  market  that  has  depth,   liquidity  and
orderliness  depends upon the presence in the marketplace of a sufficient number
of willing buyers and sellers at any given time,  over which neither the Holding
Company  nor any  market  maker has any  control.  Accordingly,  there can be no
assurance that an active or liquid trading market for the Holding Company Common
Stock will develop, or that if a market develops, it will continue. Furthermore,
there can no assurance that  purchasers  will be able to sell their shares at or
above their purchase price. See "Market Information."


USE OF PROCEEDS

     The net  proceeds  from the  Offering  (estimated  at $___ million and $___
million based on the minimum and maximum number of Holding  Company Common Stock
and Units  offered) will be used to purchase for cash all of the shares of First
Federal Common Stock not exchanged for Holding  Company Common Stock pursuant to
the Merger Agreement,  and to reimburse First Federal for expenses paid by First
Federal in  connection  with the Merger and Offering,  and the balance,  if any,
will become part of the Holding Company's general funds for use in its business.
On an interim  basis,  such  proceeds  will be invested  primarily in short-term
marketable securities. See "Use of Proceeds."

RISK FACTORS

     An investment in the Holding Company Common Stock involves a high degree of
risk and, in the case of the Holding Company Common Stock, substantial dilution.
Prospective investors should carefully review and consider the factors described
under "Risk Factors" and "Dilution".
    

                                        7

<PAGE>


   
                                  RISK FACTORS


     The Securities offered by this Prospectus involve a high degree of risk. In
analyzing  this  Offering,  the  following  risk  factors,  in addition to those
factors  discussed  elsewhere  in  this  Prospectus,  should  be  considered  by
prospective  investors  before deciding  whether to purchase any Holding Company
Common Stock.  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 First Federal's
results  to differ  materially  from those  expressed  in or  indicated  by such
forward-looking    statements.   See   "Disclosure   Regarding   Forward-Looking
Statements."

RISK OF RELIANCE ON NONINTEREST INCOME

     In recent years,  noninterest  expense has exceeded net interest income and
First  Federal  has relied  upon gains on sales of assets to record net  income.
There can be no assurance that First Federal will continue to record significant
gains on sales of assets as these gains are  subject to market and other  risks.
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 less than in prior  years.  Moreover,  although  there  can be no  assurance,
management  believes that First  Federal is  positioned  to achieve  significant
growth without substantial increases in noninterest expenses.

     During the nine months  ended June 30, 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  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  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  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. Factors considered by the Board 

                                        8
    
<PAGE>


   
of Directors of the Holding  Company in determining  the offering price include,
among  others:  the  economic  outlook in general and the outlook for banking in
particular;  book value of the company and financial  condition of the business;
dividend  paying  capacity;  the size of the common stock  offering;  and market
price of stocks of financial institutions that are actively traded.

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 OF BOOK VALUE

     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 June 30, 1997 the net tangible  book value per common
share of First  Federal  was  approximately  $6.42 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
$3.75 per share of Holding Company Common Stock as of June 30, 1997. As a result
of the assumptions stated above,  investors would suffer a dilution of $6.25 per
share of Holding  Company  Common Stock from the offering  price of $10.00 as of
June 30, 1997 based on the minimum  amount of Holding  Company Common Stock sold
pursuant to the Offering.

LACK OF CASH DIVIDENDS ON COMMON STOCK

     It is not expected that the Holding  Company will pay cash dividends on the
Holding  Company Common Stock in the near term.  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
"Dividend  Policy,"  "Regulation  -  Regulatory  Capital  Requirements"  and "--
Limitation on Dividends and Other Capital Distributions."

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.
    
                                        9

<PAGE>


   
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.

HOLDING COMPANY STRUCTURE;  LIMITATIONS ON THE ABILITY OF THE HOLDING COMPANY TO
PAY HOLDING  COMPANY  COMMON  STOCK  DIVIDENDS  AND  PRINCIPAL  AND  INTEREST ON
DEBENTURES

     As a  holding  company  without  significant  assets  other  than  its 100%
ownership of First Federal Common Stock,  the Holding  Company's  ability to pay
cash  dividends on the Holding  Company  Common Stock and to meet its other cash
obligations,  including the payment of principal and interest on the Debentures,
is  dependent  upon the  receipt of  dividends  from First  Federal on the First
Federal Common Stock owned by the Holding Company.

     First  Federal is a legal entity  separate  and  distinct  from the Holding
Company,  and has no obligation  to pay any amount of the  Debentures or to make
funds available therefor, whether by dividends or otherwise. The Debentures will
be direct  unsecured  obligations  of the Holding  Company only, and the Holding
Company will be solely  responsible for all payment of principal and interest on
the  Debentures.  In a liquidation  or bankruptcy,  claims of Debenture  holders
would be satisfied  solely from the Holding  Company's  equity interest in First
Federal  remaining  after  satisfaction  of  all  creditors  of  First  Federal,
including  depositors and holders of preferred  stock,  and thus are effectively
subordinated to those depositors and other  creditors.  If the FDIC is appointed
receiver,  administrative  expenses of the receiver may have  priority  over the
interest of the Holding Company.

     The  declaration of dividends by First Federal is subject to the discretion
of  the  Board  of  Directors  of  First  Federal  and   applicable   regulatory
requirements.  While it is the present  intention  of the Board of  Directors of
First  Federal to  declare  dividends  in an amount  sufficient  to provide  the
Holding  Company  with  the  cash  flow  necessary  to  meet  its  debt  service
obligations  with respect to the  Debentures,  subject to applicable  regulatory
restrictions,  no assurance can be given that circumstances which would limit or
preclude the declaration of such dividends will not exist in the future. At June
30, 1997,  First Federal would have been  permitted to pay $697,000 in dividends
on its capital stock  without prior  approval of the OTS. As part of its Holding
Company  application,  the Holding Company has requested from the OTS a dividend
of $212,000 to be distributed upon the Closing of the Offering.  See "Regulation
- - Limitations on Dividends and Other Capital Distributions."

NO PRIOR MARKET FOR HOLDING  COMPANY  COMMON  STOCK;  POTENTIAL  ILLIQUIDITY  OF
HOLDING COMPANY COMMON STOCK

     The Holding Company has never issued capital stock. Consequently,  there is
no existing market for the Holding Company Common Stock at this time. Therefore,
no assurance can be given that an established  and liquid trading market for the
Holding  Company  Common Stock will develop.  Following the Offering the Holding
Company Common Stock will be traded in the over-the-counter  market. Although it
has no  obligation  to do so,  Hoefer & Arnett  intends to make a market for the
Holding  Company  Common Stock if the volume of trading and other  market-making
considerations justify such an undertaking. See "Risk Factors -- No Prior Market
for Holding  Company  Common Stock;  Potential  Illiquidity  of Holding  Company
Common Stock."

     The  development  of  a  public  market  that  has  depth,   liquidity  and
orderliness  depends upon the presence in the marketplace of a sufficient number
of willing buyers and sellers at any given time,  over which neither the Holding
Company  nor any  market  maker has any  control.  Accordingly,  there can be no
assurance that an active or liquid trading market for the Holding Company Common
Stock will develop, or that if a market develops, it will continue. Furthermore,
there can no assurance that  purchasers  will be able to sell their shares at or
above their purchase price. See "Market Information."
    
                                       10

<PAGE>



   
CONCENTRATION OF LENDING ACTIVITIES; RISKS ASSOCIATED WITH NONCONFORMING LOANS

     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 a substantial  portion of
the loans  originated for portfolio by First Federal are  conventional  mortgage
loans (i.e.,  not  guaranteed or insured by agencies of the federal  government)
which are  secured  by  residential  properties,  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 First  Federal  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.  As a result, the loans may be deemed to have higher risk of
nonpayment than secondary market conforming  conventional  mortgage loans. 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,  (excluding a $401,000 recovery on a lawsuit filed by First Federal and
received in the year ended  September 30, 1994), on an average loan portfolio of
$46.2  million,  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. If either event should
occur 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
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."

EVOLUTION OF BUSINESS

     First  Federal's  strategy is to focus on increasing  its  commercial  real
estate and commercial business loans and consumer loans. Commercial real estate,
commercial business loans and consumer loans are expected to represent a growing
portion of the First Federal's business. Full-service retail banking activities,
while  potentially more profitable,  generally entail a greater degree of credit
risk than does single family  lending,  the  historical  focus of First Federal.
Specifically, the performance of commercial real estate, commercial business and
consumer  loans is more  sensitive  to regional and local  economic  conditions.
Collateral  valuation  requires more detailed analysis and is more variable than
single family  mortgage  lending.  Loan balances for commercial  real estate and
commercial  business  loans are  typically  larger than those for single  family
mortgage  loans and,  thus,  when there are  defaults  and  losses,  they can be
greater on a per loan basis than those for single family  mortgages.  Similarly,
loss levels are more difficult to predict. Full-service retail banking typically
includes a greater amount of unsecured  lending,  or lending  secured by rapidly
depreciable  assets such as  automobiles,  which presents  different  risks than
secured single family mortgage lending. The sources of repayment are not related
to collateral  and can be more  difficult to understand  and pursue.  Similarly,
loan default  prevention and collection for commercial  real estate,  commercial
business and consumer
    
                                       11

<PAGE>

   
lending  also can be more  complex  and  difficult  than that for single  family
mortgage  lending.  For  example,  business  loans are not  typically  made with
standardized   loan   documents.   Thus,  the   opportunity   for  mistakes  and
documentation risks are increased.  Moreover, a liquid secondary market for most
types  of  commercial  real  estate  and  business  loans  does not  exist.  The
operational,  interest rate, and  competitive  risks  associated with commercial
real estate,  commercial  business and consumer lending are different than those
for  single  family  mortgage  lending  and  require  skills and  experience  of
management  and staff  different than that for single family  mortgage  lending.
When  evaluating  such credits,  more factors need to be considered.  Management
must be more  knowledgeable  of a wider  variety  of  business  enterprises  and
industries that borrow money.  Intensive,  ongoing customer contact is required,
as well as complex analysis of financial statements at the time of loan approval
and on an ongoing basis.  Servicing these customers  requires closer  monitoring
and more  individualized  analysis  than does single  family  mortgage  lending.
Commercial real estate, commercial business and consumer lending pricing is very
competitive and more subjective than that for single family mortgage lending. As
a result, First Federal's risk of credit default is higher on these loans, which
would  adversely  affect net income.  There can be no assurance given that First
Federal can increase the amount of these loans in its portfolio.

RISKS ASSOCIATED WITH ANTI-TAKEOVER PROVISIONS

     Holding Company and Bank Governing  Instruments.  Certain provisions of the
Holding  Company's  certificate  of  incorporation  and bylaws may discourage or
prevent an attempted  acquisition  or change in control of the Holding  Company.
These  provisions  provide for,  among other  things,  noncumulative  voting for
directors,   limitations   on  the   calling   of  special   meetings,   a  fair
price/supermajority  vote requirement at 80% for certain  business  combinations
with  Interested  Stockholders,   as  therein  defined,  (including  mergers  or
consolidations,  sale,  lease or  other  disposition  of  assets,  issuances  or
transfers of  securities,  adoption of any plan of  liquidation  proposed by the
Interested  Stockholders,  or any reclassification of securities which increases
the Interested  Stockholders  percentage  ownership of the Holding  Company) 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.

     Regulatory  and  Statutory  Provisions.  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 "Restrictions on Acquisitions of Stock and
Related Takeover Defensive Provisions."

     Voting Control of Shares by the Board and Executive Officers. 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 (11 persons) will receive  approximately  108,000 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 36.1% at the minimum and 30.9%, 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 "Description of Capital
Stock" and "Restrictions on Acquisitions of Stock and Related Takeover Defensive
Provisions."
    
                                       12

<PAGE>



   
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  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.
    


                                       13

<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)
<S>                                                 <C>          <C>          <C>          <C>          <C>    
BALANCE SHEET DATA:
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)
<S>                                                              <C>        <C>        <C>         <C>        <C>   
STATEMENT OF INCOME DATA:
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)(1)     ---         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
Extraordinary item - Income tax benefit from utilizing net
operating loss carryforwards...............................         ---        ---        ---         ---        106
Cumulative effect of change in accounting for income
  taxes....................................................         ---        ---        ---         137        ---
                                                                 ------    -------     ------      ------     ------
Net income...............................................        $  234(2)   $ 211     $  457      $  682     $  501
                                                                 ======    =======     ======      ======     ======
Ratio of earnings to fixed charges including interest
 on deposits (3)...........................................        1.10       1.10       1.33        1.35       1.16
Ratio of earnings to fixed charges excluding interest
 on deposits(3)............................................        3.73       1.99       5.19        7.23      12.52

PER SHARE DATA:
Earnings per  share(5).....................................         .61        .52       1.54      .47(4)        N/A
</TABLE>

- ----------
(1)  Reflects a negative  loan loss  expense  from the  settlement  of a lawsuit
     filed by First Federal which favorably impacted net income in fiscal 1994.

(2)  Excluding the nonrecurring  September 1996 SAIF  assessment,  after tax net
     income would have been $454,000.
    
                                       14

<PAGE>



   
<TABLE>
<CAPTION>
                                                                                At or for the
                                                                           Year Ended September 30,
                                                         --------------------------------------------------------------
                                                           1996          1995        1994          1993         1992
                                                          ------        ------      ------        ------       ------
<S>                                                        <C>            <C>          <C>           <C>          <C> 
BALANCE SHEET RATIOS:
Nonperforming assets to total
 assets at end of year(6)......................            1.50%          .62%         .87%          .74%         .76%
Allowance for loan losses to non-performing
 loans.........................................          138.76        179.10       103.30        156.22       204.70
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(7)......................            4.11          3.97         4.20          3.67         3.08
  End of  year(8)..............................            4.67          4.17         4.29          4.27         3.35
Net interest margin for the  year(9)...........            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.....................           7,354         6,707        5,073         4,345        4,465
Number of full-service offices.................               2             2            2             1            1
</TABLE>

- ----------
(3)  The ratio of  earnings  to fixed  charges is  computed  by  dividing  fixed
     charges into earnings from  continuing  operations  before income taxes and
     extraordinary  items plus fixed  charges.  Fixed charges  include  interest
     expensed or  capitalized,  the  amortization  of total debt,  the  interest
     component of rental expense and Bank preferred stock dividends.
(4)  Reflects earnings from the date First Federal converted to stock form.
(5)  Adjusted to reflect stock dividends paid to First Federal stockholders.
(6)  Nonperforming  assets include loans that are 90 days or more  delinquent as
     well as repossessed assets.
(7)  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).
(8)  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.
(9)  Net interest income divided by average interest-earning assets.
    


                                       15

<PAGE>


   
                              RECENT FINANCIAL DATA

     The selected  financial  and other data of First Federal set forth below at
and for the three and nine  months  ended June 30,  1997 and June 30,  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 nine months ended June 30, 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 June 30,       At September 30,
                                                        1997                1996
                                                 ------------------  -------------------
                                                             (In Thousands)
<S>                                                    <C>                <C>    
BALANCE SHEET:
Total assets...................................        $65,781            $57,597
Loans receivable, net..........................         58,801(1)          49,579(1)
Mortgage-backed securities.....................          1,186              1,292
Securities.....................................            ---              1,000
Deposits.......................................         57,638             51,677
FHLB Advances..................................          2,100                ---
Stockholders' equity...........................          4,719              4,316
</TABLE>

- ----------
(1)  Including  loans  held for sale to the  secondary  market at  month-end  of
     $475,000   and  $419,000  at  June  30,  1997  and   September   30,  1996,
     respectively.


<TABLE>
<CAPTION>
                                                                 For Three Months Ended     For  Nine Months Ended
                                                                June 30,      June 30,     June 30,      June 30,
                                                                 1997          1996          1997          1996
                                                               --------      -------        ------       ------
                                                                   (In Thousands)             (In Thousands)
<S>                                                              <C>          <C>           <C>          <C>   
STATEMENT OF INCOME:
Total interest income......................................      $1,391       $1,199        $4,007       $3,611
Total interest expense.....................................         663          584         1,882        1,795
                                                               --------      -------        ------       ------
  Net interest income......................................         728          615         2,125        1,816
Provision for loan losses..................................          15            6            17            1
                                                               --------      -------        ------       ------
  Net interest income after provision for loan losses......         713          609         2,108        1,815
Service charges............................................         135          142           449          386
Gain on sales of loans, mortgage servicing rights,
  mortgage-backed securities and securities................          40          114            99          288
Other noninterest income...................................          41          ---            41            9
Other noninterest expenses (operating expenses)............         665          661         1,986        2,023
                                                               --------      -------        ------       ------
Income before income taxes.................................         264          204           711          475
Income tax expense ........................................          90           70           242          162
                                                               --------      -------        ------       ------
Net income.................................................    $    174      $   134        $  469       $  313
                                                               ========      =======        ======       ======
Ratio of earnings to fixed charges including
  interest on deposits(1)..................................            1.33         1.22          1.33         1.22
Ratio of earnings to fixed charges excluding
  interest on deposits(1)..................................            6.24         6.76          6.24         6.76

PER SHARE DATA:
Earnings per  share(2).....................................         .63          .47          1.68         1.04
</TABLE>
    


                                       16

<PAGE>

   
<TABLE>
<CAPTION>
                                                    For Three Months Ended           For Nine Months Ended
                                                  --------------------------       -------------------------
                                                   June 30,         June 30,        June 30,        June 30,
                                                     1997            1996             1997            1996
                                                    ------          ------           ------          -----
<S>                                                 <C>            <C>              <C>             <C>   
BALANCE SHEET RATIOS:
Nonperforming assets to total
  assets at end of  period(3)..................       1.62%          1.24%            1.62%           1.24%
Total equity to total assets (end of period)...       7.17           7.67             7.17            7.67
Total equity to assets ratio (ratio of
  average equity to average total assets)......       7.96           7.42             7.31            7.20

EARNINGS PERFORMANCE DATA:
Interest rate spread information:
  Average during  period(4)....................
  End of  period(5)............................       4.58           4.31             4.81            4.16
Net interest margin for the  period(6).........       4.95           4.48             4.95            4.48

Average interest-earning assets as a
  percentage of average interest-bearing
  liabilities..................................     104.44         103.68           103.66          104.22
Return on assets (ratio of net income to
average total assets)..........................       1.08            .91             1.01             .70
Return on total equity (ratio of net income
  to average equity)...........................      14.97          12.31            13.78            9.74
Noninterest expenses to average total assets...       4.15           4.50             4.27            4.53

OTHER DATA:
Number of deposit accounts.....................      7,394          6,768            7,394           6,768
Number of full-service offices.................          2              2                2               2
</TABLE>

- ----------
(1)  The ratio of  earnings  to fixed  charges is  computed  by  dividing  fixed
     charges into earnings from  continuing  operations  before income taxes and
     extraordinary  items plus fixed  charges.  Fixed charges  include  interest
     expensed or  capitalized,  the  amortization  of total debt,  the  interest
     component of rental expense and Bank preferred stock dividends.
(2)  Adjusted to reflect stock dividends paid to First Federal stockholders.
(3)  Nonperforming  assets include loans that are 90 days or more  delinquent as
     well as repossessed assets.
(4)  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).
(5)  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.
(6)  Net interest income divided by average interest-earning assets.
    


                                       17

<PAGE>

   

                    MANAGEMENT'S DISCUSSION OF RECENT RESULTS


FINANCIAL CONDITION

     First Federal's total assets  increased by $8.2 million to $65.8 million at
June 30,  1997 from $57.6  million at  September  30,  1996,  or an  increase of
14.24%.  The  increase  was  primarily  due to an increase in loans  receivable,
partially offset by a decrease in cash.

     Loans receivable  (excluding loans held for sale) increased $9.1 million to
$58.3  million at June 30,  1997,  compared to $49.2  million at  September  30,
1996--or  an increase of 18.50%.  During the nine  months  ended June 30,  1997,
First  Federal  originated  $22.0  million of  mortgage  loans , of which  $21.2
million were secured by mortgages on one- to  four-family  residences,  and $9.1
million in consumer loans.  Approximately $1.4 million of the new mortgage loans
represented refinancing of existing First Federal loans.

     Deposits  increased  from $51.7  million  at  September  30,  1996 to $57.6
million  at June 30,  1997  primarily  as a result  of  increased  marketing  of
short-term  certificates of deposits--along with new checking accounts.  Accrued
interest payable and other liabilities  increased $1.8 million from $1.6 million
at  September  30, 1996 to $3.4  million at June 30, 1997 largely as a result of
increased  borrowings  from the  Federal  Home  Loan  Bank of Dallas to fund the
Bank's increased  consumer loan demand,  offset by the payment of escrowed funds
in December, 1996 for property taxes on home loans held by the Bank.

 NON-PERFORMING 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.  First Federal
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 $15,000 for the three months  ending June 30,  1997,  as
compared to a $6,000 loan loss  provision  for the three months  ending June 30,
1996.  The Bank's loan loss  reserve  balance as of June 30,  1997 was  $268,000
compared  to the  September  30,  1996  loan loss  reserve  of  $247,000.  Total
non-performing  assets  increased  slightly  during the three month period ended
June 30, 1997 to $1.1  million or 1.62% of total  assets as compared to $863,000
or 1.50% of total assets at September 30, 1996. The majority of this increase in
non-performing  assets were loans  secured by mortgages  on one- to  four-family
residences.  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
(exclusive  of a $400,000  recovery on a lawsuit  settlement  in the fiscal year
ending September 30, 1994).

     The Bank will  continue to monitor and adjust its  allowance  for losses on
loans as the Board of Director's and management's analysis of its loan portfolio
and economic conditions  dictate,  which may result in an increase in the Bank's
loan loss provision as the Bank implements its strategy of increasing commercial
loans.  In  addition,   regulatory  agencies,  as  an  integral  part  of  their
examination  process,  periodically review the Bank's allowance for loan losses.
Such agencies may require the Bank to recognize additions to the allowance based
upon their  judgment of the  information  available to them at the time of their
examination.  Therefore, although the Bank maintains its allowance for losses on
loans at a level which it  considers  to be  adequate  to provide for  potential
losses, in view of the continued  uncertainties in the economy generally and the
regulatory  uncertainty  pertaining  to reserve  levels for the thrift  industry
generally,  there can be no assurance  that losses will not exceed the estimated
amounts  or the  Bank  will  not be  required  to  make  additional  substantial
additions to its allowance for losses on loans in the future.
    
                                       18

<PAGE>



   
COMPARISON OF NINE MONTHS ENDED JUNE 30, 1997 TO JUNE 30, 1996

     General.  First Federal reported net income after taxes of $469,000 for the
nine months ended June 30, 1997, an increase of $156,000 (or 49.84%) as compared
to $313,000 in net income  reported for the nine months ended June 30, 1996. The
increase in earnings, as discussed in more detail below, resulted primarily from
a $396,000  increase in interest  income and a $37,000  decrease in  noninterest
expense,  partially offset by a decrease of $94,000 in noninterest  income and a
$87,000 increase in interest expense.

     Net Interest Income. Net interest income increased $309,000 to $2.1 million
for the nine month  period  ended June 30, 1997 from $1.8  million for the prior
period in 1996.  This  increase  was  attributable  primarily  to an increase in
interest earned on loans receivable, partially offset by an increase in interest
paid on the Bank's  deposit  liabilities  and interest paid on other  borrowings
from the FHLB. For the nine months ended June 30, 1997, the net interest  margin
(net interest income divided by average  interest  earning assets)  increased to
4.87%,  as compared to 4.38% for 1996.  The spread  between the average yield on
interest  earning assets and the average cost of funds was 4.81% for 1997 versus
4.16% for  1996.  These  increases  resulted  primarily  from  higher  yields on
consumer loans and the repricing in the renewals of 3-year balloon home loans.

     Noninterest  Income.  Noninterest  income decreased $94,000 to $589,000 for
the nine months ended June 30, 1997 from $683,000 for the nine months ended June
30, 1996.  This decrease can be attributed to a $13,000  decrease in net gain on
sale of securities which occurred in December,  1995, a $176,000 decrease in net
gain on sale of home loans and mortgage servicing rights to the secondary market
reflecting  reduced  mortgage banking  activity,  and also the result of sale in
June,  1996 of mortgage  servicing  rights  previously  held. This was partially
offset by a $63,000 increase in service charges, which can be attributable to an
increase in  interest-bearing  checking  accounts and fees associated with these
types of accounts,  and a $32,000  increase in other  noninterest  income,  as a
result of recognizing  excess auto dealer  reserves due to the repayment of auto
loan balances.

     Noninterest  Expenses.  Noninterest expense remained stable at $2.0 million
for the nine months ended June 30, 1997 and June 30, 1996. A slight  decrease of
$37,000 can primarily be attributed to a $29,000  decrease in  compensation  and
benefits  expense,  a $58,000  decrease  in federal  insurance  premiums  due to
recapitalization  of SAIF in 1996, and a $11,000 decrease in professional  fees.
This was offset by $16,000 increase in data processing and a $46,000 increase in
other  noninterest  expense due to the  addition of a Mortgage  Loan  Production
Office and overall increased activity in the Bank.

     Income Taxes. Income tax expense increased $80,000 to $242,000 for the nine
months  ended June 30, 1997  compared to $162,000 for the nine months ended June
30, 1996 as a result of increased  earnings.  The period reflected a tax rate of
34.0% and 34.1% for June 30, 1997 and June 30, 1996, respectively.

COMPARISON OF THREE  MONTHS ENDED JUNE 30, 1997 TO  JUNE 30, 1996

     General.  First Federal reported net income after taxes of $174,000 for the
three months ended June 30, 1997, an increase of $40,000 as compared to $134,000
in net income reported for the three months ended June 30, 1996. The increase in
earnings,  as discussed in more detail below, resulted primarily from a $192,000
increase in interest income,  caused by an increased volume of loans outstanding
and an increase in the Bank's spread,  partially offset by a $79,000 increase in
interest expense and a decrease of $40,000 in noninterest income.

     Net Interest Income. Net interest income increased $113,000 to $728,000 for
the three month period ended June 30, 1997 from $615,000 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
from the FHLB. For the three months ended June 30, 1997, the net interest margin
(net interest income divided by average  interest  earning assets)  increased to
4.79%,  as compared to 4.49% for 1996.  The spread  between the average yield on
interest  earning assets and the average cost of funds was 4.58% for 1997 versus
4.31% for  1996.  These  increases  resulted  primarily  from  higher  yields on
consumer loans and the repricing in the renewals of 3-year balloon loans.
    

                                       19

<PAGE>


   
     Noninterest Income. Noninterest income decreased by $40,000 to $216,000 for
the three  months  ended June 30, 1997 from  $256,000 for the three months ended
June 30, 1996. This decrease can be attributed to a $74,000 decrease in net gain
on sale of home loans and mortgage  servicing  rights to the  secondary  market,
reflecting  reduced mortgage banking activity,  and a slight decrease in various
other  noninterest  income,  partially  offset  by a $41,000  increase  in other
noninterest income, as a result of recognizing excess dealer reserves due to the
repayment of auto loan balances.

     Noninterest  Expense.  Noninterest expense increased $4,000 to $665,000 for
the three  months  ended June 30, 1997 from  $661,000 for the three months ended
June 30, 1996.  This increase can primarily be attributed to a $17,000  increase
in other noninterest expense and a $13,000 increase in compensation and benefits
primarily due to adding additional personnel in consumer lending.

     Income Taxes. Income tax expense increased $20,000 to $90,000 for the three
months  ended June 30, 1997  compared to $70,000 for the three months ended June
30, 1996 as a result of increased  earnings.  The period reflected a tax rate of
34.1% and 34.3% for June 30, 1997 and June 30, 1996 , respectively.

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 (as it has in the recent  past) or utilize  other  borrowings  of
funds based primarily on the level of loan  originations,  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 June  30,  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
June 30, 1997, First Federal's liquidity ratio was 5.01%. 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 June 30, 1997, First Federal had commitments to originate
loans  totalling  $5.7 million.  First Federal also had $640,000 of  outstanding
unused  lines of credit.  If needed for  liquidity  purposes,  at June 30, 1997,
First  Federal was eligible to borrow  $23.0  million from the Federal Home Loan
Bank of Dallas,  and had actually  borrowed  only $2.1  million.  First  Federal
considers its  liquidity and capital  resources to be adequate to meet its needs
for  the  foreseeable  future.  First  Federal  expects  to be  able  to fund or
refinance,   on  a  timely  basis,   its  material   commitments  and  long-term
liabilities.

     At June 30, 1997,  First Federal had tangible  capital of $4.7 million,  or
7.15% of  total  assets  which  was  $3.7  million  above  the  minimum  capital
requirement of $990,000 or 1.5% of adjusted total assets.

     At June 30, 1997, First Federal had core capital of $4.7 million,  or 7.15%
of total assets which was $2.7 million above the minimum capital  requirement of
$2.0 million or 3.0% of adjusted total assets.

     At June 30,  1997,  First  Federal  had total  risk-based  capital  of $5.0
million and risk-weighted assets of $48.6 million or total risk-based capital of
10.27% of risk-weighted  assets.  This amount was $1.1 million above the minimum
regulatory requirement of $3.9 million, or 8.0% of risk-weighted assets.
    
                                       20

<PAGE>


   
               THE BRYAN-COLLEGE STATION FINANCIAL HOLDING COMPANY
                      PRO FORMA CONSOLIDATED BALANCE SHEET

     The  following  Holding  Company pro forma  consolidated  balance sheet and
statement of income  illustrate  the historical  consolidated  balance sheet and
consolidated  statements of income of First Federal  giving effect to the Merger
as if it had been  effective  on June 30,  1997 after  giving  effect to the pro
forma  adjustments  described  in the  notes to the  Holding  Company  pro forma
consolidated  financial  statements.  The  Merger  will  be  accounted  for as a
leveraged buy-out,  with the First Federal Common Stock beneficially held by its
directors and executive  officers and exchanged for Holding Company Common Stock
contributed to the Holding Company  recorded at its carrying  value.  The assets
acquired and  liabilities  assumed in the  acquisition of the remainder of First
Federal will be recorded at their estimated fair values,  with the excess of the
purchase  price over the net fair value recorded as goodwill.  This  information
should  be  read in  conjunction  with  the  historical  consolidated  financial
statements of First Federal, including the notes thereto, which appear elsewhere
in this Prospectus.  The pro forma adjustments reflect assumptions regarding (i)
the aggregate  amount of cash to be paid assuming that the holders of 75% of the
stock of First  Federal  elect to be paid in cash by the  Holding  Company  as a
result of the Merger and (ii) the  consummation  of the  Offering at the minimum
(3,400 Units sold).  The pro forma balance sheet and income statement may differ
materially from actual results should the maximum amount of Units be sold in the
Unit  Offering and should the amount of stock sold in the Common Stock  Offering
be greater than the amount  assumed for purposes of these tables.  The pro forma
data is not indicative of the actual financial position that would have occurred
had the Merger been  consummated on June 30, 1997 or that may be obtained in the
future.
    

                                       21

<PAGE>


   
               THE BRYAN-COLLEGE STATION FINANCIAL HOLDING COMPANY
                      PRO FORMA CONSOLIDATED BALANCE SHEET
                                 (IN THOUSANDS)

<TABLE>

                                                                             June 30, 1997
                                                           ---------------------------------------------------------------
                                                   First
                                                  Federal      Pro forma      Adjustments       Elimination      Consolidated
                                                 Historical     Holding         Company           Entries         Pro forma
                                                 ----------    ---------      -----------       -----------      ------------
<S>                                            <C>            <C>               <C>             <C>            <C>                
ASSETS                                                                                   
Cash and due from banks..................      $     766       $ 1,314 (1)       $(4,326)(3)    $    ---       $      731
                                                     ---         3,400 (2)           ---             ---              ---
                                                     ---          (423)(5)           ---             ---              ---
Interest-bearing deposits with
  financial institutions.................          1,605           ---               ---             ---            1,605
Mortgage-backed securities...............          1,186           ---               (18)(3)         ---            1,168
Loans....................................         58,801           ---               416(3)          ---           59,217
Premises and equipment...................          1,046           ---                               ---            1,046
Goodwill.................................            ---           ---               466(3)          ---              466
Deposit purchase accounting
adjustments..............................            ---           ---             1,079(3)          ---            1,079
Investment in Bank.......................            ---           961(6)          2,885(3)       (3,846)(7)          ---
Debt issuance costs......................            ---           423(5)            ---             ---              423
Interest receivable and other assets.....          2,377           ---               ---             ---            2,377
                                                --------      --------        ----------        --------       ----------
   Total assets..........................        $65,781      $  5,675         $     502         $(3,846)         $68,112
                                                ========      ========         =========        =======           =======

LIABILITIES
Deposits.................................        $57,638     $     ---        $      ---       $     ---          $57,638
Other borrowings.........................          2,100           ---               ---             ---            2,100
Debentures...............................            ---         3,400(2)            ---             ---            3,400
Other liabilities........................          1,324           ---               502(3)          ---            1,826
                                                --------      --------        ----------        --------       ----------
   Total liabilities.....................         61,062         3,400               502             ---           64,964

Minority interest-preferred stock........            ---           ---               ---             873(9)           873

STOCKHOLDERS' EQUITY
Preferred stock..........................              1                             ---              (1)(9)          ---
Common stock.............................              2             1(6)            ---              (2)(7)            2
                                                                     1(1)
Additional paid-in-capital...............          2,743           960(6)            ---          (1,871)(7)        2,273
                                                     ---         1,313(1)            ---            (872)(9)          ---
Retained earnings........................          1,973           ---               ---          (1,973)(7)          ---
                                                --------      --------        ----------        --------       ----------
   Total stockholders' equity............          4,719         2,275               ---          (4,719)           2,275
                                                --------      --------        ----------        --------       ----------
   Total liabilities and stockholders'
      equity.............................        $65,781      $  5,675         $     502         $(3,846)         $68,112
                                                ========      ========        ==========        ========       ==========

PER SHARE DATA(4)
Holding Company common shares
 outstanding.............................        599,030           ---               ---             ---          299,758
Book value per Holding Company
  common share...........................      $    6.42           ---               ---             ---        $    7.59
Tangible book value per Holding
  Company common share...................           6.42           ---               ---             ---             3.75
Offering price Holding Company
  common stock...........................            ---           ---               ---             ---            10.00


</TABLE>
    
                                       22

<PAGE>


   
               THE BRYAN-COLLEGE STATION FINANCIAL HOLDING COMPANY
                   PRO FORMA CONSOLIDATED STATEMENT OF INCOME
                      (IN THOUSANDS, EXCEPT PER SHARE DATA)

<TABLE>
<CAPTION>
                                                                           For the year ended
                                                                           September 30, 1996
                                                                ------------------------------------------
                                                                               Pro forma
                                                                              Adjustments
                                                                   Bank          Holding       Consolidated
                                                                Historical       Company         Pro forma
                                                                ----------    -----------      ------------
<S>                                                               <C>         <C>               <C>      
INTEREST INCOME
Loans.......................................................      $ 4,407     $      (83)(3)    $   4,324
Mortgage-backed securities..................................          145              4 (3)          149
Other.......................................................          276            ---              276
                                                                 --------       --------        ---------
    Total interest income...................................        4,828            (79)           4,749
                                                                                           
INTEREST EXPENSE                                                                           
Deposits....................................................        2,358             22(3)         2,380
Debentures..................................................                         391(2)           391
Other borrowings............................................            5            ---                5
                                                                 --------       --------        ---------
   Total interest expense...................................        2,363            413            2,776
                                                                 --------       --------        ---------
Net Interest Income.........................................        2,465           (492)           1,973
Provision for loan losses...................................          (52)           ---              (52)
                                                                 --------       --------        ---------
Net interest income after provisions for loan losses........        2,517           (492)           2,025
                                                                                           
NONINTEREST INCOME                                                                         
Other.......................................................          543            ---              543
Gains on sale of loans and servicing........................          330            ---              330
                                                                 --------       --------        ---------
    Total noninterest income................................          873            ---              873
                                                                                           
NONINTEREST EXPENSES                                                                       
Compensation and benefits...................................        1,337            ---            1,337
Amortization of intangibles.................................          ---            135(3)           135
Amortization of debt issue costs                                      ---             85(5)            85
Occupancy and equipment.....................................          335            ---              335
Other.......................................................        1,376            ---            1,376
                                                                 --------       --------        ---------
   Total noninterest expenses...............................        3,048            220            3,268
                                                                 --------       --------        ---------
                                                                                           
Income/(loss) before federal income tax expense............           342           (712)            (370)
Income tax expense/(benefit)................................          108           (232)(8)         (124)
                                                                 --------       --------        ---------
Net income/(loss)...........................................          234           (480)            (246)
Preferred stock dividends...................................          (88)                            (88)
                                                                 --------       --------        ---------
Income available to common stockholders.....................    $     146       $   (480)       $    (334)
                                                                 ========       ========        =========
Weighted average common shares outstanding..................      599,030            ---          299,758
                                                                                           
Net income/(loss) per common share..........................     $    .24            ---        $   (1.11)
</TABLE>
    

                                       23

<PAGE>


   
               THE BRYAN-COLLEGE STATION FINANCIAL HOLDING COMPANY
                   PRO FORMA CONSOLIDATED STATEMENT OF INCOME
                      (IN THOUSANDS, EXCEPT PER SHARE DATA)

<TABLE>
<CAPTION>
                                                                       For the  Nine Months Ended
                                                                              June 30, 1997
                                                                 ---------------------------------------
                                                                                Pro forma
                                                                               Adjustments        Con-
                                                                    Bank         Holding       solidated
                                                                 Historical      Company       Pro forma
                                                                 ----------    -----------     ---------
<S>                                                                <C>         <C>              <C>     
INTEREST INCOME
Loans......................................................        $  3,847    $       (62)(3)  $  3,785
Mortgage-backed securities.................................              56              3(3)         59
Other......................................................             104            ---           104
                                                                 ----------    -----------     ---------
   Total interest income...................................           4,007            (59)        3,948
                                                                                              
INTEREST EXPENSE                                                                              
Deposits...................................................           1,825             17(3)      1,842
Debentures.................................................             ---            293(2)        293
Other borrowings...........................................              57            ---            57
                                                                 ----------    -----------     ---------
   Total interest expense..................................           1,882            310         2,192
                                                                 ----------    -----------     ---------
Net Interest Income........................................           2,125           (369)        1,756
Provision for loan losses..................................               1            ---             1
                                                                 ----------    -----------     ---------
Net interest income after provisions for loan losses.......           2,124           (369)        1,755
                                                                                              
NONINTEREST INCOME                                                                            
Other......................................................             490            ---           490
Gains on sale of loans and servicing.......................              99            ---            99
                                                                 ----------    -----------     ---------
   Total noninterest income................................             589            ---           589
                                                                                              
NONINTEREST EXPENSES                                                                          
Compensation and benefits..................................             988            ---           988
Amortization of intangibles................................             ---            101(3)        101
Amortization of debt issue costs...........................             ---             64(5)         64
Occupancy and equipment....................................             239            ---           239
Other......................................................             775            ---           775
                                                                 ----------    -----------     ---------
   Total noninterest expenses..............................           2,002            165         2,167
                                                                 ----------    -----------     ---------
Income/(loss) before federal income tax expense............             711           (534)          177
Income tax expense/(benefit)...............................             242           (174)(8)        68
                                                                 ----------    -----------     ---------
Net income/(loss)..........................................             469           (360)          109
Preferred stock dividends..................................             (66)                         (66)
                                                                 ----------    -----------     ---------
Income/(loss) available to common stockholders.............       $     403        $  (360)     $     43
                                                                 ==========    ===========     =========
                                                                                              
Weighted average common shares outstanding.................         599,030            ---       299,758
                                                                                              
Net income/(loss) per common share.........................            $.67            ---          $.14
</TABLE>
    
                                       24

<PAGE>



   
          NOTES TO THE BRYAN-COLLEGE STATION FINANCIAL HOLDING COMPANY
                   PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS


(1)  Reflects  the  estimated  proceeds  from the  issuance  and sale of 150,000
     shares  of the  Holding  Company  Common  Stock  (par  value  $.01)  in the
     offering.

<TABLE>
<CAPTION>
<S>                                                             <C>       
           Gross proceeds                                       $1,500,000
           Estimated offering expenses                            (186,000)
                                                                ----------
           Net proceeds                                         $1,314,000
                                                                ==========
</TABLE>

(2)  Reflects the estimated proceeds from the issuance and sale of 3,400, 11.5%,
     five-year  Debentures,  at  $1,000  per unit.  Each  Debenture  includes  a
     detachable  warrant to purchase 9 shares of Holding Company Common Stock at
     $12.50  per  share.  The value of the  Warrants  has been  estimated  to be
     immaterial. Interest cost of $391,000 per year.

(3)  Reflects  goodwill  related to  purchase of 75% of First  Federal's  Common
     Stock for $4,326,000 (179,709 shares at $24.07 per share) as follows:

<TABLE>
<CAPTION>
                                                                                                  Annual
                                                                  Life        Amortization        Amount
                                                             ------------    -------------     ------------
<S>                                                            <C>              <C>               <C>      
Purchase price (179,709 shares of First Federal
  Common Stock, representing 75% of outstanding
  common shares at $24.07 per share)                          $4,326,000
First Federal book value related to common
  shares purchased                                             2,885,000
                                                             -----------
Excess purchase price over book value                          1,441,000
                                                             -----------
Less adjustments to reflect fair value
  Securities                                                     (18,000)        5 years        $    4,000
  Loans                                                          416,000         5 years           (83,000)
  Certificates of deposit                                         43,000         2 years           (22,000)
  Core deposit intangible                                      1,036,000        10 years          (104,000)
  Income tax effect of above
    adjustments at 34% federal rate                             (502,000)
                Total adjustments                                975,000
Goodwill                                                     $   466,000        15 years           (31,000)
                                                             ===========                                  
</TABLE>

(4)  Net income and book value per  common  share for First  Federal  historical
     reflects 2.5 exchange rate for Holding  Company  Common  Stock,  or 599,030
     shares.  Tangible book value  excludes  deposit  intangibles  and goodwill.
     Warrants have not been  included in shares  outstanding.  Consolidated  pro
     forma net income and book value per common share  reflects  299,612  common
     shares outstanding.  Book value per common share excludes $873,000 of First
     Federal's  preferred stock. Net income per common share excludes $88,000 of
     dividends on preferred  stock.  Tangible book value  excludes  goodwill and
     deposit intangibles.

(5)  Reflects debt issue costs of $423,000,  to be amortized on a  straight-line
     basis over the five-year term of the Debentures ($85,000 per year).

(6)  Reflects  exchange  of 59,903  common  shares  (25% of  outstanding  common
     shares) of First  Federal for 149,758  common  shares (par value  $0.01) of
     Holding  Company at historical  book value (59,903 shares at $16.05/share =
     $961,000).

(7)  Elimination of intercompany accounts.

(8)  Reflects tax rate of 34%.

(9)  Reflects outside ownership of First Federal's preferred stock.

(10) The proposed  transaction  has been  reflected  in the pro forma  financial
     statements as a leveraged  buy-out (LBO) in accordance with Issue No. 88016
     of the Emerging  Task Force (EITF  88-16).  EITF 88-16 permits a partial or
     complete  change  in  accounting  basis  only if there has been a change in
     control  of voting  interest,  i.e.,  the  establishment  of a new group of
     controlling stockholders.  EITF 88-16 further requires the carryover of the
     accounting  basis for those  stockholders  who exchange their First Federal
     stock for Company stock.

     Accordingly,  these pro forma financial  statements  reflect a carryover of
     accounting basis for the assumed 25% of First Federal stockholders who will
     exchange  their shares for Company shares and a new basis of accounting for
     the remaining purchasers of Company Stock.
    
                                       25

<PAGE>


   
                                    DILUTION


     Upon the successful  completion of this Offering there will be a minimum of
approximately   300,000  and  a  maximum  of  approximately  350,000  shares  of
outstanding Holding Company Common Stock.

     As of June 30,  1997,  the net  tangible  book  value  available  to common
stockholders of First Federal  amounted to $3.8 million or  approximately  $6.42
per share,  adjusted for the Exchange Ratio. After giving effect to the issuance
and sale of 150,000  shares  minimum and 200,000 shares maximum number of Shares
of Holding  Company Common Stock offered hereby and the receipt of the estimated
net proceeds thereof, and assuming no exercise of options currently outstanding,
the net tangible book value of the Holding Company will amount to  approximately
$1.1  million  and $1.6  million or  approximately  $3.75 and $4.65 per share of
Holding  Company Common Stock at the minimum and maximum number of shares of the
Holding Company Common Stock offered,  respectively. As a result, the purchasers
of the Holding  Company  Common  Stock  offered  hereby will incur an  immediate
dilution ranging from approximately  $6.25 to $5.35 per share of Holding Company
Common Stock,  representing the difference  between their purchase at $10.00 per
share and the net tangible book value per share of Holding  Company Common Stock
after the Offering. This dilution results from the cash payment to First Federal
shareholders  in exchange for their First Federal Common Stock in the Merger and
the expenses in connection with the Offering and the Merger.  It should be noted
that the  calculations  above were made without  giving  effect to the intrinsic
value, if any, of First Federal's deposit base and over 30-year franchise.

     The  following  table  illustrates  the dilution of the  investment  to the
investors.

<TABLE>
<CAPTION>
                                                                                      150,000            200,000
                                                                                       Shares             Shares
                                                                                      (Minimum           (Maximum
                                                                                      Number of          Number of
                                                                                       Shares)            Shares)

<S>                                                                                    <C>                <C>   
Offering price per share of Holding Company Common Stock......................         $10.00             $10.00
Net tangible book value per share of Holding Company Common Stock
  before offering (1).........................................................           6.42               6.42
Pro  forma net tangible book value per share of Holding Company Common
  Stock after offering (1)....................................................           3.75               4.65
Increase per share of Holding Company Common Stock attributable to
  payments for shares offered hereby..........................................          10.00              10.00
Dilution to investors ........................................................           6.25               5.35
</TABLE>

- ----------
(1)  Net  tangible  book  value per share of  Holding  Company  Common  Stock is
     determined by dividing the number of shares of Holding Company Common Stock
     outstanding  into  the net  tangible  book  value  of the  Holding  Company
     (tangible  assets less  liabilities).  Reflects the  Exchange  Ratio of 2.5
     shares of  Holding  Company  Common  Stock  for one share of First  Federal
     Common Stock .

(2)  The pro forma net tangible book value of the Holding  Company  excludes the
     pro forma core deposit intangible, net of tax, and goodwill.

    
                                       26

<PAGE>

   
                                 CAPITALIZATION


     The following table sets forth the consolidated  capitalization,  including
savings  deposits,  of  First  Federal  at June  30,  1997  and  the  pro  forma
capitalization  of the Holding  Company as of that date,  after giving effect to
the completion of the Offering and based on other  assumptions  set forth in the
table, in "Pro Forma Data" and in "Use of Proceeds."

<TABLE>
<CAPTION>
                                                                   Pro Forma Holding Company
                                                                  Consolidated Capitalization
                                                                         June 30, 1997
                                                                         (In Thousands)
                                                                 Historical           Pro Forma
                                                                 ----------            --------
<S>                                                                 <C>                 <C>    
Deposits..................................................          $57,638             $57,638
Other Borrowings..........................................            2,100               2,100
Debentures due............................................              ---               3,400
                                                                 ----------            --------
  Total Senior Indebtedness, General Obligations
    and Debentures........................................          $59,738             $63,138
                                                                 ==========            ========
Stockholders' equity:
Preferred Stock, $.01 par value per shares to be
outstanding as shown......................................        $       1           $     ---
Holding Company Common Stock, par value $.01 per share:
Authorized - shares; to be outstanding as shown...........                2                   2
Additional paid-in capital................................            2,743               2,273
Retained earnings.........................................            1,973                 ---
                                                                 ----------            --------
Total stockholders' equity................................         $  4,719              $2,275
                                                                 ==========            ========
</TABLE>

     This  capitalization  table assumes the sale of only the minimum  amount of
Units.  Should the maximum amount of Units be sold in the Unit Offering,  senior
indebtedness would increase to $63,438,000.
    
                                       27

<PAGE>



                 DISCLOSURE REGARDING FORWARD-LOOKING STATEMENTS

     All statements  other than statements of historical  facts included in this
Prospectus, including without limitation, statements under "Prospectus Summary,"
"Risk Factors," "Management's Discussion and Analysis of Financial Condition and
Results of  Operations"  regarding  the Holding  Company's  and First  Federal's
financial position,  business strategy and plans and objectives of management of
the Holding Company and First Federal for future operations, are forward-looking
statements.  When used in this Prospectus,  the words  "anticipate,"  "believe,"
"estimate,"  "expect" and "intend"  and words or phrases of similar  import,  as
they  relate  to the  Holding  Company  or  First  Federal  or  Holding  Company
management,  are intended to identify forward-looking  statements.  Although the
Holding Company believes that the expectations reflected in such forward-looking
statements  are  reasonable,  it  can  give  no  absolute  assurance  that  such
expectations will prove to have been correct. Important factors that could cause
actual  results to differ  materially  from the Holding  Company's  expectations
("cautionary  statements")  are disclosed  under "Risk Factors" and elsewhere in
this  Prospectus,   including,  without  limitation,  in  conjunction  with  the
forward-looking  statements  included in this  Prospectus.  Based upon  changing
conditions,  should any one or more of these risks or uncertainties materialize,
or should any underlying  assumptions  prove incorrect,  actual results may vary
materially from those  described  herein as  anticipated,  believed,  estimated,
expected  or  intended.  The  Holding  Company  does not intend to update  these
forward-looking  statements.  All  subsequent  written and oral  forward-looking
statements  attributable to the Holding Company, First Federal or persons acting
on their  behalf are  expressly  qualified in their  entirety by the  applicable
cautionary statements.


                                 USE OF PROCEEDS

     Net  proceeds  from the sale of the Holding  Company  Common  Stock and the
Units in the Offering are currently  estimated at $___ million and $___ million,
at the minimum and maximum  number of  securities  offered,  respectively.  This
amount is arrived at by subtracting the $_______ and $_______ estimated fees and
expenses of the Offering, including commissions, from $_________ and $_________,
which are the gross  proceeds from the sale of the minimum and maximum number of
securities offered,  respectively. In calculating expenses, it is assumed that a
minimum of 150,000  shares of Holding  Company  Common  Stock will be sold at no
commission and 3,400 Units will be sold at a 7.0%  commission.  Actual  expenses
may be more or less than those estimated.

   
     The net  proceeds  will be used to  purchase  all of the  shares  of  First
Federal  Common  Stock  exchanged  for cash  pursuant  to the  Merger  Agreement
(approximately  $2.9 million to $4.6 million),  repay First Federal for expenses
paid by First Federal in connection with the Merger and Offering  (approximately
$________),  and the balance,  if any, will become part of the Holding Company's
general funds for use in its business. On an interim basis, the proceeds will be
invested by the Holding Company primarily in short-term  marketable  securities.
The  Holding  Company  reserves  the  right to use the  proceeds  in any  manner
authorized by law.
    


                                       28

<PAGE>



                               MARKET INFORMATION
   
     The Holding Company has never issued capital stock . Consequently, there is
no existing market for the Holding Company Common Stock at this time. Therefore,
no assurance can be given that an established  and liquid trading market for the
Holding  Company  Common Stock will develop.  Following the Offering the Holding
Company Common Stock will be traded in the over-the-counter  market. Although it
has no  obligation  to do so,  Hoefer & Arnett  intends to make a market for the
Holding Company Common Stock.  Depending upon the volume of trading  activity in
the common stock and subject to compliance  with the  applicable  laws and other
regulatory requirements, Hoefer & Arnett will use its bests efforts to encourage
and assist  market  makers to  establish  and  maintain a market for the Holding
Company Common Stock, although there can be no assurance that it will succeed in
doing so.

     The  development  of  a  public  market  that  has  depth,   liquidity  and
orderliness  depends upon the presence in the marketplace of a sufficient number
of willing buyers and sellers at any given time,  over which neither the Holding
Company  nor any  market  maker has any  control.  Accordingly,  there can be no
assurance that an active or liquid trading market for the Holding Company Common
Stock will develop, or that if a market develops, it will continue. Furthermore,
there can no assurance that  purchasers  will be able to sell their shares at or
above the purchase price.

                                 DIVIDEND POLICY

     In the near term, 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 no cash  dividends  on First  Federal  Common  Stock
previously sold in 1992. Accordingly,  any investor who anticipates the need for
current cash dividends from an investment in Holding Company Common Stock 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.
    
     Delaware law generally limits dividends of the Holding Company to an amount
equal to the excess of its net assets (the amount by which total  assets  exceed
total  liabilities)  over its paid-in capital or, if there is no such excess, to
its net profits for the current and immediately preceding fiscal year.



                                       29

<PAGE>



                     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.  See "Recent Financial Data; Management's
Discussion  of Recent  Results" for a discussion  of First  Federal's  financial
condition as of June 30, 1997.
    

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  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 First Federal 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
                                       30

<PAGE>


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 First Federal'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 4.61% 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.

     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,  First Federal has developed  several  strategies to manage its
interest  rate  risk.   Primarily,   First  Federal  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,  First Federal 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.


                                       31

<PAGE>



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 First
Federal.

     It has been, and continues to be, an objective of First  Federal's Board of
Directors  and  management  to  manage  interest  rate  risk.   First  Federal'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."
   
     Presented  below,  as of March 31, 1997, 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.

<TABLE>
<CAPTION>
                                                            Acceptable Limits
   Change in                                             Established by Board of
 Interest Rate    Estimated        At  March 31,  1997          Directors
                     NPV        ------------------------       ----------
                  ---------
(Basis Points)                     $ Change   % Change          % Change
- --------------                     --------   --------   -----------------------
                             (Dollars in Thousands)
<S>   <C>         <C>              <C>           <C>               <C>  
     +400         $6,356           $ (880)       (12)%             (75)%
     +300          6,670             (566)        (8)              (50)
     +200          6,941             (295)        (4)              (30)
     +100          7,144              (92)        (1)              (15)
      ---          7,236               ---        ---               ---
     -100          7,156              (80)        (1)              (15)
     -200          6,987             (249)        (3)              (30)
     -300          6,961             (275)        (4)              (50)
     -400          7,086             (150)        (2)              (75)
</TABLE>                               

     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,  First Federal would
experience  a 2%  decrease  in NPV in a declining  rate  environment  and a 8.0%
decrease  in a rising rate  environment.  As of March 31,  1997,  an increase in
interest  rates of 200 basis points would have  resulted in a 4% decrease in the
present value of First Federal's assets, while
    

                                       32

<PAGE>

a change in the interest  rates of negative 200 basis points would have resulted
in a 3% decrease in the present value of First Federal'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.



                                       33

<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)
<S>                                    <C>         <C>         <C>      <C>         <C>        <C>    <C>          <C>         <C>  
Interest-earning
 assets:
  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>



                                       34

<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)
<S>                                      <C>        <C>        <C>     <C>         <C>           <C>      <C>        <C>       <C>  
Interest-bearing liabilities:                                                                                                  
 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 ..................     54,638                        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.

                                       35

<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
                                                                              ----        ----        ----
<S>                                                                           <C>         <C>         <C>  
Weighted average yield on:
 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
                                                                                   ----         ----        ----
<S>                                                                                <C>          <C>         <C>  
Weighted average yield on:
 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>


                                       36

<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>


                                       37

<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,  First  Federal  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 First Federal's loan portfolio, offset in part by an 18 basis
point increase in First  Federal'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.

     First Federal 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 First Federal's loan
loss exposure.  The provision for loan losses is based on management's  periodic
review of First Federal'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 First Federal's  allowance for
estimated  losses on loans.  Such  agencies may require First Federal 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. In

                                       38

<PAGE>


addition,  First  Federal  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,  First
Federal  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 First Federal'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 First Federal 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 First
Federal's loan portfolio,  offset in part by an increase in First Federal'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, First
Federal  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 First Federal 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

                                       39

<PAGE>

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.

     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 First  Federal,  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 First Federal.

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,  First Federal 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


                                       40

<PAGE>

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.

     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)
<S>                                                                        <C>                  <C>    
Operating Activities:
 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 First Federal. Prior to the conversion, First
Federal  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.  First  Federal'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.


                                       41

<PAGE>

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 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 First Federal.

     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 First Federal.

     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 First Federal 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 First Federal.

   
     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 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 First Federal.
    

   
     In March 1997, the FASB issued statement of Financial  Accounting  Standard
No. 128  ("SFAS No.  128")  "Earnings  Per  Share."  Under SFAS No.  128,  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 First
Federal 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.
    

                                                        42

<PAGE>


   
     In June 1997, the FASB issued Statement of Financial  Accounting  Standards
No.  130 ("SFAS No.  130")  "Reporting  Comprehensive  Income".  This  statement
establishes  standards for reporting and display of comprehensive income and its
components   (revenues,   expenses,   gains  and   losses)  in  a  full  set  of
general-purpose  financial  statements.  This Statement  requires that all items
that are required to be recognized under  accounting  standards as components of
comprehensive income be reported in a financial statement that is displayed with
the same prominence as other financial statements.  Income tax effects must also
be shown.  This statement is effective for fiscal years beginning after December
15, 1997. The adoption of SFAS No. 130 is not expected to have a material impact
on the results of operations or financial condition of First Federal.

     In June 1997, the FASB issued Statement of Financial  Accounting  Standards
No. 131 ("SFAS No.  131")  "Disclosures  about  Segments  of an  Enterprise  and
Related Information". SFAS No. 131 establishes standards for the way that public
business  enterprises  report  information  about  operating  segments in annual
financial  statements  and  requires  that  those  enterprises  report  selected
information  about  operating  segments in interim  financial  reports issued to
shareholders.  It also  establishes  standards  for  related  disclosures  about
products and services,  geographic areas, and major customers. This statement is
effective for financial  statements  for periods  beginning  after  December 15,
1997. The adoption of SFAS No. 131 is not expected to have a material  impact on
the results of operations or financial condition of First Federal.


                                    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.

     First Federal, is a federally chartered community-owned, independent 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 lesser  extent  other  communities  in the general  area between
Houston,  Austin and Dallas,  Texas.  First  Federal also  originates  consumer,
construction,  SBA partially  guaranteed loans, small commercial real estate and
small to medium  commercial  business loans. New senior management was installed
in early 1991 to  recapitalize  and convert First Federal from a mutual  savings
institution to a federal stock institution, which was completed in April, 1993.

     Beginning in fiscal 1994,  senior  management  of First  Federal  began its
transition to full-service  retail banking in order to compete more  effectively
and to increase the overall profitabibility of First Federal. In addition to its
core  single-family  lending  business,  since  fiscal  1994 First  Federal  has
increased its focus on the following products:

     o    Commercial real estate lending
     o    Commercial business lending
     o    Small Business Administration loans (partially government guaranteed)
     o    Home improvement loans
     o    Indirect automobile financing through dealers o Credit-default insured
          "second chance" auto finance program


     First  Federal  funds these lending  products  using a retail  deposit base
gathered  in  its  home  market  of  Bryan-College  Station  as  well  as in the
surrounding  counties  of  Burleson,   Grimes,  Leon,  Madison,   Robertson  and
    

                                       43

<PAGE>


   
Washington. First Federal currently operates two full service offices located in
Bryan (headquarters  office) and adjacent College Station.  In addition,  a site
has been  acquired for another full  service  branch in the northern  portion of
Bryan.  In order to expand its  lending  base  First  Federal  has  opened  loan
production  offices in Waco and Huntsville,  Texas and has redefined its general
lending area to include the triangle between Dallas, Houston and Austin.

MARKET AREA

     First  Federal   conducts   operations   through  its  offices  located  in
Bryan-College Station, Texas. Bryan-College Station is located in Brazos County,
Texas and is centrally located between Waco, Houston,  and Austin,  Texas. It is
the home of Texas A&M  University,  which has an enrollment of 43,0000  students
and is the third  largest  University  in the nation.  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.  According  to a 1996 article in the Wall Street  Journal,  Bryan-College
Station is listed as one of the top metropolitan  areas,  expecting the greatest
population  increase in the United States.  Brazos County, home of Bryan-College
Station  and  Texas  A&M  University,   was  ranked  recently  by  the  American
Demographics  as third  among  "The 10  Hottest  Counties,"  in terms of "market
potential."  Data  from  the  U.S.  Census  estimates  that  the   Bryan-College
metropolitan  area  should  have a 20 percent  growth rate from 1990 to the year
2000.   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. Which a substantial portion
of the loans originated for portfolio by First Federal are conventional mortgage
loans (i.e.,  not  guaranteed or insured by agencies of the federal  government)
which are  secured  by  residential  properties,  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 First  Federal  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. As a result, the loan may be deemed to have higher risk than
secondary  market  conforming  conventional  mortgage loans.  Loans which do not
comply with FNMA or FHLMC underwriting  requirements are held in First Federal's
loan portfolio.

     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
    
                                       44

<PAGE>


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.


                                       45

<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)
<S>                                               <C>             <C>      <C>           <C>        <C>            <C>   
Real Estate Loans
  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           .47        317         .63          313          .69
                                                 --------       -------   --------     -------     --------      -------
     Net loans ..............................     $49,579         95.48%   $48,605       95.91%     $43,127        95.01%
                                                  =======       =======    =======      ======      =======       ======
</TABLE>                                                                      


                                       46

<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)
<S>                                                   <C>          <C>        <C>           <C>        <C>           <C>   
Fixed-Rate Loans:
Real estate:
   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       0.47          317        0.63          313        0.69
                                                     --------    -------     --------      ------     --------      ------
     Net loans..................................      $49,579      95.48%     $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.


                                       47

<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)
<S>                                                        <C>           <C>          <C>       
Loans Funded:
   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.

                                       48

<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      
                           --------------------  -------------------   -------------------   -----------------   ------------------ 
                                       Weighted             Weighted              Weighted            Weighted             Weighted 
                                       Average              Average               Average              Average             Average  
                            Amount       Rate     Amount      Rate      Amount      Rate     Amount     Rate     Amount      Rate   
                           --------     ------    -------    ------    -------     ------    ------    ------    ------     ------  
                                                                     (Dollars in Thousands)
  Due During
 Years Ended
September 30,
<S>                           <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%
1998 and 1999.............     12,717     9.26       1,168     9.36          ---       ---      3,818     11.00       ---    ---    
2000 and 2001.............        893     9.40         925     9.55          ---       ---      6,397     13.28        79      9.96 
2002 to 2006..............      1,073     8.89          86    11.25          ---       ---         71     11.80        86     10.81 
2006 to 2016..............      1,988     8.99         643     9.81          ---       ---         21      8.00       150     11.00 
2017 and following........      6,660     8.98         846     8.75          ---       ---        ---    ---          ---    ---    
                             --------               ------                ------       ---     ------         --    -----          -
                              $30,896     8.97      $4,175     9.36%      $4,365      9.18    $11,892     11.91%    $ 595     10.23%
                              =======     ====      ======     ====       ======      ====     ======     =====     =====     ===== 
<CAPTION>
                                    Total          
                            ---------------------  
                                        Weighted   
                                         Average   
                              Amount      Rate     
                             --------    -----     
                            (Dollars in Thousands) 
                                                   
  Due During                                       
 Years Ended                                       
September 30,                                      
                                                   
<C>                           <C>          <C>     
1997(1)...................    $14,302      8.72%   
1998 and 1999.............     17,703      9.64    
2000 and 2001.............      8,294     12.41    
2002 to 2006..............      1,316      9.33    
2006 to 2016..............      2,802      9.28    
2017 and following........      7,506      8.95    
                              -------              
                              $51,923      9.70%   
                              =======      ====    
</TABLE>

- -------------
(1)  Includes demand loans, loans having no stated maturity and overdraft loans.

                                       49

<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. First Federal 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,  First  Federal 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. First Federal 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,  First Federal has  experienced  an average of
only $22,300 in actual annual net charge-offs  (excluding a $401,000 recovery in
a lawsuit  filed by First Federal and received  during the year ended  September
30, 1994), 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   First   Federal'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 First Federal's asset/liability policy, approximately 91.9%
of First Federal's mortgage-backed securities carry adjustable interest rates.


                                       50

<PAGE>



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


<TABLE>
<CAPTION>
                                                                   September 30,
                                                           -----------------------------
                                                            1996        1995       1994
                                                           ------      ------     ------
                                                                   (In Thousands)
<S>                                                        <C>         <C>        <C>   
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
                                                           ======      ======     ======
</TABLE>


     The  following  table  sets  forth  the  contractual  maturities  of  First
Federal'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
Mortgage Corporation.......        $ ---       $ ---      $ ---      $ ---      $   5       $231      $636        $  872

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

     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.

   
     Statement  of  Financial  Accounting  Standards  No.  115 (SFAS  No.  115),
"Accounting  for Certain  Investments  in Debt and Equity  Securities"  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.  As of September 30, 1996, First Federal held $1.3 million and $1.0
million,  respectively,  of principal amount of  mortgage-backed  securities and
other securities which First Federal has classified as  held-to-maturity.  As of
such date, these securities had a market value of $1.3 million and $1.0 million,
respectively.
    

                                       51

<PAGE>




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
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. First Federal 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
First Federal ("Dealer Agreement").  In fiscal 1996, First Federal expanded this
lending by initiating a 100% credit default  insured  indirect  automobile  loan
origination program for sub-prime borrowers involving dealers in First Federal's
primary market area ("Second Chance Auto Loans").  First Federal'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
First Federal'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  First  Federal'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 First  Federal'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 First Federal
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

                                       52

<PAGE>


addition to the sales  price,  collectively  the  "Additional  Vehicle  Costs").
Accordingly,  the amount financed by First Federal 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. First Federal
will  generally  use the  "NADA  Official  Used Car  Guide" to obtain a value to
assign to a used vehicle for underwriting purposes.

     All automobile  dealers enter into a "Dealer Agreement" with First Federal.
First Federal 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 First Federal.  The reserve account is used by First Federal
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
First Federal 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 First Federal'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 First  Federal  that they  intend to live in the  properties  upon
completion of construction.


                                       53

<PAGE>



     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 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.

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

  Total....................................          54       $4,175
                                                     ==       ======
</TABLE>

     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 First Federal's principal market
area.   First  Federal   requires  that  any  such  appraisal  be  performed  by
independent,   professionally   designated  and  qualified  appraisers.   Senior
management of First Federal 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

                                       54

<PAGE>



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  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 project 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.


                                       55

<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)
<S>                                          <C>                <C>              <C>            <C>   
Residential Real Estate:
  Number of loans.....................           29                4                1               34
  Amount..............................       $1,918             $197             $ 18           $2,133
  Percent of total  residential real
    estate loans(1)...................         6.21%            0.64%            0.05%            6.90%

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

Consumer:
  Number of loans.....................           54                9                4               67
  Amount..............................         $605             $103             $130            $ 838
  Percent of total consumer loans.....         5.09%            0.87%            1.09%            7.05%

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>

- ----------
(1)  Including loans held for sale.
    
                                       56

<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)
<S>                                                 <C>           <C>        <C>   
Non-accruing loans:
  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.


                                       57

<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:

<TABLE>
<CAPTION>
                                                              (In Thousands)
<S>                                                               <C>   
     Substandard..........................................        $1,086
     Doubtful.............................................           ---
     Loss.................................................           ---
                                                                 --------
                                                                  $1,086
</TABLE>

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. 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.


                                       58

<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 (consumer loans)......................          (23)        (27)        (39)
Recoveries (consumer loans).......................            5           4         414

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

Ratio of net charge-offs (recoveries) 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          80.33%         $ 191         81.82%
Other...................        127       24.05                94          19.67            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,  First Federal 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.


                                       59

<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>

SOURCES OF FUNDS

     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,  First Federal 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.  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

                                       60

<PAGE>


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.

<TABLE>
<CAPTION>
                                                Year Ended September 30,
                                           1996           1995         1994
                                          --------      --------      -------
                                              (Dollars in Thousands)
<S>                                        <C>           <C>          <C>    
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%
                                             =====         =====        =====
</TABLE>

                                       61

<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)
<S>                                         <C>           <C>      <C>             <C>      <C>          <C> 
Certificate accounts:
 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.


<TABLE>
<CAPTION>
                                                              1999 and
                                       1997         1998     thereafter      Total
                                     --------    ---------   ----------    --------
                                                   (In Thousands)
<S>                                   <C>          <C>          <C>         <C>    
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
                                      =======      =======      ======      =======
</TABLE>


                                       62

<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.

<TABLE>
<CAPTION>
                                                  Year Ended September 30,
                                           -------------------------------------
                                             1996        1995         1994
                                           -------     -------       -------
                                                     (In Thousands)

<S>                                        <C>          <C>           <C>   
Maximum Balance:
FHLB advances............................  $1,088       $1,088        $2,004

Average Balance:
FHLB advances............................  $   89       $2,085        $  679
</TABLE>


                                       63

<PAGE>



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

<TABLE>
<CAPTION>
                                                    September 30,
                                           -------------------------------
                                             1996        1995        1994
                                           -------      -------     ------
                                                (Dollars in Thousands)
<S>                                        <C>          <C>         <C>  
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
</TABLE>


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 First Federal to
attract  and retain  deposits  depends on its  ability to provide an  investment
opportunity that satisfies the

                                       64

<PAGE>


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, First Federal had a total of 50 employees, including
12 part-time  employees.  First  Federal'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.

     First  Federal  maintains a database of  depositor  and  borrower  customer
information.  The net book value of the data  processing and computer  equipment
and software utilized by First Federal 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.


                                       65

<PAGE>



                                   REGULATION


GENERAL

     First Federal is a federally chartered thrift institution,  the deposits of
which are  federally  insured  and  backed by the full  faith and  credit of the
United States Government. Accordingly, First Federal is subject to broad federal
regulation  and oversight  extending to all its  operations.  First Federal is a
member of the FHLB of Dallas and is subject to certain limited regulation by the
Board of Governors of the Federal Reserve System ("Federal  Reserve Board").  As
the thrift  institution  holding  company of First Federal,  the Holding Company
also will be subjected to federal  regulation and oversight.  The purpose of the
regulation  of the Holding  Company and other  holding  companies  is to protect
subsidiary  thrift  institutions.  First  Federal  is a  member  of the  Savings
Association  Insurance  Fund  ("SAIF")  and the  deposits  of First  Federal are
insured  by  the  FDIC.  As a  result,  the  FDIC  has  certain  regulatory  and
examination authority over First Federal.

     Certain of these  regulatory  requirements  and  restrictions are discussed
below or elsewhere in this document.

PROPOSED FEDERAL LEGISLATION

   
     The United States  Congress is considering  legislation  that would require
all  federal  thrift  institutions,  such as the Bank,  to either  convert  to a
national bank or a state chartered financial  institution by a specified date to
be determined.  In addition,  under the proposed legislation,  the Company would
not be  regulated  as a thrift  holding  company,  but rather as a bank  holding
company or a financial  services holding company,  a new type of holding company
created by the proposed  legislation.  Certain aspects of the legislation remain
to be resolved and  therefore no assurance can be given as to whether or in what
form the  legislation  will be enacted or its  effect on the  Company.  However,
there can be no assurance that such legislation or any similar  legislation,  if
enacted, would not have a material adverse effect on the Company.
    

FEDERAL REGULATION OF THRIFT INSTITUTIONS

     The OTS has extensive authority over the operations of thrift institutions.
As part of this  authority,  First Federal is required to file periodic  reports
with the OTS and is subject to periodic examination by the OTS and the FDIC. The
last regular OTS  examination  of First  Federal was as of June 17, 1996.  Under
agency  scheduling  guidelines,  it is likely that another  examination  will be
initiated  within  18 months  of the last  exam.  When  these  examinations  are
conducted by the OTS and the FDIC,  the  examiners  may require First Federal to
provide  for  higher  general  or  specific  loan  loss  reserves.   All  thrift
institutions  are  subject to a  semi-annual  assessment,  based upon the thrift
institution's  total assets,  to fund the operations of the OTS. First Federal's
OTS  assessment  for the  expense  of  examinations  for the  fiscal  year ended
September 30, 1996, was $20,876.

     The  OTS  also  has  extensive   enforcement   authority  over  all  thrift
institutions  and their  holding  companies,  including  First  Federal  and the
Holding Company.  This enforcement  authority includes,  among other things, the
ability to assess civil money penalties,  to issue  cease-and-desist  or removal
orders and to initiate injunctive actions. In general, these enforcement actions
may be initiated for  violations of laws and  regulations  and unsafe or unsound
practices.  Other  actions or  inactions  may provide the basis for  enforcement
action,  including  misleading or untimely  reports  filed with the OTS.  Except
under certain  circumstances,  public disclosure of final enforcement actions by
the OTS is required.

     In  addition,  the  investment,  lending and  branching  authority of First
Federal is prescribed by federal laws and it is prohibited  from engaging in any
activities not permitted by such laws. For instance,  no thrift  institution may
invest in  non-investment  grade  corporate debt  securities.  In addition,  the
permissible level of investment by

                                       66

<PAGE>



federal  associations in loans secured by non-residential  real property may not
exceed 400% of total  capital,  except with approval of the OTS.  Federal thrift
institutions are also generally  authorized to branch nationwide.  First Federal
is in compliance with the noted restrictions.

     First Federal's general permissible lending limit for loans-to-one-borrower
is equal to the  greater of $500,000  or 15% of  unimpaired  capital and surplus
(except for loans fully secured by certain  readily  marketable  collateral,  in
which case this limit is increased to 25% of unimpaired capital and surplus). At
September 30, 1996,  First Federal's legal lending limit under this  restriction
was  $647,000.  First Federal is in  compliance  with the  loans-to-one-borrower
limitation.

     The  OTS,  as well as the  other  federal  banking  agencies,  has  adopted
guidelines  establishing  safety and soundness standards on such matters as loan
underwriting and  documentation,  internal controls and audit systems,  interest
rate risk exposure and compensation and other employee benefits. Any institution
which fails to comply with these  standards  must submit a  compliance  plan.  A
failure to submit a plan or to comply  with an  approved  plan will  subject the
institution to further enforcement  action.  First Federal has adopted these OTS
guidelines.

INSURANCE OF ACCOUNTS AND REGULATION BY THE FDIC

     First Federal is a member of the SAIF,  which is  administered by the FDIC.
Deposits are insured up to applicable  limits by the FDIC and such  insurance is
backed by the full faith and credit of the United States Government. As insurer,
the FDIC  imposes  deposit  insurance  premiums  and is  authorized  to  conduct
examinations of and to require reporting by FDIC-insured  institutions.  It also
may prohibit any FDIC-insured institution from engaging in any activity the FDIC
determines by  regulation or order to pose a serious risk to the FDIC.  The FDIC
also  has  the  authority  to  initiate   enforcement   actions  against  thrift
institutions,  after giving the OTS an opportunity to take such action,  and may
terminate  the deposit  insurance  if it  determines  that the  institution  has
engaged in unsafe or unsound practices or is in an unsafe or unsound condition.

     The FDIC's  deposit  insurance  premiums are assessed  through a risk-based
system under which all insured  depository  institutions  are placed into one of
nine  categories  and  assessed  insurance  premiums  based upon their  level of
capital and supervisory evaluation. Under the system, institutions classified as
well  capitalized  (i.e., a core capital ratio of at least 5%, a ratio of Tier 1
or core capital to  risk-weighted  assets  ("Tier 1  risk-based  capital") of at
least 6% and a risk-based  capital ratio of at least 8%) and considered  healthy
pay the  lowest  premium  while  institutions  that  are  less  than  adequately
capitalized (i.e., core or Tier 1 risk-based capital ratios of less than 4% or a
risk-based  capital  ratio  of less  than  8%)  and  considered  of  substantial
supervisory concern pay the highest premium.  Risk classification of all insured
institutions will be made by the FDIC for each semi-annual assessment period.

     First  Federal was a  "well-capitalized"  institution  as of September  30,
1996.

     The FDIC is authorized to increase assessment rates, on a semiannual basis,
if it  determines  that the  reserve  ratio of the  SAIF  will be less  than the
designated  reserve  ratio of 1.25% of SAIF insured  deposits.  In setting these
increased  assessments,  the FDIC must seek to restore the reserve ratio to that
designated  reserve  level,  or such higher  reserve ratio as established by the
FDIC.  The FDIC may also impose  special  assessments  on SAIF  members to repay
amounts  borrowed from the United States Treasury or for any other reason deemed
necessary by the FDIC.

     For the first six months of 1995, the  assessment  schedule for BIF members
and SAIF members  ranged from .23% to .31% of deposits.  As is the case with the
SAIF,  the FDIC is authorized  to adjust the  insurance  premium rates for banks
that are insured by the BIF of the FDIC in order to maintain  the reserve  ratio
of the BIF at 1.25% of BIF insured deposits. As a result of the BIF reaching its
statutory  reserve  ratio the FDIC revised the premium  schedule for BIF insured
institutions  to  provide  a range of .04% to .31% of  deposits.  The  revisions

                                       67

<PAGE>


became  effective in the third quarter of 1995. In addition,  the BIF rates were
further revised,  effective  January 1996, to provide a range of 0% to .27%. The
SAIF rates,  however,  were not  adjusted.  At the time the FDIC revised the BIF
premium schedule, it noted that, absent legislative action (as discussed below),
the SAIF would not attain its designated reserve ratio until the year 2002. As a
result,  SAIF insured  members would continue to be generally  subject to higher
deposit insurance premiums than BIF insured institutions until, all things being
equal, the SAIF attained its required reserve ratio.

     In order to  eliminate  this  disparity  and any  competitive  disadvantage
between  BIF and SAIF  member  institutions  with  respect to deposit  insurance
premiums,  legislation to  recapitalize  the SAIF was enacted in September 1996.
The  legislation  required a one-time  assessment  to be imposed on all deposits
assessed at the SAIF rates, as of March 31, 1995, in order to  recapitalize  the
SAIF. It also provided for the merger of the BIF and the SAIF on January 1, 1999
if  no  thrift   institutions  then  exist.  The  special  assessment  rate  was
established  at .657% of deposits by the FDIC and the  resulting  assessment  of
$333,000  ($220,000 net of tax effect)  accrued by First Federal as of September
30, 1996 and paid by First Federal in November,  1996.  This special  assessment
significantly   increased  noninterest  expense  and  adversely  affected  First
Federal's  results of  operations  for the year ended  September  30, 1996. As a
result of the special assessment, as of January 1, 1997, First Federal's deposit
insurance   premiums   were  reduced  to  .065%  based  upon  its  current  risk
classification  and the new assessment  schedule for SAIF insured  institutions.
These premiums are subject to change in future periods.

     Prior to the enactment of the legislation, a portion of the SAIF assessment
imposed  on  thrift  institutions  was used to  repay  obligations  issued  by a
federally chartered  corporation to provide financing ("FICO") for resolving the
thrift  crisis  in the  1980s.  Although  the  FDIC has  proposed  that the SAIF
assessment be equalized with the BIF assessment  schedule,  effective October 1,
1996, SAIF-insured institutions will continue to be subject to a FICO assessment
as a result of this continuing  obligation.  Although the  legislation  also now
requires  assessments  to be made on  BIF-assessable  deposits for this purpose,
effective  January 1, 1997,  that  assessment will be limited to 20% of the rate
imposed on SAIF  assessable  deposits  until the earlier of December 31, 1999 or
when no thrift institution continues to exist, thereby imposing a greater burden
on  SAIF  member  institutions  such  as  First  Federal.  Thereafter,  however,
assessments  on  BIF-member  institutions  will  be made on the  same  basis  as
SAIF-member  institutions.  The rates  established by the FDIC to implement this
requirement for all FDIC-insured  institutions is 6.5 basis points assessment on
SAIF  deposits  and  1.3  basis  points  on  BIF  deposits   until  BIF  insured
institutions participate fully in the assessment. At such time the assessment is
anticipated to be about 2.4 basis points for all FDIC-insured institutions.  The
rates  may be  revised  in future  periods  due to  changes  in the BIF and SAIF
assessment base.

REGULATORY CAPITAL REQUIREMENTS

     Federally insured thrift institutions,  such as First Federal, are required
to  maintain a minimum  level of  regulatory  capital.  The OTS has  established
capital standards,  including a tangible capital  requirement,  a leverage ratio
(or core capital) requirement and a risk-based capital requirement applicable to
such thrift  institutions.  These  capital  requirements  must be  generally  as
stringent as the comparable capital  requirements for national banks. The OTS is
also  authorized to impose capital  requirements in excess of these standards on
individual associations on a case-by-case basis.

     The  capital  regulations  require  tangible  capital  of at least  1.5% of
adjusted total assets (as defined by  regulation).  Tangible  capital  generally
includes  common   stockholders'   equity  and  retained  income,   and  certain
noncumulative  perpetual  preferred stock and related income.  In addition,  all
intangible  assets,  other than a limited amount of purchased mortgage servicing
rights,  must be deducted from tangible capital for calculating  compliance with
the requirement.

     The OTS  regulations  establish  special  capitalization  requirements  for
thrift  institutions that own subsidiaries.  In determining  compliance with the
capital requirements,  all subsidiaries engaged solely in activities

                                       68

<PAGE>


permissible for national banks or engaged in certain other activities  solely as
agent for its customers are "includable"  subsidiaries that are consolidated for
capital  purposes in proportion  to the  association's  level of ownership.  For
excludable subsidiaries the debt and equity investments in such subsidiaries are
deducted  from  assets and  capital.  First  Federal was not subject to any such
deduction at September 30, 1996.

     At September 30, 1996,  First Federal had tangible capital of $4.3 million,
or 7.5% of adjusted total assets,  which is approximately $3.4 million above the
minimum requirement of 1.5% of adjusted total assets in effect on that date.

     The capital  standards  also require  core capital  equal to at least 3% of
adjusted total assets.  Core capital generally consists of tangible capital plus
certain intangible  assets,  including a limited amount of purchased credit card
relationships.  As a result of the prompt corrective action provisions discussed
below,  however,  a thrift  institution must maintain a core capital ratio of at
least  4%  to  be  considered  adequately  capitalized  unless  its  supervisory
condition  is such to allow it to maintain a 3% ratio.  At  September  30, 1996,
First Federal had no intangibles which were subject to these tests.

     At  September  30,  1996,  First  Federal  had core  capital  equal to $4.3
million,  or 7.5% of adjusted  total  assets,  which is $2.6  million  above the
minimum leverage ratio requirement of 3% as in effect on that date.

     The OTS risk-based  requirement  requires thrift institutions to have total
capital of at least 8% of risk-weighted  assets.  Total capital consists of core
capital,  as defined above, and  supplementary  capital.  Supplementary  capital
consists of certain  permanent  and  maturing  capital  instruments  that do not
qualify as core capital and general  valuation loan and lease loss allowances up
to a maximum of 1.25% of risk-weighted assets. Supplementary capital may be used
to satisfy the risk-based  requirement  only to the extent of core capital.  The
OTS is also authorized to require a thrift institution to maintain an additional
amount of total capital to account for concentration of credit risk and the risk
of  non-traditional  activities.  At  September  30,  1996 First  Federal had no
capital  instruments  that  qualify as  supplementary  capital  and  $247,000 of
general loss reserves, which was less than 1.25% of risk-weighted assets.

     Certain  exclusions from capital and assets are required to be made for the
purpose  of  calculating  total  capital.  Such  exclusions  consist  of  equity
investments  (as  defined  by  regulation)  and that  portion  of land loans and
nonresidential  construction  loans in excess of an 80% loan-to-value  ratio and
reciprocal holdings of qualifying capital instruments. First Federal had no such
exclusions from capital and assets at September 30, 1996.

     In determining the amount of risk-weighted  assets,  all assets,  including
certain  off-balance sheet items,  will be multiplied by a risk weight,  ranging
from 0% to 100%,  based on the risk inherent in the type of asset.  For example,
the OTS has assigned a risk weight of 50% for prudently  underwritten  permanent
one- to four-family  first lien mortgage loans not more than 90 days  delinquent
and  having a loan to value  ratio of not more  than 80% at  origination  unless
insured to such ratio by an insurer approved by the FNMA or FHLMC.

     OTS regulations  also require that every thrift  institution with more than
normal  interest  rate risk  exposure  to deduct  from its  total  capital,  for
purposes of determining compliance with such requirement, an amount equal to 50%
of its  interest-rate  risk  exposure  multiplied  by the  present  value of its
assets. This exposure is a measure of the potential decline in the net portfolio
value of a  thrift  institution,  greater  than 2% of the  present  value of its
assets,  based upon a  hypothetical  200 basis  point  increase  or  decrease in
interest rates (whichever results in a greater decline).  Net portfolio value is
the  present  value  of  expected  cash  flows  from  assets,   liabilities  and
off-balance  sheet  contracts.  The rule will not become effective until the OTS
evaluates the process by which thrift  institutions  may appeal an interest rate
risk deduction determination.  It is uncertain as to when this evaluation may be
completed.  Any thrift  institution  with less than $300 million in assets and a
total capital ratio in excess of 12% is exempt from this requirement  unless the
OTS determines otherwise.


                                       69

<PAGE>



     On September 30, 1996,  First Federal had total capital of $4.6 million and
risk-weighted   assets  of  $43.7   million,   or  total  capital  of  10.6%  of
risk-weighted  assets.  This amount was $1.2 million above the 8% requirement in
effect on that date.

     The OTS and the  FDIC  are  authorized  and,  under  certain  circumstances
required,  to take certain actions against thrift institutions that fail to meet
their  capital  requirements.  The OTS is  generally  required to take action to
restrict the activities of an "undercapitalized  association" (generally defined
to be  one  with  less  than  either  a 4%  core  capital  ratio,  a 4%  Tier  1
risked-based  capital  ratio  or an  8%  risk-based  capital  ratio).  Any  such
association  must  submit a  capital  restoration  plan and  until  such plan is
approved by the OTS may not increase its assets,  acquire  another  institution,
establish a branch or engage in any new  activities,  and generally may not make
capital   distributions.   The  OTS  is  authorized  to  impose  the  additional
restrictions that are applicable to significantly undercapitalized associations.

     As a condition to the approval of the capital restoration plan, any company
controlling an undercapitalized association must agree that it will enter into a
limited  capital  maintenance   guarantee  with  respect  to  the  institution's
achievement of its capital requirements.

     Any thrift  institution  that fails to comply with its  capital  plan or is
"significantly undercapitalized" (i.e., Tier 1 risk-based or core capital ratios
of less  than 3% or a  risk-based  capital  ratio of less  than 6%) must be made
subject  to  one  or  more  of  additional   specified   actions  and  operating
restrictions  which may cover all aspects of its operations and include a forced
merger  or  acquisition  of  the   association.   An  association  that  becomes
"critically  undercapitalized" (i.e., a tangible capital ratio of 2% or less) is
subject to further mandatory restrictions on its activities in addition to those
applicable to significantly  undercapitalized associations. In addition, the OTS
must appoint a receiver (or conservator  with the concurrence of the FDIC) for a
thrift  institution,  with certain limited  exceptions,  within 90 days after it
becomes critically undercapitalized.

     At September 30, 1996, First Federal fell within the regulatory  definition
of "well capitalized".

     Any undercapitalized association is also subject to the general enforcement
authority of the OTS and the FDIC, including the appointment of a conservator or
a receiver.

     The OTS is also generally  authorized to reclassify an  association  into a
lower capital category and impose the  restrictions  applicable to such category
if the institution is engaged in unsafe or unsound  practices or is in an unsafe
or unsound condition.

     The  imposition  by the OTS or the FDIC of any of these  measures  on First
Federal or the Holding  Company  may have a  substantial  adverse  effect on the
Holding  Company's  operations  and  profitability  and the value of the Holding
Company Common Stock. As stated above, at September 30, 1996,  First Federal was
"well-capitalized".

LIMITATIONS ON DIVIDENDS AND OTHER CAPITAL DISTRIBUTIONS

     OTS regulations impose various restrictions or requirements on associations
with respect to their ability to make  distributions  of capital,  which include
dividends,  stock  redemptions  or  repurchases,   cash-out  mergers  and  other
transactions  charged to the capital  account.  OTS regulations also prohibit an
association  from declaring or paying any dividends or from  repurchasing any of
its stock if, as a result,  the regulatory  capital of the association  would be
reduced below the amount required to be maintained for the  liquidation  account
established in connection with its mutual to stock conversion.

     Generally thrift institutions, such as First Federal, that before and after
the proposed  distribution  meet their  capital  requirements,  may make capital
distributions during any calendar year equal to the greater of 100% 

                                       70

<PAGE>


of net income for the year-to-date plus 50% of the amount by which the lesser of
the  association's  tangible,  core or  risk-based  capital  exceeds its capital
requirement  for such  capital  component,  as measured at the  beginning of the
calendar year, or 75% of its net income for the most recent four quarter period.
However,  an association deemed to be in need of more than normal supervision by
the OTS may have its dividend authority restricted by the OTS. First Federal has
not been so notified and therefore  may pay  dividends in  accordance  with this
general authority.

     Thrift  institutions  proposing to make any capital  distribution need only
submit  written  notice to the OTS 30 days  prior to such  distribution.  Thrift
institutions  that do not,  or would  not meet  their  current  minimum  capital
requirements following a proposed capital distribution, however, must obtain OTS
approval  prior  to  making  such  distribution.  The  OTS  may  object  to  the
distribution  during that 30-day  notice  period  based on safety and  soundness
concerns. See " -- Regulatory Capital Requirements."

     The OTS has  proposed  regulations  that would  revise the current  capital
distribution  restrictions.  Under the proposal a thrift  institution may make a
capital distribution  restrictions.  Under the proposal a thrift institution may
make a capital  distribution  without  notice to the OTS provided  that it has a
CAMEL 1 or 2 rating, is not of supervisory  concern, and would remain adequately
capitalized  (as  defined  in the  OTS  prompt  corrective  action  regulations)
following  the  proposed  distribution.  Thrift  institutions  that would remain
adequately  capitalized  following the proposed distribution but do not meet the
other  noted  requirements  must  notify  the OTS 30 days prior to  declaring  a
capital  distribution.  The OTS stated it will  generally  regard as permissible
that amount of capital distributions that do not exceed 50% of the institution's
excess  regulatory  capital plus net income to date during the calendar  year. A
thrift institution may not make a capital distribution without prior approval of
the OTS and the FDIC if it is under capitalized  before, or as a result of, such
a  distribution.  As under the  current  rule,  the OTS may  object to a capital
distribution if it would constitute an unsafe or unsound  practice.  No absolute
assurance  may be given as to  whether  or in what form the  regulations  may be
adopted.

     First  Federal is not aware at this time of any  restriction  on  dividends
that could be imposed upon it by the OTS or the FDIC.

LIQUIDITY

     All thrift institutions,  including First Federal, are required to maintain
an average daily  balance of liquid assets equal to a certain  percentage of the
sum of its  average  daily  balance of net  withdrawable  deposit  accounts  and
borrowings  payable in one year or less.  For a discussion of what First Federal
includes  in  liquid  assets,  see  "Management's  Discussion  and  Analysis  of
Financial   Condition   and  Results  of  Operations  -  Liquidity  and  Capital
Resources."  This  liquid  asset  ratio  requirement  may vary from time to time
(between 4% and 10%) depending upon economic conditions and savings flows of all
thrift institutions. At the present time, the minimum liquid asset ratio is 5%.

     In addition,  short-term liquid assets (e.g.,  cash, certain time deposits,
certain bankers  acceptances and short-term United States Treasury  obligations)
currently must constitute at least 1% of the association's average daily balance
of net withdrawable  deposit accounts and current  borrowings.  Penalties may be
imposed  upon   associations   for  violations  of  either  liquid  asset  ratio
requirement.  At September 30, 1996,  First Federal was in compliance  with both
requirements,  with an  overall  liquid  asset  ratio of 8.27% and a  short-term
liquid assets ratio of 8.27%.

ACCOUNTING

     An OTS policy statement applicable to all thrift institutions clarifies and
re-emphasizes that the investment  activities of a thrift institution must be in
compliance with approved and documented investment policies and strategies,  and
must be  accounted  for in  accordance  with GAAP.  Under the policy  statement,

                                       71

<PAGE>



management  must support its  classification  of and accounting for loans (i.e.,
whether held for investment,  sale or trading) and securities  (held-to-maturity
available-for-sale or trading) with appropriate documentation.  First Federal is
in compliance with these amended rules.

     The OTS accounting regulations,  which may be made more stringent than GAAP
by the OTS, require that transactions be reported in a manner that best reflects
their underlying economic substance and inherent risk and that financial reports
must  incorporate any other accounting  regulations or orders  prescribed by the
OTS.

QUALIFIED THRIFT LENDER TEST

     All thrift  institutions,  including  First  Federal are required to meet a
qualified  thrift  lender  ("QTL") test to avoid certain  restrictions  on their
operations.  This test requires a thrift institution to have at least 65% of its
portfolio assets (as defined by regulation) in qualified thrift investments on a
monthly  average  for nine out of every 12  months  on a  rolling  basis.  As an
alternative,  the thrift  institution  may  maintain  60% of its assets in those
assets  specified in Section  7701(a)(19)  of the Internal  Revenue Code.  Under
either test, such assets primarily consist of residential  housing related loans
and  investments.  At  September  30, 1996,  First  Federal met the test and has
always met the test since its effectiveness.

     Any thrift  institution  that fails to meet the QTL test must  convert to a
national bank charter,  unless it requalifies as a QTL and thereafter  remains a
QTL. If an  association  does not  requalify  and  converts  to a national  bank
charter,  it must remain  SAIF-insured  until the FDIC permits it to transfer to
the BIF.  If such an  association  has not yet  requalified  or  converted  to a
national  bank,  its  new  investments  and  activities  are  limited  to  those
permissible for both a thrift institution and a national bank, and it is limited
to  national  bank  branching  rights  in  its  home  state.  In  addition,  the
association is immediately  ineligible to receive any new FHLB borrowings and is
subject to national  bank limits for payment of dividends.  If such  association
has not requalified or converted to a national bank within three years after the
failure,  it must  divest  of all  investments  and  cease  all  activities  not
permissible  for a  national  bank.  In  addition,  it must repay  promptly  any
outstanding FHLB borrowings,  which may result in prepayment  penalties.  If any
association  that fails the QTL test is  controlled by a holding  company,  then
within one year after the failure,  the holding  company must register as a bank
holding  company  and  become  subject  to  all  restrictions  on  bank  holding
companies. See "- Holding Company Regulation."

COMMUNITY REINVESTMENT ACT

     Under  the  Community   Reinvestment   Act  ("CRA"),   every  FDIC  insured
institution has a continuing and affirmative obligation consistent with safe and
sound banking  practices to help meet the credit needs of its entire  community,
including  low and moderate  income  neighborhoods.  The CRA does not  establish
specific lending requirements or programs for financial institutions nor does it
limit an institution's  discretion to develop the types of products and services
that it believes are best suited to its particular  community,  consistent  with
the CRA. The CRA requires the OTS, in connection  with the  examination of First
Federal,  to assess the institution's  record of meeting the credit needs of its
community  and to take such record  into  account in its  evaluation  of certain
applications,  such as a  merger  or the  establishment  of a  branch,  by First
Federal. An unsatisfactory  rating may be used as the basis for the denial of an
application by the OTS.

     The federal banking agencies,  including the OTS, have recently revised the
CRA regulations and the methodology for determining an institution's  compliance
with the CRA. Due to the heightened attention being given to the CRA in the past
few  years,  First  Federal  may be  required  to  devote  additional  funds for
investment and lending in its local community.

     First Federal was examined for CRA compliance in 1996 and received a rating
of satisfactory.

TRANSACTIONS WITH AFFILIATES


                                       72

<PAGE>



     Generally,  transactions  between a thrift  institution or its subsidiaries
and its affiliates  are required to be on terms as favorable to the  association
as transactions with non-affiliates. In addition, certain of these transactions,
such  as  loans  to  an  affiliate,  are  restricted  to  a  percentage  of  the
association's  capital.  Affiliates of First Federal include the Holding Company
and any company which is under common control with First Federal. In addition, a
thrift  institution  may not lend to any  affiliate  engaged in  activities  not
permissible  for a bank  holding  company  or  acquire  the  securities  of most
affiliates. First Federal's subsidiaries are not deemed affiliates; however, the
OTS  has  the  discretion  to  treat  subsidiaries  of  thrift  institutions  as
affiliates on a case by case basis.

     Certain  transactions with directors,  officers or controlling  persons are
also  subject to  conflict of interest  regulations  enforced by the OTS.  These
conflict of interest  regulations and other statutes also impose restrictions on
loans to such persons and their  related  interests.  Among other  things,  such
loans must be made on terms  substantially the same as for loans to unaffiliated
individuals.

HOLDING COMPANY REGULATION

     The Holding  Company will be an  independent,  unitary  thrift  institution
holding company subject to regulatory oversight by the OTS. As such, the Holding
Company is required to register  and file reports with the OTS and is subject to
regulation  and  examination  by the OTS. In addition,  the OTS has  enforcement
authority over the Holding Company and its non-thrift  institution  subsidiaries
which permits the OTS to restrict or prohibit  activities that are determined to
be a serious risk to the subsidiary thrift institution.

     As a unitary  thrift  institution  holding  company,  the  Holding  Company
generally  is not  subject to  activity  restrictions.  If the  Holding  Company
acquires  control of another  thrift  institution as a separate  subsidiary,  it
would become a multiple thrift institution  holding company,  and the activities
of the Holding Company and any of its subsidiaries  (other than First Federal or
any thrift institution) would become subject to activity restrictions comparable
to those  applicable to bank holding  companies  unless such other  associations
each qualify as a QTL and were acquired in a supervisory acquisition.

     If First  Federal fails the QTL test,  the Holding  Company must obtain the
approval of the OTS prior to continuing after such failure,  directly or through
its other  subsidiaries,  any business  activity  other than those  approved for
multiple  thrift  institution  holding  companies  or  their  subsidiaries.   In
addition,  within one year of such failure the Holding Company must register as,
and  will  become  subject  to,  the  restrictions  applicable  to bank  holding
companies.

     The activities  authorized for a bank holding company are more limited than
are the  activities  authorized  for a unitary or  multiple  thrift  institution
holding company. See "--Qualified Thrift Lender Test."

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

FEDERAL SECURITIES LAW

     The stock of the Holding Company will be registered with the Securities and
Exchange Commission (the "SEC") under the Exchange Act. The Holding Company will
be subject to the information, proxy solicitation,  insider trading restrictions
and other requirements of the SEC under the Exchange Act.

     Holding  Company  stock  held  by  persons  who are  affiliates  (generally
officers,  directors and principal  shareholders) of the Holding Company may not
be resold without  registration or unless sold in accordance with

                                       73

<PAGE>


certain resale  restrictions  set forth under Rule 144 of the Securities Act. If
the Holding Company meets  specified  current public  information  requirements,
each  affiliate  of the  Holding  Company is able to sell in the public  market,
without registration, a limited number of shares in any three-month period.

FEDERAL RESERVE SYSTEM

     The Federal Reserve Board requires all depository  institutions to maintain
noninterest  bearing  reserves at specified  levels  against  their  transaction
accounts (primarily checking and NOW checking accounts).  At September 30, 1996,
First Federal was in compliance  with these reserve  requirements.  The balances
maintained to meet the reserve requirements imposed by the Federal Reserve Board
may be used to satisfy  liquidity  requirements  that may be imposed by the OTS.
See "-- Liquidity."

     Thrift  institutions are authorized to borrow from the Federal Reserve Bank
"discount window," but Federal Reserve Board regulations require associations to
exhaust  other  reasonable   alternative   sources  of  funds,   including  FHLB
borrowings, before borrowing from the Federal Reserve Bank.

FEDERAL HOME LOAN BANK SYSTEM

     First  Federal  is a  member  of the  FHLB of  Dallas,  which  is one of 12
regional FHLBs,  that  administers the home financing  credit function of thrift
institutions.  Each FHLB  serves as a reserve  or central  bank for its  members
within its assigned  region.  It is funded  primarily from proceeds derived from
the sale of  consolidated  obligations  of the FHLB  System.  It makes  loans to
members (i.e., advances) in accordance with policies and procedures, established
by the board of directors of the FHLB which are subject to the  oversight of the
Federal  Housing  Finance  Board.  All advances from the FHLB are required to be
fully secured by  sufficient  collateral as determined by the FHLB. In addition,
all  long-term  advances  are  required to provide  funds for  residential  home
financing.

     As a member,  First  Federal is required to purchase and maintain  stock in
the FHLB of Dallas.  At September  30, 1996,  First Federal had $845,000 in FHLB
stock,  which was in  compliance  with this  requirement.  In past years,  First
Federal has received substantial dividends on its FHLB stock. Over the past five
fiscal years such  dividends  have averaged 4.80% and were 5.96% for fiscal year
1996.

     Under  federal  law  the  FHLBs  are  required  to  provide  funds  for the
resolution  of  troubled  thrift  institutions  and to  contribute  to low-  and
moderately priced housing programs through direct loans or interest subsidies on
advances targeted for community investment and low- and moderate-income  housing
projects.  These  contributions  have  affected  adversely  the  level  of  FHLB
dividends  paid and could continue to do so in the future.  These  contributions
could also have an adverse  effect on the value of FHLB stock in the  future.  A
reduction in value of First  Federal's FHLB stock may result in a  corresponding
reduction in First Federal's capital.

     For the year ended September 30, 1996, dividends paid by the FHLB of Dallas
to First  Federal  totaled  $49,279,  which  constitute a $969 increase over the
amount of dividends  received in fiscal year 1995. The $12,359 dividend received
for the quarter ended  September 30, 1996 reflects an annualized  rate of 5.85%,
or 0.37% below the rate for fiscal 1995.

FEDERAL AND STATE TAXATION

     Thrift  institutions  such as First Federal that meet certain  definitional
tests relating to the composition of assets and other  conditions  prescribed by
the Internal  Revenue Code of 1986,  as amended (the  "Code"),  are permitted to
establish reserves for bad debts and to make annual additions thereto which may,
within specified  formula limits,  be taken as a deduction in computing  taxable
income for  federal  income  tax  purposes.  The amount of the bad debt  reserve
deduction is computed under the experience method.


                                       74

<PAGE>



     Under the experience  method,  the bad debt reserve  deduction is an amount
determined under a formula based generally upon the bad debts actually sustained
by the thrift institution over a period of years.

     For the years beginning  before December 1, 1996, a percentage of specially
computed taxable income could be used to compute a thrift institution's bad debt
reserve deduction under the percentage of taxable income method (the "percentage
bad debt deduction").

     To the extent  earnings  appropriated  to a thrift  institution's  bad debt
reserves for  "qualifying  real property  loans" and deducted for federal income
tax purposes  exceeded the allowable amount of such reserves  computed under the
experience method and to the extent of the association's  supplemental  reserves
for  losses on loans  ("Excess"),  such  Excess  may not,  without  adverse  tax
consequences,   be  utilized  for  the  payment  of  cash   dividends  or  other
distributions   to  a  shareholder   (including   distributions  on  redemption,
dissolution or  liquidation) or for any other purpose (except to absorb bad debt
losses).  As of September 30, 1996, First Federal's Excess  accumulated  through
September 30, 1988 for tax purposes totaled approximately $643,000.

     With the passage of the Small Business Job Protection Act of 1996 on August
20, 1996, the availability of the percentage bad debt deduction was repealed for
tax years  beginning  after  December 1, 1995.  For the first tax year beginning
after  December  31, 1995 and  thereafter,  thrift  institutions,  such as First
Federal will be required to utilize the experience  method  referred to above in
computing the tax bad debt deduction for qualifying and nonqualifying loans.

     In  addition,  thrift  institutions  such as First  Federal are required to
recapture  the  excess  of  the  tax  bad  debt  reserves  for   qualifying  and
nonqualifying  loans as of the end of the last tax year beginning before January
1, 1996 over the balance of those reserves as of the end of the "base year" into
taxable  income evenly over a six year period  beginning with the first tax year
that  begins  after  December  31,  1995.  The  base  year is the  last tax year
beginning  before  January 1, 1988. As of September 30, 1996, the balance of the
tax bad debt reserves to be recaptured  under the new law totaled  approximately
$350,000.

     If the  institution  meets the  "Residential  Loan  Requirement"  explained
below,  the reserve  recapture  can be deferred for the first or second tax year
beginning after December 31, 1995, or both.  However,  in any case, the six year
reserve  recapture  period must begin no later than the third tax year beginning
after December 31, 1995.

     The  Residential  Loan  Requirement  is met  for a  particular  year if the
principal amount of home purchase and improvement  loans originated in that year
exceeds  the "base  amount."  The base  amount is the  average  of such  lending
activity for the six most recent tax years beginning before January 1, 1996. For
purposes of determining this average, the institution can elect to eliminate the
years with the highest and lowest lending activity from the calculation.

     In addition  to the regular  income  tax,  corporations,  including  thrift
institutions  such as First Federal,  generally are subject to a minimum tax. An
alternative  minimum tax is imposed at a minimum tax rate of 20% on  alternative
minimum  taxable  income,  which is the sum of a  corporation's  regular taxable
income (with certain  adjustments) and tax preference  items, less any available
exemption.  The alternative  minimum tax is imposed to the extent it exceeds the
corporation's  regular  income tax and net  operating  losses can offset no more
than 90% of alternative  minimum  taxable  income.  For taxable years  beginning
after 1986 and before 1996, corporations,  including thrift institutions such as
First Federal,  are also subject to an  environmental  tax equal to 0.12% of the
excess of alternative  minimum  taxable income for the taxable year  (determined
without regard to net operating  losses and the deduction for the  environmental
tax) over $2 million.

     First Federal and its consolidated  subsidiary have been audited by the IRS
with respect to consolidated  federal income tax returns  through  September 30,
1987.  With respect to years examined by the IRS, either all  deficiencies  have
been satisfied or sufficient  reserves have been established to satisfy asserted
deficiencies. In the

                                       75

<PAGE>



opinion of management,  any examination of still open returns (including returns
of subsidiaries  and  predecessors  of, or entities merged into,  First Federal)
would not result in a deficiency  which could have a material  adverse effect on
the financial condition of First Federal and its consolidated subsidiaries.

     State  Taxation.  The State of Texas does not have a corporate  income tax,
but it does have a corporate franchise tax to which First Federal is subject.

     The tax for the year 1992  (which was paid by First  Federal  for the first
time prior to May 15, 1992), is the higher of 0.25% of taxable capital  (usually
the amount of paid in capital  plus  retained  earnings) or 4.5% of "net taxable
earned  surplus." "Net taxable earned  surplus" is net income for federal income
tax purposes increased by the compensation of directors and executive  officers.
Net income  cannot be reduced by net  operating  loss  carryforwards  from years
prior to 1991, and operating loss carry over are limited to five years.

     Delaware  Taxation.  As a Delaware holding company,  the Holding Company is
exempted  from Delaware  corporate  income tax but is required to file an annual
report with and pay an annual fee to the State of Delaware.  The Holding Company
is also subject to an annual franchise tax imposed by the State of Delaware.

   
                        FEDERAL INCOME TAX CONSIDERATIONS

SALE OR EXCHANGE

     The sale or exchange of Holding  Company  Common  Stock to or with a person
other than the Holding  Company will result in the  recognition  of gain or loss
equal to the difference between the consideration  received (i.e., cash plus the
fair market value of other  property) and the holder's tax basis in such Holding
Company Common Stock. Such gain or loss will be capital gain or loss and will be
long-term if the holding  period for such Holding  Company  Common Stock exceeds
one year.


                        MANAGEMENT OF THE HOLDING COMPANY
    
DIRECTORS AND EXECUTIVE OFFICERS

     The Board of Directors of the Holding Company is currently identical to the
Board of  Directors  of First  Federal.  See  "Management  of  First  Federal  -
Directors."  Directors of the Holding  Company will serve  one-year  terms.  The
Holding Company currently intends to compensate its directors for their services
on the Holding Company Board.

     The executive officers of the Holding Company are elected annually and hold
office until their  respective  successors  have been  elected and  qualified or
until death,  resignation  or removal by the Board of  Directors.  The executive
officers of the Holding  Company are the identical to the executive  officers of
First Federal. See "Management of First Federal -Executive  Officers." It is not
currently  anticipated  that the executive  officers of the Holding Company will
receive  any  remuneration  in  their  capacity  as  Holding  Company  executive
officers.  For  information  regarding  compensation  of directors and executive
officers of First  Federal,  see  "Management  of First  Federal - Meetings  and
Committees  of the  Board  of  Directors  of  First  Federal"  and "-  Executive
Compensation."

INDEMNIFICATION

     The certificate of  incorporation  of the Holding  Company  provides that a
director or officer of the Holding  Company shall be  indemnified by the Holding
Company to the fullest extent  authorized by the General 

                                       76

<PAGE>


Corporation  Law of the State of Delaware  against all  expenses,  liability and
loss  reasonably  incurred or suffered  by such  person in  connection  with his
activities  as a director  of  officer  or as a  director  or officer of another
company,  if the  director or officer  held such  position at the request of the
Holding Company.  Delaware law requires that such director,  officer employee or
agent, in order to be indemnified, must have acted in good faith and in a manner
reasonably  believed  to be not  opposed to the best  interests  of the  Holding
Company and,  with respect to any criminal  action or  proceeding,  did not have
reasonable cause to believe his conduct was unlawful.

     The  certificate of  incorporation  of the Holding Company and Delaware law
also provide that the  indemnification  provisions of such  certificate  and the
statute  are  not   exclusive  of  any  other  right  which  a  person   seeking
indemnification  may have or later acquire  under any statute,  provision of the
certificate of incorporation or bylaws of the Holding Company,  agreement,  vote
of shareholders or disinterested directors, or otherwise.

     These  provisions may have the effect of deterring  shareholder  derivative
actions,  since the Holding  Company may ultimately be responsible  for expenses
for both parties to the action.

     In addition,  the certificate of  incorporation  of the Holding Company and
Delaware law also provide that the Holding  Company may maintain  insurance,  at
its expense, to protect itself and any director,  officer,  employee or agent of
the Holding Company or another corporation, partnership, joint venture, trust or
other  enterprise  against any expense,  liability  or loss,  whether or not the
Holding  Company has the power to indemnify  such person  against such  expense,
liability  or loss under the  Delaware  General  Corporation  Law.  The  Holding
Company intends to obtain such insurance.



                                       77

<PAGE>



                           MANAGEMENT OF FIRST FEDERAL

DIRECTORS

     The  direction  and  control  of First  Federal  is  vested in its Board of
Directors.  The Board of Directors of First  Federal  currently  consists of ten
members.  The  directors  are divided  into three  classes,  with  approximately
one-third  of the  directors  elected at each annual  meeting of First  Federal.
Because the Holding  Company will,  after the Merger,  own all of the issued and
outstanding  shares of  capital  stock of First  Federal,  the  Holding  Company
through its directors will elect the directors of First Federal in the future.

     The following table sets forth certain  information as of December 31, 1996
regarding the directors of First Federal.

<TABLE>
<CAPTION>
                                            Position(s) Held                                Director         Term
                 Name                       With First Federal                     Age      Since(1)        Expires
         ---------------------              ------------------------               ---      ---------       -------
<S>                                         <C>                                    <C>         <C>            <C> 
         J. Stanley Stephen                 Director, President/                   64          1991           1997
                                             Chief Executive Officer
         Ken Hayes                           Director                              57          1993           1997
         Charles Neelley                    Director, Secretary/                   67          1993           1997
                                             Treasurer
         George Koenig                      Director, Executive                    52          1996           1997
                                             Vice-President
         Ernest A. Wentrcek                 Vice Chairman of the Board             68          1965           1998
         Robert H. Conaway                   Director                              43          1995           1998
         Richard L. Peacock                 Chairman of the Board                  78          1965           1999
         Jack W. Lester, Jr.                Director, Assistant Secretary/         56          1992           1999
                                             Treasurer
         Phil Hobson(2)                     Director                               64          1993           1999
         J. Roland Ruffino                   Director                              46          1995           1999
</TABLE>

     ----------
     (1)  Includes  service on First  Federal's  Board of Directors prior to its
          conversion to a stock institution in 1993.
   
     (2)  Director Hobson intends to resign from the Board of Directors prior to
          the closing of the Merger.
    

     The  principal  occupation  of each  Director of First Federal 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.

     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 

                                       78

<PAGE>

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  First  Federal to  profitability.  In addition,
under  Mr.  Stephen's  direction,  First  Federal  has now  expanded  its  home,
consumer,  commercial, 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. In
addition,  First  Federal has  recently  acquired a site for a new  full-service
banking  facility to be located at a key intersection in the northern portion of
Bryan, which is currently not served by any nearby banking facility.  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 growth of First Federal.

     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.

     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.


                                       79

<PAGE>


     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 retail meat market 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 First  Federal.  Mr. Koenig was previously  employed as an operating  officer
with a local financial institution located in Bryan, Texas.

EXECUTIVE OFFICERS

     Each of the  executive  officers  of First  Federal  will retain his or her
office in First Federal after the Merger.  Officers are elected  annually by the
Board of Directors of First Federal. There are no arrangements or understandings
between the  officers  and any other  person  pursuant to which such officer was
selected.

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.


                                       80

<PAGE>


     The  Personnel  Committee  is  currently  composed  of  Directors  Stephen,
Neelley, Peacock (Chairman), Wentrcek and Hayes and Officer Hegar. The Committee
meets as  needed  to  review  staffing,  compensation  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 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, Koenig and Stephen, along with Advisory
Director, Arthur Davila. 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  $225.00 for each board  meeting  attended and
$75.00 for each Loan Committee meeting attended.
   
EXECUTIVE OFFICERS OF FIRST FEDERAL WHO ARE NOT DIRECTORS

     The following  information  as to the business  experience  during the past
five years is supplied with respect to each executive officer of the Bank. There
are no  arrangements or  understandings  between the persons named and any other
person pursuant to which such officers were selected.

     Mary L. Hegar.  Ms. Hegar joined First Federal in 1977 and became Assistant
Secretary/Treasurer in 1987 and was promoted to Senior Vice  President/Financial
and Regulatory in January 1993. Ms. Hegar  primarily  coordinates the accounting
functions of the Bank,  monitors First Federal's  investments and is responsible
for  regulatory  reporting.  Ms.  Hegar is a member of the  Asset/Liability  and
Personnel Committee.
    
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.


                                       81

<PAGE>





<TABLE>
<CAPTION>
                           SUMMARY COMPENSATION TABLE
                                                                            Long Term Compensation
                                                                        ------------------------------
                    Annual Compensation                                        Awards          Payout
- ---------------------------------------------------------------------  -------------------------------
                                                                        RESTRICTED
                                                        OTHER ANNUAL      STOCK     OPTIONS/     LTIP        ALL OTHER
   Name and Principal              Salary     Bonus     COMPENSATION     AWARD(S)     SARS      PAYOUT     COMPENSATION
        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>

     The following table sets forth  information  regarding the number and value
of stock options at December 31, 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 First  Federal's
     Chief Executive  Officer based upon the last available sale price of $11.00
     per share at March 31, 1996 and an exercise price of $10.00 per share.

EMPLOYMENT AGREEMENTS

     First  Federal has  entered  into  employment  agreements  with J.  Stanley
Stephen,  George Koenig, Mary L. Hegar and Kay Watson. The employment agreements
are  designed to assist  First  Federal in  maintaining  a stable and  competent
management team after the Merger. The continued success of First Federal 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.

                                       82

<PAGE>



     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 First  Federal,  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 First Federal
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.

     First  Federal  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 First
Federal 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 First  Federal at a fee of $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 First Federal  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.



                                                        83

<PAGE>



     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                              Years of Service
                                   ---------------------------------------------------
         Compensation                  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>
    
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.


   
         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.



                                       84

<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(1)         the Merger           Offering           Offering
          ----------------              ----------       ----------       ------------         ----------         ---------
<S>                                        <C>                 <C>             <C>                   <C>               <C>  
DIRECTORS
Richard L. Peacock                         3,868               1.53            8,288                 2.76%             2.37%
Ernest A. Wentrcek                         3,868               1.53            8,288                 2.76              2.37
Jack W. Lester                            13,707               5.42           10,650                 3.55              3.04
Ken Hayes                                  1,781                .70              570                  .19               .16
Phil Hobson                               24,705               9.76              ---                  ---               ---
Charles Neelley                           22,915               9.05           53,405                17.82             15.27
J. Roland Ruffino                          6,765               2.67            5,800                 1.93              1.66
Robert H. Conaway                         18,135               7.17           10,000                 3.34              2.86
George Koenig                                 56                .02              140                  .05               .04
J. Stanley Stephen                         7,771               3.07            9,070                 3.03              2.59

EXECUTIVE OFFICERS
Mary L. Hegar                                750                .30            1,875                  .63               .54
 Directors and executive officers
 of First Federal as a group             104,321              41.22          108,086                36.06             30.90
</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.

(2)  Director  Hobson intends to resign from the Board of Directors prior to the
     closing of the Merger.
    


                                       85

<PAGE>


   
                          DESCRIPTION OF UNIT OFFERING

     Concurrently  with the  Common  Stock  Offering,  the  Holding  Company  is
offering through the Agent up to 3,700 Units at a price of $1,000 per Unit. Each
Unit consists of $1,000  principal  amount of __%  subordinated  debentures  due
______,  2002 (the "Debentures") and nine detachable  warrants (the "Warrants").
Each  Warrant  entitles  the  holder  thereof to  purchase  one share of Holding
Company Common Stock at an exercise price of $12.50,  subject to adjustment,  at
any time  prior to 5:00  p.m.  Central  Time on  ______,  2002.  The  Debentures
included in the Units will be unsecured and  subordinate  in right of payment to
all present  and future  Senior  Indebtedness  and  General  Obligations  of the
Holding Company (as such terms are defined) and will be effectively subordinated
to all indebtedness and other liabilities and commitments  (including  deposits,
trade payables, lease obligations and obligations of holders of preferred stock)
of  First  Federal.  Although  the  Units  are  not  offered  pursuant  to  this
Prospectus,   consummation   of  the  Unit  Offering  is   conditioned   on  the
contemporaneous completion of the Common Stock Offering.

     Senior  Indebtedness  is  defined  generally  in the  Indenture  to include
indebtedness of the Holding  Company for money borrowed or purchased  (including
indebtedness  of others  guaranteed  by the  Holding  Company),  other  than the
Debentures  or any  indebtedness  or  obligation  as to  which  it is  expressly
provided that such obligation is not Senior Indebtedness or ranks pari passu (of
equal  seniority)  with the Debentures.  General  Obligations are defined in the
Indenture to include all  obligations of the Holding  Company to make payment on
account of claims of general  creditors,  other than  Senior  Indebtedness,  the
Debentures  and  indebtedness  for money  borrowed  ranking  pari  passu with or
subordinate to the Debentures.


                          DESCRIPTION OF CAPITAL STOCK

HOLDING COMPANY CAPITAL STOCK

     The  4,000,000  shares of capital stock  authorized by the Holding  Company
certificate  of  incorporation  are  divided  into two  classes,  consisting  of
3,000,000  shares of Holding Company Common Stock (par value $.01 per share) and
1,000,000  shares of serial  preferred  stock (par value  $.01 per  share).  The
Holding  Company  currently  expects to issue between 150,000 shares and 200,000
shares of Holding Company Common Stock in the Offering and an additional 150,000
shares in exchange for First  Federal  Common Stock as part of the Merger and no
shares of serial  preferred  stock. The aggregate par value of the issued shares
will  constitute  the capital  account of the Holding  Company on a consolidated
basis.  Upon  issuance,  the  shares  will not be  subject  to  further  sale or
assessment.  The balance of the purchase price of Holding  Company Common Stock,
less  expenses  of the  Offering,  will be  reflected  as  paid-in  capital on a
consolidated basis. See "Capitalization."

     Each share of the Holding  Company Common Stock will have the same relative
rights  and will be  identical  in all  respects  with each  other  share of the
Holding  Company Common Stock.  THE HOLDING  COMPANY COMMON STOCK WILL REPRESENT
NON-WITHDRAWABLE  CAPITAL,  WILL  NOT BE OF AN  INSURABLE  TYPE  AND WILL NOT BE
INSURED OR GUARANTEED BY THE FDIC.

     Under  Delaware law, the holders of the Holding  Company  Common Stock will
possess exclusive voting power in the Holding Company.  Each shareholder will be
entitled  to one  vote  for  each  share  held  on all  matters  voted  upon  by
shareholders,  subject  to  the  limitation  discussed  under  "Restrictions  on
Acquisitions of Stock and Related Takeover Defensive  Provisions - Provisions of
the Holding  Company's  Certificate of  Incorporation  and Bylaws  Limitation on
Voting Rights." If the Holding Company issues  preferred stock subsequent to the
Conversion, holders of the preferred stock may also possess voting rights.

     Liquidation or  Dissolution.  In the unlikely  event of the  liquidation or
dissolution of the Holding Company and First Federal, the holders of the Holding
Company  Common Stock will be entitled to receive -- after  payment or provision
for payment of all debts and liabilities of the Holding  Company  (including all
deposits in First Federal and accrued interest  thereon) and after  distribution
of the Liquidation  Account previously  established upon the conversion of First
Federal  from the  mutual to stock  form in 1993 -- all  assets  of the  Holding
Company  available for  distribution,  in cash or in kind. If preferred stock is
issued subsequent to the Offering,  the holders thereof may have a priority over
the  holders of Holding  Company  Common  Stock in the event of  liquidation  or
dissolution.
    

                                       86

<PAGE>

   
     Preemptive Rights. Holders of Holding Company Common Stock will be entitled
to preemptive rights with respect to any shares which may be issued. The Holding
Company  Common  Stock  will not be subject to call for  redemption,  and,  upon
receipt by the Holding Company of the Purchase Price therefor, each share of the
Holding Company Common Stock will be fully paid and nonassessable.

     Preferred  Stock.  After the Merger,  the Board of Directors of the Holding
Company will be  authorized  to issue  preferred  stock in series and to fix and
state the voting powers, designations,  preferences and relative, participating,
optional  or other  special  rights of the  shares of each such  series  and the
qualifications,  limitations and restrictions thereof.  Preferred stock may rank
prior to the Holding  Company  Common Stock as to dividend  rights,  liquidation
preferences, or both, and may have full or limited voting rights. The holders of
preferred  stock will be  entitled to vote as a separate  class or series  under
certain circumstances,  regardless of any other voting rights which such holders
may have.

     Except as discussed above, the Holding Company has no present plans for the
issuance of the additional  authorized shares of Holding Company Common Stock or
for the issuance of any shares of preferred stock. In the future, the authorized
but  unissued  and  unreserved  shares of Holding  Company  Common Stock will be
available for general corporate  purposes  including but not limited to possible
issuance as stock dividends or stock splits,  in future mergers or acquisitions,
under  a cash  dividend  reinvestment  and  stock  purchase  plan,  in a  future
underwritten  or other public  offering,  or under an employee  stock  ownership
plan. The authorized  but unissued  shares of preferred  stock will similarly be
available  for  issuance  in  future  mergers  or  acquisitions,   in  a  future
underwritten public offering or private placement or for other general corporate
purposes.  Except as  described  above or as  otherwise  required to approve the
transaction in which the additional  authorized shares of Holding Company Common
Stock or authorized  shares of preferred  stock would be issued,  no shareholder
approval  will be required for the issuance of these  shares.  Accordingly,  the
Board of Directors of the Holding Company,  without  shareholder  approval,  can
issue  preferred  stock with voting and conversion  rights which could adversely
affect the voting power of the holders of Holding Company Common Stock.

     Restrictions on  Acquisitions.  See  "Restrictions on Acquisitions of Stock
and  Related  Takeover  Defensive  Provisions"  for  a  description  of  certain
provisions of the Holding  Company's  certificate  of  incorporation  and bylaws
which  may  affect  the  ability  of  the  Holding  Company's   shareholders  to
participate in certain  transactions  relating to acquisitions of control of the
Holding Company.

     Dividends.  Upon  consummation  of the  purchase of all of First  Federal's
outstanding  First Federal Common Stock, the Holding  Company's only assets will
be First Federal common stock,  and a portion of the proceeds from the Offering.
Dividends from First Federal initially will be the only source of income for the
Holding Company.  Should First Federal elect or be required by its regulators to
retain its income,  the ability of the Holding  Company to pay  dividends to its
own shareholders may be adversely affected.  Furthermore,  if at any time in the
future the Holding Company owns less than 80% of the outstanding  stock of First
Federal,  certain tax benefits under the Code as to inter-company  distributions
will not be fully  available  to the Holding  Company and it will be required to
pay  federal  income  tax on a portion  of the  dividends  received  from  First
Federal, thereby reducing the amount of income available for distribution to the
shareholders  of the Holding  Company.  For further  information  concerning the
ability of First Federal to pay dividends to the Holding Company,  see "Dividend
Policy,"  "Regulation  Regulatory  Capital  Requirements" and " -- Limitation on
Dividends and Other Capital Distributions."
    

                    RESTRICTIONS ON ACQUISITIONS OF STOCK AND
                      RELATED TAKEOVER DEFENSIVE PROVISIONS


     Although the Board of Directors of the Holding  Company is not aware of any
effort  that might be made to obtain  control of the Holding  Company  after the
Merger,  the Board  believes,  as discussed  below,  that it is  appropriate  to
include  certain  provisions  as part of the Holding  Company's  certificate  of
incorporation   to  protect

                                       87

<PAGE>



the interests of the Holding Company and its  shareholders  from takeovers which
the Board of Directors of the Holding Company might conclude are not in the best
interests  of First  Federal,  the  Holding  Company  or the  Holding  Company's
shareholders.  The  Holding  Company  intends  to  operate  First  Federal as an
independent, predominantly community-owned financial institution.

     The  following  discussion  is a summary of all material  provisions of the
Holding  Company's  certificate  of  incorporation  and bylaws and certain other
regulatory provisions,  which may be deemed to have an"anti-takeover" effect and
could potentially discourage or even prevent a bid for the Holding Company which
might  otherwise  result in  shareholders  receiving a premium for their  stock.
Further,  ownership  restrictions imposed by federal law could potentially serve
as a basis to invalidate or otherwise restrict the use or exercise by management
or others of revocable  proxies.  The following  description of certain of these
provisions is necessarily  general and, with respect to provisions  contained in
the  Holding  Company's  certificate  of  incorporation  and  bylaws  and  First
Federal's  charter  and  bylaws,  reference  should  be made in each case to the
document in question,  each of which is part of First  Federal's  application to
the OTS and the Holding Company's Registration Statement filed with the SEC. See
"Available Information."

PROVISIONS OF THE HOLDING COMPANY'S CERTIFICATE OF INCORPORATION AND BYLAWS

     Directors.  Certain  provisions  of the Holding  Company's  certificate  of
incorporation and bylaws will impede changes in majority control of the Board of
Directors.  The Holding Company's certificate of incorporation provides that the
Board of Directors of the Holding Company will be elected annually.  The Holding
Company's  certificate of  incorporation  provides that the size of the Board of
Directors  may be increased or decreased  only by a majority  vote of the Board.
The certificate of incorporation also provides that any vacancy occurring in the
Board of Directors,  including a vacancy created by an increase in the number of
directors, shall be filled for the remainder of the unexpired term by a majority
vote of the directors then in office.  The certificate of incorporation  further
provides that, to be eligible to serve as a director,  persons must meet certain
eligibility criteria.  Finally, the bylaws impose certain notice and information
requirements in connection with the nomination by shareholders of candidates for
election to the Board of Directors or the proposal by  shareholders  of business
to be acted upon at an annual meeting of shareholders.

     The  certificate  of  incorporation  provides  that a director  may only be
removed for cause by the affirmative vote of 80% of the shares eligible to vote.

     Restrictions on Call of Special Meetings.  The certificate of incorporation
of the Holding Company  provides that a special  meeting of shareholders  may be
called  only  pursuant  to a  resolution  adopted by a majority  of the Board of
Directors. Shareholders are not authorized to call a special meeting.

     Absence  of  Cumulative  Voting.  The  Holding  Company's   certificate  of
incorporation  provides that there shall be no  cumulative  voting rights in the
election of directors.

     Authorization  of Preferred  Stock. The certificate of incorporation of the
Holding Company authorized  1,000,000 shares of serial preferred stock, $.01 par
value.  The Holding  Company is authorized to issue preferred stock from time to
time in one or more series  subject to  applicable  provisions  of law,  and the
Board of Directors is authorized to fix the  designations,  powers,  preferences
and relative  participating,  optional and other special  rights of such shares,
including  voting  rights  (which could be multiple or as a separate  class) and
conversion  rights.  In the event of a proposed  merger,  tender  offer or other
attempt to gain control of the Holding  Company that the Board of Directors does
not approve,  it might be possible  for the Board of Directors to authorize  the
issuance of a series of preferred stock with rights and  preferences  that would
impede the completion of such a transaction.  An effect of the possible issuance
of preferred stock,  therefore,  may be to deter a future takeover attempt.  The
Board of Directors  has no present plans or  understandings  for the issuance of
any preferred  stock and does not intend to issue any preferred  stock except on
terms which the Board deems to be in the best  interests of the Holding  Company
and its shareholders.


                                                        88

<PAGE>


   
     Procedures  for  Certain  Business  Combinations.   The  Holding  Company's
certificate  of  incorporation  requires  that  certain  business  combinations,
(including  mergers  or  consolidations,  sale,  lease or other  disposition  of
assets,  issuances  or  transfers  of  securities,   adoption  of  any  plan  of
liquidation proposed by the Interested  Stockholder,  or any reclassification of
securities  which  increases the  Interested  Stockholders  share of the holding
Company), between the Holding Company (or any majority-owned subsidiary thereof)
and a 25% or more  shareholder  either  (i) be  approved  by at least 80% of the
total number of  outstanding  voting  shares,  voting as a single class,  of the
Holding  Company,  (ii) be  approved by a majority  of the  continuing  Board of
Directors (i.e.,  persons serving prior to the 25% shareholder becoming such and
who are not affiliated with the 25% shareholder) or (iii) involve  consideration
per  share  generally  equal to the  highest  per share  price  paid by such 25%
shareholder to acquire its stock.
    

     Amendment to Certificate  of  Incorporation  and Bylaws.  Amendments to the
Holding  Company's  Certificate of Incorporation  must be approved by a majority
vote of 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  to amend  certain  provisions  (i.e.,  provisions  relating to number,
classification,  election and removal of directors; amendment of bylaws; call of
special  shareholder  meetings;  offers to acquire and  acquisitions of control;
director liability; certain business combinations; 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 shareholders.

     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.
These provisions will also assist the Holding Company in the orderly  deployment
of the Offering  proceeds into productive assets during the initial period after
the Offering.  The Board of Directors  believes these provisions are in the best
interests of First Federal and of the Holding Company and its  shareholders.  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
shareholders.  Accordingly,  the Board of Directors  believes  that it is in the
best  interests  of the  Holding  Company  and  its  shareholders  to  encourage
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 shareholders.

     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 shareholders
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
shareholders, 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.

     Effect of  Takeover  Defenses  on  Shareholder  Interests.  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,  shareholders 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
different  management  and whose  objectives  may not be similar to those of the
remaining shareholders.  The concentration of control, which could result from a
tender offer or other takeover attempt, could also deprive the Holding Company's
remaining  shareholders of the benefits

                                       89

<PAGE>


of  certain  protective  provisions  of  the  Exchange  Act,  if the  number  of
beneficial  owners becomes less than the 300 at which Exchange Act  registration
is required.

     Potential  Negative Impact of Takeover  Defenses on Shareholder  Interests.
Despite the belief of First  Federal and the Holding  Company as to the benefits
to  shareholders  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  shareholders  may receive a
substantial  premium for their  shares over then  current  market  prices.  As a
result,  shareholders  who might desire to participate in such a transaction may
not have any  opportunity to do so. Such provisions will also render the removal
of the Holding  Company's Board of Directors and management more difficult.  The
Board of Directors,  however, has concluded that the potential benefits outweigh
the possible disadvantages.

     Pursuant  to  applicable  law,  at any  annual or  special  meeting  of its
shareholders,  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  State  of  Delaware  has  enacted
legislation  which  provides that subject to certain  exceptions a publicly held
Delaware  corporation  may  not  engage  in any  business  combination  with  an
"interested  shareholder"  for three  years  after  such  shareholder  became an
interested  shareholder,  unless, among other things, the interested shareholder
acquired at least 85% of the corporation's  voting stock in the transaction that
resulted in the shareholder becoming an interested shareholder. This legislation
generally defines "interested shareholder" as any person or entity that owns 15%
or more of the  corporation's  voting stock. The term "business  combination" is
defined  broadly  to cover a wide  range of  corporate  transactions,  including
mergers, sales of assets, issuances of stock, transactions with subsidiaries and
the receipt of disproportionate financial benefits. Under certain circumstances,
either  the  board  of  directors  or  both  the  board  and  two-thirds  of the
shareholders  other than the acquiror may approve a given  business  combination
and thereby exempt the corporation from the operation of the statute.

     However,  these statutory  provisions do not apply, among other situations,
to Delaware corporations with fewer than 2,000 shareholders or which do not have
voting  stock  listed on a  national  exchange  or listed for  quotation  with a
registered  national  securities  association.  While the  Holding  Company  has
applied to have its shares quoted on the Nasdaq  System,  no  prediction  can be
made as to whether the Holding Company will have 2,000 shareholders.

     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  without  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 institutions
whose accounts are insured by the FDIC's BIF, and holding companies thereof.

     Control,  as defined under federal law,  means  ownership of, 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

                                       90

<PAGE>


control factors include the acquiror being one of the two largest  shareholders.
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  form
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.  Therefore, a warrant holder who, upon
exchange of warrants would acquire  ownership of more than 10% of the issued and
outstanding of the Holding  Company's  Common Stock,  must obtain OTS's approval
prior to exercise.

   
                                  THE OFFERING

     This  Offering  is  being  made  to  finance  the  purchase  of  all of the
outstanding  shares of First  Federal  Common  Stock not  exchanged  for Holding
Company Common Stock pursuant to the Merger Agreement. Shares of Holding Company
Common Stock and Units are being offered to members of the general  public.  See
"Offering and Sale of Holding Company Common Stock and Units."  Subscription for
shares of Holding  Company Common Stock and Units will be subject to the minimum
and maximum purchase limitations. See " --Subscription Procedures."


GENERAL

     The Holding Company reserves the right to reject any subscriptions prior to
release of the funds in the Escrow Account to the Holding  Company,  in whole or
in part,  for any reason  whatsoever and may, in its sole  discretion,  elect to
accept those  subscriptions for a lesser number of shares than is subscribed for
by any person.  The Holding  Company  reserves  the right to allocate  shares of
Holding  Company  Common  Stock  and  Units  in any  manner  as it,  in its sole
discretion, deems appropriate. If the Holding Company terminates the Offering in
its  entirety,  all  subscription  funds will be refunded in full with  interest
actually earned thereon, without deduction.

SUBSCRIPTION PROCEDURES

     The Holding  Company is offering a minimum of 150,000  shares and a maximum
of 200,000 shares of Holding  Company Common Stock at a cash price of $24.07 per
share.  The shares of Holding  Company  Common  Stock will be offered  solely by
officers  and  directors  of the Holding  Company.  It is  anticipated  that the
Holding  Company's  directors  and officers may hold  informational  meetings to
review the  prospectus  with  potential  purchasers and to discuss the terms and
provisions of the Holding Company Common Stock. The Holding Company will rely on
Rule 3a4-1 of the 1934 Act,  and sales of Holding  Company  Common Stock will be
conducted  within the  requirements  of Rule 3a4-1, so as to permit officers and
directors to participate in the sale of Holding Company Common Stock. No officer
or director of the Holding Company will be compensated in connection with his or
her  participation  by the payment of  commissions or other  remuneration  based
either directly or indirectly on the  transactions in the Holding Company Common
Stock.  Subscriptions  to purchase Holding Company Common Stock must be received
by the Company by not later than 5:00 p.m.,  Bryan,  Texas time, on ___________,
1997, subject to extension through ______, 1997 or terminate the Offering at any
time (the "Expiration Date").

     Concurrently with the Holding Company Common Stock Offering, the Company is
also  offering for sale Units.  Although  the Units are not offered  pursuant to
this  Prospectus,  consummation of the Common Stock Offering is conditioned upon
the sale of the minimum number of Units.

     Persons may  subscribe  for the shares of Holding  Company  Common Stock by
completing, signing and delivering or mailing a subscription form, together with
payment in full for the number of shares for which such person is subscribing by
cashiers'  check,  draft,  or wire  transfer  payable  in next day  funds to the
Company. These subscriptions must be received by the Escrow Agent by __:__ _.m.,
Central time on the Expiration Date.
    
                                       91

<PAGE>

   
Consummation of the Offering  through release of the funds in the Escrow Account
to the Holding  Company  and  delivery of  certificates  representing  shares of
Holding  Company Common Stock or Units will occur as soon as  practicable  after
the Expiration Date, subject to the satisfaction of certain conditions precedent
in the Best Efforts Selling  Agreement  entered into between the Holding Company
and the Agent (the "Selling Agreement").

     Pending receipt of subscriptions  for the minimum shares,  all subscription
funds will be deposited into a separate, interest-bearing Escrow Account for the
benefit  of  subscribers  of  the  Holding   Company  Common  Stock  and  Units.
Subscription  funds may, at the  direction of the Company,  be invested in short
term federal funds sold,  government  obligations  and  certificates of deposit.
Subject to the  satisfaction  of certain  conditions  precedent  in the  Selling
Agreement,  the  subscription  funds will be released to the Holding Company if,
prior to the  Expiration  Date, at least  $1,500,000 in Holding  Company  Common
Stock and  $3,400,000  in Units are  subscribed  for and accepted by the Holding
Company.  Certificates evidencing shares of Holding Company Common Stock and the
Debentures  and Warrants  included in the Units will be issued to subscribers as
soon as practicable  after closing of the Offering and the Merger and release of
the funds from the Escrow  Account.  If the minimum amount of securities are not
subscribed for and accepted by the Holding  Company by the  Expiration  Date, or
the conditions  precedent to  consummation  of the Offering are not satisfied or
waived,  all  subscription  funds will be  refunded  to  subscribers  as soon as
possible,  with interest, if any, actually earned and received on a subscriber's
funds  deposited in the Escrow  Account,  without  deduction  for any charges or
expenses.  Notwithstanding the foregoing, 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 agreement or condition of the Merger Agreement.  The Holding
Company will pay the expenses of the Escrow Agent as an expense of the Offering.
After any and all refunds have been made of funds  received  for  subscriptions,
the  Holding  Company  and its  directors  and  officers  will  have no  further
liability  to any  prospective  investor  with  respect to  rejected or canceled
subscriptions.

OFFERING PRICE OF HOLDING COMPANY COMMON STOCK ARBITRARILY DETERMINED

     The purchase price of the Holding  Company Common Stock has been determined
arbitrarily by the Board of Directors  based on, among other things,  the amount
of capital  necessary to enable the Holding Company to accomplish the Merger and
does not necessarily bear any relation to any established investment criteria of
value such as book value,  earnings or assets or the intrinsic value, if any, of
the Holding  Company or First  Federal.  As a result,  there can be no assurance
that the price of the  Holding  Company  Common  Stock  will not fall  below its
purchase price after the completion of the Offering.

TRANSFER AGENT

     The Holding Company will act as its own transfer agent, registrar, dividend
disbursing  agent and redemption  agent for the shares of Holding Company Common
Stock and the Units.
    

                                  LEGAL MATTERS


     The legality of the Holding  Company  Common Stock and  Debentures  will be
passed  upon  for the  Holding  Company  by  Silver,  Freedman  &  Taff,  LLP (a
partnership including  professional  corporations),  1100 New York Avenue, N.W.,
Washington, D.C., special counsel to First Federal. Silver, Freedman & Taff, LLP
has consented to the reference herein to its opinion.



                                       92

<PAGE>



                                     EXPERTS


     The  Consolidated  Financial  Statements of First  Federal  Savings Bank of
Bryan and its subsidiary as of September 30, 1994, 1995 and 1996 and for each of
the years in the three year period  ended  September  30, 1996  included in this
Prospectus/Proxy  Statement have been audited by Crowe,  Chizek and Company LLP,
independent certified public accountants. Such Consolidated Financial Statements
have been  included  herein in  reliance  upon the  report of Crowe,  Chizek and
Company LLP, appearing  elsewhere herein, and upon the authority of such firm as
experts in accounting and auditing.



                                       93

<PAGE>


                           FIRST FEDERAL SAVINGS BANK

                   Index to Consolidated Financial Statements

   
                                                                            Page

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

Consolidated Statements of Financial Condition
September 30,  1996 and 1995................................................ F-4

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

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

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

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

Consolidated Statements of Financial Condition
June 30, 1997 and  September 30, 1996...........................................

Consolidated Statements of Income
Three Months and Nine Months Ended June 30, 1997 and 1996.......................

Consolidated Statements of Changes in Stockholders' Equity
Nine Months Ended June 30, 1997 and 1996........................................

Consolidated Statements of Cash Flows
Three Months and Nine Months Ended June 30, 1997 and 1996.......................

Notes to Consolidated Financial Statements
June 30, 1997 and 1996..........................................................


     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>

                                  Bryan, Texas

                        CONSOLIDATED FINANCIAL STATEMENTS
                       September 30, 1996, 1995, and 1994


                                    CONTENTS



REPORT OF INDEPENDENT AUDITORS ............................................   1


FINANCIAL STATEMENTS

     CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION .......................   2

     CONSOLIDATED STATEMENTS OF INCOME ....................................   3

     CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY ......................   5

     CONSOLIDATED STATEMENTS OF CASH FLOWS ................................   6

     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS ...........................   8


                                       F-1

<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.




                                                   Crowe, Chizek and Company LLP

Oak Brook, Illinois
November 9, 1996



                                                                             F-2
<PAGE>


                           FIRST FEDERAL SAVINGS BANK
                 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 1,000,000 shares,
       issued 87,263 shares                                                                   1              1
     Common stock - par value $.01 per share; authorized
       3,000,000 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
                                                                                    ===========    ===========


- ------------------------------------------------------------------------------------------------------------------
          See accompanying notes to consolidated financial statements.

                                                                                                              F-3
</TABLE>
<PAGE>


                           FIRST FEDERAL SAVINGS BANK
                        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
                                                                     -----------    -----------    -----------

- ------------------------------------------------------------------------------------------------------------------
                                   (Continued)
                                                                                                               F-4
</TABLE>

<PAGE>
                           FIRST FEDERAL SAVINGS BANK
                        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

Preferred stock dividends                                                    (88)           (88)           (87)
                                                                     -----------    -----------    -----------

Income available to common stockholders                              $       146    $       123    $       370
                                                                     ===========    ===========    ===========

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












- ------------------------------------------------------------------------------------------------------------------
          See accompanying notes to consolidated financial statements
                                                                                                              F-5
</TABLE>
<PAGE>

                           FIRST FEDERAL SAVINGS BANK
                 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
                                      ===========    ===========     ===========    ===========    ===========


- ------------------------------------------------------------------------------------------------------------------
          See accompanying notes to consolidated financial statements

                                                                                                               F-6
</TABLE>
<PAGE>
                           FIRST FEDERAL SAVINGS BANK
                      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 e
       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)

- ------------------------------------------------------------------------------------------------------------------
                                  (Continued)
                                                                                                               F-7
</TABLE>
<PAGE>

                           FIRST FEDERAL SAVINGS BANK
                      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                -               -

- -------------------------------------------------------------------------------------------------------------------
                              See accompanying notes to consolidated financial statements.
                                                                                                                F-8
</TABLE>
<PAGE>



                           FIRST FEDERAL SAVINGS BANK
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 Years ended September 30, 1996, 1995, and 1994

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

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.  Realized  gains and losses on
disposition of  available-for-sale  securities are based on the net proceeds and
the  adjusted  carrying  amounts  of the  securities  sold,  using the  specific
identification method.

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 level  considered
adequate to cover losses that are currently anticipated based on

- --------------------------------------------------------------------------------
                                  (Continued)
                                                                             F-9
<PAGE>

                           FIRST FEDERAL SAVINGS BANK
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 Years ended September 30, 1996, 1995, and 1994

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

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

past loss experience,  general economic  conditions,  information about specific
borrower  situations  including their financial  position and collateral values,
and other  factors and  estimates  which are subject to change over time.  While
management  may  periodically  allocate  portions of the  allowance for specific
problem  loan  situations,  the  whole  allowance  is  available  for  any  loan
charge-offs  that  occur.  A  loan  is  charged-off  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.

- --------------------------------------------------------------------------------
                                  (Continued)
                                                                            F-10
<PAGE>

                           FIRST FEDERAL SAVINGS BANK
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 Years ended September 30, 1996, 1995, and 1994

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

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.

- --------------------------------------------------------------------------------
                                  (Continued)
                                                                            F-11
<PAGE>

                           FIRST FEDERAL SAVINGS BANK
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 Years ended September 30, 1996, 1995, and 1994

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

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.

- --------------------------------------------------------------------------------
                                  (Continued)
                                                                            F-12
<PAGE>

                           FIRST FEDERAL SAVINGS BANK
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 Years ended September 30, 1996, 1995, and 1994

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

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
                                                     ===========     ===========    ===========    ===========

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

     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
                                                     ===========     ===========    ===========    ===========


- ------------------------------------------------------------------------------------------------------------------
                                  (Continued)
                                                                                                              F-13
</TABLE>
<PAGE>

                           FIRST FEDERAL SAVINGS BANK
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 Years ended September 30, 1996, 1995, and 1994

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

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

<TABLE>
<CAPTION>


Loans receivable at September 30 are summarized as follows:
                                                                                           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
                                                                                    ===========    ===========

- ------------------------------------------------------------------------------------------------------------------
                                  (Continued)
                                                                                                              F-14
</TABLE>
<PAGE>


                           FIRST FEDERAL SAVINGS BANK
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 Years ended September 30, 1996, 1995, and 1994

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

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  related to  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
                                                                     ===========    ===========    ===========

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.

- ------------------------------------------------------------------------------------------------------------------
                                  (Continued)
                                                                                                              F-15
</TABLE>
<PAGE>


                           FIRST FEDERAL SAVINGS BANK
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 Years ended September 30, 1996, 1995, and 1994

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


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
                                                                                    ===========    ===========


NOTE 4 - SECONDARY MORTGAGE MARKET OPERATIONS

The following summarizes the Bank's secondary mortgage market activities:

                                                                                  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
                                                                                    ===========    ===========

- ------------------------------------------------------------------------------------------------------------------
                                  (Continued)
</TABLE>

                                      F-16
<PAGE>


                           FIRST FEDERAL SAVINGS BANK
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 Years ended September 30, 1996, 1995, and 1994

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

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
                                                                     ===========    ===========    ===========


NOTE 6 - PREMISES AND EQUIPMENT

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

                                                                                            In thousands
                                                                                        1996            1995
                                                                                        ----            ----

<S>                                                                                 <C>            <C>        
     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.
Non-interest-bearing  deposit  accounts  totaled  $3,344,000  and  $3,336,000 at
September 30, 1996 and 1995, respectively.

- ------------------------------------------------------------------------------------------------------------------
                                  (Continued)
                                                                                                              F-17
</TABLE>


<PAGE>

                           FIRST FEDERAL SAVINGS BANK
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 Years ended September 30, 1996, 1995, and 1994

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

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.

- --------------------------------------------------------------------------------
                                  (Continued)

                                                                            F-18
<PAGE>

                           FIRST FEDERAL SAVINGS BANK
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 Years ended September 30, 1996, 1995, and 1994

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

NOTE 9 - BENEFIT PLANS (Continued)

<TABLE>
<CAPTION>

The funded status of the plan is as follows:
                                                                                           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
     Additional minimum liability                                                           (48)           (44)
                                                                                    -----------    -----------

         Accrued pension (cost) benefit recorded on statement
           of financial condition                                                   $       (52)   $       (43)
                                                                                    ===========    ===========

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.

                                                                                  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%

- ------------------------------------------------------------------------------------------------------------------
                                  (Continued)
                                                                            F-19
</TABLE>
<PAGE>

                           FIRST FEDERAL SAVINGS BANK
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 Years ended September 30, 1996, 1995, and 1994

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

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. 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.

- --------------------------------------------------------------------------------
                                  (Continued)
                                                                            F-20
<PAGE>


                           FIRST FEDERAL SAVINGS BANK
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 Years ended September 30, 1996, 1995, and 1994

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

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.  At September 30, 1996, the
Bank's housing-related and other specified assets totaled approximately 78.8% of
total assets.

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.

Regulations  of the Office of Thrift  Supervision  limit the amount of dividends
and  other  capital  distributions  that  may be paid by a  savings  institution
without  prior  approval of the Office of Thrift  Supervision.  This  regulatory
restriction  is based on a  three-tiered  system with the  greatest  flexibility
afforded to well-capitalized (Tier 1) institutions. The Bank currently meets the
requirements of a Tier 1 institution and has not been informed by the OTS of the
need for more than normal supervision.  Accordingly,  the Bank can make, without
prior regulatory approval,  distributions during a fiscal year up to 100% of its
net income to date during a fiscal

- --------------------------------------------------------------------------------
                                  (Continued)
                                                                            F-21
<PAGE>


                           FIRST FEDERAL SAVINGS BANK
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 Years ended September 30, 1996, 1995, and 1994

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

NOTE 10 - REGULATORY MATTERS (Continued)

year plus an amount that would reduce by one-half its  "surplus  capital  ratio"
(the excess over its Fully Phased-In  Capital  Requirements) at the beginning of
the last calendar year. At September 30, 1996, the Bank could pay up to $724,000
in dividends.


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.

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.


- --------------------------------------------------------------------------------
                                                                            F-22
<PAGE>
                           FIRST FEDERAL SAVINGS BANK
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 Years ended September 30, 1996, 1995, and 1994

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

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

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.

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>
                                                                            F-23

<PAGE>


NOTE 12 - INCOME TAX EXPENSE (Continued)

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>            <C>        
     Tax expense at statutory rate (34%)                             $       116    $       109    $       235
     Other tax effects                                                        (8)             1             (1)
                                                                     -----------    -----------    -----------

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

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>

- --------------------------------------------------------------------------------
                                  (Continued)
                                                                            F-24
<PAGE>


                           FIRST FEDERAL SAVINGS BANK
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 Years ended September 30, 1996, 1995, and 1994

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

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.


- --------------------------------------------------------------------------------
                                  (Continued)
                                                                            F-25
<PAGE>




                           FIRST FEDERAL SAVINGS BANK
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 Years ended September 30, 1996, 1995, and 1994

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

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.

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

                                                                            F-26

<PAGE>
   
======================================  ======================================
     NO PERSON HAS BEEN  AUTHORIZED TO                                        
GIVE  ANY  INFORMATION  OR TO MAKE ANY                                        
REPRESENTATION OTHER THAN AS CONTAINED                                        
IN THIS  PROSPECTUS IN CONNECTION WITH                                        
THE  OFFERING  MADE  HEREBY,  AND,  IF                                        
GIVEN, OR MADE, SUCH OTHER INFORMATION                                        
OR  REPRESENTATION  MUST NOT BE RELIED                                        
UPON AS HAVING BEEN  AUTHORIZED BY THE                                        
HOLDING  COMPANY  OR  THE  BANK.  THIS                                        
PROSPECTUS   DOES  NOT  CONSTITUTE  AN                                        
OFFER TO SELL OR A SOLICITATION  OF AN                                        
OFFER  TO BUY  ANY  OF THE  SECURITIES                                        
OFFERED  HEREBY  TO ANY  PERSON  IN AN             Up to 200,000 SHARES       
JURISDICTION  IN WHICH  SUCH  OFFER OR                                        
SOLICITATION  IS NOT  AUTHORIZED OR IN                                        
WHICH THE PERSON  MAKING SUCH OFFER OR                                        
SOLICITATION  IN  SUCH   JURISDICTION.                                        
NEITHER    THE    DELIVERY   OF   THIS                                        
PROSPECTUS   NOR  ANY  SALE  HEREUNDER                                        
SHALL UNDER ANY  CIRCUMSTANCES  CREASE                                        
ANY IMPLICATION THAT THERE HAS BEEN NO                                        
CHANGE IN THE  AFFAIRS OF THE  HOLDING         THE BRYAN-COLLEGE STATION      
COMPANY  OR THE BANK  SINCE ANY OF THE         FINANCIAL HOLDING COMPANY      
DATES  AS  OF  WHICH   INFORMATION  IS                                        
FURNISHED  HEREIN  OR  SINCE  THE DATE                                        
HEREOF.                                                                       
           -----------------                                                  
                                                                              
           TABLE OF CONTENTS                                                  
                                                                              
                                    Page                                      
Prospectus Summary..................                                          
The Holding Company Common Stock                                              
 Offering...........................                                          
Risk Factors........................                 COMMON STOCK             
Selected Consolidated Financial                                               
 Data...............................                                          
Recent Financial Data...............                                          
Management's Discussion of Recent                                             
 Results............................                                          
The Bryan-College Station Financial                                           
 Holding Company Pro Forma                                                    
 Consolidated Balance Sheet.........                                          
Notes to the Bryan-College Station                                            
 Financial Holding Company Pro Forma                                          
 Consolidated Financial Statements                                            
Dilution............................    --------------------------------------
Capitalization......................                                          
Disclosure Regarding Forward-Looking                                          
 Statements.........................                  PROSPECTUS              
Use of Proceeds.....................                                          
Market Information..................                                          
Dividend Policy.....................    --------------------------------------
Management's Discussion and Analysis                                          
 of Financial Condition and Results                                           
 of Operations......................                                          
Business............................                                          
Regulation..........................                                          
Federal Income Tax Considerations...                                          
Management of the Holding Company...                                          
Management of First Federal.........                                          
Description of Unit Offering........                                          
Description of Capital Stock........                                          
Restrictions on Acquisitions of                                               
 Stock and Related Takeover Defensive                                         
 Provisions.........................                                          
The Offering........................                                          
Legal Matters.......................                                          
Experts.............................                                          
          -------------------                                                 
                                                   ________ __, 1997          
     UNTIL  _______,  1997 ALL DEALERS                                        
EFFECTING    TRANSACTIONS    IN    THE                                        
REGISTERED SECURITIES,  WHETHER OR NOT                                        
PARTICIPATING  IN  THIS  DISTRIBUTION,                                        
MAY   BE   REQUIRED   TO   DELIVER   A                                        
PROSPECTUS. THIS IS IN ADDITION TO THE                                        
OBLIGATION  OF  DEALERS  TO  DELIVER A                                        
PROSPECTUS WHEN ACTING AS UNDERWRITERS                                        
AND  WITH   RESPECT  TO  THEIR  UNSOLD                                        
ALLOTMENTS OR SUBSCRIPTIONS.                                                  
======================================  ======================================
    

NUMBER 002
                                  COMMON STOCK

                                                           CUSIP No. 116902 10 7


              THE BRYAN - COLLEGE STATION FINANCIAL HOLDING COMPANY
              INCORPORATED UNDER THE LAWS OF THE STATE OF DELAWARE


THIS CERTIFIES THAT

IS THE OWNER OF

FULLY PAID AND NONASSESSABLE SHARES OF COMMON STOCK, PAR VALUE $.01 PER SHARE OF

THE BRYAN -  COLLEGE  STATION  FINANCIAL  HOLDING  COMPANY  (the  "Company"),  a
Delaware   corporation.   The  shares   represented  by  this   certificate  are
transferable  only on the stock  transfer  books of the Company by the holder of
record hereof, or by his duly authorized attorney or legal representative,  upon
the surrender of this  certificate  properly  endorsed.  This certificate is not
valid until  countersigned  and  registered by the Company's  transfer agent and
registrar.  THIS  SECURITY  IS NOT A DEPOSIT  OR  ACCOUNT  AND IS NOT  FEDERALLY
INSURED OR GUARANTEED.

     IN WITNESS WHEREOF,  the Company has caused this certificate to be executed
by the  facsimile  signatures of its duly  authorized  officers and has caused a
facsimile of its corporate seal to be hereunto affixed.


     DATED
           --------------------------

<TABLE>
<CAPTION>

<S>  <C>                                                                          <C>
     -------------------------------------------                                  ---------------------------------------------
     Charles Neeley, Corporate Secretary                                          J. Stanley Stephen, President and Chief
                                                                       [Seal]     Executive Officer
</TABLE>
Countersigned and Registered


- ----------------------
Transfer Agent and Registrar


<PAGE>
              THE BRYAN - COLLEGE STATION FINANCIAL HOLDING COMPANY

         The shares  represented by this  certificate  are issued subject to all
the provisions of the certificate of incorporation  and bylaws of the Company as
from  time  to time  amended  (copies  of  which  are on  file at the  principal
executive offices of the Company).

         The Company's  certificate of incorporation  provides that shareholders
have a preemptive  right to purchase or subscribe for any unissued  stock of any
class of  voting  stock or any  additional  shares  of any class to be issued by
reason of any  increase of the  authorized  capital  stock of the Company of any
securities of the Company. The provision shall not apply to shares issued by the
Company upon the exercise of certain warrants issued in 1997 and which expire in
2002.

         The Company's  certificate of  incorporation  also includes a provision
the general effect of which is to require the affirmative vote of the holders of
80% of the  outstanding  voting  shares of the  Corporation  to approve  certain
"business combinations" (as defined in the certificate of incorporation) between
the Company and a stockholder  owning in excess of 10% of the outstanding shares
of the  Company.  However,  only  the  affirmative  vote  of a  majority  of the
outstanding shares or such vote as is otherwise required by law (rather than the
80% voting  requirement)  is applicable to the  particular  transaction if it is
approved  by a majority  of the  "disinterested  directors"  (as  defined in the
certificate of  incorporation)  or,  alternatively,  the  transaction  satisfies
certain minimum price and procedural requirements.  The Company's certificate of
incorporation  also contains a provision which requires the affirmative  vote of
holders of at least 80% of the  outstanding  voting  shares of the Company which
are not  beneficially  owned  by the  "interested  person"  (as  defined  in the
certificate  of  incorporation)  to approve the direct or  indirect  purchase or
other  acquisition  by the Company of any "equity  security"  (as defined in the
certificate of incorporation) from such interested person.

         The Company  will furnish to any  stockholder  upon request and without
charge a full statement of the powers,  designations,  preferences  and relative
participating,  optional or other  special  rights of each  authorized  class of
stock or series thereof and the  qualifications,  limitations or restrictions of
such preferences and/or rights, to the extent that the same have been fixed, and
of the authority of the board of directors to designate the same with respect to
other series.  Such request may be made to the Company or to its transfer  agent
and registrar.

         The following  abbreviations,  when used in the inscription on the face
of this certificate,  shall be construed as though they were written out in full
according to applicable laws or regulations:

<TABLE>
<CAPTION>
<S>                                                <C>
TEN COM - as tenants in common                            UNIF GIFT MIN ACT        Custodian
                                                                           -------          ------
TEN ENT - as tenants by the entirety                                       (Cust)         (Minor)
JT TEN  - as joint tenants with right of            Under Uniform Gift to Minors Act - ___________
          survivorship and not as tenants                                               (State)
          in common.                                     UNIF TRANS MIN ACT        Custodian
                                                                           -------          ------
                                                                           (Cust)         (Minor)
                                                   Under Uniform Transfers to Minors Act-
                                                                                          -------
                                                                                          (State)
</TABLE>

     Additional abbreviations may also be used though not in the above list.

     For Value Received,                   hereby sell, assign and transfer unto
                        ------------------

PLEASE INSERT SOCIAL SECURITY OR OTHER
IDENTIFYING NUMBER OF ASSIGNEE
- ------------------------------
|                             |
- ------------------------------

- --------------------------------------------------------------------------------
(PLEASE PRINT OR TYPEWRITE NAME AND ADDRESS, INCLUDING ZIP CODE, OF ASSIGNEE)

                                Shares of Common Stock represented by the within
- -------------------------------
<TABLE>
<CAPTION>
<S>                                 <C>
certificate, and do hereby irrevocably constitute and appoint                   Attorney to transfer
                                                             -------------------

the said shares on the books of the within named  Association with full power of
substitution in the premises.


Dated
     ---------------                       -------------------------------------
                   NOTICE:          THE SIGNATURE TO THIS ASSIGNMENT MUST CORRESPOND WITH THE NAME AS
                                    WRITTEN UPON THE FACE OF THE CERTIFICATE IN EVERY PARTICULAR, WITHOUT
                                    ALTERATION OR ENLARGEMENT OR ANY CHANGE WHATEVER.
</TABLE>
<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 to
be incurred in connection with the issuance of the shares and units.
   
<TABLE>
<CAPTION>
<S> 
                                                                          <C>     
Counsel fees and expenses...............................................   $100,000
Accounting fees and expenses............................................     35,000
Marketing Agent fees (including counsel fees and expenses)                  259,000
Printing, postage and mailing...........................................     20,000
Registration and Filing Fees............................................      1,855
Blue Sky fees and expenses..............................................     31,085
  Trustee fee...........................................................      2,500
  Other expenses........................................................      7,500
                                                                           --------
       TOTAL............................................................   $456,940
                                                                           ========
</TABLE>
    
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
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


<PAGE>



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:
<TABLE>
<CAPTION>

<S>      <C>
   
1        Form of Agency Agreement*
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**
4.1      Form of Stock Certificate of the Holding Company ^
4.2      Indenture, including Form of Debenture**
4.3      Form of Warrant ^
5.1      Opinion of Silver, Freedman & Taff, L.L.P. with Respect to Legality
            of Stock**
5.2      Opinion of Silver, Freedman & Taff, L.L.P. with respect to Legality of Debentures**
5.3      Opinion of Silver, Freedman & Taff, L.L.P. with respect to Legality of Warrants**
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 ^ and Company, L.L.P.
24       Power of Attorney (set forth on signature page)
25       Statement of eligibility of trustee**
99       Stock Order Form and Order Form Instructions**
</TABLE>
    

*  To be filed  supplementally or by amendment.
**Previously filed


<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  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 October 1, 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)


 /s/ Richard L. Peacock                              /s/ Ernest A. Wentrcek
- ------------------------------------------           ---------------------------------------------
Richard L. Peacock, Chairman of the Board            Ernest A. Wentrcek, Vice Chairman of the Board

/s/ Charles Neelley                                  /s/ George Koenig
- ------------------------------------------           ---------------------------------------------

<PAGE>




Charles Neelley, Director and Secretary/             George Koenig, Director and Executive Vice-
  Treasurer                                            President


 /s/ Jack W. Lester                                   /s/ Robert H. Conaway
- ------------------------------------------           ---------------------------------------------
Jack W. Lester, Director and Assistant               Robert H. Conaway, Director
  Secretary/Treasurer Director


 /s/ Ken Hayes                                        /s/ Phil Hobson
- ------------------------------------------           ---------------------------------------------
Ken Hayes, Director                                  Phil Hobson, Director


 /s/ J. Roland Ruffino
- ------------------------------------------
J. Rolan Ruffino, Director
</TABLE>




                            THE BRYAN-COLLEGE STATION
                            FINANCIAL HOLDING COMPANY

                    FORM OF WARRANT CERTIFICATE FOR PURCHASE
                            OF SHARES OF COMMON STOCK

                     THIS WARRANT CERTIFICATE IS VOID AFTER
                5:00 P.M., CENTRAL TIME, ON _______________, 2002


Number of Warrants:____________                                      Warrant No.

     This Warrant Certificate certifies that, for value received,



is the registered  holder of the number of Warrants (the  "Warrants")  set forth
above.   Each  Warrant   entitles  the  holder  thereof  to  purchase  from  The
Bryan-College  Station Holding Company, a Delaware corporation  ("Company"),  at
any time or from time to time after  _____________,  1997 and on or before  5:00
p.m., Central Time, on _____________, 2002 ("Expiration Date"), one (1) share of
fully paid and nonassessable  Common Stock, $.01 par value ("Common Stock"),  of
the Company at an exercise  price of $12.50 per share,  subject to adjustment as
provided  herein  ("Exercise  Price"),  on the terms set forth  herein.  As used
herein, the term "Warrant Issuance Date" shall mean ________________, 1997.

     1.  EXERCISE OF WARRANTS.  (a) At any time after the Warrant  Issuance Date
and  prior to the  Expiration  Date,  the  Warrants  evidenced  by this  Warrant
Certificate may be exercised in whole or in part by  presentation  and surrender
of this  Warrant  Certificate  at the  office  of the  Company  with the  within
contained  Subscription  Form duly  completed  and executed and  accompanied  by
payment of the Exercise Price as then in effect by bank draft or cashier's check
payable  in lawful  money of the  United  States of  America  for the  number of
Warrants being  exercised.  No adjustment  shall be made for any cash dividends,
whether  paid or declared,  on any  securities  issuable  upon the exercise of a
Warrant.

          (b)  Upon  receipt  of  this  Warrant  Certificate,  with  the  within
contained Subscription Form duly completed and executed,  accompanied by payment
of the Exercise Price of the Warrants being exercised, the Company shall deliver
to or upon the order of the registered  holder of this Warrant  Certificate,  in
such name or names as such  registered  holder may  designate,  a certificate or
certificates  for the number of full shares of the  securities  to be purchased,
together  with  any  cash  due in  respect  of any  fraction  of a share of such
securities otherwise issuable upon such


<PAGE>



exercise in accordance  with Section 2 hereof.  If the Warrant is exercisable to
purchase  property  other than  securities,  the Company shall take  appropriate
steps  to cause  such  property  to be  delivered  to or upon  the  order of the
registered holder of this Warrant Certificate.

          (c) Each person in whose name any certificate for securities is issued
upon the  exercise of Warrants  shall for all  purposes be deemed to have become
the  holder of record of the  securities  represented  thereby  as of,  and such
certificate  shall be dated,  the date  upon the  Warrant  Certificate  was duly
surrendered in proper form and payment of the Exercise Price was made whether or
not the stock transfer books shall be closed on such date.

          (d) If the holder of this Warrant  Certificate  at any time  exercises
less than all the Warrants  evidenced by this Warrant  Certificate,  the Company
shall  issue to such  holder a  warrant  certificate  identical  in form to this
Warrant Certificate,  but evidencing a number of Warrants equal to the number of
Warrants  originally  represented by this Warrant Certificate less the number of
Warrants previously exercised.  Likewise, upon the presentation and surrender of
this Warrant  Certificate at the office of the Company and at the request of the
holder,  the Company will,  at the option of the holder,  issue to the holder in
substitution  for this Warrant  Certificate one or more warrant  certificates in
identical  form and for an aggregate  number of Warrants  equal to the number of
Warrants evidenced by this Warrant Certificate.

          (e)  To the  extent  that  the  Warrants  evidenced  by  this  Warrant
Certificate  have not been  exercised on or before 5:00 p.m.,  Central  Time, on
____________,  2002,  such  Warrants  shall  expire and the rights of the holder
shall become void and of no effect.

     2.  FRACTIONAL  INTERESTS.  The Company  shall not be required to issue any
Warrant Certificate  evidencing a fraction of a Warrant or to issue fractions of
shares of  securities  on the  exercise of the  Warrants.  If any  fraction of a
Warrant  or a share of  securities  would,  except  for the  provisions  of this
Section, be issuable on the exercise of any Warrant,  the Company shall purchase
such frraction for an amount in cash equal to the current value of such fraction
computed on the basis of the greater of (i) the closing  market price (as quoted
on National  Association of Securities Dealers' Inc. SmallCap Market or National
Market System, if applicable),  on the trading day immediately preceding the day
upon which such Warrant  Certificate  was surrendered for exercise in accordance
with  Section 1 hereof,  or (ii) the  Exercise  Price.  By  accepting  a Warrant
Certificate,  the holder thereof expressly waives any right to receive a Warrant
Certificate  evidencing  any fraction of a Warrant or to receive any  fractional
share of securities upon exercise of a Warrant.

     3.  REGISTRATION.  The  Company  covenants  and agrees to take all  actions
necessary to maintain in effect  continuously,  from the Warrant  Issuance  Date
through the Expiration  Date, the Company's  registration  statement on Form S-1
(or any other applicable form then in effect) under

                                       -2-

<PAGE>



the  Securities  Act of 1933, as amended (the "Act"),  relating to the shares of
Common Stock issuable upon exercise of the Warrants  represented by this Warrant
Certificate,  including,  without limitation, the timely filing of the necessary
amendments and supplements to such registration  statement and the taking of any
other  action  under the law of the United  States of  America or any  political
subdivision  thereof,  so that such  securities may be validly  issued;  and the
Company  covenants  and agrees that it will  furnish the holder of this  Warrant
Certificate,  upon each exercise of the Warrants  represented  hereby, a current
prospectus  meeting the  requirements of Section 10 of the Act and the rules and
regulations of the Securities and Exchange Commission thereunder.

     4.  ANTIDILUTIVE  ADJUSTMENT.  The shares of Common  Stock  purchasable  on
exercise of the Warrants  evidenced by this  Warrant  Certificate  are shares of
Common Stock of the Company as constituted as of the Warrant  Issuance Date. The
number  and kind of  securities  purchasable  on the  exercise  of the  Warrants
evidenced by this Warrant Certificate,  and the Exercise Price, shall be subject
to  adjustment  from time to time  upon the  happening  of  certain  events,  as
follows:

          (a)  MERGERS,  CONSOLIDATIONS  AND  RECLASSIFICATIONS.  In case of any
reclassification  or change of outstanding  securities issuable upon exercise of
the Warrants evidenced by this Warrant Certificate at any time after the Warrant
Issuance  Date  (other  than a change in par value,  or from par value to no par
value,  or from no par  value to par value or as a result  of a  subdivision  or
combination to which subsection 4(b) applies),  or in case of any  consolidation
or merger of the Company with or into another  corporation  (other than a merger
with another  corporation in which the Company is the surviving  corporation and
which does not result in any  reclassification or change [other than a change in
par value, or from par value to no par value, or from no par value to par value,
or as a result of a subdivision or combination to which subsection 4(b) applies]
of outstanding securities issuable upon exercise of this Warrant), the holder of
the Warrants evidenced by this Warrant  Certificate shall have, and the Company,
or such successor corporation or other entity, shall covenant in the constituent
documents  effecting  any of the  foregoing  transactions  that such holder does
have,  the right to obtain upon the exercise of the  Warrants  evidenced by this
Warrant  Certificate,  in lieu of each share of Common Stock,  other securities,
money or other  property  theretofore  issuable upon exercise of a Warrant,  the
kind and amount of shares of stock,  other  securities,  money or other property
receivable  upon such  reclassification,  change,  consolidation  or merger by a
holder of Common Stock, other securities,  money or other property issuable upon
exercise of a Warrant as if the Warrants  evidenced by this Warrant  Certificate
had  been  exercised  immediately  prior  to  such   reclassification,   change,
consolidation  or  merger.   The  constituent   documents   effecting  any  such
reclassification,   change,  consolidation  or  merger  shall  provide  for  any
adjustments  which shall be as nearly  equivalent as may be  practicable  to the
adjustments  provided in this subsection 4(a). The provisions of this subsection
4(a)  shall   similarly   apply  to   successive   reclassifications,   changes,
consolidations or mergers.

                                       -3-

<PAGE>



          (b) SUBDIVISIONS AND COMBINATIONS.  If the Company,  at any time after
the Warrant  Issuance  Date,  shall  subdivide its shares of Common Stock into a
greater number of shares, the Exercise Price in effect immediately prior to such
subdivision shall be proportionately reduced, and the number of shares of Common
Stock  purchasable  upon  exercise of the  Warrants  evidenced  by this  Warrant
Certificate shall be proportionately increased, as at the effective date of such
subdivision,  or if the  Company  shall  take a record of  holders of its Common
Stock for the purpose of so  subdividing,  as at such record date,  whichever is
earlier.  If the Company,  at any time after the Warrant  Issuance  Date,  shall
combine its shares of Common Stock into a smaller number of shares, the Exercise
Price in effect  immediately prior to such combination shall be  proportionately
increased, and the number of shares of Common Stock purchasable upon exercise of
the  Warrants  evidenced by this Warrant  Certificate  shall be  proportionately
reduced,  as at the effective date of such combination,  or if the Company shall
take a record of holders of its Common Stock for  purposes of such  combination,
as at such record date, whichever is earlier.

          (c) DIVIDENDS AND DISTRIBUTIONS.  If the Company at any time after the
Warrant  Issuance  Date shall  declare a dividend on its Common Stock payable in
stock or other  securities of the Company or of any other  corporation  or other
entity,  or in property or otherwise  than in cash, to the holders of its Common
Stock,  the holder of a Warrant  evidenced  by this Warrant  Certificate  shall,
without  additional cost, be entitled to received upon any exercise of a Warrant
evidenced by this Warrant Certificate,  in addition to the Common Stock to which
such holder would otherwise be entitled upon such exercise, the number of shares
of stock or other  securities  or  property  which such  holder  would have been
entitled to receive if he had been a holder immediately prior to the record date
for such  dividend  (or,  if no record  date  shall have been  established,  the
payment  date for such  dividend)  of the  number  of  shares  of  Common  Stock
purchasable on exercise of such Warrant immediately prior to such record date or
payment date, as the case may be.

          (d) CERTAIN ISSUANCES OF SECURITIES.  If the Company at any time after
the Warrant  Issuance  Date shall issue any  additional  shares of Common  Stock
(otherwise  than as provided in  subsections  4(a)  through 4(c) of this Warrant
Certificate)  at a price per share less than the Warrant  Exercise Price then in
effect,  then the  Warrant  Exercise  Price  upon  each such  issuance  shall be
adjusted to that price determined by multiplying the Warrant Exercise Price by a
fraction:

                    i. the numerator of which shall be the sum of (1) the number
          of  shares  of  Common  Stock  outstanding  immediately  prior  to the
          issuance of such additional  shares of Common Stock  multiplied by the
          Warrant Exercise Price, and (2) the  consideration,  if any,  received
          and  deemed  received  by  the  Company  upon  the  issuance  of  such
          additional shares of Common Stock, and


                                      -4-

<PAGE>



                    ii. the  denominator of which shall be the Warrant  Exercise
          Price  multiplied  by the total  number  of  shares  of  Common  Stock
          outstanding  immediately  after the issuance of such additional shares
          of Common Stock.

     No  adjustments  of the  Warrant  Exercise  Price  shall be made under this
subsection 4(d) upon the issuance of any additional  shares of Common Stock that
(y) are issued  pursuant to thrift  plans,  stock  purchase  plans,  stock bonus
plans, stock option plans, employee stock ownership plans and other incentive or
profit  sharing  arrangements  for the benefit of employees  ("Employee  Benefit
Plans") that otherwise  would cause an adjustment  under this  subsection  4(d);
provided,  that the  aggregate  number  of  shares  of  Common  Stock so  issued
(including  the shares  issued  pursuant to any  options,  rights or warrants or
convertible or exchangeable  securities issued under such Employee Benefit Plans
containing  the right to  purchase  shares of Common  Stock)  after the  Warrant
Issuance  Date  pursuant to Employee  Benefit  Plans shall not exceed 10% of the
Company's  outstanding Common Stock (on a fully diluted basis using the treasury
stock method) at the time of such  issuance;  or (z) are issued  pursuant to any
Common Stock  Equivalent (i) which was outstanding on the Warrant  Issuance Date
or (ii) if upon the  issuance  of any such  Common  Stock  Equivalent,  any such
adjustments shall previously have been made pursuant to subsection 4(e) or (iii)
if no adjustment was required pursuant to subsection 4(e).

               (e) COMMON STOCK  EQUIVALENTS.  If the Company  shall,  after the
Warrant Issuance Date,  issue any security or evidence of indebtedness  which is
convertible into or exchangeable for Common Stock ("Convertible  Security"),  or
any warrant,  option or other right to subscribe for or purchase Common Stock or
any  Convertible  Security,  other  than  pursuant  to  Employee  Benefit  Plans
(together with Convertible Securities,  "Common Stock Equivalent"), or if, after
any such  issuance,  the price per share for which  additional  shares of Common
Stock may be issuable  thereunder  is amended,  then upon each such  issuance or
amendment  the  Warrant   Exercise  Price  shall  be  adjusted  as  provided  in
subsection4(d)  on the basis that (i) the maximum number of additional shares of
Common Stock  issuable  pursuant to all such Common Stock  Equivalents  shall be
deemed  to have  been  issued  as of the  earlier  of (a) the date on which  the
Company  shall enter into a firm  contract for the issuance of such Common Stock
Equivalent,  or (b) the date of actual issuance of such Common Stock Equivalent;
and (ii) the  aggregate  consideration  for such  maximum  number of  additional
shares of Common Stock shall be deemed to be the minimum consideration  received
and  receivable  by the Company for the  issuance of such  additional  shares of
Common Stock pursuant to such Common Stock Equivalent;  provided,  however, that
no  adjustment  shall  be made  pursuant  to this  subsection  4(e)  unless  the
consideration  received and  receivable by the Company per share of Common Stock
for the  issuance of such  additional  shares of Common  Stock  pursuant to such
Common Stock  Equivalent is less than the Warrant  Exercise Price. No adjustment
of the Warrant  Exercise Price shall be made under this subsection 4(e) upon the
issuance of any Convertible Security which is issued pursuant to the exercise of
any warrants or other subscription

                                       -5-

<PAGE>



or purchase rights  therefor,  if any adjustment shall previously have been made
in the Warrant  Exercise Price then in effect upon the issuance of such warrants
or other rights pursuant to this subsection 4(e).

               (f) MISCELLANEOUS.  The following  provisions shall be applicable
to the making of adjustments in the Warrant Exercise Price hereinbefore provided
in this section 4:

                    i. The consideration received by the Company shall be deemed
          to be the following:  (a) to the extent that any additional  shares of
          Common Stock or any Common Stock  Equivalent  shall be issued for cash
          consideration, the consideration received by the Company therefor, or,
          if such additional  shares of Common Stock or Common Stock  Equivalent
          are offered by the Company for subscription,  the subscription  price,
          or,  if such  additional  shares  of  Common  Stock  or  Common  Stock
          Equivalent  are sold to  underwriters  or dealers for public  offering
          without a subscription  offering,  the public  offering  price, in any
          such  case  excluding  any  amounts  paid or  receivable  for  accrued
          interest  or  accrued   dividends   and  without   deduction   of  any
          compensation,  discounts,  commissions or expenses paid or incurred by
          the Company for and in the underwriting of, or otherwise in connection
          with, the issue thereof; (b) to the extent that such issuance shall be
          for a consideration  other than cash, then, except as herein otherwise
          expressly  provided,  the fair value of such consideration at the time
          of  such  issuance  as  determined  in  good  faith  by the  Board  of
          Directors,  as  evidenced  by a certified  resolution  of the Board of
          Directors  delivered to the holder of this Warrant Certificate setting
          forth such determination.  The consideration for any additional shares
          of Common Stock issuable pursuant to any Common Stock Equivalent shall
          be the  consideration  received by the Company for issuing such Common
          Stock  Equivalent,  plus the additional  consideration  payable to the
          Company upon the exercise, conversion or exchange of such Common Stock
          Equivalent.  In case of the  issuance  at any  time of any  additional
          shares of Common  Stock or  Common  Stock  Equivalent  in  payment  or
          satisfaction of any dividend upon any class of stock other than Common
          Stock,  the  Company  shall  be  deemed  to  have  received  for  such
          additional  shares of Common Stock or Common Stock  Equivalent  (which
          shall not be deemed to be a dividend payable in, or other distribution
          of, Common Stock under subsection 4(b) above)  consideration  equal to
          the amount of such dividend so paid or satisfied.

                    ii. Upon the expiration of the right to convert, exchange or
          exercise any Common Stock Equivalent the issuance of which effected an
          adjustment  in the Warrant  Exercise  Price,  if any such Common Stock
          Equivalent shall not have been converted,  exercised or exchanged, the
          number of shares of Common Stock  deemed to be issued and  outstanding
          because they were  issuable upon  conversion,  exchange or exercise of
          any such Common  Stock  Equivalent  shall no longer be computed as set
          forth above, and the Warrant

                                       -6-

<PAGE>



         Exercise  Price shall  forthwith be  readjusted  and  thereafter be the
         price which it would have been (but reflecting any other adjustments in
         the  Warrant   Exercise  Price  made  pursuant  to  the  provisions  of
         subsection   4(d)  above  after  the  issuance  of  such  Common  Stock
         Equivalent)  had the  adjustment  of the  Exercise  Price made upon the
         issuance or sale of such Common Stock Equivalent been made on the basis
         of the issuance only of the number of additional shares of Common Stock
         actually  issued upon  exercise,  conversion or exchange of such Common
         Stock Equivalent and thereupon only the number of additional  shares of
         Common Stock actually so issued shall be deemed to have been issued and
         only the consideration actually received by the Company (computed as in
         subsection  4(f)(i))  shall be  deemed  to have  been  received  by the
         Company.

                    iii.  The  number  of  shares  of  Common  Stock at any time
          outstanding  shall not include  any shares  thereof  then  directly or
          indirectly  owned or held by or for the  account of the Company or its
          subsidiaries.

                    iv. For the  purposes of this Section 4, the term "shares of
          Common  Stock" shall mean shares of (i) the class of stock  designated
          as the  Common  Stock of the  Company  at the date  hereof or (ii) any
          other   class  of  stock   resulting   from   successive   changes  or
          reclassifications  of such shares  consisting solely of changes in par
          value,  or from par value to no par value, or from no par value to par
          value. If at any time, because of an adjustment pursuant to subsection
          4(a),   the  Warrants  shall  entitle  the  holders  to  purchase  any
          securities other than shares of Common Stock, thereafter the number of
          such other securities so purchasable upon exercise of each Warrant and
          the  Warrant  Exercise  Price of such  securities  shall be subject to
          adjustment  from  time to time in a  manner  and on  terms  as  nearly
          equivalent as practicable to the provisions with respect to the Common
          Stock contained in this Section 4.

               (g) CALCULATION OF WARRANT  EXERCISE PRICE.  The Warrant Exercise
Price in effect from time to time shall be calculated to four decimal places and
rounded to the nearest thousandth.

     5. NOTICE OF ADJUSTMENT TO EXERCISE  PRICE.  Whenever the Warrant  Exercise
Price is required  to be  adjusted  as provided in Section 4, the Company  shall
forthwith compute the adjusted Warrant Exercise Price and shall prepare and mail
to the holder hereof a certificate  setting forth such adjusted Warrant Exercise
Price and showing in reasonable  detail the facts upon which such  adjustment is
based.


                                      -7-

<PAGE>



     6.   NOTICES TO WARRANT HOLDER. In the event:

          (a) of any consolidation or merger to which the Company is a party and
for which  approval of any  stockholders  of the Company is required,  or of the
conveyance or sale of all or substantially all of the assets of the Company,  or
of any  reclassification  or  change  of the  Common  Stock or other  securities
issuable  upon  exercise of the Warrants  (other than a change in par value,  or
from par value to no par value, or from no par value to par value or as a result
of a subdivision or combination), or a tender offer or exchange offer for shares
of  Common  Stock  (or  other  securities  issuable  upon  the  exercise  of the
Warrants); or

          (b) the Company shall declare any dividend (or any other distribution)
on the Common Stock, other than regular cash dividends; or

          (c) the Company shall  authorize the granting to the holders of Common
Stock of rights or warrants to subscribe for or purchase any shares of any class
or series of capital stock; or

          (d)  of the  voluntary  or  involuntary  dissolution,  liquidation  or
winding up of the Company;

then  the  Company  shall  cause  to be  sent  to the  holder  of  this  Warrant
Certificate,  at least 30 days prior to the applicable  record date  hereinafter
specified,  or promptly in the case of events for which there is no record date,
a written  notice stating (x) the date for the  determination  of the holders of
record of shares of Common Stock (or other securities issuable upon the exercise
of the Warrants)  entitled to receive any such dividends or other  distribution,
(y) the initial  expiration date set forth in any tender offer or exchange offer
for shares of Common Stock (or other  securities  issuable  upon the exercise of
the  Warrants),  or (z) the  date  on  which  any  such  consolidation,  merger,
conveyance,  transfer,  dissolution,  liquidation  or winding up is  expected to
become  effective or  consummated,  and the date as of which it is expected that
holders of record of shares of Common Stock (or other  securities  issuable upon
the  exercise of the  Warrants)  shall be  entitled to exchange  such shares for
securities or other property,  if any,  deliverable upon such  reclassification,
consolidation, merger, conveyance, transfer, dissolution, liquidation or winding
up.

     7.  REPORTS  TO  HOLDERS.  The  Company  will  cause  to be  delivered,  by
first-class  mail,  postage  prepaid,  to the  holder at such  holder's  address
appearing hereon,  or such other address as the holder shall specify,  a copy of
any reports delivered by the Company to the holders of Common Stock.


                                       -8-

<PAGE>



     8.   COVENANTS OF THE COMPANY. The Company covenants and agrees that:

          (a) During the period  within  which the  Warrants  evidenced  by this
Warrant Certificate may be exercised, the Company shall at all times reserve and
keep  available,  free  from  preemptive  rights,  out of the  aggregate  of its
authorized but unissued Common Stock,  for the purpose of enabling it to satisfy
any obligation to issue shares of Common Stock upon the exercise of the Warrants
evidenced  by this  Warrant  Certificate,  the number of shares of Common  Stock
issuable upon the exercise of such Warrants.

          (b) The  Company  shall pay all  expenses,  taxes  (other  than  stock
transfer  taxes or charges) and other  charges  payable in  connection  with the
preparation,  issuance and delivery of new warrant  certificates  on transfer of
the Warrants evidenced by this Warrant Certificate.

          (c) All Common Stock which may be issued upon exercise of the Warrants
evidenced by this Warrant  Certificate  shall upon  issuance be validly  issued,
fully  paid,  non-assessable  and free from all taxes,  liens and  charges  with
respect to the issuance thereof.

          (d) All  original  issue taxes  payable in respect of the  issuance of
shares of Common Stock to the registered  holder hereof upon the exercise of the
Warrants  evidenced by this Warrant  Certificate  shall be borne by the Company;
provided,  that the  Company  shall  not be  required  to pay any tax or  charge
imposed  in  connection  with  any  transfer  involved  in the  issuance  of any
certificate  representing  shares of Common Stock in any name other than that of
the registered holder hereof, and in such case the Company shall not be required
to issue or deliver any  certificate  representing  shares of Common Stock until
such  tax or  other  charge  has been  paid or it has  been  established  to the
Company's satisfaction that no such tax or charge is due.

     9. NO RIGHTS AS STOCKHOLDER.  The holder of the Warrants  evidenced by this
Warrant Certficate shall not, by virtue of holding such Warrants, be entitled to
any rights of a stockholder of the Company  either at law or in equity,  and the
rights of the holder of the Warrants  evidenced by this Warrant  Certificate are
limited to those expressed herein.

     IN WITNESS WHEREOF,  the Company has caused this Warrant  Certificate to be
executed  this  _____  day of  ___________________,  1997 by its  President  and
Secretary, thereunto duly authorized.

                                       THE BRYAN-COLLEGE STATION
                                       FINANCIAL HOLDING COMPANY



                                       -9-

<PAGE>



                                       By:
                                           -------------------------------------
                                                J. Stanley Stephen
                                                President

ATTEST:



- -------------------------
Charles Neeley
Secretary


                                      -10-

<PAGE>


                                SUBSCRIPTION FORM
[To  be  executed  on  exercise  of  the  Warrants  evidenced  by  this  Warrant
Certificate]

TO:      The Bryan-College Station Financial Holding Company

         The undersigned,  the holder of the Warrants  evidenced by the attached
Warrant  Certificate,  hereby  irrevocably elects to exercise the purchase right
evidenced by such Warrant Certificate for, and to purchase thereunder, shares of
Common Stock of The Bryan-College Station Financial Holding Company and herewith
makes  payment of  ____________  ($ ) for those  shares,  and requests  that the
certificate   representing   those   shares   be   issued   in   the   name   of
_____________________   and   delivered  to   ____________,   whose  address  is
__________________________________ Dated: ____________________________________

                                            ------------------------------------
                                            Signature(s) of Registered Holder(s)
                                            Note:  The above  signature(s)  must
                                            correspond  with the name as written
                                            on  the   face   of   this   Warrant
                                            Certificate  in  every   particular,
                                            without alteration or enlargement or
                                            any change whatsoever.

- --------------------------------------------------------------------------------
                                  TRANSFER FORM
[To be executed  only upon  transfer of the  Warrants  evidenced by this Warrant
Certificate]

     FOR VALUE  RECEIVED,  the undersigned  hereby sells,  assigns and transfers
unto  _________________________________________________ the Warrants represented
by the within Warrant  Certificate,  together with all right, title and interest
therein,    and    does    hereby    irrevocably    constitute    and    appoint
_____________________________________  Attorney-in-Fact, to transfer same on the
books of the Company with full power of substitution in the premises.

     Dated:
           -----------   ------------------------------------


                                            ------------------------------------
                                            Signature(s) of Registered Holder(s)
                                            Note:  The above  signature(s)  must
                                            correspond  with the name as written
                                            on  the   face   of   this   Warrant
                                            Certificate  in  every   particular,
                                            without alteration or enlargement or
                                            any change whatsoever.

WITNESS:


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

                                      -11-


               CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


The Board of Directors
First Federal Savings Bank


         We  consent  to the use in this  Prospectus  on Form S-1 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 "Experts" in this Prospectus on Form S-1.


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


Oak Brook, Illinois
October 1, 1997


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission