BRYAN COLLEGE STATION FINANCIAL HOLDING CO
S-1/A, 1997-10-31
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: BRYAN COLLEGE STATION FINANCIAL HOLDING CO, S-1/A, 1997-10-31
Next: AMERICAN PHYSICIAN PARTNERS INC, S-4/A, 1997-10-31




   
    As filed with the Securities and Exchange Commission on October 31, 1997
                                                      Registration No. 333-28179
================================================================================
    
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

   
                  PRE-EFFECTIVE AMENDMENT NO. 2 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. [ ]

                         CALCULATION OF REGISTRATION FEE
<TABLE>
<CAPTION>
==============================================================================================================================
                                                                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 shares     200,000 shares        $   10.00            $ 2,000,000           $   606(2)
Common Stock, par value $.01 per shares      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)  Registration fee of $127 previously paid with Form S-1 on October 1, 1997.
    

     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>

   
               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 11 1/2%  subordinated  debentures due
March 31, 2003 (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  March  31,  2003.  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.  As a newly formed
entity,  the  Holding  Company  has no debt  outstanding  and will  have no debt
outstanding prior to the issuance of the Debentures. The obligations represented
by the Debentures will be structurally  subordinated to the claims of depositors
and creditors of First Federal Savings Bank, Bryan, Texas ("First Federal"), the
Company's  proposed  subidiary,  as  discussed  below.  At June 30,  1997  First
Federal's deposits and other borrowings were $59.7 million.  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."
    

    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            Commissions1                 Proceeds2
<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
         $188,000. 
    

         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  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.  The Merger and the
Offering  must be  consummated  by March  31,  1998 or both the  Merger  and 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,  January 31, 1998 (subject to extension
without  notice by  agreement  between the  Holding  Company and the Agent until
March 20, 1998) 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 12, 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 requirement that elections by existing First
Federal common stockholders representing at least 20% of the consideration to be
paid by the Holding  Company in the Merger must consist of elections to exchange
existing First Federal  Common Stock for Holding  Company Common Stock was based
on  management's  determination  as to the amount of debt and  common  stock the
Holding  Company should issue and the minimum  amount of desired  capital at the
Holding  Company level to support such debt.  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 11 1/2% Debentures due March 31, 2003 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  March  31,  2003.   The
                             Debentures are to be issued under an indenture (the
                             "Indenture") between the Holding Company and Harris
                             Trust   Company  of  New  York,   as  trustee  (the
                             "Trustee").

Debenture Maturity Date..... March 31, 2003
    
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.  As a newly  formed  entity,  the  Holding
                             Company  has no debt  outstanding  and will have no
                             debt  outstanding  prior  to  the  issuance  of the
                             Debentures. The Indenture governing the Debentures'
                             terms and conditions does not prohibit or limit the
                             occurrence of  additional  Senior  Indebtedness  or
                             General Obligations.
    
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."


                                        6

<PAGE>

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 March 31, 2003. The Warrants are detachable
                             and may trade  separately from the Debentures.  See
                             "Description of Warrants."
    
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 


                                       7

<PAGE>

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 $4.3 million and $5.1
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.
   
         During the nine months ended June 30, 1997 net interest income exceeded
noninterest expense by $63,000. See "Recent Financial Data." 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  of Recent  Results"  and  "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 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.


                                        9

<PAGE>

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. At June 30, 1997, after giving pro forma effect
to the  Offering,  the Holding  Company would have had on a  consolidated  basis
$63.1  million  of  liabilities  (consisting  primarily  of  deposits  and other
borrwings)  outstanding.  First  Federal  also  has  $873,000  of 10%  Series  A
Preferred Stock.
   
         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.  In addition,
First Federal is seeking the approval from the OTS to pay Common Stock dividends
of up to  $.50  per  share  or  approximately  $120,000  in the  aggregate.  See
"Regulation - Limitations on Dividends and Other Capital Distributions."
    
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


                                       10

<PAGE>

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 a newly formed  entity,  the
Holding Company has no debt outstanding and will have no debt outstanding  prior
to the issuance of the debentures. The obligations represented by the Debentures
will be  structurally  subordinated to the claims of depositors and creditors of
First Federal.  At June 30, 1997, First Federal's  deposits and other borrowings
were $59.7 million.  See  "Description  of the Debentures  -Subordination."  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  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."


                                       11

<PAGE>

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 (net of  recoveries)  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 
    

                                       12

<PAGE>

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.

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 

                                       13

<PAGE>

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  103,000 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 34.4% the minimum and 29.5%, at the maximum,  respectively, of the
shares to be outstanding  upon  completion of the Offering.  Stock  ownership by
directors and executive officers, if voted as a block or supported by sufficient
other  shareholder  votes,  could enable the Board and  management  to block the
approval of transactions requiring the approval of 80% of the shareholders under
the Holding Company's Certificate of Incorporation.  See "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.  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)
STATEMENT OF INCOME DATA:
<S>                                                              <C>        <C>        <C>         <C>        <C>   
Total interest income......................................      $4,828     $4,698     $4,020      $3,794     $4,772
Total interest expense.....................................       2,363      2,294      1,758       1,945      3,124
                                                                 ------    -------     ------      ------     ------
  Net interest income......................................       2,465      2,404      2,262       1,849      1,648
Provision for loan losses..................................         (52)        27       (401)(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
  ssets 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(7)       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(8)......................            4.11          3.97         4.20          3.67         3.08
  End of  year(9)..............................            4.67          4.17         4.29          4.27         3.35
Net interest margin for the  year(10)..........            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)  The Bank's tangible,  core and risk-based ratios were 7.5%, 7.5% and 10.6%,
     respectively,  at September 30, 1996. See "Regulation - Regulatory  Capital
     Requirements."

(8)  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).

(9)  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.

(10) 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)
STATEMENT OF INCOME:
<S>                                                                  <C>          <C>           <C>          <C>   
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>             <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(4)         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(5)....................
  End of  period(6)............................       4.58            4.31             4.81            4.16
Net interest margin for the  period(7).........       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)  The Bank's tangible,  core and risk-based ratios were 7.2%, 7.2% and 10.3%,
     respectively,  at June 30, 1997.  See  "Management's  Discussion  of Recent
     Results - Liquidity and Capital Resources."
(5)  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).
(6)  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.
(7)  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 (net of recoveries) 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  probable
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.

         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.


                                       22

<PAGE>

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

         The following Holding Company pro forma consolidated  balance sheet and
statements  of  income  presented  on  pages  25-28  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 and 150,000  shares of Common Stock 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.

         The Holding Company pro forma consolidated balance sheet and statements
of income  presented on pages 28 through 31 illustrate  the pro forma effects of
the merger,  without the application of leveraged  buy-out  accounting.  In this
case the assets  acquired  and  liabilities  assumed in the  acquisition  of the
remainder of First Federal will be recorded at their historical values, with the
purchase price reflected as a reduction of Holding Company stockholders' equity.
    



                                       23

<PAGE>
               THE BRYAN-COLLEGE STATION FINANCIAL HOLDING COMPANY
                      PRO FORMA CONSOLIDATED BALANCE SHEET
                                 (IN THOUSANDS)
<TABLE>
<CAPTION>
   
                                                                               June 30, 1997
                                                         --------------------------------------------------------------
                                               First
                                              Federal                                      Elimination     Consolidated
                                            Historical        Pro forma Adjustments          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>
                                       24
<PAGE>
<TABLE>
<CAPTION>
   
               THE BRYAN-COLLEGE STATION FINANCIAL HOLDING COMPANY
                   PRO FORMA CONSOLIDATED STATEMENT OF INCOME
                      (IN THOUSANDS, EXCEPT PER SHARE DATA)

                                                                           For the year ended
                                                                           September 30, 1996
                                                               ------------------------------------------

                                                                   Bank        Pro forma     Consolidated
                                                                Historical    Adjustments     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>
                                       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 Nine Months Ended
                                                                                  June 30, 1997
                                                               -----------------------------------------------
                                                                    Bank         Pro forma     Consolidated
                                                                 Historical     Adjustments      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>
                                       26

<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.

         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.


                                       27

<PAGE>
   
               THE BRYAN-COLLEGE STATION FINANCIAL HOLDING COMPANY
                      PRO FORMA CONSOLIDATED BALANCE SHEET
                                 (IN THOUSANDS)
<TABLE>
<CAPTION>
                                                                               June 30, 1997
                                              -----------------------------------------------------------------------
                                                 Bank              Pro forma              Elimination   Consolidated
                                              Historical          Adjustments               Entries       Pro forma
                                              ----------   ---------------------------     -----------    -----------
<S>                                           <C>          <C>             <C>               <C>             <C>     
ASSETS
Cash and due from banks..................     $    766     $ 1,314 (1)     $(4,326)(8)       $    ---        $    731
                                                   ---       3,400 (2)         ---                ---             ---
                                                   ---        (423)(4)         ---                ---             ---
Interest-bearing deposits with
  financial institutions.................        1,605         ---             ---                ---           1,605
Mortgage-backed securities...............        1,186         ---             ---                ---           1,186
Loans....................................       58,801         ---             ---                ---          58,801
Premises and equipment...................        1,046         ---             ---                ---           1,046
Investment in Bank.......................          ---         ---           5,287(8)          (5,287)(5)         ---
Debt issuance costs......................          ---         423(4)          ---                ---             423
Interest receivable and other assets.....        2,377         ---             ---                ---           2,377
                                              --------     -------         -------           --------        --------
   Total assets..........................     $ 65,781     $ 4,714         $   961           $ (5,287)       $ 66,169

LIABILITIES
Deposits.................................     $ 57,638     $   ---         $   ---           $    ---        $ 57,638
Other borrowings.........................        2,100         ---             ---                ---           2,100
Debentures...............................          ---       3,400(2)          ---                ---           3,400
Other liabilities........................        1,324         ---                                ---           1,324
                                              --------     -------         -------           --------        --------
   Total liabilities.....................       61,062       3,400                                ---          64,462

Minority interest-preferred stock........          ---         ---             ---                873 (7)         873

STOCKHOLDERS' EQUITY
Preferred stock..........................            1         ---             ---                 (1)(5)         ---
Common stock.............................            2           1(1)            1(8)              (2)(7)           1

Additional paid-in-capital...............        2,743         ---             960(8)            (872)(7)         ---
                                                   ---       1,313(1)          ---             (3,312)(5)         832
Retained earnings........................        1,973         ---             ---             (1,973)(5)         ---
                                              --------     -------         -------           --------        --------
   Total stockholders' equity............        4,719       1,314             961             (6,160)            834
                                              --------     -------         -------           --------        --------
   Total liabilities and stockholders'
      equity.............................     $ 65,781     $ 4,714         $   961           $ (5,287)       $ 66,169
                                              ==========   =======         =======           ========        ========

PER SHARE DATA(4)
Holding Company common shares
 outstanding.............................      599,030         ---             ---                ---         299,758
Book value per Holding Company
  common share...........................     $   6.42         ---             ---                ---        $   2.78
Tangible book value per Holding
  Company common share...................         6.42         ---             ---                ---            2.78
Offering price Holding Company
  common stock...........................          ---         ---             ---                ---           10.00
    
</TABLE>
                                       28

<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
                                                                -----------------------------------------
                                                                             
                                                                             
                                                                   Bank       Pro forma      Consolidated
                                                                Historical   Adjustments      Pro forma
                                                                ----------  ---------------- ------------
<S>                                                              <C>          <C>              <C>     
INTEREST INCOME
Loans.........................................................   $  4,407     $    ---        $  4,407
Mortgage-backed securities....................................        145          ---             145
Other.........................................................        276          ---             276
                                                                 --------     --------        --------
    Total interest income.....................................      4,828                        4,828

INTEREST EXPENSE
Deposits......................................................      2,358          ---           2,358
Debentures....................................................        ---          391(2)          391
Other borrowings..............................................          5          ---               5
   Total interest expense.....................................      2,363          391           2,754
                                                                 --------     --------         -------

Net Interest Income...........................................      2,465         (391)          2,074
Provision for loan losses.....................................        (52)         ---             (52)
                                                                 --------     --------         -------

Net interest income after provisions for loan losses..........      2,517         (391)          2,126

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 debt issue costs                                      ---           85              85
Occupancy and equipment.......................................        335          ---             335
Other.........................................................      1,376          ---           1,376
                                                                  -------     --------        --------
   Total noninterest expenses.................................      3,048           85           3,133
                                                                  -------     --------       ---------

Income/(loss) before federal income tax expense...............        342         (476)           (134)
Income tax expense/(benefit)..................................        108         (162)(8)         (54)
                                                                  -------     --------        --------

Net income/(loss).............................................        234         (314)            (80)
Preferred stock dividends.....................................        (88)                         (88)
                                                                  -------     --------        --------
Income/(loss) available to common stockholders................   $    146     $   (314)       $   (168)

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

Net income/(loss) per common share............................   $    .24          ---        $   (.73)
    
</TABLE>

                                       29
<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
                                                                 ------------------------------------------


                                                                    Bank         Pro forma     Consolidated
                                                                 Historical     Adjustments      Pro forma
                                                                 ------------------------------------------
<S>                                                                <C>        <C>                  <C>    
INTEREST INCOME
Loans.........................................................     $  3,847   $     ---           $  3,847
Mortgage-backed securities....................................           56         ---                 59
Other.........................................................          104         ---                104
                                                                   --------   ---------           --------
   Total interest income......................................        4,007         ---              4,007

INTEREST EXPENSE
Deposits......................................................        1,825         ---              1,825
Debentures....................................................          ---         293(2)             293
Other borrowings..............................................           57         ---                 57
                                                                   --------   ---------           --------
   Total interest expense.....................................        1,882        (293)             2,175
                                                                   --------   ---------           --------

Net Interest Income...........................................        2,125        (293)             1,832
Provision for loan losses.....................................            1         ---                  1
                                                                   --------   ---------           --------

Net interest income after provisions for loan losses..........        2,124        (293)             1,831

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 debt issue costs..............................          ---          64(5)              64
Occupancy and equipment.......................................          239         ---                239
Other.........................................................          775         ---                775
                                                                   --------   ---------           --------
   Total noninterest expenses.................................        2,002          64              2,066
                                                                   --------   ---------           --------

Income/(loss) before federal income tax expense...............          711        (357)               354
Income tax expense/(benefit)..................................          242        (121)(8)           (121)
                                                                   --------   ---------           --------

Net income/(loss).............................................          469        (236)               233
Preferred stock dividends.....................................          (66)        ---                (66)
                                                                   --------   ---------           --------
Income/(loss) available to common stockholders................     $    403   $    (236)          $    167

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

Net income/(loss) per common share............................     $    .67         ---           $    .56
    
</TABLE>
                                       30
<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)      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.   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.

(4)      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).

(5)      Elimination of intercompany accounts.

(6)      Reflects tax rate of 34%.

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

(8)      Reflects  exchange of 59,903 common shares (25% of outstanding  shares)
         of First Federal for 149,758  common shares (par value $.01) of Holding
         Company at  historical  book value  (59,903  shares of  $16.05/share  =
         $961,000)  plus  the  purchase  of  75%  of  First  Federal  stock  for
         $4,326,000 (179,709 shares of $24.07/per share).

    

                                       31

<PAGE>

                                    DILUTION

   
         Upon the successful  completion of the 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>
                                                                        Using LBO Accounting          Without LBO Accounting
                                                                      -------------------------------------------------------
                                                                       150,000        200,000         150,000        200,000
                                                                        Shares         Shares          Shares         Shares
                                                                       (Minimum       (Maximum        (Minimum       (Maximum
                                                                      Number of      Number of       Number of      Number of
                                                                        Shares)        Shares)         Shares)        Shares)
                                                                      ---------     ----------       ---------      ---------
<S>                                                                     <C>            <C>             <C>            <C>   
Offering price per share of Holding Company Common Stock..........      $10.00         $10.00          $10.00         $10.00
Net tangible book value per share of  Bank Common Stock
 before offering (1)..............................................        6.42           6.42            6.42           6.42
Pro forma net tangible book value per share of Holding Company
  Common Stock after offering (2).................................        3.75           4.65            2.78           3.81
Increase per share of Holding Company Common Stock attributable
  to payments for shares offered hereby...........................       10.00          10.00           10.00          10.00
Dilution to investors ............................................        6.25           5.35            7.22           6.19
</TABLE>

- -------------------
(1)      Net tangible book value per share of Bank Common Stock is determined by
         dividing the number of shares of Bank Common Stock outstanding into the
         net tangible book value of the Bank (tangible assets less liabilities).

(2)      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).  Assumes 150,000 share of
         Holding  Company  Common  Stock will be issued in the  Merger.  The pro
         forma net tangible book value of the Holding  Company  excludes the pro
         forma core deposit intangible, net of tax, and goodwill.
    
                                       32
<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>
                                                                     Using LBO Accounting              Without LBO Accounting
                                                                 Consolidated Capitalization        Consolidated Capitalization
                                                                        June 30, 1997                       June 30, 1997
                                                                 -----------------------------     ---------------------------
                                                                  (In Thousands)

                                                                  Historical         Pro Forma     Historical       Pro Forma
                                                                  ----------         ---------     ----------       ---------
<S>                                                               <C>                 <C>           <C>              <C>    
Deposits..................................................        $57,638             $57,638       $57,638          $57,638
Other Borrowings..........................................          2,100               2,100         2,100            2,100
Debentures due............................................            ---               3,400           ---            3,400
                                                                  -------             -------       -------          -------
  Total deposits  and other borrowings ...................        $59,738             $63,138       $59,738          $63,138

Minority Interest.........................................        $   ---             $   873       $   ---          $   873
Stockholders' equity:
Preferred Stock, $.01 par value per shares to be
outstanding as shown......................................        $     1             $   ---       $     1          $   ---
Holding Company Common Stock, par value $.01 per share:
Authorized - shares; to be outstanding as shown...........              2                   2             2                2
Additional paid-in capital................................          2,743               2,273         2,743              832
Retained earnings.........................................          1,973                 ---         1,973              ---
                                                                  -------             -------       -------          -------
Total stockholders' equity................................        $ 4,719             $ 2,275       $ 4,719          $   834
                                                                  =======             =======       =======          =======
         This  capitalization  table assumes the sale of only the minimum amount
of Units.
    
</TABLE>

                                       33
<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 $4.3 million and $5.1 million,
at the minimum and maximum  number of  securities  offered,  respectively.  This
amount is arrived at by subtracting the $614,000 and $635,000 estimated fees and
expenses of the  Offering,  including  commissions,  from $4.9  million and $5.7
million,  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
$376,000),  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.
    




                                       34

<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
   
         First  Federal is  seeking  approval  from the OTS to pay Common  Stock
dividends of up to $.50 per share or  approximately  $120,000 in the  aggregate.
However,  subsequent to the Merger,  it is not expected that the Holding Company
will pay cash  dividends on the Holding  Company  Common Stock.  To date,  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.




                                       35

<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 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

                                       36

<PAGE>

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  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

                                       37

<PAGE>

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
                                                                        Established by Board of
         Change in                              At March 31, 1997              Directors
       Interest Rate            Estimated     ---------------------     -----------------------
      (Basis Points)               NPV          $ 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 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.

                                       38

<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>

                                       39

<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.

                                       40

<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%


                                                                                    For the Year Ended
                                                                                       September 30,
                                                                             ----------------------------
                                                                             1996        1995       1994
                                                                             ----        ----       ----

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>
                                       41

<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>

                                                    42

<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 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.

                                       43

<PAGE>

         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 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.

                                       44
<PAGE>

         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 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.

                                       45

<PAGE>

         First  Federal's  liquidity,  represented  by  cash  equivalents,  is a
product of its operating,  investing and financing activities.  These activities
are summarized below for the periods indicated.

<TABLE>
<CAPTION>
                                                                          Year Ended          Year Ended
                                                                         September 30,       September 30,

                                                                             1996                1995
                                                                        -------------       -------------
                                                                                  (In Thousands)
<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.

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 

                                       46

<PAGE>

not apply to financial instruments, core deposit intangibles, mortgage and other
servicing  rights or deferred  tax assets.  Theadoption  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.

         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.

                                       47
<PAGE>

         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
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


                                       48

<PAGE>

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  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.



                                       49

<PAGE>

         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.

         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>

                                       50

<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%
                                                      =======     ======     =======     ======    =======     ======


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

                                       51

<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>          <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
                                                        =======       =======    =========
- -------------------

(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.
</TABLE>
                                       52

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

1997(1).....................   $ 7,565     8.42%     $  507      9.13%     $4,365      9.18    $ 1,585      8.60%
1998 and 1999...............    12,717     9.26       1,168      9.36         ---       ---      3,818          
2000 and 2001...............       893     9.40         925      9.55         ---       ---      6,397     13.28
2002 to 2006................     1,073     8.89          86     11.25         ---       ---         71     11.80
2006 to 2016................     1,988     8.99         643      9.81         ---       ---         21      8.00
2017 and following..........     6,660     8.98         846      8.75         ---       ---        ---       ---
                              --------     ----      ------     ------     ------      ----    -------     -----
                               $30,896     8.97%     $4,175      9.36%     $4,365       9.1    $11,892     11.91%
                               =======     ====      ======     =====      ======      ====    =======     =====


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

<S>                          <C>        <C>       <C>            <C>  
1997(1)..................... $ 280      9.72%     $14,302        8.72%
1998 and 1999...............   ---       ---       17,703        9.64
2000 and 2001...............    79      9.96        8,294       12.41
2002 to 2006................    86     10.81        1,316        9.33
2006 to 2016................   150     11.00        2,802        9.28
2017 and following..........   ---       ---        7,506        8.95
                             -----     -----      -------       -----
                             $ 595     10.23%     $51,923        9.70%
                             =====     =====      =======        ====

</TABLE>
- -------------------
(1) Includes demand loans, loans having no stated maturity and overdraft loans.


                                       53

<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.


                                       54

<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.

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.


                                       55

<PAGE>

         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 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

                                       56

<PAGE>

account is used by First Federal to protect against excess interest  payments to
the dealer due to loan prepayments,  payoffs,  orfor 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.

         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.


                                       57

<PAGE>

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  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.

                                       58

<PAGE>

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.



                                       59

<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%


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

(1)     Including loans held for sale.

                                       60
</TABLE>

<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.

         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."


                                       61

<PAGE>

         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.




                                       62

<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.


                                       63

<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 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

                                       64

<PAGE>

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>
         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>

                                       65
<PAGE>

         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>

         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>         <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)
Maximum Balance:
- ---------------
<S>                                         <C>         <C>          <C>   
FHLB advances............................   $1,088      $1,088       $2,004

Average Balance:
- ---------------

FHLB advances............................   $   89      $2,085      $   679

</TABLE>

                                       66

<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  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.


                                       67

<PAGE>

         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 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.


                                       69

<PAGE>

         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  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.


                                       70

<PAGE>

         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 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.

                                      71

<PAGE>

         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.

         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.


                                       72

<PAGE>

          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% 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


                                       73

<PAGE>

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,
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.


                                       74

<PAGE>

         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

         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.



                                       75

<PAGE>

         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 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

                                       76

<PAGE>

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.

         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


                                       77

<PAGE>

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 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


                                       78
<PAGE>

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.

         The  statements  of law or legal  conclusion  set forth in this summary
constitute the opinion of Crowe,  Chizek and Company LLP, special tax counsel to
the Holding  Company.  This summary is based upon the  Internal  Revenue Code of
1986, as amended (the "Code"),  Treasury  regulations,  Internal Revenue Service
rulings and  pronouncements  and judicial  decisions now in effect, all of which
are subject to change at any time.

         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 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

                                       79

<PAGE>

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 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.

                                       80

<PAGE>

         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.

         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

                                       81

<PAGE>

"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.

         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.



                                       82

<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 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.


                                       83

<PAGE>



         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.

         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.

                                       84

<PAGE>

         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.

         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.

         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.

                                       85

<PAGE>

         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.


                                       86

<PAGE>
<TABLE>
<CAPTION>

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

         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

                                       87

<PAGE>



termination of employment  occurs in connection with or within 12 months after a
change in control of First Federal,  he or sheshall  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.

         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.


                                       88

<PAGE>

         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>
                                                          Years of Service
        Average Annual               ---------------------------------------------------------
         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.



                                       89

<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(2)        Offering        Offering
- ----------------          ----------       ----------       ------------         ----------      ---------

<S>                          <C>               <C>             <C>                   <C>           <C>  
DIRECTORS
Richard L. Peacock           3,868             1.53            5,788                 1.93%         1.65%
Ernest A. Wentrcek           3,868             1.53            5,788                 1.93          1.65
Jack W. Lester              13,707             5.42           10,650                 3.55          3.04
Ken Hayes                    1,781              .70              570                  .19           .16
Phil Hobson(3)              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 (11 persons)   104,321            41.22          103,086                34.36         29.45
</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)  Excludes  First  Federal  stock  options  which  will  be  canceled  in the
     transaction.


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




                                       90

<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.  The  certificate of  incorporation  of the Holding
Company will be amended  prior to  consummation  of the Offering to provide that
shareholders  shall have  preemptive  rights  except  with  respect to any stock
options  issued  pursuant to a plan  approved by the  stockholders  and warrants
issued by the  Holding  Company  as part of the sale of the Units.  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

                                       91

<PAGE>

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."

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

                                       92

<PAGE>

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
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


                                       93

<PAGE>

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.

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

                                       94


<PAGE>

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.




                                       95

<PAGE>
   
                          DESCRIPTION OF THE DEBENTURES
    

         The Debentures are to be issued  pursuant to an Indenture,  dated as of
the closing date of the Offering,  1997 (the  "Indenture"),  between the Holding
Company and Harris Trust Company of New York, 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  Indenture  complies  with the TIA. 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 March 31, 2003. 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
July 1, October 1, January 1 or April 1 (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 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, 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

                                       96

<PAGE>


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 a newly formed entity,  the Holding Company has no debt  outstanding
and will have no debt outstanding  prior to the issuance of the Debentures.  The
obligations  represented by the Debentures will be structurally  subordinated to
the claims of depositors and creditors of First Federal. At June 30, 1997, First
Federal's deposits and other borrowings were $59.7 million.  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 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


                                       97

<PAGE>

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",  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.

                                       98

<PAGE>

         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.

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

                                       99

<PAGE>

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
March 31, 2003. 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.

         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 March 31, 2003 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.


                                      100

<PAGE>

                                  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,  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.

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.


                                      101


<PAGE>

                                  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.




                                       102

<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.


                                       103
<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
                                                                                    ===========    ===========
</TABLE>

NOTE 4 - SECONDARY MORTGAGE MARKET OPERATIONS

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

<TABLE>
<CAPTION>
                                                                                  In thousands
                                                                        1996           1995           1994
                                                                     -----------    -----------    -----------
<S>                                                                  <C>            <C>            <C>        
     Proceeds from sale of mortgage loans                            $    13,839    $    81,838    $    86,336
                                                                     ===========    ===========    ===========

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

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

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

NOTE 5 - FORECLOSED REAL ESTATE

Properties  which the Bank has acquired in settlement  of mortgage  loans are as
follows:

<TABLE>
<CAPTION>

                                                                                          In thousands
                                                                                       1996           1995
                                                                                       ----           ----
<S>                                                                                 <C>            <C>        
     Total cost                                                                     $       584    $       133
     Allowance for losses                                                                    (7)            (3)
                                                                                    -----------    -----------

         Carrying amount                                                            $       577    $       130
                                                                                    ===========    ===========

- ------------------------------------------------------------------------------------------------------------------
                                  (Continued)
                                                                                                              F-16
</TABLE>
<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>


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

- --------------------------------------------------------------------------------
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>
                           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
                                                                                    ===========    ===========
                                                                            F-27
- ------------------------------------------------------------------------------------------------------------------
</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
                                                             =========    =========    =========     =========

                                                                            F-28
- ------------------------------------------------------------------------------------------------------------------
</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
                                                   ===========     ===========      ===========    ===========

                                                                            F-29
- ------------------------------------------------------------------------------------------------------------------
</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>

                                                                            F-30
- --------------------------------------------------------------------------------

<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)

                                                                            F-31
<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.

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

                                                                            F-32
<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 3,700 UNITS         
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........................                    UNITS                 
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........         HOEFER & ARNETT INCORPORATED     
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.                                                  
======================================  ======================================

<PAGE>

   
               THE BRYAN-COLLEGE STATION FINANCIAL HOLDING COMPANY
    

                  150,000 SHARES MINIMUM/200,000 SHARES MAXIMUM

               $10.00 PER SHARE/MINIMUM PURCHASE 30 SHARES ($300)

   
         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 $13,000 per Unit,
each  Unit  consisting  of  $1,000  principal  amount  of 11  1/2%  subordinated
debentures due March 31, 2003 (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 March 31,  2003.  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.


- --------------------------------------------------------------------------------
                                                             Estimated Net
                                  Price to Public1             Proceeds2
- --------------------------------------------------------------------------------
   Per Share                       $       10                 $       10
- --------------------------------------------------------------------------------
   Per Minimum Purchase                   300                        300
- --------------------------------------------------------------------------------
   Total Minimum                    1,500,000                  1,500,000
- --------------------------------------------------------------------------------
   Total Maximum                    2,000,000                 $2,000,000
================================================================================

(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
     $188,000.

                                    ========


         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.  The Merger and the Offering must be  consummated  by
March 31, 1998 or both the Merger and 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."
   
         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,  January 31, 1998
(subject to extension  without notice by agreement  between the Holding  Company
and the Agent until March 20, 1998) 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 requirement that elections by existing First
Federal Common stockholders representing at least 20% of the consideration to be
paid by the Holding  Company in the Merger must consist of elections to exchange
existing First Federal  Common Stock for Holding  Company Common Stock was based
on  management's  determination  as to the amount of debt and  common  stock the
Holding  Company should issue and the minimum  amount of desired  capital at the
Holding  Company level to support such debt.  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 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.


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 11 1/2% subordinated  debentures due
March 31, 2003 (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 March 31,  2003.  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 
    

                                        6

<PAGE>

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 $4.3 million and $5.1
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.

   
         During the nine months ended June 30, 1997 net interest income exceeded
noninterest expense by $63,000. See "Recent Financial Data." 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  of Recent  Results"  and  "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 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.


                                        8

<PAGE>

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. See "Dilution."

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.  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.


                                        9

<PAGE>

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."

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

                                       10

<PAGE>



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 (net of recoveries) 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  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.


                                       11

<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 todiscourage  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  103,000 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 34.4% at the minimum and 29.5%, at the maximum,  respectively,  of
the shares to be outstanding upon completion of the Offering. Stock ownership by
directors and executive officers, if voted as a block or supported by sufficient
other  shareholder  votes,  could enable the Board and  management  to block the
approval of transactions requiring the approval of 80% of the shareholders under
the Holding Company's Certificate of Incorporation.  See "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.


                                       12

<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.  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.


                      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.


                                       13

<PAGE>

<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)..............................................        3.37       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>          <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(7)       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(8)......................         4.11          3.97         4.20      3.67         3.08
  End of  year(9)..............................         4.67          4.17         4.29      4.27         3.35
Net interest margin for the  year(10)..........         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)  The Bank's tangible,  core and risk-based ratios were 7.5%, 7.5% and 10.6%,
     respectively,  at June 30,  1996.  See  "Regulation  -  Regulatory  Capital
     Requirements."
(8)  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).
(9)  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.
(10) 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.

                                                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>



                                       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>             <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(4)         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(5)....................
  End of  period(6)............................        4.58            4.31             4.81            4.16
Net interest margin for the  period(7).........        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)  The Bank's tangible,  core and risk-based ratios were 7.2%, 7.2% and 10.3%,
     respectively,  at June 30, 1997.  See  "Management's  Discussion  of Recent
     Results - Liquidity and Capital Resources."
(5)  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).
(6)  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.
(7)  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 (net of recoveries) 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  probable
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.

         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


                                       19

<PAGE>

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 FINANCIAL STATEMENTS

         The following Holding Company pro forma consolidated  balance sheet and
statements  of  income  presented  on  pages  25-28  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 and 150,000  shares of Common Stock 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.

         The Holding Company pro forma consolidated balance sheet and statements
of income  presented on pages 26 through 29 illustrate  the pro forma effects of
the merger,  without the application of leveraged  buy-out  accounting.  In this
case the assets  acquired  and  liabilities  assumed in the  acquisition  of the
remainder of First Federal will be recorded at their historical values, with the
purchase price reflected as a reduction of Holding Company stockholders' equity.
    



                                       21

<PAGE>



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

<TABLE>
<CAPTION>
                                                                                        June 30, 1997
                                                               ------------------------------------------------------------
                                                   First
                                                  Federal                                      Elimination     Consolidated
                                                 Historical       Pro forma Adjustments          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
                                                              -----------------------------------------
                                                                 Bank        Pro forma     Consolidated
                                                              Historical    Adjustments     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
                                                                  -----------------------------------------------
                                                                         Bank         Pro forma         Con
                                                                      Historical     Adjustments     solidated
                                                                                                     Pro forma
                                                                      ----------     -----------     ---------
INTEREST INCOME
<S>                                                                    <C>            <C>             <C>    
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.


           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.

     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>




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

<TABLE>
<CAPTION>
   
                                                                                    June 30, 1997
                                                          --------------------------------------------------------------
                                                 Bank                 Pro forma            Elimination    Consolidated
                                              Historical             Adjustments             Entries         Pro forma
                                              ----------     ---------------------------   -------------  ------------
<S>                                            <C>           <C>             <C>           <C>                 <C>
ASSETS
Cash and due from banks..................      $    766      $ 1,314 (1)     $(4,326)(8)   $        ---        $   731
                                                    ---        3,400 (2)         ---                ---            ---
                                                    ---         (423)(4)         ---                ---            ---
Interest-bearing deposits with                                               
  financial institutions.................         1,605          ---             ---                ---          1,605
Mortgage-backed securities...............         1,186          ---             ---                ---          1,186
Loans....................................        58,801          ---             ---                ---         58,801
Premises and equipment...................         1,046          ---             ---                ---          1,046
Investment in Bank.......................           ---          ---           5,287(8)          (5,287)(5)        ---
Debt issuance costs......................           ---          423(4)          ---                ---            423
Interest receivable and other assets.....         2,377          ---             ---                ---          2,377
   Total assets..........................      $ 65,781      $ 4,714         $   961       $     (5,287)       $66,169
                                                                             
LIABILITIES                                                                  
Deposits.................................      $ 57,638      $   ---         $   ---        $     ---           $57,638
Other borrowings.........................         2,100          ---             ---              ---             2,100
Debentures...............................           ---        3,400(2)          ---              ---             3,400
Other liabilities........................         1,324          ---                              ---             1,324
   Total liabilities.....................        61,062        3,400                              ---            64,462
                                                                             
Minority interest-preferred stock........           ---          ---             ---              873(7)            873
                                                                             
STOCKHOLDERS' EQUITY                                                         
Preferred stock..........................             1          ---             ---              (1)(5)            ---
Common stock.............................             2            1(1)            1(8)           (2)(7)              1
                                                                             
Additional paid-in-capital...............           ---          ---             960(8)         (872)(7)            ---
                                                    ---        1,313(1)          ---          (3,312)(5)            832
Retained earnings........................         1,973          ---             ---          (1,973)(5)            ---
   Total stockholders' equity............         4,719        1,314             961          (6,160)               834
   Total liabilities and stockholders'                                       
      equity.............................      $ 65,781      $ 4,714         $   961         $(5,287)           $66,169
                                                                             
PER SHARE DATA(4)
Holding Company common shares
 outstanding.............................       599,030          ---             ---               ---          299,758
Book value per Holding Company                                               
  common share...........................      $   6.42          ---             ---               ---         $   2.78
Tangible book value per Holding                                              
  Company common share...................          6.42          ---             ---             ---               2.78
Offering price Holding Company                                               
  common stock...........................           ---          ---             ---               ---            10.00
</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 year ended
                                                                     September 30, 1996
                                                          -------------------------------------------
                                                             Bank       Pro forma        Consolidated
                                                          Historical   Adjustments         Pro forma
                                                          ---------- ------------------  ------------
<S>                                                         <C>         <C>              <C>     
INTEREST INCOME
Loans...................................................    $ 4,407     $       ---      $  4,407
Mortgage-backed securities..............................        145             ---           145
Other...................................................        276             ---           276
    Total interest income...............................      4,828                         4,828

INTEREST EXPENSE
Deposits................................................      2,358             ---         2,358
Debentures..............................................        ---             391(2)        391
Other borrowings........................................          5             ---             5
   Total interest expense...............................      2,363             391         2,754

Net Interest Income.....................................      2,465            (391)        2,074
Provision for loan losses...............................        (52)            ---           (52)

Net interest income after provisions for loan losses....      2,517            (391)        2,126

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 debt issue costs                                ---              85            85
Occupancy and equipment.................................        335             ---           335
Other...................................................      1,376             ---         1,376
   Total noninterest expenses...........................      3,048              85         3,133

Income/(loss) before federal income tax expense.........        342            (476)         (134)
Income tax expense/(benefit)............................        108            (162)(8)       (54)

Net income/(loss).......................................        234            (314)          (80)
Preferred stock dividends...............................        (88)                          (88)
Income/(loss) available to common stockholders..........   $    146       $    (314)     $   (168)

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

Net income/(loss) per common share......................   $    .24             ---      $   (.73)
</TABLE>
    


                                       27

<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
                                                               ------------------------------------------
                                                                  Bank       Pro forma       Consolidated
                                                               Historical   Adjustments        Pro forma
                                                               ----------   ------------     ------------
<S>                                                             <C>          <C>              <C>     
INTEREST INCOME
Loans......................................................     $ 3,847      $     ---        $  3,847
Mortgage-backed securities.................................          56            ---              59
Other......................................................         104            ---             104
   Total interest income...................................       4,007            ---           4,007

INTEREST EXPENSE
Deposits...................................................       1,825            ---           1,825
Debentures.................................................         ---            293(2)          293
Other borrowings...........................................          57            ---              57
   Total interest expense..................................       1,882           (293)          2,175

Net Interest Income........................................       2,125           (293)          1,832
Provision for loan losses..................................           1            ---               1

Net interest income after provisions for loan losses.......       2,124           (293)          1,831

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 debt issue costs...........................         ---             64(5)           64
Occupancy and equipment....................................         239            ---             239
Other......................................................         775            ---             775
   Total noninterest expenses..............................       2,002             64           2,066

Income/(loss) before federal income tax expense............         711           (357)            354
Income tax expense/(benefit)...............................         242           (121)(8)        (121)

Net income/(loss)..........................................         469           (236)            233
Preferred stock dividends..................................         (66)           ---             (66)
Income/(loss) available to common stockholders.............    $    403      $    (236)       $    167

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

Net income/(loss) per common share.........................    $    .67            ---        $    .56
</TABLE>
    


                                       28

<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)  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. 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.

(4)  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).

(5)  Elimination of intercompany accounts.

(6)  Reflects tax rate of 34%.

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

(8)  Reflects  exchange of 59,903 common shares (25% of  outstanding  shares) of
     First Federal for 149,758 common shares (par value $.01) of Holding Company
     at historical  book value (59,903  shares at  $16.05/share = $961,000) plus
     the purchase of 75% of First Federal stock for $4,326,000  (179,709  shares
     at $24.07/per share).
    


                                       29

<PAGE>

                                    DILUTION


   
         Upon the successful  completion of the 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>
   
                                                                        Using LBO Accounting          Without LBO Accouting
                                                                      ------------------------       ------------------------
                                                                       150,000        200,000         150,000        200,000
                                                                        Shares         Shares          Shares         Shares
                                                                       (Minimum       (Maximum        (Minimum       (Maximum
                                                                      Number of      Number of       Number of      Number of
                                                                        Shares)        Shares)         Shares)        Shares)
                                                                      ---------      ---------       ---------      ---------
<S>                                                                    <C>            <C>             <C>            <C>   
Offering price per share of Holding Company Common Stock..........     $10.00         $10.00          $10.00         $10.00
Net tangible book value per share of  Bank Common Stock
  before offering (1).............................................       6.42           6.42            6.42           6.42
Pro forma net tangible book value per share of Holding Company
  Common Stock after offering (2).................................       3.75           4.65            2.78           3.81
Increase per share of Holding Company Common Stock attributable
  to payments for shares offered hereby...........................      10.00          10.00           10.00          10.00
Dilution to investors ............................................       6.25           5.35            7.22           6.19
</TABLE>

(1)  Net  tangible  book value per share of Bank Common Stock is  determined  by
     dividing the number of shares of Bank Common Stock outstanding into the net
     tangible book value of the Bank (tangible assets less liabilities).

(2)  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).  Assumes  150,000  share of  Holding
     Company  Common  Stock  will be  issued  in the  Merger.  The pro forma net
     tangible  book value of the  Holding  Company  excludes  the pro forma core
     deposit intangible, net of tax, and goodwill.
    



                                       30

<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>
   
                                                                   Using LBO Accounting              Without LBO Accounting
                                                               Consolidated Capitalization        Consolidated Capitalization
                                                                      June 30, 1997                      June 30, 1997
                                                               ----------------------------       ---------------------------
                                                                      (In Thousands)
                                                               Historical         Pro Forma       Historical        Pro Forma
<S>                                                            <C>                <C>             <C>               <C>      
Deposits..................................................     $   57,638         $  57,638       $   57,638        $  57,638
Other Borrowings..........................................          2,100             2,100            2,100            2,100
Debentures due............................................            ---             3,400              ---            3,400
                                                               ----------         ---------       ----------        ---------
  Total deposits  and other borrowings ...................     $   59,738         $  63,138       $   59,738        $  63,138
                                                               ==========         =========       ==========        =========
Minority Interest.........................................     $      ---         $     873       $      ---        $     873
Stockholders' equity:                                                                             
Preferred Stock, $.01 par value per shares to be                                                  
outstanding as shown......................................     $        1         $     ---       $        1        $     ---
Holding Company Common Stock, par value $.01 per share:                                           
Authorized - shares; to be outstanding as shown...........              2                 2                2                2
Additional paid-in capital................................          2,743             2,273            2,743              832
Retained earnings.........................................          1,973               ---            1,973              ---
                                                               ----------         ---------       ----------        ---------
Total stockholders' equity................................        $ 4,719         $   2,275       $    4,719        $     834
                                                               ==========         =========       ==========        =========
</TABLE>
    


 This capitalization table assumes the sale of only the minimum amount of Units.

                                       31

<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 $4.3 million and $5.1 million,
at the minimum and maximum  number of  securities  offered,  respectively.  This
amount is arrived at by subtracting the $614,000 and $635,000 estimated fees and
expenses of the  Offering,  including  commissions,  from $4.9  million and $5.7
million,  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
$376,000),  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.




                                       32

<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
   
         First  Federal is seeking the approval from the OTS to pay Common Stock
dividends of up to $.50 per share or  approximately  $120,000 in the  aggregate.
However,  subsequent to the Merger,  it is not expected that the Holding Company
will pay cash  dividends on the Holding  Company  Common Stock.  To date,  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.




                                       33

<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 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


                                       34

<PAGE>

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  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

                                       35

<PAGE>


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
      (Basis Points)            NPV        ---------------------       -----------------------
      --------------          ---------    $ 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 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.

                                       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 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.

                                       41

<PAGE>

         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 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.


                                       42

<PAGE>

         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 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.

                                       43

<PAGE>

         First  Federal's  liquidity,  represented  by  cash  equivalents,  is a
product of its operating,  investing and financing activities.  These activities
are summarized below for the periods indicated.


<TABLE>
<CAPTION>
                                                                         Year Ended            Year Ended
                                                                        September 30,       September 30,

                                                                              1996                   1995
                                                                        ----------------        ---------
                                 (In Thousands)
<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.

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

                                       44

<PAGE>

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
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

                                       46

<PAGE>



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  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.



                                       47

<PAGE>

         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.

         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>



                                       48

<PAGE>





         The following table shows the fixed- and adjustable-rate composition of
First Federal's loan portfolio at the dates indicated.


<TABLE>
<CAPTION>

                                                                               September 30,

                                                             1996                     1995                        1994
                                                       ------------------      -------------------    --------------------
                                                       Amount     Percent      Amount      Percent      Amount     Percent
                                                                            (Dollars in Thousands)
Fixed-Rate Loans:

Real estate:
<S>                                                  <C>          <C>        <C>            <C>        <C>          <C>      
   Residential..................................      $22,931       44.16%    $24,739        48.81%     $27,128      59.76%  
   Residential held for sale....................          419         .80       1,840         3.63        2,114       4.66   
   Commercial...................................        2,162        4.17       2,824         5.57        3,062       6.74   
   Construction.................................        4,365        8.41       4,261         8.41        4,838      10.66   
                                                      -------      ------     -------      -------      -------      -----   
      Total real estate loans...................       29,877       57.54      33,664        66.42       37,142      81.82   
  Consumer loans................................       11,892       22.90       9,323        18.40        7,979      17.58   
  Commercial business loans.....................          595        1.15         643         1.27          271       0.60   
                                                      -------      ------     -------       ------     --------     ------   
     Total fixed-rate loans.....................       42,364       81.59      43,630        86.09       45,392     100.00   
                                                      -------      ------     -------       ------      -------     ------   
                                                                                                                             
Adjustable-Rate Loans:                                                                                                       
  Real estate:                                                                                                               
   Residential..................................        7,546       14.54       6,227        12.29          ---         ---  
   Commercial...................................        2,013        3.87         819         1.62          ---         ---  
                                                      -------      ------     -------       ------     --------     -------  
      Total adjustable rate loans...............        9,559       18.41       7,046        13.91          ---         ---  
                                                      -------      ------     -------       ------     --------     -------  
      Total loans...............................       51,923      100.00      50,676       100.00       45,392     100.00   
                                                                                                                             
Less:                                                                                                                        
  Undisbursed portion of construction loans.....        1,966        3.79       1,664         3.28        1,847       4.07   
  Consumer loans in process.....................          ---         ---         ---       ---             ---        ---   
  Deferred fees and discounts...................          128        0.25          87         0.17           92       0.20   
  Deferred income...............................            3        0.01           3         0.01           13       0.03   
  Allowance for losses on loans.................          247        0.47         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.

                                       49

<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.

                                       50

<PAGE>



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

<TABLE>
<CAPTION>
                                                   Real Estate  
                              -----------------------------------------------------
                              Residential         Commercial       Construction       Consumer        Business          Total
                          ------------------  ----------------- -----------------  --------------- ----------------  ---------------
                                    Weighted           Weighted          Weighted         Weighted         Weighted         Weighted
                                    Average            Average           Average          Average          Average           Average
                           Amount     Rate    Amount     Rate    Amount    Rate    Amount  Rate    Amount    Rate     Amount   Rate
                          --------   ------   -------   ------  -------   ------   ------ ------   ------   ------   -------- -----
                                                                (Dollars in Thousands)
<S>                     <C>         <C>      <C>        <C>     <C>       <C>    <C>     <C>       <C>     <C>      <C>       <C>
  Due During
 Years Ended
September 30,
- --------------
1997(1).............    $ 7,565     8.42     $  507     9.13%    $4,365   9.18   $ 1,585   8.60%   $ 280   9.72%     $14,302   8.72%
1998 and 1999.......     12,717     9.26      1,168     9.36        ---    ---     3,818  11.00      ---    ---       17,703   9.64 
2000 and 2001.......        893     9.40        925     9.55        ---    ---     6,397  13.28       79   9.96        8,294  12.41 
2002 to 2006........      1,073     8.89         86    11.25        ---    ---        71  11.80       86  10.81        1,316   9.33 
2006 to 2016........      1,988     8.99        643     9.81        ---    ---        21   8.00      150  11.00        2,802   9.28 
2017 and following..      6,660     8.98        846     8.75        ---    ---       ---    ---     ---     ---        7,506   8.95 
                       --------              ------              ------    ---    ------           -----             -------        
                        $30,896     8.97     $4,175     9.36%    $4,365    9.1   $11,892  11.91%   $ 595  10.23%     $51,923   9.70%
                        =======     ====     ======     ====     ======   ====    ======  =====    =====  =====      =======   ==== 
                                                                                                                                   
</TABLE>
- ------------- 
(1) Includes demand loans, loans having no stated maturity and overdraft loans.
                                       51

<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.


                                       52

<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)
Issuers:

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

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.


                                       53

<PAGE>

         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 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


                                       54

<PAGE>

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.

         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.


                                       55

<PAGE>



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  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.

                                       56

<PAGE>

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.



                                       57

<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.

                                       58

<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.

         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."


                                       59

<PAGE>

         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.




                                       60

<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  projec  tions 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.

                                       61
<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 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,

                                       62

<PAGE>


(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%
                                             ======         =====        =====

         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>

                                       63

<PAGE>

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



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

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


         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


                                       64

<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  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.

                                       65


<PAGE>

         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.




                                       66

<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 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.

                                       67

<PAGE>

         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  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.


                                       68

<PAGE>

         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 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.


                                       69

<PAGE>

         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.

         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.


                                       70

<PAGE>

          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% 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



                                       71

<PAGE>

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,
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.


                                       72

<PAGE>

         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

         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.



                                       73

<PAGE>

         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 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


                                       74

<PAGE>


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.

         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

                                       75

<PAGE>
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 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.



                                       76

<PAGE>

                        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.

         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>         <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 managing  partner.
Those  financial  institutions  filed  counter-claims  against  the real  estate
partnerships and their individual partners for amounts previously advanced.



                                       78

<PAGE>

         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.

         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.


                                       79

<PAGE>



         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.

         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.


                                       80

<PAGE>



         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.

         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 

                                       82

<PAGE>


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.

         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.


                                       83

<PAGE>

         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.


                                                 Years of Service
                                    -------------------------------------------
         Average Annual
         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.



                                       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(2)        Offering           Offering
- ----------------              ----------       ----------       ------------         ----------         ---------
<S>                          <C>                 <C>             <C>                   <C>               <C>  
DIRECTORS
Richard L. Peacock             3,868               1.53            5,788                 1.93%             1.65%
Ernest A. Wentrcek             3,868               1.53            5,788                 1.93              1.65
Jack W. Lester                13,707               5.42           10,650                 3.55              3.04
Ken Hayes                      1,781                .70              570                  .19               .16
Phil Hobson(3)                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                                                      
(11 persons)                 104,321              41.22          103,086                34.36             29.45
</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)      Excludes  First  Federal  stock  options  which will be canceled in the
         transaction.

(3)      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 11 1/2% subordinated  debentures due
March 31, 2003 (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 March 31,  2003.  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.
    


                          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.  The certificate of incorporation of the Holding Company
will  be  amended  prior  to  consummation  of  the  Offering  to  provide  that
shareholders  shall have  preemptive  rights  except  with  respect to any stock
options  issued  pursuant to a plan  approved by the  stockholders  and warrants
issued by the  Holding  Company  as part of the sale of the Units.  The  Holding
Company  Common  Stock  will not be subject to call for
    

                                       86

<PAGE>


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  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.


                                       87

<PAGE>


     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.

    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

                                       88

<PAGE>


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 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.

                                       89

<PAGE>



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 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.


                                       90

<PAGE>



                                  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 January 31,
1997,  subject to extension  through March 20, 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 5:00 p.m.,
Central  time on the  Expiration  Date.  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

                                       91

<PAGE>



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.

                                     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
ex perts in accounting and auditing.



                                       92

<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.

                                       93
<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
                                                                                    ===========    ===========
</TABLE>

NOTE 4 - SECONDARY MORTGAGE MARKET OPERATIONS

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

<TABLE>
<CAPTION>
                                                                                  In thousands
                                                                        1996           1995           1994
                                                                     -----------    -----------    -----------
<S>                                                                  <C>            <C>            <C>        
     Proceeds from sale of mortgage loans                            $    13,839    $    81,838    $    86,336
                                                                     ===========    ===========    ===========

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

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

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

NOTE 5 - FORECLOSED REAL ESTATE

Properties  which the Bank has acquired in settlement  of mortgage  loans are as
follows:

<TABLE>
<CAPTION>

                                                                                          In thousands
                                                                                       1996           1995
                                                                                       ----           ----
<S>                                                                                 <C>            <C>        
     Total cost                                                                     $       584    $       133
     Allowance for losses                                                                    (7)            (3)
                                                                                    -----------    -----------

         Carrying amount                                                            $       577    $       130
                                                                                    ===========    ===========

- ------------------------------------------------------------------------------------------------------------------
                                  (Continued)
                                                                                                              F-16
</TABLE>
<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>


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

- --------------------------------------------------------------------------------
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>
                           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
                                                                                    ===========    ===========
                                                                            F-27
- ------------------------------------------------------------------------------------------------------------------
</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

Preferred Stock dividends                                          (66)         (66)         (22)          (22)     
                                                             ---------    ---------    ---------     ---------  
Net Income available to Shareholders                         $     403    $     247    $     152     $     112   
                                                             =========    =========    =========     =========  
NET INCOME PER SHARE OF COMMON STOCK                         $    1.68    $    1.04    $    0.63     $    0.47
                                                             =========    =========    =========     =========

                                                                            F-28
- ------------------------------------------------------------------------------------------------------------------
</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
                                                   ===========     ===========      ===========    ===========

                                                                            F-29
- ------------------------------------------------------------------------------------------------------------------
</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>

                                                                            F-30
- --------------------------------------------------------------------------------

<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)

                                                                            F-31
<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.

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


                                                                            F-32

<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             _____________ 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.                                                  
======================================  ======================================
    
<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.

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
                                                                  ========

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:

   
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*
4.4  Form of Escrow Agreement
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*  
8    Opinion of Crowe Chizek  &  Company, L.L.P. with respect to Federal income
     tax consequences of the Units
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* 
99.1 Stock Order Form and Order Form  Instructions  
99.2 Unit Order Form and Order Form Instructions
    

- ---------------
* 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.

     (4)  The  undersigned  registrant  hereby  undertakes  to  provide  to  the
underwriter at the closing specified in the underwriting agreements certificates
in  such  denominations  and  registered  in  such  names  as  required  by  the
underwriter to permit prompt delivery to each purchaser.

     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 31, 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>





 /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  Accounting Officer)


 /s/ Richard L. Peacock                   /s/ Ernest A. Wentrcek
- ------------------------------------      --------------------------------------
Richard L. Peacock, Chairman of the       Ernest A. Wentrcek, Vice Chairman of
                                            the Board


 /s/ Charles Neelley                      /s/ George Koenig
- ------------------------------------      --------------------------------------
Charles Neelley, Director and Secretary/  George Koenig, Director and Executive
 Treasurer                                 Vice-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














                      RESTATED AGREEMENT AND PLAN OF MERGER


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


                                   WITNESSETH:

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

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

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

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

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

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

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

                                        1

<PAGE>

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

                                    ARTICLE I

                            MERGER AND REORGANIZATION

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

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

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

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

                                        2

<PAGE>

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

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

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


                                   ARTICLE II

                 CONVERSION, EXCHANGE AND CANCELLATION OF SHARES

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

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

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

as the holder  thereof  shall elect or be deemed to have  elected as provided in
Section 2.2 of this Agreement (the aggregate of the Cash  Distributions  and the
Stock  Distributions  payable or issuable  pursuant  to the Merger is  sometimes
hereinafter referred to as the "Merger Consideration");  provided, however, that
any shares of First Federal Common Stock held by First Federal, other

                                        3

<PAGE>

than in a  fiduciary  capacity  or as a result of debts  previously  contracted,
shall be cancelled and shall not be exchanged for the Merger Consideration.

     2.2  Election Procedures.

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

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

          (c) Any shares of First Federal Common Stock with respect to which the
holder thereof shall not, as of the Election  Deadline (as defined below),  have
made  an  election  to  receive  either  the  Cash  Distribution  or  the  Stock
Distribution  (such holder's  shares being deemed to be and shall be referred to
herein as "No  Election  Shares")  by  submission  to the  Exchange  Agent of an
effective,  properly completed Election Form shall be deemed to be Cash Election
Shares.  ^"Election  Deadline"  means 5:00  p.m.,  local  time,  on the 20th day
following the Mailing  Date, or such other time and date as the Holding  Company
and First Federal shall mutually agree.

          (d) First Federal shall  promptly make  available one or more Election
Forms as may be  reasonably  requested  by all  persons  who become  holders (or
beneficial  owners) of First  Federal  Common Stock  between the  Election  Form
Record  Date and close of  business on the  business  day prior to the  Election
Deadline,  and First Federal shall provide to the Exchange Agent all information
reasonably necessary for it to perform as specified herein.

               (e) Any such  election  shall have been properly made only if the
Exchange Agent shall have actually received a properly  completed  Election Form
by the Election  Deadline.  An Election Form shall be deemed properly  completed
only if accompanied  by one or more  certificates  (or customary  affidavits and
indemnification  regarding the loss or destruction of such  certificates  or the
guaranteed  delivery  of such  certificates)  representing  all  shares of First
Federal Common Stock covered by such Election Form,  together with duly executed
transmittal  materials included in the Election Form ^. Any Election Form may be
revoked or changed by the person submitting such

                                        4

<PAGE>

Election  Form at or prior to the  Election  Deadline.  In the event an Election
Form is revoked  prior to the  Election  Deadline,  the shares of First  Federal
Common Stock  represented by such Election Form shall become No Election  Shares
and First Federal shall cause the certificates representing First Federal Common
Stock to be  promptly  returned  without  charge to the  person  submitting  the
Election Form upon written  request to that effect from the person who submitted
the Election  Form.  Subject to the terms of this  Agreement and of the Election
Form, the Exchange Agent shall have reasonable  discretion to determine  whether
any  election,  revocation  or change has been  properly  or timely  made and to
disregard immaterial defects in the Election Forms, and any good faith decisions
of the Exchange Agent  regarding  such matters shall be binding and  conclusive.
Neither the Holding Company nor the Exchange Agent shall be under any obligation
to notify any person of any defect in an Election Form.

               (f)  Allocation  Procedures.  Within ten business  days after the
Effective Date, or as soon thereafter as practicable,  the Holding Company shall
cause the  Exchange  Agent to effect the  allocation  among the holders of First
Federal Common Stock of rights to receive  Holding  Company Common Stock or cash
in the Merger as follows:

                If  shares of Holding  Company Common Stock that would be issued
        in the Merger upon  conversion of the Stock Election  Shares  represents
        less than 20% of the shares of First  Federal  Common Stock  outstanding
        (the "Minimum Stock Value"),  then the Holding Company will be permitted
        to allocate cash and stock pro rata to those  shareholders  electing the
        Cash  Distribution  (other than Dissenting  Shares as defined in Section
        2.3) in such  amount as would  result  in at least 20% of First  Federal
        Common Stock to be exchanged for Holding Company Common Stock; provided,
        however,  that the Holding Company may pay cash for First Federal Common
        Stock which, if exchanged for Holding Company Common Stock in the Merger
        would  result  in  adverse  accounting   treatment,   as  determined  by
        independent  accountants for the Holding Company,  and that any pro rata
        distribution of cash and stock pursuant to this Section ^ shall be based
        on the amount Stock Election Shares  excluding any Stock Election Shares
        exchangeable  for  cash  due  to  such  accounting  considerations.  For
        purposes of  determining  the Minimum  Stock Value under this Section ^,
        all Dissenting Shares shall be deemed Cash Election Shares.


        2.3 Dissenting Shares. Any record holder of First Federal's Common Stock
may require First Federal to pay the fair or appraised value of his or her First
Federal  Common Stock,  determined as of the  Effective  Date of the Merger,  by
complying with Section 552.14 of the Office of Thrift Supervision  ("OTS") Rules
and Regulations.  The computation of fair or appraised value of such shares (the
"Dissenting  Shares")  will  exclude  any  element  of  value  arising  from the
accomplishment or expectation of the Merger. Notwithstanding any other provision
of this Agreement, any Dissenting Shares shall not, after the Effective Date, be
entitled to vote for any purpose or receive any dividends or other distributions
and  shall be  entitled  only to such  rights  as are  afforded  in  respect  of
Dissenting Shares pursuant to the OTS Regulations.

        2.4    Exchange Procedures.

       (a) In  accordance  with  Section  2.2(a)  herein,  holders  of record of
certificates  formerly  representing  shares of First Federal  Common Stock (the
"Certificates") shall be instructed

                                        5

<PAGE>

to tender  such  Certificates  to the  Exchange  Agent  pursuant  to a letter of
transmittal  that the Exchange  Agent shall  deliver or cause to be delivered to
such holders,  which letter of  transmittal  shall be included with the Election
Forms distributed pursuant to Section 2.2(a).

       (b) The Holding Company or, at the election of the Holding  Company,  the
Exchange Agent,  shall accept  Certificates upon compliance with such reasonable
terms and conditions as the Holding  Company or the Exchange Agent may impose to
effect an  orderly  exchange  thereof  in  accordance  with  customary  exchange
practices.  All Certificates  shall be appropriately  endorsed or accompanied by
such  instruments  of transfer as the Holding  Company or the Exchange Agent may
require.

       (c) Each  outstanding  Certificate  shall until duly  surrendered  to the
Holding  Company or the  Exchange  Agent be deemed to evidence  ownership of the
Merger  Consideration  into  which the First  Federal  Common  Stock  previously
represented  by such  Certificate  shall have been  converted  pursuant  to this
Agreement.

       (d)  Subject  to  Section  2.3,  after the  Effective  Date,  holders  of
Certificates  shall cease to have rights with  respect to First  Federal  Common
Stock previously  represented by such Certificates,  and their sole rights shall
be to exchange such  Certificates for the Merger  Consideration  provided for in
this Agreement.  After the Effective Date, there shall be no further transfer on
the  records of First  Federal of  Certificates,  and if such  Certificates  are
presented  to First  Federal  for  transfer,  they  shall be  cancelled  against
delivery  of the  Merger  Consideration  provided  therefor  in this  Agreement.
Neither the Exchange Agent nor the Holding Company shall be obligated to deliver
the Merger  Consideration  to which any former  holder of First  Federal  Common
Stock is entitled as a result of the Merger  until such  holder  surrenders  the
Certificates as provided herein.  No dividends  declared will be remitted to any
person  entitled to receive  Holding  Company  Common Stock under this Agreement
until such person surrenders the Certificates  representing the right to receive
such  Holding  Company  Common  Stock,  at which  time such  dividends  shall be
remitted to such person,  without interest and less any taxes that may have been
imposed  thereon.  ^ Neither the Exchange  Agent nor any party to this Agreement
nor any affiliate  thereof shall be liable to any holder of stock represented by
any Certificate  for any  consideration  paid to a public  official  pursuant to
applicable abandoned property,  escheat or similar laws. The Holding Company and
the Exchange  Agent shall be entitled to rely upon the stock  transfer  books of
First Federal to establish the identity of those persons entitled to receive the
Merger  Consideration  specified  in  this  Agreement,   which  books  shall  be
conclusive  with  respect  thereto.  In the event of a dispute  with  respect to
ownership of stock  represented by any Certificate,  the Holding Company and the
Exchange Agent shall be entitled to deposit any Merger Consideration represented
thereby in escrow with an  independent  third party and  thereafter  be relieved
with respect to any claims thereto.

        2.5 No Fractional  Shares.  Notwithstanding  any other provision of this
Agreement,  neither  certificates  nor scrip for  fractional  shares of  Holding
Company  Common Stock shall be issued in the Merger.  Each holder who  otherwise
would have been  entitled  to a fraction  of a share of Holding  Company  Common
Stock shall receive the number of shares  rounded up to the next whole number of
shares.

        2.6 First  Federal  Preferred  Shares.  First  Federal  preferred  stock
currently  issued and  outstanding  will  remain  issued and  outstanding  First
Federal Preferred Stock. The Merger will not

                                        6

<PAGE>

change any of the terms or  conditions  of First Federal  Preferred  Stock,  and
holders  of First  Federal  Preferred  Stock will not have any  election  in the
Merger.

        2.7 New Bank Stock.  The  outstanding  share of New Bank Stock issued to
the Holding  Company  shall be  cancelled  and  converted  into a share of First
Federal Common Stock.


                                   ARTICLE III

                REPRESENTATIONS AND WARRANTIES OF HOLDING COMPANY

        The Holding Company hereby represents and warrants as follows:

         3.1 The  Holding  Company  is a  corporation  duly  organized,  validly
existing and in good  standing  under the laws of the State of Delaware.  At the
Effective  Date, the Holding  Company will have corporate  power to carry on its
business as then to be  conducted  and will be qualified to do business in every
jurisdiction in which the character and location of the assets to be owned by it
or the nature of the business to be transacted by it require qualification.

         3.2 The Holding Company has no subsidiaries  other than New Bank at the
date of this  Agreement.  Between the date hereof and the  Effective  Date,  the
Holding  Company  will not create or acquire  any  subsidiaries,  other than New
Bank, without the consent of First Federal.

         3.3 The authorized capital stock of the Holding Company consists on the
date hereof of three million shares of Holding  Company Common Stock,  par value
$.01 per share, and one million shares of serial preferred stock.  Except as set
forth  above  or  as  contemplated  by  this  Agreement  or  necessary  for  the
effectuation of the Merger,  as of the date hereof,  the Holding Company has one
share  of its  capital  stock  issued  and  outstanding  and  does  not have any
outstanding subscriptions, options or other agreements or commitments obligating
it to issue shares of its capital stock.

         3.4  Compliance  with the terms and provisions of this Agreement by the
Holding  Company  will not  conflict  with or  result  in a breach of any of the
terms, conditions or provisions of any judgment,  order,  injunction,  decree or
ruling of any court or governmental  authority,  domestic or foreign,  or of any
agreement or instrument to which the Holding Company is a party, or constitute a
default thereunder.

         3.5 The execution, delivery and performance of this Agreement have been
duly  authorized by the Board of Directors of the Holding  Company and have been
approved by the Holding Company Common Stockholders.

         3.6 The Holding  Company has complete and  unrestricted  power to enter
into and to consummate the transactions contemplated by this Agreement,  subject
to approval of this Agreement and the Merger by the Holding Company  Stockholder
and the provisions of Section 7.3 hereof.

         3.7 On or prior to the Effective  Date,  the Holding  Company will have
available  the funds  necessary to convert and exchange  the  outstanding  First
Federal  Common Stock to be converted  and  exchanged  pursuant to the Merger as
provided herein.


                                        7

<PAGE>

                                   ARTICLE IV

                 REPRESENTATIONS AND WARRANTIES OF FIRST FEDERAL

        First Federal hereby represents and warrants as follows:

         4.1 First Federal is a capital stock thrift institution duly organized,
validly  existing and in good  standing  under the laws of the United  States of
America,  and is duly  authorized  to carry on its  business  as it is now being
conducted.

         4.2 The authorized  capital stock of First Federal consists on the date
hereof of three million shares of First Federal Common Stock, par value $.01 per
share,  of which  239,612  shares are issued and  outstanding,  and one  million
shares  of serial  preferred  stock,  of which  87,263  shares  are  issued  and
outstanding.

         4.3 Compliance with the terms and provisions of this Agreement by First
Federal will not conflict with, constitute a default under or result in a breach
of  any  of  the  terms,  conditions  or  provisions  of  any  judgment,  order,
injunction, decree or ruling of any court or governmental authority, domestic or
foreign, or of any agreement or instrument to which First Federal is a party.

         4.4 The execution, delivery and performance of this Agreement have been
duly authorized by the Board of Directors of First Federal.

         4.5 First Federal has complete and unrestricted power to enter into and
to consummate the  transactions  contemplated by this Agreement,  subject to the
provisions of Section 7.3 hereof.


                                    ARTICLE V

                   REPRESENTATIONS AND WARRANTIES OF NEW BANK

        New Bank hereby represents and warrants as follows:

         5.1 New Bank,  at the direction of the Holding  Company,  will apply to
the Office of Thrift  Supervision  to be  chartered  as a capital  stock  thrift
institution,  and immediately  before the Effective Date will be duly organized,
validly  existing and in good  standing  under the laws of the United  States of
America,  and duly  authorized  to carry on the  business of an interim  federal
thrift institution.

         5.2 The authorized  capital stock of New Bank is proposed to consist of
one million shares of New Bank Stock,  par value $.01 per share.  Except for the
share of New Bank Stock issued to the Holding  Company for the  effectuation  of
the Merger,  prior to the Merger, New Bank will not have any shares of its stock
issued and outstanding. There are no outstanding subscriptions, options or other
arrangements  or  commitments  obligating  New Bank to issue  any  shares of its
capital stock.

         5.3  Compliance  with the terms and provisions of this Agreement by New
Bank will not conflict with, constitute a default under or result in a breach of
any of the terms, conditions or provisions of any judgment,  order,  injunction,
decree or ruling of any court or governmental

                                        8

<PAGE>

authority,  domestic or foreign,  or of any agreement or instrument to which New
Bank is, or upon organization will be, a party.

         5.4 Prior to the Merger,  the  execution,  delivery and  performance of
this Agreement will be duly authorized by the Board of Directors of New Bank and
will be approved by the Holding Company as the sole stockholder of New Bank.

         5.5 New Bank has complete and  unrestricted  power to enter into and to
consummate  the  transaction  contemplated  by this  Agreement,  subject  to the
approval  of this  Agreement  and the  Merger  by the  Holding  Company  as sole
stockholder of New Bank and the provisions of Section 7.3 hereof.



                                   ARTICLE VI

              OBLIGATIONS OF THE PARTIES PENDING THE EFFECTIVE DATE

         6.1  Prior to the  Effective  Date,  (i) New Bank  shall  complete  its
organization  and have directors who shall be duly elected and  qualified,  (ii)
the Holding Company shall complete its organization and have directors who shall
be duly elected and qualified,  and (iii) this Agreement shall be duly submitted
to the  stockholders  of First Federal for the purpose of considering and acting
upon this Agreement in the manner required by law. Each party shall use its best
efforts to obtain the requisite approvals of this Agreement and the transactions
contemplated  herein and, after  obtaining such  approval,  the parties  through
their  respective  officers  and  directors,  shall  execute  and file  with the
appropriate  regulatory  authorities  all documents and papers,  and the parties
shall take every reasonable action,  necessary to comply with and to secure such
approval of this Agreement and the  transactions  contemplated  herein as may be
required by all applicable statutes, rules and regulations.


                                   ARTICLE VII

                   CONDITIONS PRECEDENT TO THE CONSUMMATION OF
                          THE MERGER AND REORGANIZATION

        The  obligations  of the parties hereto to consummate the Merger and the
reorganization contemplated hereby shall be subject to the conditions that on or
before the Effective Date:

         7.1 Each of the parties  hereto shall have  performed and complied with
all of its  obligations  hereunder which are to be complied with or performed on
or before the Effective Date.

         7.2 This Agreement and related  transactions  contemplated hereby shall
have been duly and  validly  authorized,  approved  and  adopted at a meeting of
stockholders  duly and properly  called for such purpose by First  Federal by an
affirmative vote of at least 50 percent of the outstanding voting stock of First
Federal  plus one  affirmative  vote,  all in  accordance  with  the  applicable
regulations of the Office of Thrift Supervision.


                                        9

<PAGE>

         7.3 Orders,  consents and approvals,  in form and substance  reasonably
satisfactory to all the parties hereto, shall have been entered by the Office of
Thrift Supervision,  (or there shall have been received  satisfactory  assurance
that  such  orders,  consents  or  approvals  are not  required),  granting  the
authority  necessary for consummation of the  transactions  contemplated by this
Agreement  pursuant to the provisions of the Rules and Regulations of the Office
of Thrift  Supervision,  all other requirements  prescribed by law and the rules
and regulations of any other regulatory  authority having  jurisdiction over the
transactions contemplated herein shall have been satisfied.

         7.4 There shall have been  received  from Crowe,  Chizek & Company LLP,
accountants to First Federal, an opinion to the effect that:

          1.    No gain or loss will be recognized on the receipt of the Holding
                Company  Common Stock by First Federal common  shareholders  who
                receive  solely  Holding  Company  Common  Stock in exchange for
                First Federal Common Stock (IRC Section  351(a)).  Gain, but not
                loss,  will be recognized by First Federal  common  shareholders
                who  receive  both  Holding  Company  Common  Stock  and cash in
                exchange for First Federal Common Stock, but in an amount not in
                excess of the cash received (IRC Section 351(b)).

          2.    No gain or loss will be recognized by the Holding Company on the
                receipt  of cash  and  First  Federal  Common  Stock  solely  in
                exchange for shares of Holding Company Common Stock (IRC Section
                1032).

          3.    The basis of the  Holding  Company  Common  Stock  received by a
                First  Federal  common  shareholder  will  be  the  same  as the
                adjusted basis of the First Federal Common Stock  surrendered in
                exchange therefor, decreased by the amount of any cash received,
                and  increased  by any  gain  recognized  in the  exchange  (IRC
                Section 358).

          4.    The holding  period of the Holding  Company Stock  received by a
                First Federal common shareholder in exchange for the transfer of
                First Federal  Common Stock will include the period during which
                the First Federal Common Stock  surrendered in exchange therefor
                was held,  provided that the First Federal Common Stock was held
                as a  capital  asset on the date of the  exchange  (IRC  Section
                1223(1)).

          5.    The basis of the First  Federal  Common  Stock  received  by the
                Holding  Company  will be the  same as the  basis  of the  First
                Federal  Common Stock in the hands of the First  Federal  common
                shareholders immediately prior to the exchange, increased by any
                gain recognized by the First Federal common  shareholders in the
                exchange (IRC Section 362(a)).

          6.    The holding period of the First Federal Common Stock received by
                Holding  Company will include the period  during which the First
                Federal  Common  Stock  was  held by the  First  Federal  common
                shareholders (IRC Section 1223(2)).

          7.    Gain or loss,  if any,  will be  recognized  by a First  Federal
                common  shareholder who receives solely cash in exchange for the
                transfer of First Federal Common Sock.

                                       10

<PAGE>

        7.6  Holders of no more than 80% of First  Federal  Common  Stock  shall
elect to receive  cash as Merger  Consideration  (approximately  $4.6 million of
cash elections).

         7.7 The  Holding  Company  will have  successfully  completed  a public
offering for at least 150,000  shares of Holding  Company  Common Stock,  and at
least  $3,400,000 of Units,  each Unit  consisting of debentures and warrants to
purchase Holding Company Common Stock.

        7.8 No good faith action,  suit or proceeding shall have been instituted
or shall have been threatened before any court or other  governmental body or by
any  public   authority  to   restrain,   enjoin  or  prohibit  the  Merger  and
reorganization contemplated herein, or which might restrict the operation of the
business of the Surviving  Institution  or the ownership of the capital stock of
the Surviving  Institution or the exercise of any rights with respect thereto by
the  Holding  Company,  or  subject  any of the  parties  hereto or any of their
directors  or officers to any  liability,  fine,  forfeiture,  or penalty on the
grounds that the transactions  contemplated  hereby, the parties hereto or their
directors  or  officers,  have  breached  or will breach any  applicable  law or
regulation,   or  have  otherwise  acted   improperly  in  connection  with  the
transactions  contemplated  hereby, and with respect to which the parties hereto
have been advised by counsel that, in the opinion of such counsel,  such action,
suit or  proceeding  raises  substantial  questions  of law or fact which  could
reasonably  be  decided  adversely  to any  party  hereto  or its  directors  or
officers.


                                  ARTICLE VIII

                         ADDITIONAL CONDITIONS PRECEDENT

         8.1 Each obligation of the Holding Company and New Bank to be performed
on or prior to the Effective  Date shall be subject to the  satisfaction,  on or
before the Effective Date, of the following additional conditions:

                (a) The  representations  and warranties made by First Federal ^
          in this  Agreement  shall be true as though such  representations  and
          warranties had been made or given on and as of the Effective Date; and

                (b) This  Agreement  and the  transactions  contemplated  hereby
          shall have been duly and validly  authorized,  approved and adopted by
          First Federal. ^

         8.2 Each obligation of First Federal to be performed on or prior to the
Effective Date shall be subject to the satisfaction,  on or before the Effective
Date, of the following additional conditions:

                (a) The  representations  and  warranties  made  by the  Holding
          Company and by New Bank contained in this  Agreement  shall be true as
          though such  representations  and warranties had been made or given at
          and as of the Effective Date;

                (b) This  Agreement  and the  transactions  contemplated  hereby
          shall have been duly and validly  authorized,  approved and adopted by
          the Holding Company and by New Bank.^


                                       11

<PAGE>



                                   ARTICLE IX

                                   AMENDMENTS

          First Federal,  the Holding Company and New Bank, by mutual consent of
their respective  Boards of Directors or  incorporators,  as the case may be, to
the extent  permitted by law, may amend,  modify,  supplement and interpret this
Agreement  in such manner as may be  mutually  agreed upon by them in writing at
any time before or after the approval and adoption  thereof by the  stockholders
of First  Federal,  provided,  however,  that no such  amendment,  modification,
supplement or  interpretation  shall have a materially  adverse  impact on First
Federal or its  stockholders  except with the  approval of the  stockholders  of
First Federal.


                                    ARTICLE X

                           TERMINATION AND ABANDONMENT

          10.1   Anything   contained   in  this   Agreement   to  the  contrary
notwithstanding,   this   Agreement  may  be  terminated   and  the  Merger  and
reorganization  abandoned at any time (whether  before or after the approval and
adoption  thereof by the  stockholders  of First Federal) prior to the Effective
Date:

                (a)    By mutual consent of the parties hereto;

                (b) By the Holding  Company or New Bank,  if any  condition  set
          forth in  Sections  7.1  through  7.8 of Article VII or Section 8.1 of
          Article VIII has not been met or has not been validly waived or if; or

                (c) By First Federal, if any condition set forth in Sections 7.1
          through 7.8 of Article VII or Section 8.2 of Article VIII has not been
          met or has not been  validly  waived or if the holders of more than 10
          percent  of the  outstanding  voting  stock of First  Federal  deliver
          properly  to First  Federal a demand for  appraisal  and  payment  for
          shares pursuant to 12 C.F.R. ss. 552.14.

          10.2 An election by a party hereto to  terminate  this  Agreement  and
abandon the Merger as provided in Section  10.1 shall be  exercised on behalf of
such  thrift   institution   or   corporation  by  its  Board  of  Directors  or
incorporators, as may be the case.

          10.3 In the event of the termination of this Agreement pursuant to the
provisions of Section 10.1 hereof,  this Agreement shall become void and have no
effect and create no liability on the part of any of the parties hereto or their
respective incorporators, directors, officers or stockholders in respect to this
Agreement.

          10.4 Any of the terms or conditions of this Agreement  (other than the
necessary approvals of stockholders and government authorities) may be waived at
any time by the party which is entitled to the benefit thereof,  by action taken
by its Board of Directors;  provided,  however,  that such action shall be taken
only if, in the  judgment  of the Board of  Directors  taking the  action,  such
waiver will

                                       12

<PAGE>



not have a  materially  adverse  effect  on the  benefits  intended  under  this
Agreement to be afforded to the stockholders of First Federal.


                                   ARTICLE XI

                                 EFFECTIVE DATE

          The effective date of the Merger  ("Effective Date") shall be the last
day of the calendar month during which the last to occur of the following events
takes place: (i) the Merger is approved by the Office of Thrift  Supervision and
the Articles of  Combination  are executed by the Office of Thrift  Supervision,
(ii) all other required regulatory  approvals have been obtained,  and (iii) all
other  conditions  to the Merger  herein set forth have been met.  The Boards of
Directors of First Federal,  New Bank and the Holding Company each  specifically
and  expressly  delegate  to  their  respective  chief  executive  officers  the
authority to change,  by mutual consent of such officers,  the Effective Date of
the Merger if  necessary  to properly  and  efficiently  accomplish  the Merger.
However, in no event shall the Merger become effective unless and until approved
by the Office of Thrift Supervision.


                                   ARTICLE XII

                       TERMINATION OF REPRESENTATIONS AND
                        WARRANTIES AND CERTAIN AGREEMENTS

          The respective representations,  warranties,  covenants and agreements
of the parties hereto in Articles III, IV and V hereof shall expire with, and be
terminated and extinguished by, the Merger and  reorganization  pursuant to this
Agreement at the time of the consummation thereof on the Effective Date. None of
the parties  shall be under any  liability  whatsoever  with respect to any such
representation,  warranty,  covenant  or  agreement  which does not  survive the
Merger and reorganization, it being intended that the sole remedy of the parties
for a breach of any such representation,  warranty,  covenant or agreement shall
be to elect not to proceed with the Merger and reorganization if such breach has
resulted  in the  failure  to  satisfy a  condition  precedent  to such  party's
obligation to consummate the transactions contemplated hereby.


                                  ARTICLE XIII

                                  MISCELLANEOUS

          13.1 This Agreement  embodies the entire  agreement  among the parties
and there have been and are no agreements,  representations  or warranties among
the parties other than those set forth or provided for herein.

          13.2 Any number of  counterparts  hereof may be executed and each such
counterpart  shall  be  deemed  to be  an  original  instrument,  but  all  such
counterparts together shall constitute but one instrument.


                                       13

<PAGE>

          13.3 Any notice or waiver to be given to any party shall be in writing
and shall be deemed to have been duly  given if  delivered,  mailed,  or sent by
prepaid  telegram,  addressed to such party at 2900 Texas Avenue,  Bryan,  Texas
77802.

          13.4  The  captions   contained  in  this  Agreement  are  solely  for
convenient  reference  and  shall  not  be  deemed  to  affect  the  meaning  or
interpretation of any paragraph hereof.

          13.5  First  Federal  will  pay all  fees  and  expenses  incurred  in
connection with the transactions contemplated by this Agreement.


                                       14

<PAGE>

          IN WITNESS  WHEREOF,  First Federal,  New Bank and the Holding Company
each under the authority of its Board of Directors, ^ have caused this Agreement
to be executed with the intent to be legally bound hereby.

                                        FIRST FEDERAL SAVINGS BANK
ATTEST:

By:/s/ Charles Neelley                  By:/s/ J. Stanley Stephen
   ------------------------                -------------------------------------
   Charles Neelley, Secretary              J. Stanley Stephen,
                                           President and Chief Executive Officer


Date: __________________________        Date:  ___________________________



                                        NEW FIRST FEDERAL SAVINGS
ATTEST:                                    BANK

By:/s/ Charles Neelley                  By:/s/J. Stanley Stephen
   --------------------------              -------------------------------------
   Charles Neelley, Secretary               J. Stanley Stephen
                                           President and Chief Executive Officer


Date:                                   Date:


ATTES                                   THE BRYAN-COLLEGE STATION
                                        FINANCIAL HOLDING COMPANY


By:/s/ Charles Neelley                  By:/s/ J. Stanley Stephen
   --------------------------              -------------------------------------
   Charles Neelley, Secretary              J. Stanley Stephen
                                           President and Chief Executive Officer


Date:                                   Date:


Witness:

/s/ Charles Neelley                     /s/ J. Stanley Stephen
- ------------------------------          ----------------------------------------
Charles Neelley                                 J. Stanley Stephen


Date: __________________________        Date:  ___________________________


                                       15

<PAGE>



                                   SCHEDULE A

                        OFFICES OF SURVIVING INSTITUTION


MAIN OFFICE
- -----------

2900 Texas Avenue
Bryan, Texas 77802

BRANCH OFFICE
- -------------

2200 Longmire
College Station, Texas

LOAN PRODUCTION OFFICES
- -----------------------

510 N. Valley Mills Drive
Waco, Texas 76710

701 Normal Park, Suite 208E
Huntsville, Texas 77340


                                       16

<PAGE>



                                   SCHEDULE B

                       DIRECTORS OF SURVIVING INSTITUTION



                                                                      Term
         Name                          Address                       Expires
         ----                   -------------------                  -------

J. Stanley Stephen              2900 Texas Avenue                      1997
                                Bryan, Texas 77802

Ken Hayes                       2900 Texas Avenue                      1997
                                Bryan, Texas 77802

Charles Neelley                 2900 Texas Avenue                      1997
                                Bryan, Texas 77802

George Koenig                   2900 Texas Avenue                      1997
                                Bryan, Texas 77802

Ernest A. Wentrcek              2900 Texas Avenue                      1998
                                Bryan, Texas 77802

Robert H. Conaway               2900 Texas Avenue                      1998
                                Bryan, Texas 77802

Richard L. Peacock              2900 Texas Avenue                      1999
                                Bryan, Texas 77802

Jack W. Lester, Jr.             2900 Texas Avenue                      1999
                                Bryan, Texas 77802

Phil Hobson                     2900 Texas Avenue                      1999
                                Bryan, Texas 77802

J. Roland Ruffino               2900 Texas Avenue                      1999
                                Bryan, Texas 77802

        Successor or substitute  directors  may be named,  subject to compliance
with the  requirements  of  applicable  law and the  Charter  and  Bylaws of the
Surviving Institution.



                                       17



                                                                     EXHIBIT 4.2








               THE BRYAN-COLLEGE STATION FINANCIAL HOLDING COMPANY

                                       TO

                             [HARRIS TRUST COMPANY]
                                     Trustee

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

                                    Indenture

                          Dated as of __________, 1997

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


                                   $3,700,000

                ___% Subordinated Debentures due __________, 2002













<PAGE>



               THE BRYAN-COLLEGE STATION FINANCIAL HOLDING COMPANY

              Reconciliation and tie between Trust Indenture Act of
                1939 and Indenture, dated as of ___________, 1997

Trust Indenture                                                    Indenture
Act Section                                                          Section

ss. 310  (a) (1) ........................................................609
         (a).............................................................609
         (a) (3)..............................................Not Applicable
         (a) (4)..............................................Not Applicable
         (b)........................................................608, 610

ss. 3.11 (a).............................................................613
         (b).............................................................613
         (c)..................................................Not Applicable

ss. 312  (a)........................................................701, 702 (a)
         (b).............................................................702 (b)
         (c).............................................................702 (c)

ss.313   (a).............................................................703
         (b).............................................................703
         (c).............................................................703
         (d).............................................................703

ss. 314  (a)(1) .........................................................704
         (a)(2)..........................................................704
         (a)(3)..........................................................704
         (a)(4)....................................................101, 1004
         (b) .................................................Not Applicable
         (c) (1) ........................................................102
         (c) (2) ........................................................102
         (c) (3) .............................................Not Applicable
         (d) .................................................Not Applicable
         (e) ............................................................102

                                      -ii-

<PAGE>



ss. 315  (a) ............................................................601
         (b) ............................................................602
         (c) ............................................................601
         (d) ............................................................603
         (d) (1) ........................................................603
         (d) (2) ........................................................603
         (d) (3) ........................................................603
         (e) ............................................................513

ss. 316  (a) ............................................................101
         (a) (1) (A) ...............................................502, 511
         (a) (1) (B) ....................................................512
         (a) (2) .............................................Not Applicable
         (b) ............................................................515
         (c).............................................................104(c)

ss. 317  (a) (1) ........................................................503
         (a) (2) ........................................................504
         (b) .......................................................... 1003

ss. 318  (a) ............................................................107


- -------------------
Note:This  reconciliation and tie shall not, for any purpose,  be deemed to be a
     part of the Indenture.


                                      -iii-

<PAGE>



                                TABLE OF CONTENTS

                                                                            Page

RECITALS OF THE COMPANY........................................................1

                                   ARTICLE ONE
                        Definitions and Other Provisions
                             of General Application

  SECTION 101.           Definitions...........................................1
           Act      ...........................................................2
           Affiliate...........................................................2
           Authenticating Agent................................................2
           Board of Directors..................................................2
           Board Resolution....................................................2
           Business Day........................................................2
           Claim    ...........................................................2
           Commission..........................................................2
           Common Stock........................................................3
           Company  ...........................................................3
           Company Request.....................................................3
           Company Order.......................................................3
           Corporate Trust Office..............................................3
           Corporation.........................................................3
           Defaulted Interest..................................................3
           Event of Default....................................................3
           Excess Proceeds.....................................................3
           Exchange Act........................................................3
           General Obligations.................................................3
           Holder   ...........................................................3
           Indebtedness for Money Borrowed.....................................3
           Indenture...........................................................4
           Interest Payment Date...............................................4
           Junior Securities...................................................4
           Major Depository Institution Subsidiary.............................4
           Maturity ...........................................................4

Note:This table of contents  shall not, for any purpose,  be deemed to be a part
     of the Indenture

                                      -iv-

<PAGE>



           Officers' Certificate...............................................4
           Opinion of Counsel..................................................4
           OTS      ...........................................................4
           Outstanding.........................................................5
           Paying Agent........................................................5
           Person   ...........................................................5
           Predecessor Security................................................5
           Proceeding..........................................................6
           Regular Record Date.................................................6
           Securities..........................................................6
           Securities Payment..................................................6
           Security Register...................................................6
           Security Registrar..................................................6
           Senior Indebtedness.................................................6
           Special Record Date.................................................6
           Stated Maturity.....................................................6
           Subsidiary..........................................................6
           Trustee  ...........................................................7
           Trust Indenture Act.................................................7
           Vice President......................................................7
  SECTION 102.    Compliance Certificates and Opinions.........................7
  SECTION 103.    Form of Documents Delivered to Trustee.......................8
  SECTION 104.    Acts of Holders; Record Dates................................8
  SECTION 105.    Notices, Etc., to Trustee and Company........................9
  SECTION 106.    Notice to Holders; Waiver...................................10
  SECTION 107.    Conflict with Trust Indenture Act...........................10
  SECTION 108.    Effect of Headings and Table of Contents....................10
  SECTION 109.    Successors and Assigns......................................10
  SECTION 110.    Separability Clause.........................................10
  SECTION 111.    Benefits of Indenture.......................................10
  SECTION 112.    Governing Law...............................................11
  SECTION 113.    Legal Holidays..............................................11


Note:This table of contents  shall not, for any purpose,  be deemed to be a part
     of the Indenture

                                       -v-

<PAGE>



                                   ARTICLE TWO
                                 Security Forms

  SECTION 201.    Forms Generally.............................................11
  SECTION 202.    Form of Face of Security....................................12
  SECTION 203.    Form of Reverse of Security.................................14
  SECTION 204.    Form of Trustee's Certificate of Authentication.............16

                                  ARTICLE THREE
                                 The Securities


  SECTION 301.    Title and Terms.............................................16
  SECTION 302.    Denominations...............................................17
  SECTION 303.    Execution, Authentication, Delivery and Dating..............17
  SECTION 304.    Temporary Securities........................................18
  SECTION 305.    Registration; Registration of Transfer and Exchange.........18
  SECTION 306.    Mutilated, Destroyed, Lost and Stolen Securities............19
  SECTION 307.    Payment of Interest; Interest Rights Preserved..............20
  SECTION 308.    Persons Deemed Owners.......................................21
  SECTION 309.    Cancellation................................................21
  SECTION 310.    Computation of Interest.....................................21
  SECTION 311.    CUSIP Numbers...............................................21

                                  ARTICLE FOUR
                           Satisfaction and Discharge

  SECTION 401.    Satisfaction and Discharge of Indenture.....................22
  SECTION 402.    Application of Trust Money..................................23

                                  ARTICLE FIVE
                                    Remedies

  SECTION 501.    Events of Default...........................................23
  SECTION 502.    Acceleration of Maturity; Rescission and Annulment..........25


Note:This table of contents  shall not, for any purpose,  be deemed to be a part
     of the Indenture

                                      -vi-

<PAGE>



  SECTION 503.    Collection of Indebtedness and Suits for Enforcement by
                  Trustee.....................................................26
  SECTION 504.    Trustee May File Proofs of Claim............................27
  SECTION 505.    Trustee May Enforce Claims Without Possession of
                  Securities..................................................27
  SECTION 506.    Application of Money Collected..............................28
  SECTION 507.    Limitation on Suits.........................................28
  SECTION 508.    Restoration of Rights and Remedies..........................29
  SECTION 509.    Rights and Remedies Cumulative..............................29
  SECTION 510.    Delay or Omission Not Waiver................................29
  SECTION 511.    Control by Holders..........................................29
  SECTION 512.    Waiver of Past Defaults.....................................30
  SECTION 513.    Undertaking for Costs.......................................30
  SECTION 514.    Waiver of Stay or Extension Laws............................31
  SECTION 515.    Unconditional Right of Holders to Receive Principal,
                  Premium and Interest........................................31

                                   ARTICLE SIX
                                   The Trustee

  SECTION 601.    Certain Duties and Responsibilities.........................31
  SECTION 602.    Notice of Defaults..........................................32
  SECTION 603.    Certain Rights of Trustee...................................32
  SECTION 604.    Not Responsible for Recitals or Issuance of Securities......33
  SECTION 605.    May Hold Securities.........................................33
  SECTION 606.    Money Held in Trust.........................................34
  SECTION 607.    Compensation and Reimbursement..............................34
  SECTION 608.    Disqualification; Conflicting Interests.....................34
  SECTION 609.    Corporate Trustee Required; Eligibility.....................35
  SECTION 610.    Resignation and Removal; Appointment of Successor...........35
  SECTION 611.    Acceptance of Appointment by Successor......................36
  SECTION 612.    Merger, Conversion, Consolidation or Succession to Business.36
  SECTION 613.    Preferential Collection of Claims Against Company...........37
  SECTION 614.    Appointment of Authenticating Agent.........................37



Note:This table of contents  shall not, for any purpose,  be deemed to be a part
     of the Indenture

                                      -vii-

<PAGE>



                                  ARTICLE SEVEN
                Holders' Lists and Reports by Trustee and Company

  SECTION 701.    Company to Furnish Trustee Names and Addresses
                  of Holders..................................................39
  SECTION 702.    Preservation of Information; Communications to Holders......39
  SECTION 703.    Reports by Trustee..........................................39
  SECTION 704.    Reports by Company..........................................40

                                  ARTICLE EIGHT
              Consolidation, Merger, Conveyance, Transfer or Lease

  SECTION 801.    Company May Consolidate, Etc., Only on Certain Terms........40
  SECTION 802.    Successor Substituted.......................................41

                                  ARTICLE NINE
                             Supplemental Indentures

  SECTION 901.    Supplemental Indentures Without Consent of Holders..........41
  SECTION 902.    Supplemental Indentures With Consent of Holders.............42
  SECTION 903.    Execution of Supplemental Indentures........................43
  SECTION 904.    Effect of Supplemental Indentures...........................43
  SECTION 905.    Conformity with Trust Indenture Act.........................43
  SECTION 906.    Reference in Securities to Supplemental Indentures..........43

                                   ARTICLE TEN
                                    Covenants

  SECTION 1001.   Payment of Principal, Premium and Interest..................44
  SECTION 1002.   Maintenance of Office or Agency.............................44
  SECTION 1003.   Money for Securities Payments to Be Held in Trust...........44
  SECTION 1004.   Statement by Officers as to Default.........................45
  SECTION 1005.   Existence...................................................45
  SECTION 1006.   Limitations on Dividends, Redemptions, Etc..................46
  SECTION 1007.   Payment of Taxes and Other Claims...........................46
  SECTION 1008.   Maintenance of Properties...................................46


Note:This table of contents  shall not, for any purpose,  be deemed to be a part
     of the Indenture

                                     -viii-

<PAGE>



  SECTION 1009.   Waiver of Certain Covenants.................................46
  SECTION 1010.   Maintenance of Status of Subsidiaries as Insured Depository
                  Institutions................................................47

                                 ARTICLE ELEVEN
                           Subordination of Securities

  SECTION 1101.   Securities Subordinate to Senior Indebtedness...............47
  SECTION 1102.   Payment Over of Proceeds Upon Dissolution, Etc..............47
  SECTION 1103.   Prior Payment to Senior Indebtedness Upon Acceleration
                  of Securities...............................................48
  SECTION 1104.   No Payment When Senior Indebtedness in Default..............49
  SECTION 1105.   Payment Permitted If No Default.............................49
  SECTION 1106.   Subrogation to Rights of Holders of Senior Indebtedness.....50
  SECTION 1107.   Provisions Solely to Define Relative Rights.................50
  SECTION 1108.   Trustee to Effectuate Subordination and Payment Provisions..51
  SECTION 1109.   No Waiver of Subordination Provisions.......................51
  SECTION 1110.   Notice to Trustee...........................................51
  SECTION 1111.   Reliance on Judicial Order or Certificate of Liquidating
                  Agent.......................................................52
  SECTION 1112.   Trustee Not Fiduciary for Holders of Senior Indebtedness
                  (or Creditors in Respect of General Obligations)............52
  SECTION 1113.   Rights of Trustee as Holder of Senior Indebtedness
                  (or Creditor); Preservation of Trustee's Rights.............53
  SECTION 1114.   Article Applicable to Paying Agents.........................53
  SECTION 1115.   Payment of Proceeds in Certain Cases........................53

                                 ARTICLE TWELVE
                                  Miscellaneous

  SECTION 1201.   Rules by Trustee, Paying Agent and Registrar................54
  SECTION 1202.   Counterparts................................................55
  SECTION 1203.   Further Instruments and Acts................................55




Note:This table of contents  shall not, for any purpose,  be deemed to be a part
     of the Indenture


                                      -ix-

<PAGE>



     INDENTURE, dated as of __________,  1997, between The Bryan-College Station
Financial  Holding Company,  a corporation duly organized and existing under the
laws of the  State  of  Delaware  (herein  called  the  "Company"),  having  its
principal  office at 2900 Texas Avenue,  Bryan,  Texas 77802,  and [HARRIS TRUST
COMPANY],  a banking  corporation  duly organized and existing under the laws of
the State of [________], as Trustee (herein called the "Trustee").

                             RECITALS OF THE COMPANY

     The  Company  has duly  authorized  the  creation  of an issue of its ____%
Subordinated  Debentures due _______,  2002 (herein called the  "Securities") of
substantially  the  tenor and  amount  hereinafter  set  forth,  and to  provide
therefor  the Company has duly  authorized  the  execution  and delivery of this
Indenture.

     All things  necessary to make the Securities,  when executed by the Company
and  authenticated and delivered  hereunder and duly issued by the Company,  the
valid  obligations of the Company,  and to make this Indenture a valid agreement
of the Company, in accordance with their and its terms, have been done.

     NOW, THEREFORE, THIS INDENTURE WITNESSETH:

     For and in consideration of the premises and the purchase of the Securities
by the Holders thereof,  it is mutually agreed,  for the equal and proportionate
benefit of all Holders of the Securities, as follows:

                                   ARTICLE ONE
                        Definitions and Other Provisions
                             of General Application

     SECTION 101.  Definitions.  For all purposes of this  Indenture,  except as
otherwise expressly provided or unless the context otherwise requires:

          (1) the terms  defined in this Article  have the meanings  assigned to
     them in this Article and include the plural as well as the singular;

          (2) all  other  terms  used  herein  which  are  defined  in the Trust
     Indenture Act, either directly or by reference  therein,  have the meanings
     assigned to them therein;


                                       -1-

<PAGE>



          (3) all  accounting  terms  not  otherwise  defined  herein  have  the
     meanings assigned to them in accordance with generally accepted  accounting
     principles,  and, except as otherwise herein expressly  provided,  the term
     "generally accepted accounting  principles" with respect to any computation
     required or permitted  hereunder shall mean such  accounting  principles as
     are generally accepted at the date of such computation; and

          (4) the words  "herein,"  "hereof" and  "hereunder" and other words of
     similar  import"  refer  to  this  Indenture  as a  whole  and  not  to any
     particular Article, Section or other subdivision.

     "Act," when used with respect to any Holder,  has the meaning  specified in
Section 104.

     "Affiliate"  of any  specified  Person means any other  Person  directly or
indirectly  controlling  or  controlled  by or under  direct or indirect  common
control  with  such  specified  Person.  For the  purposes  of this  definition,
"control,"  when used with  respect to any  specified  Person means the power to
direct the  management  and  policies of such  Person,  directly or  indirectly,
whether  through the ownership of voting  securities,  by contract or otherwise;
and the terms  "controlling" and "controlled"  have meanings  correlative to the
foregoing."

     "Authenticating  Agent" means any Person authorized by the Trustee pursuant
to Section 614 to act on behalf of the Trustee to authenticate Securities.

     "Board of Directors"  means either the board of directors of the Company or
any duly authorized committee of that board.

     "Board Resolution" means a copy of a resolution  certified by the Secretary
or an Assistant  Secretary of the Company to have been duly adopted by the Board
of  Directors  and  to be  in  full  force  and  effect  on  the  date  of  such
certification, and delivered to the Trustee.

     "Business Day" means each Monday, Tuesday,  Wednesday,  Thursday and Friday
which  is not a day on  which  banking  institutions  in  Texas  or New York are
authorized or obligated by law or executive order to close.

     "Claim" shall have the meaning  assigned  thereto in Section  101(5) of the
Bankruptcy Code of 1978, as amended to the date of this Indenture.

     "Commission" means the Securities and Exchange Commission,  as from time to
time  constituted,  created under the Exchange Act, or, if at any time after the
execution of this  instrument


                                       -2-

<PAGE>



such  Commission  is not existing and  performing  the duties now assigned to it
under the Trust  Indenture  Act,  then the body  performing  such duties at such
time.

     "Common Stock"  includes any stock of any class of the Company which has no
preference  in respect of  dividends  or of amounts  payable in the event of any
voluntary or involuntary  liquidation,  dissolution or winding-up of the Company
and which is not subject to redemption by the Company.

     "Company" means the Person named as the "Company" in the first paragraph of
this instrument  until a successor Person shall have become such pursuant to the
applicable  provisions of this  Indenture,  and thereafter  "Company" shall mean
such successor Person.

     "Company Request" or "Company Order" means, respectively, a written request
or order  signed in the name of the Company by its  Chairman  of the Board,  its
Vice  Chairman  of the Board,  its  President  or a Vice  President,  and by its
Treasurer, an Assistant Treasurer,  its Secretary or an Assistant Secretary, and
delivered to the Trustee.

     "Corporate  Trust  Office"  means the  principal  office of the  Trustee in
Chicago,  Illinois at which at any particular  time its corporate trust business
shall be administered.

     "Corporation"  means  a  corporation,   association,  company,  joint-stock
company or business trust.

     "Defaulted Interest" has the meaning specified in Section 307.

     "Event of Default" has the meaning specified in Section 501.

     "Excess Proceeds" has the meaning specified in Section 1115.

     "Exchange Act" means the Securities Exchange Act of 1934, as amended.

     "FDIC" means the Federal Deposit Insurance Corporation or its successor.

     "General  Obligations" means all obligations of the 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  Securities and
indebtedness  for money  borrowed  ranking pari passu with or subordinate to the
Securities.

     "Holder"  means a Person in whose  name a  Security  is  registered  in the
Security Register.


                                       -3-

<PAGE>



     "Indebtedness  for Money  Borrowed," when used with respect to the Company,
means any obligation  of, or any  obligation  guaranteed by, the Company for the
repayment of borrowed  money,  whether or not  evidenced  by bonds,  debentures,
notes or other written instruments,  and any deferred obligation for the payment
of the purchase price of property or assets.

     "Indenture" means this instrument as originally  executed or as it may from
time to time be supplemented  or amended by one or more indentures  supplemental
hereto entered into pursuant to the applicable provisions hereof, including, for
all  purposes  of this  instrument  and any  such  supplemental  indenture,  the
provisions of the Trust Indenture Act that are deemed to be a part of and govern
this instrument and any such supplemental indenture, respectively.

     "Interest  Payment  Date" means the Stated  Maturity of an  installment  of
interest on the Securities.

     "Junior  Securities"  means (1) shares of Common  Stock,  (2) shares of any
other class or classes of capital stock of the Company,  (3) any other  non-debt
securities of the Company  (whether or not such other securities are convertible
into Junior  Securities of the Company),  or (4) debt  securities of the Company
(other  than  the  Securities)  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 Securities.

     "Major  Depository  Institution  Subsidiary"  means a Subsidiary that is an
insured  depository  institution  and that is under the "control" of the Company
(as such term is defined in 12 C.F.R. ss. 574.4(a)); provided, however, that any
Subsidiary that had consolidated  quarterly  average total assets that were less
than 20% of the Company's  consolidated  quarterly  average total assets for the
most recently  available  quarter  shall not be deemed to be a Major  Depository
Institution Subsidiary.

     "Maturity," when used with respect to any Security, means the date on which
the  principal  of such  Security  becomes  due and payable as therein or herein
provided, whether at the Stated Maturity or by declaration of acceleration, call
for redemption or otherwise.

     "Officers'  Certificate"  means a certificate signed by the Chairman of the
Board, a Vice Chairman of the Board,  the President or a Vice President,  and by
the Treasurer, an Assistant Treasurer,  the Secretary or an Assistant Secretary,
of the Company,  and  delivered to the Trustee.  One of the officers  signing an
Officers'  Certificate  given  pursuant to Section  1004 shall be the  principal
executive, financial or accounting officer of the Company.

     "Opinion of Counsel"  means a written  opinion of counsel  delivered to the
Trustee,  who may be counsel for the Company, and who shall be acceptable to the
Trustee.


                                       -4-

<PAGE>



     "OTS" means the Office of Thrift Supervision or its successor.

     "Outstanding," when used with respect to Securities,  means, as of the date
of determination,  all Securities theretofore  authenticated and delivered under
this Indenture, except:

          (i) Securities theretofore canceled by the Trustee or delivered to the
     Trustee for cancellation;

          (ii)  Securities  for whose payment money in the necessary  amount has
     been theretofore deposited with the Trustee or any Paying Agent (other than
     the Company) in trust or set aside and  segregated  in trust by the Company
     (if the Company  shall act as its own paying Agent) for the Holders of such
     Securities; and

          (iii)  Securities  which have been paid  pursuant to Section 306 or in
     exchange for or in lieu of which other  Securities have been  authenticated
     and delivered pursuant to this Indenture, other than any such Securities in
     respect of which  there  shall have been  presented  to the  Trustee  proof
     satisfactory  to it that such  Securities are held by a bona fide purchaser
     in whose hands such Securities are valid obligations of the Company;

provided,  however,  that in  determining  whether the Holders of the  requisite
principal amount of the Outstanding  Securities have given any request,  demand,
authorization,  direction, notice, consent or waiver hereunder, Securities owned
by the Company or any other obligor upon the  Securities or any Affiliate of the
Company  or of such  other  obligor  shall be  disregarded  and deemed not to be
Outstanding,  except that, in determining whether the Trustee shall be protected
in relying upon any such  request,  demand,  authorization,  direction,  notice,
consent or waiver,  only Securities which the Trustee knows to be so owned shall
be so disregarded. Securities so owned which have been pledged in good faith may
be regarded as Outstanding if the pledgee establishes to the satisfaction of the
Trustee the pledgee's  right so to act with respect to such  Securities and that
the pledgee is not the Company or any other  obligor upon the  Securities or any
affiliate of the Company or of such other obligor.

     "Paying  Agent"  means any  Person  authorized  by the  Company  to pay the
principal of (and  premium,  if any) or interest on any  Securities on behalf of
the Company.

     "Person" means any  individual,  corporation,  partnership,  joint venture,
trust,  unincorporated  organization  or  government  or any agency or political
subdivision thereof.


                                       -5-

<PAGE>



     "Predecessor  Security" of any  particular  Security  means every  previous
Security  evidencing all or a portion of the same debt as that evidenced by such
particular  Security;  and,  for the purposes of this  definition,  any Security
authenticated  and  delivered  under Section 306 in exchange for or in lieu of a
mutilated,  destroyed,  lost or stolen  Security shall be deemed to evidence the
same debt as the mutilated, destroyed, lost or stolen Security.

     "Proceeding" has the meaning specified in Section 1102.

     "Regular Record Date" for the interest payable on any Interest Payment Date
means July 1, October 1,  January 1 or April 1 (whether or not a Business  Day),
as the case may be, next preceding such Interest Payment Date.

     "Securities" has the meaning specified in the Recitals to this Indenture.

     "Securities Payment" has the meaning specified in Section 1102.

     "Security  Register" and "Security  Registrar" have the respective meanings
specified in Section 305.

     "Senior  Indebtedness"  means the  principal of (and  premium,  if any) and
interest on the following,  whether outstanding at the date of execution of this
Indenture or thereafter  incurred,  assumed or created:  (a) indebtedness of the
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 Securities or (B) ranks pari passu with the Securities;  and (ii)
indebtedness evidenced by the Securities.

     "Special  Record Date" for the payment of any  Defaulted  Interest  means a
date fixed by the Trustee pursuant to Section 307.

     "Stated   Maturity,"  when  used  with  respect  to  any  Security  or  any
installment  of interest  thereon,  means the date specified in such Security as
the fixed date on which the  principal of such Security or such  installment  of
interest is due and payable.

     "Subsidiary"  means a corporation  more than 50% of the outstanding  voting
stock of which is owned,  directly  or  indirectly,  by the Company or by one or
more other  Subsidiaries,  or by the


                                       -6-

<PAGE>



Company and one or more other Subsidiaries. For the purposes of this definition,
"voting stock" means stock which ordinarily has voting power for the election of
directors,  whether at all times or only so long as no senior class of stock has
such voting power by reason of any contingency.

     "Trustee" means the Person named as the "Trustee" in the first paragraph of
this instrument until a successor Trustee shall have become such pursuant to the
applicable  provisions of this  Indenture,  and thereafter  "Trustee" shall mean
such successor Trustee.

     "Trust  Indenture Act" means the Trust Indenture Act of 1939 as in force at
the date as of which this instrument was executed;  provided,  however,  that in
the event the Trust  Indenture  Act of 1939 is amended  after such date,  "Trust
Indenture Act" means, to the extent  required by any such  amendment,  the Trust
Indenture Act of 1939 as so amended.

     "Vice  President,"  when used with  respect to the Company or the  Trustee,
means any vice  president,  whether or not  designated  by a number or a word or
words added before or after the title "vice president."

SECTION 102. Compliance Certificates and Opinions.

     Upon any  application  or request by the Company to the Trustee to take any
action under any provision of this  Indenture,  the Company shall furnish to the
Trustee such certificates and opinions stating that all conditions precedent, if
any,  provided for in this Indenture  relating to the proposed  action have been
complied with, except that, in the case of any such application or request as to
which the furnishing of such documents is specifically required by any provision
of this  Indenture  relating  to such  particular  application  or  request,  no
additional  certificate or opinion need be furnished.  Each such  certificate or
opinion shall be given in the form of an Officers'  Certificate,  if to be given
by an  officer of the  Company,  or an  Opinion  of  Counsel,  if to be given by
counsel,  and shall comply with the  requirements of the Trust Indenture Act and
any other requirement set forth in this Indenture.

     Every certificate or opinion with respect to compliance with a condition or
covenant provided for in this Indenture shall include:

          (1) a statement  that each  individual  signing  such  certificate  or
     opinion has read such  covenant or  condition  and the  definitions  herein
     relating thereto;

          (2) a brief statement as to the nature and scope of the examination or
     investigation  upon which the  statements  or  opinions  contained  in such
     certificate or opinion are based;


                                       -7-

<PAGE>



          (3) a statement that, in the opinion of each such  individual,  he has
     made such  examination  or  investigation  as is necessary to enable him to
     express an informed opinion as to whether or not such covenant or condition
     has been complied with; and

          (4) a  statement  as to  whether or not,  in the  opinion of each such
     individual, such condition or covenant has been complied with.

SECTION 103. Form of Documents Delivered to Trustee.

     In any case where  several  matters  are  required to be  certified  by, or
covered by an opinion of, any specified  Person,  it is not  necessary  that all
such  matters  be  certified  by, or covered by the  opinion  of,  only one such
Person,  or that they be so certified or covered by only one  document,  but one
such Person may certify or give an opinion  with respect to some matters and one
or more other such Persons as to other matters,  and any such Person may certify
or give an opinion as to such matters in one or several documents.

     Any  certificate  or opinion of an  officer  of the  Company  may be based,
insofar as it relates to legal  matters,  upon a  certificate  or opinion of, or
representations  by,  counsel,  unless such officer knows, or in the exercise of
reasonable care should know, that the certificate or opinion or  representations
with respect to the matters upon which his  certificate  or opinion is based are
erroneous.  Any such certificate or opinion of counsel may be based,  insofar as
it  relates  to  factual   matters,   upon  a  certificate  or  opinion  of,  or
representations  by, an officer or  officers  of the  Company  stating  that the
information  with respect to such factual  matters is in the  possession  of the
Company, unless such counsel knows, or in the exercise of reasonable care should
know,  that the certificate or opinion or  representations  with respect to such
matters are erroneous.

     Where  any  Person  is  required  to  make,  give  or  execute  two or more
applications,  requests, consents,  certificates,  statements, opinions or other
instruments  under this Indenture,  they may, but need not, be consolidated  and
form one instrument.

SECTION 104. Acts of Holders; Record Dates.

     (a) Any request, demand, authorization,  direction, notice, consent, waiver
or other action  provided by this  Indenture to be given or taken by Holders may
be embodied in and evidenced by one or more instruments of substantially similar
tenor  signed by such  Holders  in person or by their  agent duly  appointed  in
writing;  and, except as herein otherwise expressly provided,  such action shall
become effective when such instrument or instruments are received by the Trustee
and, where it is hereby expressly required,  to the Company.  Such instrument or
instruments (and the action


                                       -8-

<PAGE>



embodied therein and evidenced  thereby) are herein sometimes referred to as the
"Act" of the Holders signing such instrument or instruments.  Proof of execution
of any such  instrument  or of a  writing  appointing  any such  agent  shall be
sufficient  for any  purpose of this  Indenture  and  (subject  to Section  601)
conclusive  in favor  of the  Trustee  and the  Company,  if made in the  manner
provided in this Section.

     (b) The fact and date of the execution by any Person of any such instrument
or writing may be proved by the affidavit of a witness of such execution or by a
certificate  of a notary  public  or  other  officer  authorized  by law to take
acknowledgments of deeds, certifying that the individual signing such instrument
or writing acknowledged to him the execution thereof. Where such execution is by
a  signer  acting  in a  capacity  other  than  his  individual  capacity,  such
certificate  or  affidavit  shall  also  constitute   sufficient  proof  of  his
authority. The fact and date of the execution of any such instrument or writing,
or the  authority of the Person  executing  the same,  may also be proved in any
other manner which the Trustee deems sufficient.

     (c) The Company may, in the circumstances  permitted by the Trust Indenture
Act,  by Board  Resolution  fix any day as the  record  date for the  purpose of
determining  the  Holders  entitled  to  give  or  take  any  request,   demand,
authorization, direction, notice, consent, waiver or other action, or to vote on
any action,  authorized or permitted to be given or taken by Holders. If not set
by the Company prior to the first solicitation of a Holder made by any Person in
respect  of any such  action,  or, in the case of any such  vote,  prior to such
vote,  the record date for any such action or vote shall be the 30th day (or, if
later,  the date of the most  recent  list of Holders  required  to be  provided
pursuant to Section 701) prior to such first  solicitation  or vote, as the case
may be. With regard to any record date,  only the Holders on such date (or their
duly  designated  proxies)  shall be entitled  to give or take,  or vote on, the
relevant action.

     (d) The ownership of Securities shall be proved by the Security Register.

     (e) Any request, demand, authorization,  direction, notice, consent, waiver
or other Act of the Holder of any Security shall bind every future Holder of the
same Security and the Holder of every Security  issued upon the  registration of
transfer  thereof  or in  exchange  therefor  or in lieu  thereof  in respect of
anything  done,  omitted or suffered to be done by the Trustee or the Company in
reliance  thereon,  whether  or not  notation  of such  action is made upon such
Security.

SECTION 105. Notices, Etc., to Trustee and Company.

     Any request, demand,  authorization,  direction, notice, consent, waiver or
Act of Holders or other  document  provided or permitted by this Indenture to be
made upon, given or furnished to, or filed with,


                                       -9-

<PAGE>



          (1) the  Trustee by any Holder or by the Company  shall be  sufficient
     for every purpose hereunder if made,  given,  furnished or filed in writing
     to or with the Trustee at its Corporate Trust Office; or

          (2) the  Company by the Trustee or by any Holder  shall be  sufficient
     for every purpose hereunder (unless otherwise herein expressly provided) if
     in  writing  and  mailed,  first-class  postage  prepaid,  to  the  Company
     addressed  to it at the address of its  principal  office  specified in the
     first  paragraph  of this  instrument  or at any other  address  previously
     furnished in writing to the Trustee by the Company.

SECTION 106. Notice to Holders; Waiver.

     Where this  Indenture  provides  for  notice to Holders of any event,  such
notice shall be sufficiently given (unless otherwise herein expressly  provided)
if in writing and mailed,  first-class  postage prepaid, to each Holder affected
by such event, at his address as it appears in the Security Register,  not later
than the latest date (if any),  and not earlier than the earliest date (if any),
prescribed for the giving of such notice. In any case where notice to Holders is
given by mail,  neither the failure to mail such  notice,  nor any defect in any
notice so mailed,  to any particular Holder shall affect the sufficiency of such
notice with respect to other Holders.  Where this Indenture  provides for notice
in any manner,  such  notice may be waived in writing by the Person  entitled to
receive such notice,  either before or after the event, and such waiver shall be
the equivalent of such notice.  Waivers of notice by Holders shall be filed with
the Trustee,  but such filing shall not be a condition precedent to the validity
of any action taken in reliance upon such waiver.

     In case by reason of the suspension of regular mail service or by reason of
any other cause it shall be impracticable to give such notice by mail, then such
notification as shall be made with the approval of the Trustee shall  constitute
a sufficient notification for every purpose hereunder.

SECTION 107. Conflict with Trust Indenture Act.

     If any provision hereof limits,  qualifies or conflicts with a provision of
the Trust  Indenture  Act that is  required  under  such Act to be a part of and
govern this Indenture,  the latter provision shall control.  If any provision of
this  Indenture  modifies or excludes any  provision of the Trust  Indenture Act
that may be so modified or  excluded,  the latter  provision  shall be deemed to
apply to this Indenture as so modified or to be excluded, as the case may be.


                                      -10-

<PAGE>



SECTION 108. Effect of Headings and Table of Contents.

     The Article and Section  headings  herein and the Table of Contents are for
convenience only and shall not affect the construction hereof.

SECTION 109. Successors and Assigns.

     All  covenants and  agreements in this  Indenture by the Company shall bind
its successors and assigns, whether so expressed or not.

SECTION 110. Separability Clause.

     In case any  provision  in this  Indenture  or in the  Securities  shall be
invalid, illegal or unenforceable,  the validity, legality and enforceability of
the remaining provisions shall not in any way be affected or impaired thereby.

SECTION 111. Benefits of Indenture.

     Nothing in this Indenture or in the Securities,  express or implied,  shall
give to any  Person,  other than (a) the  parties  hereto  and their  successors
hereunder, (b) the holders of Senior Indebtedness, (c) the Holders of Securities
and (d) subject to Section 901, the creditors in respect of General Obligations,
any  benefit-or  any  legal or  equitable  right,  remedy  or claim  under  this
Indenture.

SECTION 112. Governing Law.

     This  Indenture  and the  Securities  shall be governed by and construed in
accordance with the laws of the State of Delaware.

SECTION 113. Legal Holidays.

     In any case where any Interest  Payment Date,  Stated Maturity or any other
payment date of any Security shall not be a Business Day, then  (notwithstanding
any other provision of this Indenture or of the Securities)  payment of interest
or principal  (and  premium,  if any) need not be made on such date,  but may be
made on the next  succeeding  Business  Day with the same force and effect as if
made on the Interest Payment Date, or at the Stated  Maturity,  or on such other
payment  date,  and no interest  shall accrue for the period from and after such
Interest Payment Date,  Stated Maturity,  or other payment date, as the case may
be.


                                      -11-

<PAGE>


                                   ARTICLE TWO
                                 Security Forms

SECTION 201. Forms Generally.

     The Securities and the Trustee's certificates of authentication shall be in
substantially  the  forms  set  forth in this  Article,  with  such  appropriate
insertions,  omissions,  substitutions  and other  variations as are required or
permitted by this Indenture,  and may have such letters,  numbers or other marks
of  identification  and such legends or  endorsements  placed  thereon as may be
required  to  comply  with  the  rules  of any  securities  exchange  or as may,
consistently  herewith, be determined by the officers executing such Securities,
as evidenced by their execution of the Securities.

     The definitive  Securities  shall be printed,  lithographed  or engraved or
produced by any combination of these methods on steel engraved borders or may be
produced in any other manner  permitted by the rules of any securities  exchange
on which  the  Securities  may be  listed,  all as  determined  by the  officers
executing such Securities, as evidenced by their execution of such Securities.



                                      -12-

<PAGE>


SECTION 202. Form of Face of Security.

     THIS SECURITY IS NOT A DEPOSIT OR SAVINGS ACCOUNT AND IS NOT INSURED BY THE
FEDERAL  DEPOSIT  INSURANCE  CORPORATION  OR ANY  OTHER  GOVERNMENTAL  AGENCY OR
INSTRUMENTALITY.


                    THE BRYAN-COLLEGE STATION HOLDING COMPANY

                 ____% Subordinated Debenture due _______, 2002

No.                                                               $

The  Bryan-College  Station Holding  Company,  a corporation  duly organized and
existing under the laws of Delaware  (herein  called the  "Company,"  which term
includes any successor Person under the Indenture  hereinafter referred to), for
value received, hereby promises to pay to , or registered assigns, the principal
sum  of $  Dollars  on  __________,  2002,  and  to pay  interest  thereon  from
_________,  1998 or from the most recent Interest Payment Date to which interest
has been paid or duly provided for, quarterly on July 15, October 15, January 15
and April 15 in each year,  commencing ________,  1997, at the rate of ____% per
annum,  until the principal  hereof is paid or made  available for payment.  The
interest so payable,  and punctually  paid or duly provided for, on any Interest
Payment Date will, as provided in such Indenture, be paid to the Person in whose
name this Security (or one or more Predecessor  Securities) is registered at the
close of business on the Regular Record Date for such  interest,  which shall be
July 1, October 1, January 1 and April 1 (whether or not a Business Day), as the
case may be, next preceding such Interest Payment Date. Any such interest not so
punctually  paid or duly provided for will forthwith  cease to be payable to the
Holder on such Regular Record Date and may either be paid to the Person in whose
name this Security (or one or more Predecessor  Securities) is registered at the
close of  business on a Special  Record  Date for the payment of such  Defaulted
Interest to be fixed by the Trustee, notice whereof shall be given to Holders of
Securities  not less than 10 days prior to such Special  Record Date, or be paid
at any time in any other lawful manner not inconsistent with the requirements of
any securities  exchange on which the  Securities  may be listed,  and upon such
notice as may be required by such  exchange,  all as more fully provided in said
Indenture.  Payment of the  principal of (and  premium,  if any) and interest on
this Security will be made at the office or agency of the Company maintained for
that purpose in the [CITY OF _______, ________,] in such coin or currency of the
United  States of America as at the time of payment is legal  tender for payment
of public  and  private  debts;  provided,  however,  that at the  option of the
Company  payment of interest  may be made by check  mailed to the address of the
Person entitled thereto as such address shall appear in the Security Register.

                                      -13-

<PAGE>



     Reference  is hereby made to the further  provisions  of this  Security set
forth on the reverse  hereof,  which further  provisions  shall for all purposes
have the same effect as if set forth at this place.

     Unless the  certificate of  authentication  hereon has been executed by the
Trustee  referred to on the reverse  hereof by manual  signature,  this Security
shall  not be  entitled  to any  benefit  under  the  Indenture  or be  valid or
obligatory for any purpose.

     IN WITNESS  WHEREOF,  the  Company has caused  this  instrument  to be duly
executed under its corporate seal.


Dated:                          THE BRYAN-COLLEGE STATION HOLDING COMPANY



                                            By:
                                               ---------------------------------
                                                     Name:
                                                     Title:

[Corporate Seal]
Attest:

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

TRUSTEE'S CERTIFICATE OF AUTHENTICATION

This is one of the Securities referred to in the within-mentioned Indenture.

[HARRIS TRUST COMPANY]

By:
   -------------------------
         Authorized Officer
Date:



                                      -14-

<PAGE>



SECTION 203. Form of Reverse of Security.

     This  Security  is one of a duly  authorized  issue  of  Securities  of the
Company  designated  as its ____%  Subordinated  Debentures  due ________ , 2002
(herein  called the  "Securities"),  limited in  aggregate  principal  amount to
$__________, issued and to be issued under an Indenture, dated as of ________ _,
1997   (herein    called   the    "Indenture"),    between   the   Company   and
[_____________________________],  as Trustee (herein called the "Trustee," which
term includes any successor trustee under the Indenture), to which Indenture and
all indentures  supplemental thereto reference is hereby made for a statement of
the respective rights,  limitations of rights,  duties and immunities thereunder
of the Company,  the Trustee, the holders of Senior Indebtedness and the Holders
of the  Securities,  and of the terms upon which the Securities  are, and are to
be, authenticated and delivered.

     The  indebtedness  evidenced by this Security is, to the extent provided in
the Indenture,  subordinate and subject in right of payment to the prior payment
in full of all Senior  Indebtedness,  and this Security is issued subject to the
provisions of the Indenture with respect thereto.  Each Holder of this Security,
by accepting the same, (a) agrees to and shall be bound by such provisions,  (b)
authorizes  and  directs the Trustee on his behalf to take such action as may be
necessary or  appropriate to effectuate  the  subordination  so provided and (c)
appoints the Trustee his attorney-in-fact for any and all such purposes.

     If an Event of Default shall occur and be continuing,  the principal of all
the Securities may be declared due and payable in the manner and with the effect
provided in the Indenture.

     The  indebtedness  evidenced  by this  Security  is issued  subject  to the
provisions  of the  Indenture  regarding  payments  to  creditors  in respect of
General Obligations (as defined in the Indenture). In particular,  the Indenture
provides  that if upon  the  occurrence  of  certain  events  of  bankruptcy  or
insolvency  relating to the Company,  there remains,  after giving effect to the
subordination  provisions referred to in the preceding paragraph,  any amount of
cash, property or securities available for payment or distribution in respect of
Securities (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 Securities.

     The Indenture  permits,  with certain  exceptions as therein provided,  the
amendment  thereof and the  modification  of the rights and  obligations  of the
Company and the rights of the Holders of the  Securities  under the Indenture at
any time by the Company and the Trustee with the consent of

                                      -15-

<PAGE>



the Holders of a 66-2/3% in aggregate  principal amount of the Securities at the
time Outstanding.  The Indenture also contains provisions permitting the Holders
of specified  percentages in aggregate principal amount of the Securities at the
time  Outstanding,  on behalf of the  Holders  of all the  Securities,  to waive
compliance  by the Company with certain  provisions of the Indenture and certain
past defaults  under the Indenture and their  consequences.  Any such consent or
waiver by the Holder of this Security  shall be conclusive and binding upon such
Holder and upon all future  Holders of this Security and of any Security  issued
upon the  registration  of  transfer  hereof or in  exchange  herefor or in lieu
hereof,  whether  or not  notation  of such  consent or waiver is made upon this
Security.

     No reference  herein to the  Indenture and no provision of this Security or
of the Indenture  shall alter or impair the obligation of the Company,  which is
absolute and  unconditional,  to pay the principal of (and premium,  if any) and
interest  on this  Security  at the  times,  place and rate,  and in the coin or
currency, herein prescribed.

     As provided in the Indenture and subject to certain limitations therein set
forth,  the transfer of this Security is registrable  in the Security  Register,
upon  surrender of this Security for  registration  of transfer at the office or
agency of the Company in the [CITY OF _______], duly endorsed by, or accompanied
by a written  instrument of transfer in form satisfactory to the Company and the
Security  Registrar  duly  executed by, the Holder  hereof or his attorney  duly
authorized in writing,  and thereupon one or more new Securities,  of authorized
denominations and for the same aggregate principal amount, will be issued to the
designated transferee or transferees.

     The  Securities  are issuable  only in registered  form without  coupons in
denominations of $1,000 and any integral  multiple  thereof.  As provided in the
Indenture and subject to certain limitations  therein set forth,  Securities are
exchangeable for a like aggregate  principal amount of Securities of a different
authorized denomination, as requested by the Holder surrendering the same.

     No service  charge shall be made for any such  registration  of transfer or
exchange,  but the Company may require  payment of a sum sufficient to cover any
tax or other governmental charge payable in connection therewith.

     Prior to due presentment of this Security for registration of transfer, the
Company,  the  Trustee and any agent of the Company or the Trustee may treat the
Person in whose name this  Security is  registered  as the owner  hereof for all
purposes,  whether or not this Security be overdue, and neither the Company, the
Trustee nor any such agent shall be affected by notice to the contrary.

     All terms used in this Security  which are defined in the  Indenture  shall
have the meanings assigned to them in the Indenture.


                                      -16-

<PAGE>



     No recourse shall be had for the payment of the principal of or interest on
this Security, or for any claim based hereon, or otherwise in respect hereof, or
based on or in respect of the  Indenture or any  indenture  supplement  thereto,
against any  incorporator,  stockholder,  officer or  director,  as such,  past,
present or future, of the Company or any incorporator,  stockholder,  officer or
director of any  successor  at law of the Company or by the  enforcement  of any
assessment  or penalty or  otherwise  against such  person,  all such  liability
being, by the acceptance  hereof and as part of the  consideration for the issue
hereof, expressly waived and released.

     Each  Holder of a Security  covenants  and agrees by his or her  acceptance
thereof to comply with and be bound by the foregoing provisions.

     This Security is unsecured by any  collateral,  including the assets of the
Company or any of its Subsidiaries or other Affiliates.


SECTION 204. Form of Trustee's Certificate of Authentication.

     This  is  one  of  the  Securities  referred  to  in  the  within-mentioned
Indenture.



                                                    ----------------------------
                                                                      as Trustee


                                                 By:
                                                    ----------------------------
                                                              Authorized Officer
                                                 Date:


                                  ARTICLE THREE
                                 The Securities

SECTION 301. Title and Terms.

     The aggregate principal amount of Securities which may be authenticated and
delivered  under this  Indenture is limited to $_______,  except for  Securities
authenticated  and delivered  upon  registration  of transfer of, or in exchange
for, or in lieu of, other Securities pursuant to Section 304, 305, 306 or 906.


                                      -17-

<PAGE>



     The  Securities  shall be known and  designated as the "____%  Subordinated
Debentures due ________ , 2002" of the Company.  Their Stated  Maturity shall be
________ _, 2002,  and they shall bear  interest at the rate of ____% per annum,
from  ________ _, 1997 or from the most recent  Interest  Payment  Date to which
interest  has been  paid or duly  provided  for,  as the  case  may be,  payable
quarterly  on  July  15,  October  15,  January  15  and  April  15,  commencing
__________,  1998,  until the  principal  thereof is paid or made  available for
payment.

     The principal of (and premium, if any) and interest on the Securities shall
be  payable  at the  office or agency of the  Company  in the [CITY OF  _______]
maintained for such purpose and at any other office or agency  maintained by the
Company for such purpose;  provided,  however, that at the option of the Company
payment of  interest  may be made by check  mailed to the  address of the Person
entitled thereto as such address shall appear in the Security Register.

     The  Securities  shall  be  subordinated  in  right of  payment  to  Senior
Indebtedness as provided in Article Eleven.

SECTION 302. Denominations.

     The Securities  shall be issuable only in registered  form without  coupons
and only in denominations of $1,000 and any integral multiple thereof.

SECTION 303. Execution, Authentication, Delivery and Dating.

     The  Securities  shall be executed on behalf of the Company by its Chairman
of the Board,  its Vice Chairman of the Board,  its President or one of its Vice
Presidents,  under  its  corporate  seal  reproduced  thereon  attested  by  its
Secretary or one of its  Assistant  Secretaries.  The  signature of any of these
officers on the Securities may be manual or facsimile.

     Securities  bearing the manual or facsimile  signatures of individuals  who
were at any time the proper  officers  of the  Company  shall bind the  Company,
notwithstanding  that such  individuals  or any of them have ceased to hold such
offices prior to the  authentication  and delivery of such Securities or did not
hold such offices at the date of such Securities.

     At any time and from time to time after the  execution and delivery of this
Indenture,  the Company may  deliver  Securities  executed by the Company to the
Trustee for authentication, together with a Company Order for the authentication
and delivery of such Securities; and the Trustee in accordance with such Company
Order  shall  authenticate  and deliver  such  Securities  as in this  Indenture
provided and not otherwise.


                                      -18-

<PAGE>


     Each Security shall be dated the date of its authentication.

     No Security  shall be entitled to any benefit  under this  Indenture  or be
valid or  obligatory  for any purpose  unless there  appears on such  Security a
certificate  of  authentication  substantially  in the form  provided for herein
executed  by the  Trustee by manual  signature,  and such  certificate  upon any
Security shall be conclusive evidence, and the only evidence, that such Security
has been duly authenticated and delivered hereunder.

SECTION 304. Temporary Securities.

     Pending the preparation of definitive Securities,  the Company may execute,
and upon Company Order the Trustee  shall  authenticate  and deliver,  temporary
Securities  which  are  printed,  lithographed,   typewritten,  mimeographed  or
otherwise produced, in any authorized  denomination,  substantially of the tenor
of the  definitive  Securities  in lieu of which  they are  issued and with such
appropriate  insertions,  omissions,  substitutions  and other variations as the
officers  executing  such  Securities  may  determine,  as  evidenced  by  their
execution of such Securities.

     If  temporary  Securities  are issued,  the Company  will cause  definitive
Securities to be prepared without  unreasonable  delay. After the preparation of
definitive  Securities,  the  temporary  Securities  shall be  exchangeable  for
definitive  Securities upon surrender of the temporary  Securities at any office
or agency of the Company designated  pursuant to Section 1002, without charge to
the  Holder.  Upon  surrender  for  cancellation  of any one or  more  temporary
Securities,  the Company shall execute and the Trustee  shall  authenticate  and
deliver in exchange therefor a like principal amount of definitive Securities of
authorized  denominations.  Until so exchanged the temporary Securities shall in
all respects be entitled to the same benefits under this Indenture as definitive
Securities.

SECTION 305. Registration; Registration of Transfer and Exchange.

     The Company  shall cause to be kept at the  Corporate  Trust  Office of the
Trustee a register  (the  register  maintained  in such  office and in any other
office or agency  designated  pursuant to Section  1002 being  herein  sometimes
collectively  referred to as the "Security  Register") in which, subject to such
reasonable  regulations as it may  prescribe,  the Company shall provide for the
registration of Securities and of transfers of Securities. The Trustee is hereby
appointed  "Security  Registrar" for the purpose of  registering  Securities and
transfers of Securities as herein provided.

     Upon surrender for registration of transfer of any Security at an office or
agency of the Company designated pursuant to Section 1002 for such purpose,  the
Company shall execute,  and


                                      -19-

<PAGE>



the  Trustee  shall  authenticate  and  deliver,  in the name of the  designated
transferee  or  transferees,  one or  more  new  Securities  of  any  authorized
denominations and of a like aggregate principal amount.

     At the  option  of  the  Holder,  Securities  may be  exchanged  for  other
Securities of any authorized  denominations  and of a like  aggregate  principal
amount,  upon  surrender  of the  Securities  to be  exchanged at such office or
agency.  Whenever any Securities are so  surrendered  for exchange,  the Company
shall execute,  and the Trustee shall  authenticate and deliver,  the Securities
which the Holder making the exchange is entitled to receive.

     All  Securities  issued  upon any  registration  of transfer or exchange of
Securities  shall be the valid  obligations of the Company,  evidencing the same
debt, and entitled to the same benefits under this Indenture,  as the Securities
surrendered upon such registration of transfer or exchange.

     Every Security presented or surrendered for registration of transfer or for
exchange  shall (if so required by the Company or the Trustee) be duly endorsed,
or be accompanied by a written  instrument of transfer in form  satisfactory  to
the Company and the Security  Registrar  duly executed by the Holder  thereof or
his attorney duly authorized in writing,

     No  service  charge  shall  be made for any  registration  of  transfer  or
exchange of Securities,  but the Company may require payment of a sum sufficient
to cover any tax or other governmental  charge that may be imposed in connection
with any  registration  of  transfer  or  exchange  of  Securities,  other  than
exchanges pursuant to Section 304 or 906 not involving any transfer.

SECTION 306. Mutilated, Destroyed, Lost and Stolen Securities.

     If any mutilated Security is surrendered to the Trustee,  the Company shall
execute and the Trustee shall  authenticate  and deliver in exchange  therefor a
new  Security  of like  tenor and  principal  amount  and  bearing a number  not
contemporaneously outstanding.

     If there shall be  delivered to the Company and the Trustee (i) evidence to
their  satisfaction of the  destruction,  loss or theft of any Security and (ii)
such  security or  indemnity as may be required by them to save each of them and
any agent of either of them  harmless,  then,  in the  absence  of notice to the
Company or the  Trustee  that such  Security  has been  acquired  by a bona fide
purchaser,  the Company  shall execute and the Trustee  shall  authenticate  and
deliver, in lieu of any such destroyed,  lost or stolen Security, a new Security
of like tenor and  principal  amount and bearing a number not  contemporaneously
outstanding.


                                      -20-

<PAGE>



     In case any such mutilated,  destroyed,  lost or stolen Security has become
or is about to become  due and  payable,  the  Company  in its  discretion  may,
instead of issuing a new Security, pay such Security.

     Upon the issuance of any new Security  under this Section,  the Company may
require the payment of a sum  sufficient to cover any tax or other  governmental
charge that may be imposed in relation thereto and any other expenses (including
the fees and expenses of the Trustee) connected therewith.

     Every  new  Security  issued  pursuant  to  this  Section  in  lieu  of any
destroyed,  lost or stolen  Security  shall  constitute  an original  additional
contractual  obligation of the Company,  whether or not the  destroyed,  lost or
stolen  Security  shall be at any  time  enforceable  by  anyone,  and  shall be
entitled to all the benefits of this Indenture equally and proportionately  with
any and all other Securities duly issued hereunder.

     The  provisions of this Section are  exclusive  and shall  preclude (to the
extent lawful) all other rights and remedies with respect to the  replacement or
payment of mutilated, destroyed, lost or stolen Securities.

SECTION 307. Payment of Interest; Interest Rights Preserved.

     Interest on any Security which is payable,  and is punctually  paid or duly
provided for, on any Interest  Payment Date shall be paid to the Person in whose
name that Security (or one or more Predecessor  Securities) is registered at the
close of business on the Regular Record Date for such interest.

     Any interest on any Security which is payable,  but is not punctually  paid
or duly provided  for, on any Interest  Payment Date (herein  called  "Defaulted
Interest")  shall  forthwith  cease to be payable to the Holder on the  relevant
Regular  Record Date by virtue of having been such  Holder,  and such  Defaulted
Interest may be paid by the Company,  at its election in each case,  as provided
in clause (1) or (2) below:

          (1) The Company may elect to make payment of any Defaulted Interest to
     the Persons in whose names the Securities (or their respective  Predecessor
     Securities)  are  registered  at the close of business on a Special  Record
     Date for the payment of such  Defaulted  Interest,  which shall be fixed in
     the  following  manner.  The Company shall notify the Trustee in writing of
     the amount of Defaulted  Interest  proposed to be paid on each Security and
     the date of the proposed  payment,  and at the same time the Company  shall
     deposit with the Trustee an amount of money equal to the  aggregate  amount
     proposed  to be


                                      -21-

<PAGE>



     paid in  respect of such  Defaulted  Interest  or shall  make  arrangements
     satisfactory  to the  Trustee  for  such  deposit  prior to the date of the
     proposed  payment,  such money when  deposited  to be held in trust for the
     benefit of the  Persons  entitled  to such  Defaulted  Interest  as in this
     clause provided.  Thereupon the Trustee shall fix a Special Record Date for
     the payment of such Defaulted Interest which shall be not more than 15 days
     and not less than 10 days prior to the date of the proposed payment and not
     less than 10 days  after the  receipt  by the  Trustee of the notice of the
     proposed  payment.  The Trustee shall  promptly  notify the Company of such
     Special  Record Date and,  in the name and at the  expense of the  Company,
     shall cause notice of the proposed  payment of such Defaulted  Interest and
     the Special Record Date therefor to be mailed, first-class postage prepaid,
     to each Holder at his address as it appears in the Security  Register,  not
     less than 10 days prior to such Special Record Date. Notice of the proposed
     payment of such  Defaulted  Interest and the Special  Record Date  therefor
     having been so mailed, such Defaulted Interest shall be paid to the Persons
     in whose names the Securities (or their respective Predecessor  Securities)
     are  registered  at the close of business on such  Special  Record Date and
     shall no longer be payable pursuant to the following clause (2).

          (2) The  Company  may make  payment of any  Defaulted  Interest in any
     other  lawful  manner  not  inconsistent   with  the  requirements  of  any
     securities  exchange on which the Securities  may be listed,  and upon such
     notice as may be required by such  exchange,  if, after notice given by the
     Company to the Trustee of the  proposed  payment  pursuant to this  clause,
     such manner of payment shall be deemed practicable by the Trustee.

     Subject  to  the  foregoing  provisions  of  this  Section,  each  Security
delivered  under this Indenture upon  registration of transfer of or in exchange
for or in lieu of any other Security shall carry the rights to interest  accrued
and unpaid, and to accrue, which were carried by such other Security.

SECTION 308. Persons Deemed Owners.

     Prior to due presentment of a Security for  registration  of transfer,  the
Company,  the  Trustee and any agent of the Company or the Trustee may treat the
Person in whose name such  Security is  registered as the owner of such Security
for the purpose of receiving  payment of principal of (and premium,  if any) and
(subject to Section 307)  interest on such  Security and for all other  purposes
whatsoever,  whether or not such  Security be overdue,  and neither the Company,
the Trustee  nor any agent of the  Company or the  Trustee  shall be affected by
notice to the contrary.


                                      -22-

<PAGE>


SECTION 309. Cancellation.

     All  Securities  surrendered  for  payment,  redemption,   registration  of
transfer or exchange or conversion  shall,  if  surrendered  to any Person other
than the Trustee,  be delivered to the Trustee and shall be promptly canceled by
it. The Company may at any time  deliver to the  Trustee  for  cancellation  any
Securities  previously  authenticated and delivered  hereunder which the Company
may have  acquired in any manner  whatsoever,  and all  Securities  so delivered
shall be promptly canceled by the Trustee.  No Securities shall be authenticated
in lieu of or in  exchange  for any  Securities  canceled  as  provided  in this
Section,  except  as  expressly  permitted  by  this  Indenture.   All  canceled
Securities  held by the  Trustee  shall be  disposed of as directed by a Company
Order.

SECTION 310. Computation of Interest.

     Interest on the Securities shall be computed on the basis of a 360-day year
of twelve 30-day months.

SECTION 311. CUSIP Numbers.

     The Company,  in issuing  Securities,  may use a "CUSIP" number and, if so,
the Trustee shall use the CUSIP number in any notice to Holders as a convenience
to such Holders; provided, that any such notice may state that no representation
is made as to the  correctness  or accuracy of the CUSIP  number  printed in the
notice or on the  Securities  and that  reliance may be placed only on the other
identification  numbers  printed on the  Securities.  The Company shall promptly
notify the Trustee of any change in CUSIP number.


                                  ARTICLE FOUR
                           Satisfaction and Discharge

SECTION 401. Satisfaction and Discharge of Indenture.

     This  Indenture  shall  cease to be of  further  effect  (except  as to any
surviving  rights  of  conversion,  registration  of  transfer  or  exchange  of
Securities herein expressly provided for), and the Trustee,  on demand of and at
the expense of the  Company,  shall  execute  proper  instruments  acknowledging
satisfaction and discharge of this Indenture, when

       (1) either

               (A) all Securities theretofore authenticated and delivered (other
          than (i)  Securities  which  have been  destroyed,  lost or stolen and
          which have been  replaced  or paid

                                      -23-

<PAGE>



          as provided in Section 306 and (ii) Securities for whose payment money
          has  theretofore  been  deposited in trust or  segregated  and held in
          trust  by  the  Company  and  thereafter  repaid  to  the  Company  or
          discharged  from such trust,  as  provided in Section  1003) have been
          delivered to the Trustee for cancellation; or

               (B) all such Securities not theretofore  delivered to the Trustee
          for cancellation

                    (i) have become due and payable, or

                    (ii) will  become due and payable at their  Stated  Maturity
               within one year,

          and the Company,  in the case of (i) or (ii) above,  has  deposited or
          caused to be  deposited  with the  Trustee as trust funds in trust for
          the  purpose  an amount  sufficient  to pay and  discharge  the entire
          indebtedness  on such  Securities  not  theretofore  delivered  to the
          Trustee for  cancellation,  for principal  (and  premium,  if any) and
          interest to the date of such deposit (in the case of Securities  which
          have become due and  payable) or to the Stated  Maturity,  as the case
          may be;

       (2) the  Company  has paid or caused to be paid all  other  sums  payable
hereunder by the Company; and

       (3) the Company has delivered to the Trustee an Officers' Certificate and
an Opinion  of  Counsel,  each  stating  that all  conditions  precedent  herein
provided for relating to the  satisfaction  and discharge of this Indenture have
been complied with.

     Notwithstanding  the  satisfaction  and  discharge of this  Indenture,  the
obligations  of the Company to the Trustee under Section 607 and, if money shall
have been deposited with the Trustee  pursuant to subclause (B) of clause (1) of
this  Section,  the  obligations  of the Trustee  under Section 402 and the last
paragraph of Section 1003 shall survive.

SECTION 402. Application of Trust Money.

     Subject to the  provisions of the last paragraph of Section 1003, all money
deposited  with the  Trustee  pursuant to Section 401 shall be held in trust and
applied by it, in  accordance  with the  provisions of the  Securities  and this
Indenture,  to  the  payment,  either  directly  or  through  any  Paying  Agent
(including  the  Company  acting as its own  Paying  Agent) as the  Trustee  may
determine,  to the

                                      -24-

<PAGE>

Persons entitled  thereto,  of the principal (and premium,  if any) and interest
for whose payment such money has been deposited with the Trustee.

                                  ARTICLE FIVE
                                    Remedies

SECTION 501. Events of Default.

     "Event of Default,"  wherever  used herein,  means any one of the following
events  (whatever  the reason for such Event of Default  and whether it shall be
occasioned by the provisions of Article Eleven or be voluntary or involuntary or
be effected by operation of law or pursuant to any judgment,  decree or order of
any court or any order, rule or regulation of any administrative or governmental
body):

          (1) the entry by a court  having  jurisdiction  in the  premises  of a
     decree or order for relief in respect of the Company in an involuntary case
     or proceeding  under the Federal  bankruptcy  laws or any other  applicable
     federal or state law, as now or hereafter constituted,  and the continuance
     of any such  decree  or order  unstayed  and in  effect  for a period of 60
     consecutive  days; or a decree or order of a court having  jurisdiction  in
     the premises for the  appointment of a receiver or liquidator or trustee or
     assignee in bankruptcy or insolvency of the Company or substantially all of
     its property,  or for the winding up or liquidation  of its affairs,  shall
     have  been  entered,   and  such  decree  or  order  shall  have  continued
     undischarged and unstayed for a period of 60 consecutive days; or

          (2) the  commencement by the Company of a voluntary case or proceeding
     under the Federal  bankruptcy laws or any other applicable federal or state
     law, as now or hereafter constituted,  or the consent by the Company to the
     entry of a decree or order for relief in an involuntary  case or proceeding
     under any such law or shall  consent to the  appointment  of a receiver  or
     liquidator  or trustee or assignee in  bankruptcy  or  insolvency  of it or
     substantially  all of its  property  or shall  make an  assignment  for the
     benefit of creditors; or

          (3) (A) the  appointment  by the OTS or the FDIC (or  other  competent
     government  agency  having  primary  regulatory  authority  over any  Major
     Depository  Institution  Subsidiary) under any applicable  federal or state
     banking,  insolvency  or other  similar law now or hereafter in effect of a
     receiver,  conservator,  liquidator or other similar official for any Major
     Depository  Institution  Subsidiary or for all or substantially  all of its
     assets  or (B) the  entry  of a decree  or order in any case or  proceeding
     under any applicable federal or state banking,  insolvency or other similar
     law now or hereafter in effect adjudging any Major  Depository  Institution
     Subsidiary insolvent or bankrupt,  or appointing any receiver,


                                      -25-

<PAGE>



     conservator or other similar official for any Major Depository  Institution
     Subsidiary or for all or substantially  all of its assets,  or ordering the
     winding up or liquidation of its affairs; or

          (4) (A) the filing by any Major Depository Institution Subsidiary with
     the OTS or the FDIC (or other  competent  government  agency having primary
     regulatory authority over any Major Depository Institution Subsidiary) of a
     notice  of  voluntary   liquidation  or  other  similar  action  under  any
     applicable federal or state banking, insolvency or other similar law now or
     hereafter  in  effect  or (B)  the  commencement  by any  Major  Depository
     Institution  Subsidiary  of any case or  proceeding  under  any  applicable
     federal or state banking,  insolvency or other similar law now or hereafter
     in  effect  to  be  adjudicated   insolvent  or  bankrupt  or  seeking  the
     appointment  of  a  receiver,  conservator,  liquidator  or  other  similar
     official  for any Major  Depository  Institution  Subsidiary  or for all or
     substantially  all of its assets,  or the  consent by any Major  Depository
     Institution  Subsidiary  to the  entry of a decree  or order in any case or
     proceeding under the federal or state banking,  insolvency or other similar
     laws adjudging any Major  Depository  Institution  Subsidiary  insolvent or
     bankrupt,  or  appointing  any receiver,  conservator,  liquidator or other
     similar official for any Major Depository Institution Subsidiary or for all
     or  substantially  all  of  its  assets,  or  ordering  the  winding  up or
     liquidation  of its affairs,  or the taking of any corporate  action by any
     Major Depository Institution Subsidiary in furtherance of such action; or

          (5) default in the payment of any  interest  upon any  Security or any
     amount payable  hereunder  when the same shall become due and payable,  and
     continuance of such default for a period of 30 days; or

          (6) default in the payment of the  principal of (or  premium,  if any,
     on) any Security when the same shall become due and payable, whether at the
     Stated Maturity thereof, by acceleration or otherwise.

          (7)  default  in  the  performance,   or  breach,   of  any  covenant,
     representation  or  warranty  of the Company  contained  in this  Indenture
     (other  than a  covenant,  representation  or  warranty  a default in whose
     performance or whose breath is elsewhere in this Section specifically dealt
     with),  and  continuance  of such default or breach for a period of 60 days
     after there has been given, by registered or certified mail, 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  Outstanding  Securities  a written  notice
     specifying  such  default or breach and  requiring  it to be  remedied  and
     stating that such notice is a "Notice of Default" hereunder; or

          (8) a default  under any bond,  debenture,  note or other  evidence of
     indebtedness for money borrowed by the Company or a Subsidiary or under any
     mortgage,  indenture


                                      -26-

<PAGE>



     or  instrument  under  which  there may be issued or by which  there may be
     secured or evidenced any  indebtedness for money borrowed by the Company or
     a Subsidiary  (including this  Indenture),  whether such  indebtedness  now
     exists or shall hereafter be created, which default shall have resulted (i)
     in a failure to pay an aggregate  principal amount exceeding  $1,000,000 of
     such  indebtedness  when due or upon the expiration of any applicable grace
     period  with  respect  thereto  or (ii) in such  indebtedness  in an amount
     exceeding  $1,000,000  becoming  or,  with the giving of notice or lapse of
     time or both,  being declared due and payable prior to the date on which it
     would  otherwise  have become due and payable,  without  such  indebtedness
     having been  discharged,  or such  acceleration  having been  rescinded  or
     annulled,  within a period of 10 days after there shall have been given, by
     registered  or  certified  mail,  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 Outstanding  Securities a written notice specifying such default and
     requiring the Company to cause such  indebtedness to be discharged or cause
     such  acceleration to be rescinded or annulled and stating that such notice
     is a "Notice of Default" hereunder; provided, however, that a default under
     any such other bond,  debenture,  note,  evidence of indebtedness for money
     borrowed,  mortgage,  indenture or  instrument  shall not be deemed to have
     occurred if and so long as the Company shall  contest the validity  thereof
     in good faith by appropriate proceedings.

SECTION 502. Acceleration of Maturity; Rescission and Annulment.

     (a) If an Event of Default occurs and is continuing, then and in every such
case the Trustee or the Holders of not less than 25% in principal  amount of the
Outstanding Securities may declare the principal of all the Securities to be due
and  payable  immediately,  by a notice in  writing to the  Company  (and to the
Trustee if given by Holders), and upon any such declaration such principal shall
become immediately due and payable.

     (b) At any time after such a declaration of acceleration  has been made and
before a judgment  or decree for  payment of the money due has been  obtained by
the Trustee as hereinafter in this Article  provided,  the Holders of a majority
in principal  amount of the  Outstanding  Securities,  by written  notice to the
Company  and the  Trustee,  may  rescind  and  annul  such  declaration  and its
consequences if

          (1)  the  Company  has  paid  or  deposited  with  the  Trustee  a sum
     sufficient to pay

               (A) all overdue interest on all Securities,


                                      -27-

<PAGE>



               (B) the  principal of (and  premium,  if any, on) any  Securities
          which  have  become  due  otherwise   than  by  such   declaration  of
          acceleration and interest thereon at the rate borne by the Securities,

               (C) to the  extent  that  payment  of such  interest  is  lawful,
          interest  upon overdue  interest at the rate borne by the  Securities,
          and

               (D) all sums paid or advanced by the  Trustee  hereunder  and the
          reasonable compensation,  expenses,  disbursements and advances of the
          Trustee, its agents and counsel;

         and

          (2) all Events of Default  have been  cured or waived as  provided  in
     Section 512.

     No such rescission shall affect any subsequent  default or impair any right
     consequent thereon.

SECTION 503. Collection of Indebtedness and Suits for Enforcement by Trustee.

     The Company  covenants  that if any of the Events of Default  specified  in
paragraphs  (5) or (6) of Section 501 occurs,  the Company will,  upon demand of
the Trustee,  pay to it, for the benefit of the Holders of such Securities,  the
whole amount then due and payable on such Securities for principal (and premium,
if any) and interest,  and, to the extent that payment of such interest shall be
legally enforceable, interest on any overdue principal (and premium, if any) and
on any overdue interest,  at the rate borne by the Securities,  and, in addition
thereto,  such  further  amount  as shall be  sufficient  to cover the costs and
expenses  of  collection,  including  the  reasonable  compensation,   expenses,
disbursements and advances of the Trustee, its agents and counsel.

     If the Company fails to pay such amounts  forthwith  upon such demand,  the
Trustee,  in its own name and as trustee of an express  trust,  may  institute a
judicial  proceeding  for the  collection  of the  sums so due and  unpaid,  may
prosecute  such  proceeding to judgment or final decree and may enforce the same
against the Company or any other  obligor upon such  Securities  and collect the
moneys  adjudged  or decreed to be payable in the manner  provided by law out of
the property of the Company or any other obligor upon such Securities,  wherever
situated.

     If an Event of Default  occurs and is  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 shall deem most
effectual  to protect  and  enforce any such  rights,  whether for the


                                      -28-

<PAGE>


specific enforcement of any covenant or agreement in this Indenture or in aid of
the exercise of any power granted herein, or to enforce any other proper remedy.

SECTION 504. Trustee May File Proofs of Claim.

     In case  of the  pendency  of any  receivership,  insolvency,  liquidation,
bankruptcy,  reorganization,   arrangement,  adjustment,  composition  or  other
judicial  proceeding  relative  to the Company  (or any other  obligor  upon the
Securities), its property or its creditors, the Trustee (irrespective of whether
the  principal  of the  Securities  shall  then be due and  payable  as  therein
expressed or by declaration or otherwise and irrespective of whether the Trustee
shall have made any demand on the Company  for the payment of overdue  principal
or interest) shall be entitled and empowered, by intervention in such proceeding
or otherwise,  to take any and all actions  authorized under the Trust Indenture
Act in order to have claims of the  Holders and the Trustee  allowed in any such
proceeding.  In  particular,  the  Trustee  shall be  authorized  to collect and
receive any moneys or other  property  payable or deliverable on any such claims
and to distribute  the same;  and any custodian,  receiver,  assignee,  trustee,
liquidator,  sequestrator  or  other  similar  official  in  any  such  judicial
proceeding  is hereby  authorized  by each  Holder to make such  payments to the
Trustee and, in the event that the Trustee  shall  consent to the making of such
payments  directly to the  Holders,  to pay to the Trustee any amount due it for
the  reasonable  compensation,  expenses,  disbursements  and  advances  of  the
Trustee,  its agents and counsel,  and any other  amounts due the Trustee  under
Section 607.

     No provision of this Indenture  shall be deemed to authorize the Trustee to
authorize  or  consent to or accept or adopt on behalf of any Holder any plan of
reorganization,  arrangement, adjustment or composition affecting the Securities
or the  rights of any  Holder  thereof or to  authorize  the  Trustee to vote in
respect of the claim of any Holder in any such  proceeding;  provided,  however,
that the  Trustee  may,  on behalf of the  Holders,  vote for the  election of a
trustee in bankruptcy or similar  official and may be a member of the creditors'
committee in any such proceeding.

SECTION 505. Trustee May Enforce Claims Without Possession of Securities.

     All rights of action and claims under this  Indenture or the Securities may
be prosecuted  and enforced by the Trustee  without the possession of any of the
Securities or the production thereof in any proceeding relating thereto, and any
such  proceeding  instituted  by the Trustee shall be brought in its own name as
trustee of an express trust, and any recovery of judgment shall, after provision
for the payment of the  reasonable  compensation,  expenses,  disbursements  and
advances of the Trustee,  its agents and counsel,  be for the ratable benefit of
the  Holders  of the  Securities  in respect  of which  such  judgment  has been
recovered.


                                      -29-

<PAGE>



SECTION 506. Application of Money Collected.

     Subject to Article Eleven,  any money collected by the Trustee  pursuant to
this Article shall be applied in the following order, at the date or dates fixed
by the  Trustee  and,  in case of the  distribution  of such money on account of
principal (or premium, if any) or interest,  upon presentation of the Securities
and the  notation  thereon  of the  payment  if only  partially  paid  and  upon
surrender thereof if fully paid:

          FIRST:  To the payment of all amounts due the Trustee  under  Sections
     503 and 607; and

          SECOND:  To the  payment  of the  amounts  then  due  and  unpaid  for
     principal  of (and  premium,  if any) and  interest  on the  Securities  in
     respect of which or for the benefit of which such money has been collected,
     ratably,  without  preference  or  priority of any kind,  according  to the
     amounts due and payable on such  Securities for principal (and premium,  if
     any) and interest, respectively; and

          THIRD: The balance, if any, to the Company.

SECTION 507. Limitation on Suits.

     No Holder of any Security shall have any right to institute any proceeding,
judicial or otherwise, with respect to this Indenture, or for the appointment of
a receiver or trustee, or for any other remedy hereunder, unless

          (1) such Holder has previously  given written notice to the Trustee of
     a continuing Event of Default;

          (2) the  Holders  of not less  than  25% in  principal  amount  of the
     Outstanding  Securities  shall have made written  request to the Trustee to
     institute  proceedings  in respect of such Event of Default in its own name
     as Trustee hereunder;

          (3) such  Holder or Holders  have  offered to the  Trustee  reasonable
     indemnity  against the costs,  expenses and  liabilities  to be incurred in
     compliance with such request;

          (4) the Trustee for 60 days after its receipt of such notice,  request
     and offer of indemnity has failed to institute any such proceeding; and


                                      -30-

<PAGE>



          (5) 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 Securities;

it being  understood  and intended  that no one or more  Holders  shall have any
right in any manner  whatever by virtue of, or by availing of, any  provision of
this Indenture to affect,  disturb or prejudice the rights of any other Holders,
or to obtain or to seek to obtain  priority or preference over any other Holders
or to enforce  any right  under  this  Indenture,  except in the  manner  herein
provided and for the equal and ratable benefit of all the Holders.

SECTION 508. Restoration of Rights and Remedies.

     If the Trustee or any Holder has  instituted  any proceeding to enforce any
right or remedy under this Indenture and such  proceeding has been  discontinued
or abandoned for any reason, or has been determined  adversely to the Trustee or
to such Holder,  then and in every such case,  subject to any  determination  in
such  proceeding,  the  Company,  the Trustee and the Holders  shall be restored
severally and  respectively to their former  positions  hereunder and thereafter
all rights and remedies of the Trustee and the Holders shall  continue as though
no such proceeding had been instituted.

SECTION 509. Rights and Remedies Cumulative.

     Except as otherwise  provided with respect to the replacement or payment of
mutilated, destroyed, lost or stolen securities in the last paragraph of Section
306, no right or remedy herein  conferred  upon or reserved to the Trustee or to
the Holders is intended to be exclusive of any other right or remedy,  and every
right and remedy shall,  to the extent  permitted by law, be  cumulative  and in
addition to every other right and remedy  given  hereunder  or now or  hereafter
existing at law or in equity or  otherwise.  The  assertion or employment of any
right or remedy  hereunder,  or  otherwise,  shall not  prevent  the  concurrent
assertion or employment of any other appropriate right or remedy.

SECTION 510. Delay or Omission Not Waiver.

     No delay or  omission  of the  Trustee or of any Holder of any  Security to
exercise any right or remedy accruing upon any Event of Default shall impair any
such right or remedy or  constitute  a waiver of any such Event of Default or an
acquiescence therein.  Every right and remedy given by this Article or by law to
the Trustee or to the Holders may be exercised  from time to time,  and as often
as may be deemed  expedient,  by the Trustee or by the Holders,  as the case may
be.


                                      -31-

<PAGE>



SECTION 511. Control by Holders.

     The Holders of a majority in principal amount of the Outstanding Securities
shall have the right to direct  the time,  method  and place of  conducting  any
proceeding  for any remedy  available to the Trustee or exercising  any trust or
power conferred on the Trustee, provided that

          (1) such  direction  shall not be in conflict  with any rule of law or
     with this Indenture;

          (2) the Trustee may take any other action deemed proper by the Trustee
     which is not inconsistent with such direction; and

          (3) that (subject to the  provisions of Section 601) the Trustee shall
     have the right to  decline  to follow any such  direction  if the  Trustee,
     being advised by counsel,  shall determine that the action or proceeding so
     directed may not  lawfully be taken,  or if the Trustee in good faith shall
     determine  that the action or  proceedings  so directed  might  involve the
     Trustee in  personal  liability  or if the  Trustee in good faith  shall so
     determine that the actions or forbearances specified in or pursuant to such
     direction  shall be unduly  prejudicial  to the  interest  of  Holders  not
     joining in the giving of said direction,  it being understood that (subject
     to Section 601) the Trustee shall have no duty to ascertain  whether or not
     such actions or forbearances are unduly prejudicial to such Holders.

SECTION 512. Waiver of Past Defaults.

     The  Holders  of not  less  than a  majority  in  principal  amount  of the
Outstanding  Securities may on behalf of the Holders of all the Securities waive
any past default hereunder and its consequences, except a default

          (1) in the  payment  of the  principal  of (or  premium,  if  any)  or
     interest on any Security, or

          (2) in respect of a covenant or provision  hereof which under  Article
     Nine  cannot be  modified  or amended  without the consent of the Holder of
     each Outstanding Security affected.

     Upon any such waiver,  such default shall cease to exist,  and any Event of
Default arising  therefrom shall be deemed to have been cured, for every purpose
of this  Indenture;  but no such waiver shall extend to any  subsequent or other
default or impair any right consequent thereon.


                                      -32-

<PAGE>



SECTION 513. Undertaking for Costs.

     In any  suit  for  the  enforcement  of any  right  or  remedy  under  this
Indenture,  or in any suit against the Trustee for any action taken, suffered or
omitted by it as Trustee, a court may require any party litigant in such suit to
file an  undertaking to pay the costs of such suit, and may assess costs against
any such party  litigant,  in the manner and to the extent provided in the Trust
Indenture  Act;  provided that neither this Section nor the Trust  Indenture Act
shall be deemed to authorize any court to require such an undertaking or to make
such an assessment in any suit instituted by the Company;  and provided  further
that the  provisions of this Section  shall not apply to any suit  instituted by
such Trustee, to any suit instituted by any Holder, or group of Holders, holding
in the  aggregate  more than ten per  centum  (10%) in  principal  amount of the
Securities,  or to any suit  instituted by any Holder for the enforcement of the
payment  of the  principal  of or  interest  on any  Security,  on or after  the
respective due dates expressed in such Security.

SECTION 514. Waiver of Stay or Extension Laws.

     The Company  covenants  (to the extent that it may  lawfully do so) that it
will not at any time insist upon, or plead, or in any manner whatsoever claim or
take the benefit or advantage  of, any stay or extension  law wherever  enacted,
now or at any time  hereafter  in force,  which may affect the  covenants or the
performance  of this  Indenture;  and the  Company  (to the  extent  that it may
lawfully do so) hereby expressly waives all benefit or advantage of any such law
and  covenants  that it will not hinder,  delay or impede the  execution  of any
power herein granted to the Trustee, but will suffer and permit the execution of
every such power as though no such law had been enacted.

SECTION 515.  Unconditional  Right of Holders to Receive Principal,  Premium and
              Interest.

     Notwithstanding  any other provision in this  Indenture,  the Holder of any
Securities shall have the right, which is absolute and unconditional, to receive
payment of the principal of and any premium and any interest on such  Securities
on the Stated  Maturity  expressed in such  Securities and to institute suit for
the  enforcement  of any such  payment,  and such  rights  shall not be impaired
without the consent of such Holder.

                                      -33-

<PAGE>



                                   ARTICLE SIX
                                   The Trustee

SECTION 601. Certain Duties and Responsibilities.

     The duties and  responsibilities of the Trustee shall be as provided by the
Trust  Indenture  Act.  Notwithstanding  the  foregoing,  no  provision  of this
Indenture shall require the Trustee to expend or risk its own funds or otherwise
incur any financial liability in the performance of any of its duties hereunder,
or in the exercise of any of its rights or powers,  if it shall have  reasonable
grounds for believing that repayment of such funds or adequate indemnity against
such risk or liability is not  reasonably  assured to it. Whether or not therein
expressly so provided, every provision of this Indenture relating to the conduct
or affecting  the  liability of or affording  protection to the Trustee shall be
subject to the provisions of this Section.

SECTION 602. Notice of Defaults.

     The Trustee shall give the Holders notice of any default hereunder known to
the Trustee as and to the extent provided by the Trust Indenture Act;  provided,
however,  that in the case of any Event of Default of the character specified in
Section  501(5),  (7) or (8), no such notice to Holders  shall be given until at
least 30, 60 or 10 days,  respectively,  after the occurrence  thereof.  For the
purpose of this Section,  the term "default"  means any event which is, or after
notice or lapse of time or both would become, an Event of Default.

SECTION 603. Certain Rights of Trustee.

     Subject to the provisions of Section 601:

          (a) the  Trustee  may  rely  and  shall  be  protected  in  acting  or
     refraining  from  acting  upon  any  resolution,   certificate,  statement,
     instrument,  opinion, report, notice, request,  direction,  consent, order,
     bond,  debenture,  note,  other evidence of  indebtedness or other paper or
     document  believed by it to be genuine and to have been signed or presented
     by the proper party or parties;

          (b) any request or direction of the Company  mentioned herein shall be
     sufficiently  evidenced  by a  Company  Request  or  Company  Order and any
     resolution  of the Board of Directors  may be  sufficiently  evidenced by a
     Board Resolution;

          (c) whenever in the administration of this Indenture the Trustee shall
     deem it desirable that a matter be proved or  established  prior to taking,
     suffering  or omitting  any


                                      -35-

<PAGE>


     action hereunder, the Trustee (unless other evidence be herein specifically
     prescribed)  may,  in the  absence  of bad faith on its part,  rely upon an
     Officers' Certificate;

          (d) before the Trustee acts or refrains  from acting,  the Trustee may
     consult with counsel and the written  advice of such counsel or any Opinion
     of Counsel  shall be full and  complete  authorization  and  protection  in
     respect of any action  taken,  suffered or omitted by it  hereunder in good
     faith and in reliance thereon;

          (e) the Trustee  shall be under no  obligation  to exercise any of the
     rights or powers vested in it by this Indenture at the request or direction
     of any of the Holders pursuant to this Indenture, unless such Holders shall
     have offered to the Trustee  reasonable  security or indemnity  against the
     costs, expenses and liabilities which might be incurred by it in compliance
     with such request or direction;

          (f) the Trustee shall not be bound to make any investigation  into the
     facts  or  matters  stated  in  any  resolution,   certificate,  statement,
     instrument,  opinion, report, notice, request,  direction,  consent, order,
     bond,  debenture,  note,  other evidence of  indebtedness or other paper or
     document, but the Trustee, in its discretion, may make such further inquiry
     or investigation  into such facts or matters as it may see fit, and, if the
     Trustee shall determine to make such further inquiry or  investigation,  it
     shall be  entitled  to  examine  the books,  records  and  premises  of the
     Company, personally or by agent or attorney;

          (g) the Trustee may execute any of the trusts or powers  hereunder  or
     perform any duties  hereunder  either  directly or by or through  agents or
     attorneys and the Trustee shall not be  responsible  for any  misconduct or
     negligence on the part of any agent or attorney  appointed with due care by
     it hereunder;

          (h) the Trustee shall not be liable for any action taken or omitted by
     it in good faith and with due care and believed by it to be  authorized  or
     within  the  discretion,  rights  or  powers  conferred  upon  it  by  this
     Indenture;

          (i) the  Trustee  shall not be  required to give any bond or surety in
     respect of the performance of its powers and duties hereunder;

          (j) the  permissive  rights of the Trustee to do things  enumerated in
     this  Indenture  shall not be construed as a duty and the Trustee shall not
     be answerable for other than its negligence or willful misconduct; and


                                      -35-

<PAGE>



          (k) except for (i) a default under Sections  501(5) or (6) hereof,  or
     (ii) any other event of which the Trustee has "actual  knowledge" and which
     event,  with the  giving of notice or the  passage  of time or both,  would
     constitute an Event of Default under this Indenture,  the Trustee shall not
     be  deemed to have  notice  of any  default  or event  unless  specifically
     notified in writing of such event by the Company or the Holders of not less
     than 25% in aggregate  principal amount of the Securities  Outstanding;  as
     used herein, the term "actual knowledge" means the actual fact or statement
     of knowing, without any duty to make any investigation with regard thereto.

SECTION 604. Not Responsible for Recitals or Issuance of Securities.

     The recitals  contained herein and in the Securities,  except the Trustee's
certificates of authentication, shall be taken as the statements of the Company,
and the Trustee assumes no  responsibility  for their  correctness.  The Trustee
makes no  representations as to the validity or sufficiency of this Indenture or
of  the  Securities.  The  Trustee  shall  not be  accountable  for  the  use or
application by the Company of Securities or the proceeds thereof.

SECTION 605. May Hold Securities.

     The Trustee, any Paying Agent, any Security Registrar or any other agent of
the Company,  in its individual or any other  capacity,  may become the owner or
pledgee of Securities  and,  subject to Sections 608 and 613, may otherwise deal
with the  Company  with the same  rights it would  have if it were not  Trustee,
Paying Agent, Security Registrar or such other agent.

SECTION 606. Money Held in Trust.

     Money held by the Trustee in trust  hereunder  need not be segregated  from
other funds except to the extent  required by law. The Trustee shall be under no
liability for interest on any money received by it hereunder except as otherwise
agreed to in writing with the Company.

SECTION 607. Compensation and Reimbursement.

     The Company agrees

          (1) to pay to the Trustee from time to time,  and the Trustee shall be
     entitled  to,  reasonable  compensation  for all  services  rendered  by it
     hereunder (which  compensation shall not be limited by any provision of law
     in regard to the compensation of a trustee of an express trust);


                                      -36-

<PAGE>



          (2) except as otherwise  expressly  provided herein,  to reimburse the
     Trustee upon its request for all  reasonable  expenses,  disbursements  and
     advances  incurred or made by the Trustee in accordance  with any provision
     of this Indenture  (including the reasonable  compensation and the expenses
     and  disbursements  of its agents and  counsel),  except any such  expense,
     disbursement or advance as may be attributable to its negligence or willful
     misconduct;

          (3) to indemnify the Trustee for, and to hold it harmless against, any
     loss,   liability  or  expense  incurred  without   negligence  or  willful
     misconduct on its part, arising out of or in connection with the acceptance
     or  administration  of this  trust,  including  the costs and  expenses  of
     defending  itself  against  or  investigating  any  claim or  liability  in
     connection  with the exercise or performance of any of its powers or duties
     hereunder;

          (4) to treat as an  administrative  expense  priority  pursuant  to 11
     U.S.C.  ss. 503, any expenses  incurred by the Trustee or compensation  for
     services  rendered to the Company by the Trustee after any Event of Default
     as defined in Section 501; and

          (5) the  obligations  of the Company  under this Section to compensate
     the Trustee,  to pay or reimburse the Trustee for  expenses,  disbursements
     and  advances  and  to  indemnify  and  hold  harmless  the  Trustee  shall
     constitute General Obligations hereunder and shall survive the satisfaction
     and discharge of this Indenture.

SECTION 608. Disqualification; Conflicting Interests.

     If the  Trustee  has or shall  acquire a  conflicting  interest  within the
meaning of the Trust  Indenture  Act, the Trustee  shall either  eliminate  such
interest or resign,  to the extent and in the manner provided by, and subject to
the provisions of, the Trust Indenture Act and this Indenture.

SECTION 609. Corporate Trustee Required; Eligibility.

     There  shall at all times be a Trustee  hereunder  which  shall be a Person
that is eligible  pursuant to the Trust  Indenture  Act to act as such and has a
combined capital and surplus of at least  $50,000,000.  If such Person publishes
reports of condition at least annually,  pursuant to law or to the  requirements
of said  supervising  or  examining  authority,  then for the  purposes  of this
Section,  the combined  capital and surplus of such Person shall be deemed to be
its  combined  capital  and  surplus as set forth in its most  recent  report of
condition so published. If at any time the Trustee shall cease to be eligible in
accordance with the provisions of this Section,  it shall resign  immediately in
the manner and with the effect hereinafter specified in this Article.


                                      -37-

<PAGE>



SECTION 610. Resignation and Removal; Appointment of Successor.

     (a) No  resignation  or  removal of the  Trustee  and no  appointment  of a
successor  Trustee  pursuant to this Article  shall become  effective  until the
acceptance of appointment by the successor Trustee under Section 611.

     (b) The Trustee may resign at any time by giving  written notice thereof to
the Company.  If an instrument  of  acceptance by a successor  Trustee shall not
have been  delivered  to the  Trustee  within 30 days  after the  giving of such
notice of resignation, the resigning Trustee may petition any court of competent
jurisdiction for the appointment of a successor Trustee.

     (c) The  Trustee  may be  removed  at any time by Act of the  Holders  of a
majority in principal  amount of the  Outstanding  Securities,  delivered to the
Trustee and to the Company.

     (d) If at any time:

          (1) the Trustee  shall fail to comply with  Section 608 after  written
     request  therefor  by the Company or by any Holder who has been a bona fide
     Holder of a Security for at least six months, or

          (2) the Trustee shall cease to be eligible under Section 609 and shall
     fail to resign after written request therefor by the Company or by any such
     Holder, or

          (3) the Trustee shall become  incapable of acting or shall be adjudged
     a bankrupt or  insolvent  or a receiver  of the Trustee or of its  property
     shall be  appointed or any public  officer  shall take charge or control of
     the   Trustee  or  of  its   property   or  affairs   for  the  purpose  of
     rehabilitation, conservation or liquidation,

then,  in any such case,  (i) the Company by a Board  Resolution  may remove the
Trustee,  or (ii)  subject to Section  513,  any Holder who has been a bona fide
Holder of a Security  for at least six months  may, on behalf of himself and all
others similarly situated,  petition any court of competent jurisdiction for the
removal of the Trustee and the appointment of a successor Trustee.

     (e) If the Trustee shall resign,  be removed or become incapable of acting,
or if a vacancy shall occur in the office of Trustee for any cause, the Company,
by a Board Resolution, shall promptly appoint a successor Trustee. If, within 90
days after such resignation,  removal or incapability, or the occurrence of such
vacancy,  a  successor  Trustee  shall be  appointed  by Act of the Holders of a
majority in  principal  amount of the  Outstanding  Securities  delivered to the
Company
                                      -38-

<PAGE>


and the retiring Trustee,  the successor  Trustee so appointed shall,  forthwith
upon its  acceptance  of such  appointment,  become the  successor  Trustee  and
supersede  the  successor  Trustee  appointed  by the  Company.  If no successor
Trustee  shall have been so appointed by the Company or the Holders and accepted
appointment in the manner hereinafter  provided,  any Holder who has been a bona
fide  Holder of a  Security  for at least six months  may,  on behalf of himself
and-all others similarly situated,  petition any court of competent jurisdiction
for the appointment of a successor Trustee.

     (f) The Company shall give notice of each  resignation  and each removal of
the Trustee and each  appointment  of a successor  Trustee to all Holders in the
manner  provided  in Section  106.  Each  notice  shall  include the name of the
successor Trustee and the address of its Corporate Trust Office.

SECTION 611. Acceptance of Appointment by Successor.

     Every successor Trustee appointed hereunder shall execute,  acknowledge and
deliver to the Company and to the retiring Trustee an instrument  accepting such
appointment,  and thereupon the  resignation or removal of the retiring  Trustee
shall become effective and such successor Trustee, without any further act, deed
or  conveyance,  shall  become  vested with all the rights,  powers,  trusts and
duties of the retiring Trustee;  but, on request of the Company or the successor
Trustee,  such retiring Trustee shall, upon payment of its charges,  execute and
deliver an instrument  transferring  to such  successor  Trustee all the rights,
powers and trusts of the retiring  Trustee and shall duly  assign,  transfer and
deliver to such  successor  Trustee all property and money held by such retiring
Trustee hereunder. Upon request of any such successor Trustee, the Company shall
execute  any and all  instruments  for more fully and  certainly  vesting in and
confirming to such successor Trustee all such rights, powers and trusts.

     No successor  Trustee  shall accept its  appointment  unless at the time of
such  acceptance  such  successor  Trustee shall be qualified and eligible under
this Article.

SECTION 612. Merger, Conversion, Consolidation or Succession to Business.

     Any  corporation  into which the Trustee may be merged or converted or with
which it may be  consolidated,  or any  corporation  resulting  from any merger,
conversion  or  consolidation  to which  the  Trustee  shall be a party,  or any
corporation  succeeding to all or substantially all the corporate trust business
of the Trustee,  shall be the successor of the Trustee hereunder,  provided such
corporation  shall be  otherwise  qualified  and  eligible  under this  Article,
without the  execution  or filing of any paper or any further act on the part of
any of the parties hereto. In case any Securities shall have been authenticated,
but not  delivered,  by the Trustee  then in office,  any  successor  by merger,
conversion  or  consolidation  to such  authenticating  Trustee  may adopt  such
authentication 


                                      -39-

<PAGE>


and  deliver the  Securities  so  authenticated  with the same effect as if such
successor Trustee had itself authenticated such Securities.

SECTION 613. Preferential Collection of Claims Against Company.

     If and when the  Trustee  shall be or become a creditor  of the Company (or
any other  obligor  upon the  Securities),  the Trustee  shall be subject to the
provisions of the Trust Indenture Act regarding the collection of claims against
the Company (or any such other obligor).

SECTION 614. Appointment of Authenticating Agent.

     The Trustee may appoint an  Authenticating  Agent or Agents  which shall be
authorized  to act on behalf of the Trustee to  authenticate  Securities  issued
upon original issue and upon exchange,  registration of transfer, or pursuant to
Section 306, and Securities so  authenticated  shall be entitled to the benefits
of this  Indenture  and shall be valid and  obligatory  for all  purposes  as if
authenticated  by the  Trustee  hereunder.  Whenever  reference  is made in this
Indenture to the authentication and delivery of Securities by the Trustee or the
Trustee's  certificate of  authentication,  such  references  shall be deemed to
include   authentication   and   delivery   on  behalf  of  the  Trustee  by  an
Authenticating  Agent and a certificate of authentication  executed on behalf of
the  Trustee by an  Authenticating  Agent.  Each  Authenticating  Agent shall be
acceptable to the Company and shall at all times be a corporation  organized and
doing business under the laws of the United States of America, any State thereof
or the District of Columbia, authorized under such laws to act as Authenticating
Agent,  having a combined  capital and surplus of not less than  $50,000,000 and
subject to supervision or  examination  by Federal or State  authority.  If such
Authenticating Agent publishes reports of condition at least annually,  pursuant
to law or to the requirements of said supervising or examining  authority,  then
for the  purposes  of this  Section,  the  combined  capital and surplus of such
Authenticating  Agent shall be deemed to be its combined  capital and surplus as
set forth in its most recent report of condition so published. If at any time an
Authenticating  Agent  shall  cease  to  be  eligible  in  accordance  with  the
provisions of this Section,  such Authenticating  Agent shall resign immediately
in the manner and with the effect specified in this Section.

     Any  corporation  into  which an  Authenticating  Agent  may be  merged  or
converted or with which it may be  consolidated,  or any  corporation  resulting
from any merger,  conversion or consolidation to which such Authenticating Agent
shall be a party,  or any  corporation  succeeding  to the  corporate  agency or
corporate  trust business of an  Authenticating  Agent,  shall continue to be an
Authenticating  Agent,  provided such  corporation  shall be otherwise  eligible
under this Section,  without the execution or filing of any paper or any further
act on the part of the Trustee or the Authenticating Agent.

                                      -40-

<PAGE>

     An  Authenticating  Agent may resign at any time by giving  written  notice
thereof to the Trustee and to the Company. The Trustee may at any time terminate
the agency of an  Authenticating  Agent by giving written notice thereof to such
Authenticating  Agent  and to the  Company.  Upon  receiving  such a  notice  of
resignation  or  upon  such  a  termination,   or  in  case  at  any  time  such
Authenticating  Agent  shall  cease  to  be  eligible  in  accordance  with  the
provisions of this Section,  the Trustee may appoint a successor  Authenticating
Agent  which  shall be  acceptable  to the Company and shall give notice of such
appointment to all Holders in the manner  provided in Section 106. Any successor
Authenticating  Agent upon acceptance of its appointment  hereunder shall become
vested with all the rights, powers and duties of its predecessor hereunder, with
like effect as if  originally  named as an  Authenticating  Agent.  No successor
authenticating  Agent shall be appointed unless eligible under the provisions of
this Section.

     The Trustee  agrees to pay to each  Authenticating  Agent from time to time
reasonable  compensation  for its services  under this Section,  and the Trustee
shall be entitled to be reimbursed for such payments,  subject to the provisions
of Section 607.

     If an appointment is made pursuant to this Section, the Securities may have
endorsed thereon, in addition to the Trustee's certificate of authentication, an
alternative certificate of authentication in the following form:

   "This is one of the Securities described in the within-mentioned Indenture.



                                                     By
                                                        ------------------------
                                                         As Authenticating Agent


                                                     By
                                                        ------------------------
                                                             Authorized Officer"


                                      -41-

<PAGE>



                                  ARTICLE SEVEN
                Holders' Lists and Reports by Trustee and Company

SECTION 701. Company to Furnish Trustee Names and Addresses of Holders.

     The Company will furnish or cause to be furnished to the Trustee

     (a)  quarterly,  not more than 15 days after each  Regular  Record  Date, a
list,  in such form as the  Trustee  may  reasonably  require,  of the names and
addresses of the Holders as of such Regular Record Date, and

     (b) at such other times as the  Trustee  may request in writing,  within 30
days after the  receipt by the  Company of any such  request,  a list of similar
form and  content as of a date not more than 15 days prior to the time such list
is furnished;

excluding from any such list names and addresses  received by the Trustee in its
capacity as Security Registrar.

SECTION 702. Preservation of Information; Communications to Holders.

     (a) The  Trustee  shall  preserve,  in as  current a form as is  reasonably
practicable,  the names and  addresses  of Holders  contained in the most recent
list  furnished  to the  Trustee as  provided  in Section  701 and the names and
addresses  of Holders  received  by the  Trustee  in its  capacity  as  Security
Registrar.  The  Trustee may  destroy  any list  furnished  to it as provided in
Section 701 upon receipt of a new list so furnished.

     (b) The rights of Holders to communicate with other Holders with respect to
their rights under this Indenture or under the Securities, and the corresponding
rights and duties of the  Trustee,  shall be as provided by the Trust  Indenture
Act.

     (c) Every Holder of Securities,  by receiving and holding the same,  agrees
with the Company and the  Trustee  that  neither the Company nor the Trustee nor
any  agent  of  either  of them  shall  be held  accountable  by  reason  of any
disclosure of  information as to names and addresses of Holders made pursuant to
the Trust Indenture Act.

SECTION 703. Reports by Trustee.

     The Trustee shall  transmit to Holders such reports  concerning the Trustee
and its actions  under this  Indenture as may be required  pursuant to the Trust
Indenture Act at the times and in the manner provided pursuant  thereto.  At the
time of such transmission to Holders,  a copy of each such report shall be filed
with each stock exchange upon which the securities are listed, and also with the
Commission.


                                      -42-

<PAGE>



SECTION 704. Reports by Company.

     The Company shall file with the Trustee and the Commission, and transmit to
the Holders,  such information,  documents and other reports, and such summaries
thereof, as may be required pursuant to the Trust Indenture Act at the times and
in the manner provided pursuant to such Act; and the Company shall file with the
Commission,  and  transmit  to the Trustee and the  Holders,  such  information,
documents  or reports  required  to be filed  with the  Commission  pursuant  to
Section  13 or 15(d) of the  Exchange  Act  within 15 days  after the same is so
required to be filed with the Commission.  Notwithstanding  that the Company may
not be required to remain subject to the reporting  requirements  of Sections 13
and 15(d) of the  Exchange  Act,  the  Company  shall  continue to file with the
Commission  and  provide  the  Trustee  and  Holders  with the  annual  reports,
documents  and other reports which are specified in Sections 13 and 15(d) of the
Exchange Act. The Company shall also comply with the other provisions of Section
314(a) of the Trust Indenture Act.


                                  ARTICLE EIGHT
              Consolidation, Merger, Conveyance, Transfer or Lease

SECTION 801. Company May Consolidate, Etc., Only on Certain Terms.

     The Company  shall not  consolidate  with or merge into any other Person or
convey, transfer or lease its properties and assets substantially as an entirety
to any Person,  and the Company shall not permit any Person to consolidate  with
or merge into the Company or convey, transfer or lease its properties and assets
substantially as an entirety to the Company, unless:

          (1) in case the Company shall  consolidate  with or merge into another
     Person or convey, transfer or lease its properties and assets substantially
     as an entirety to any Person,  the Person formed by such  consolidation  or
     into which the Company is merged or the Person which acquires by conveyance
     or transfer,  or which  leases,  the  properties  and assets of the Company
     substantially as an entirety shall be a corporation,  partnership or trust,
     shall be organized and validly existing under the laws of the United States
     of  America,  any State  thereof  or the  District  of  Columbia  and shall
     expressly  assume,  by  an  indenture  supplemental  hereto,  executed  and
     delivered to the Trustee, in form satisfactory to the Trustee,  the due and
     punctual payment of the principal of (and premium,  if any) and interest on
     all the Securities  and the  performance or observance of every covenant of
     this  Indenture  on the part of the Company to be  performed or observed by
     it; and

          (2) immediately after giving effect to such transaction, no default or
     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


                                      -43-

<PAGE>



          (3) the Company has delivered to the Trustee an Officers'  Certificate
     and an Opinion of Counsel,  each stating that such  consolidation,  merger,
     conveyance,  transfer or lease and, if a supplemental indenture is required
     in connection with such  transaction,  such  supplemental  indenture comply
     with this Article and that all  conditions  precedent  herein  provided for
     relating to such transaction have been complied with.

SECTION 802. Successor Substituted.

     Upon any  consolidation of the Company with, or merger of the Company into,
any other  Person or any  conveyance,  transfer or lease of the  properties  and
assets of the Company  substantially  as an entirety in accordance  with Section
801, the successor Person formed by such consolidation or into which the Company
is merged or to which such  conveyance,  transfer or lease is made shall succeed
to, and be  substituted  for,  and may  exercise  every  right and power of, the
Company under this Indenture  with the same effect as if such  successor  Person
had been named as the Company herein,  and  thereafter,  except in the case of a
lease, the predecessor Person shall be relieved of all obligations and covenants
under this Indenture and the Securities.


                                  ARTICLE NINE
                             Supplemental Indentures

SECTION 901. Supplemental Indentures Without Consent of Holders.

     Without the consent of any Holders, the Company, when authorized by a Board
Resolution,  and the Trustee,  at any time and from time to time, may enter into
one or more indentures supplemental hereto, in form satisfactory to the Trustee,
for any of the following purposes:

          (1) to evidence the  succession  of another  Person to the Company and
     the assumption by any such successor of the covenants of the Company herein
     and in the Securities; or

          (2) to add to the  covenants  of the  Company  for the  benefit of the
     Holders,  or to provide collateral to secure the payment of the Securities,
     or to surrender any right or power herein conferred upon the Company; or

          (3)  to  evidence  and  provide  for  the  acceptance  of  appointment
     hereunder by a successor  Trustee with respect to the Securities and to add
     to or change any of the  provisions of this Indenture as shall be necessary
     to provide for or facilitate the  administration of the trusts hereunder by
     more than one Trustee; or

          (4) to add any additional Events of Default; or


                                      -44-

<PAGE>



          (5) to cure any  ambiguity,  to correct or  supplement  any  provision
     herein which may be  inconsistent  with any other provision  herein,  or to
     make any other  provisions  with  respect to matters or  questions  arising
     under this Indenture which shall not be inconsistent with the provisions of
     this Indenture; provided that such action pursuant to this clause (5) shall
     not adversely affect the interests of the Holders in any material  respect;
     or

          (6) to comply  with the  requirements  of the  Commission  in order to
     effect or maintain  the  qualification  of this  Indenture  under the Trust
     Indenture Act.

     Notwithstanding any provision in this Indenture or otherwise, the rights of
creditors in respect of General  Obligations  under this Indenture and otherwise
in respect of the Securities  may, at any time and from time to time, be reduced
or eliminated by a  supplemental  indenture  entered into by the Company and the
Trustee,  which,  supplemental  indenture  will not  require  the consent of the
Holders of Securities or any creditor in respect of General Obligations.

SECTION 902. Supplemental Indentures With Consent of Holders.

     With the  consent  of the  Holders  of not less  than 66 2/3% in  principal
amount of the Outstanding  Securities,  by Act of said Holders  delivered to the
Company and the Trustee, the Company, when authorized by a Board Resolution, and
the Trustee may enter into an indenture or  indentures  supplemental  hereto for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of this Indenture or of modifying in any manner the rights
of  the  Holders  under  this  Indenture;   provided,   however,  that  no  such
supplemental  indenture  shall,  without  the  consent  of the  Holder  of  each
Outstanding Security affected thereby,

          (1) change the Stated Maturity of the principal of, or any installment
     of interest on, any Security, or reduce the principal amount thereof or the
     rate of interest  thereon or any  premium  payable in respect  thereof,  or
     change the place of payment  where,  or the coin or currency in which,  any
     Security or any premium or interest thereon is payable, or impair the right
     to institute  suit for the  enforcement of any such payment on or after the
     Stated  Maturity  thereof,  or modify the provisions of this Indenture with
     respect to the  subordination  of the Securities in a manner adverse to the
     Holders, or

          (2) reduce  the  percentage  in  principal  amount of the  Outstanding
     Securities,  the  consent  of  whose  Holders  is  required  for  any  such
     supplemental indenture, or the consent of whose Holders is required for any
     waiver (of compliance with certain  provisions of this Indenture or certain
     defaults hereunder and their consequences)  provided for in this Indenture,
     or


                                      -45-

<PAGE>



          (3)  modify any of the  provisions  of this  Section  or Section  512,
     except to increase any such  percentage  or to provide  that certain  other
     provisions  of this  Indenture  cannot be  modified  or waived  without the
     consent of the Holder of each Outstanding Security affected thereby.

     It shall not be  necessary  for any Act of Holders  under  this  Section to
approve the particular form of any proposed supplemental indenture, but it shall
be sufficient if such Act shall approve the substance thereof.

SECTION 903. Execution of Supplemental Indentures.

     In  executing,   or  accepting  the  additional   trusts  created  by,  any
supplemental indenture permitted by this Article or the modifications thereby of
the trusts created by this Indenture,  the Trustee shall be entitled to receive,
and  (subject  to Section  601) shall be fully  protected  in relying  upon,  an
Opinion of Counsel stating that the execution of such supplemental  indenture is
authorized  or  permitted by this  Indenture.  The Trustee may, but shall not be
obligated  to,  enter into any such  supplemental  indenture  which  affects the
Trustee's own rights, duties or immunities under this Indenture or otherwise.

SECTION 904. Effect of Supplemental Indentures.

     Upon the execution of any supplemental  indenture under this Article,  this
Indenture  shall be  modified in  accordance  therewith,  and such  supplemental
indenture shall form a part of this Indenture for all purposes; and every Holder
of Securities  theretofore or thereafter  authenticated and delivered  hereunder
shall be bound thereby.

SECTION 905. Conformity with Trust Indenture Act.

     Every  supplemental  indenture  executed  pursuant  to this  Article  shall
conform to the requirements of the Trust Indenture Act.

SECTION 906. Reference in Securities to Supplemental Indentures.

     Securities   authenticated   and  delivered  after  the  execution  of  any
supplemental  indenture  pursuant  to this  Article  may bear a notation in form
approved  by the  Trustee as to any  matter  provided  for in such  supplemental
indenture.  If the Company shall so determine,  new Securities so modified as to
conform, in the opinion of the Trustee and the Company, to any such supplemental
indenture  may be prepared  and  executed by the Company and  authenticated  and
delivered by the Trustee in exchange for Outstanding Securities.


                                      -46-

<PAGE>



                                   ARTICLE TEN
                                    Covenants

SECTION 1001. Payment of Principal, Premium and Interest.

     The Company will duly and punctually pay the principal of (and premium,  if
any)  and  interest  on the  Securities  in  accordance  with  the  terms of the
Securities and this Indenture.

SECTION 1002. Maintenance of Office or Agency.

     The Company will maintain in [_______,  ________] an office or agency where
Securities may be presented or surrendered for payment,  where Securities may be
surrendered  for  registration  of transfer or exchange,  and where  notices and
demands to or upon the Company in respect of the  Securities  and this Indenture
may be served. The Company will give prompt written notice to the Trustee of the
location,  and any change in the location,  of such office or agency.  If at any
time the Company  shall fail to maintain any such  required  office or agency or
shall fail to furnish the Trustee with the address thereof,  such presentations,
surrenders,  notices and demands  may be made or served at the  Corporate  Trust
Office of the Trustee,  and the Company hereby appoints the Trustee as its agent
to receive all such presentations, surrenders, notices and demands.

     The Company may also from time to time  designate one or more other offices
or agencies (in or outside  [_______,  ________])  where the  Securities  may be
presented or surrendered  for any or all such purposes and may from time to time
rescind  such  designations;  provided,  however,  that no such  designation  or
rescission shall in any manner relieve the Company of its obligation to maintain
an office or agency in [_______,  ________] for such purposes.  The Company will
give prompt written notice to the Trustee of any such  designation or rescission
and of any change in the location of any such other office or agency.

SECTION 1003. Money for Securities Payments to Be Held in Trust.

     If the Company shall at any time act as its own Paying  Agent,  it will, on
or before each due date of the principal of (and premium, if any) or interest on
any of the  Securities,  segregate  and hold in  trust  for the  benefit  of the
Persons entitled thereto a sum sufficient to pay the principal (and premium,  if
any) or interest so becoming  due until such sums shall be paid to such  Persons
or otherwise disposed of as herein provided and will promptly notify the Trustee
of its action or failure so to act.

     Whenever the Company shall have one or more Paying Agents,  it will,  prior
to each due date of the  principal of (and  premium,  if any) or interest on any
Securities,  deposit  with a paying Agent a sum  sufficient  to pay such amount,
such sum to be held as provided by the Trust  Indenture  Act,  and (unless  such
paying Agent is the Trustee) the Company will promptly notify the Trustee of its
action or failure so to act.


                                      -47-

<PAGE>



     The Company  will cause each Paying Agent other than the Trustee to execute
and deliver to the Trustee an  instrument in which such Paying Agent shall agree
with the Trustee,  subject to the  provisions of this Section,  that such Paying
Agent will (i) comply with the provisions of the Trust  Indenture Act applicable
to it as a Paying  Agent and (ii) during the  continuance  of any default by the
Company (or any other obligor upon the  Securities) in the making of any payment
in respect of the Securities, upon the written request of the Trustee, forthwith
pay to the Trustee all sums held in trust by such Paying Agent as such.

     The Company may at any time, for the purpose of obtaining the  satisfaction
and  discharge of this  Indenture or for any other  purpose,  pay, or by Company
Order  direct any Paying  Agent to pay, to the Trustee all sums held in trust by
the Company or such Paying  Agent,  such sums to be held by the Trustee upon the
same  trusts as those  upon  which  such sums were held by the  Company  or such
Paying Agent;  and,  upon such payment by any Paying Agent to the Trustee,  such
Paying Agent shall be released from all further  liability  with respect to such
money.

     Any money  deposited with the Trustee or any Paying Agent,  or then held by
the Company,  in trust for the payment of the principal of (and premium, if any)
or interest on any Security  and  remaining  unclaimed  for two years after such
principal (and premium,  if any) or interest has become due and payable shall be
paid to the Company on Company  Request,  or (if then held by the Company) shall
be discharged from such trust; and the Holder of such Security shall thereafter,
as an unsecured general creditor,  look only to the Company for payment thereof,
and all liability of the Trustee or such Paying Agent with respect to such trust
money,  and all  liability of the Company as trustee  thereof,  shall  thereupon
cease;  provided,  however,  that the Trustee or such Paying Agent, before being
required to make any such  repayment,  shall at the expense of the Company cause
to be  published  once,  in a  newspaper  published  in  the  English  language,
customarily  published an each  Business Day and of general  circulation  in the
City of Bryan, Texas, notice that such money remains unclaimed and that, after a
date  specified  therein,  which shall not be less than 30 days from the date of
such  publication,  any unclaimed  balance of such money then  remaining will be
repaid to the Company.

SECTION 1004. Statement by Officers as to Default.

     The Company will  deliver to the Trustee,  within 120 days after the end of
each fiscal year of the  Company  ending  after the date  hereof,  an  Officers'
Certificate, stating whether or not to the best knowledge of the signers thereof
the Company is in default in the performance and observance of any of the terms,
provisions  and conditions of this  Indenture  (without  regard to any period of
grace or requirement of notice provided  hereunder) and, if the Company shall be
in default,  specifying  all such defaults and the nature and status  thereof of
which they may have knowledge.


                                      -48-

<PAGE>



SECTION 1005. Existence.

     Subject  to  Article  Eight,  the  Company  will do or cause to be done all
things necessary to preserve and keep in full force and effect its existence and
that  of any  Major  Depository  Institution  Subsidiary,  rights  (charter  and
statutory)  and franchises of the Company and any Major  Depository  Institution
Subsidiary;  provided,  however,  that the  Company  shall  not be  required  to
preserve any such right or franchise if the Board of Directors  shall  determine
that the  preservation  thereof  is no longer  desirable  in the  conduct of the
business of the Company and that the loss thereof is not  disadvantageous in any
material respect to the Holders.

SECTION 1006. Limitations on Dividends, Redemptions, Etc.

     The  Company  will not (1)  declare or pay any  dividend  or make any other
distribution  on any Junior  Securities  of the  Company,  except  dividends  or
distributions  payable in Junior  Securities  of the Company,  or (2)  purchase,
redeem or  otherwise  acquire or retire for value any Junior  Securities  of the
Company,  except Junior Securities  acquired upon conversion  thereof into other
Junior Securities of the Company, or (3) permit a Subsidiary to purchase, redeem
or otherwise  acquire or retire for value any Junior  Securities of the Company,
if, upon giving effect to such dividend,  distribution,  purchase, redemption or
other  acquisition,  a default in the payment of any interest  upon any Security
when it becomes due and payable or a default in the payment of the  principal of
(or premium, if any, on) any Security at its Maturity shall have occurred and be
continuing.

SECTION 1007. Payment of Taxes and Other Claims.

     The Company will pay or discharge or cause to be paid or discharged, before
the same shall become  delinquent,  (1) all taxes,  assessments and governmental
charges levied or imposed upon the Company or any Subsidiary or upon the income,
profits or property of the Company or any Subsidiary,  and (2) all lawful claims
for labor,  materials and supplies which, if unpaid,  might by law become a lien
upon the property of the Company or any Subsidiary;  provided, however, that the
Company  shall  not be  required  to pay or  discharge  or  cause  to be paid or
discharged any such tax, assessment, charge or claim whose amount, applicability
or validity is being contested in good faith by appropriate proceedings.

SECTION 1008. Maintenance of Properties.

     The Company will cause all properties  used or useful in the conduct of its
business or the business of any  Subsidiary  to be  maintained  and kept in good
condition,  repair and working order and supplied  with all necessary  equipment
and  will  cause  to be made  all  necessary  repairs,  renewals,  replacements,
betterments and improvements  thereof, all as in the judgment of the Company may
be necessary  so that the business  carried on in  connection  therewith  may be
properly and  advantageously  conducted at all times;  provided,  however,  that
nothing in this  Section  shall  prevent  the  Company  from  discontinuing  the
operation or maintenance of any of such properties if such discontinuance is, in
the  judgment of the  Company,  desirable  in the conduct of its business or the
business of any Subsidiary and not  disadvantageous  in any material  respect to
the Holders.


                                      -49-

<PAGE>



SECTION 1009. Waiver of Certain Covenants.

     The  Company  may,  except  as  otherwise  required  by  law,  omit  in any
particular  instance  to comply  with any  covenant  or  condition  set forth in
Sections  1007 and 1008,  if before  or after the time for such  compliance  the
Holders of at least a majority in principal amount of the Debentures at the time
Outstanding shall, by Act of such Holders,  either waive such compliance in such
instance or generally waive  compliance with such covenant or condition,  but no
such waiver shall extend to or affect such  covenant or condition  except to the
extent so expressly  waived and, until such waiver shall become  effective,  the
obligations  of the Company and the duties of the Trustee in respect of any such
covenant or condition shall remain in full force and effect.

SECTION  1010.  Maintenance  of Status of  Subsidiaries  as  Insured  Depository
                Institutions.

     The Company  shall 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 depsitory institution  (including First Federal Savings Bank, Bryan, Texas) 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 inerests in employee  benefit
plans that are not entitled to "pass-through"  insurance under 12 U.S.C. Section
1821(a)(1)(D).


                                 ARTICLE ELEVEN
                           Subordination of Securities

SECTION 1101. Securities Subordinate to Senior Indebtedness.

     The Company  covenants  and agrees,  and each Holder of a Security,  by his
acceptance  thereof,  likewise covenants and agrees,  that, to the extent and in
the manner  hereinafter set forth in this Article  (subject to the provisions of
Article Four), the indebtedness represented by the Securities and the payment of
the  principal  of (and  premium,  if any) and  interest  on each and all of the
Securities are hereby expressly made subordinate and subject in right of payment
to the prior payment in full of all Senior Indebtedness.

SECTION 1102. Payment Over of Proceeds Upon Dissolution, Etc.

     In the event of (a) any insolvency or bankruptcy case or proceeding, or any
receivership, liquidation, reorganization or other similar case or proceeding in
connection therewith,  relative to the Company or to its creditors,  as such, or
to its assets,  or (b) any  liquidation,  dissolution or other winding up of the
Company,   whether  voluntary  or  involuntary  and  whether  or  not  involving
insolvency or bankruptcy,  or (c) any assignment for the benefit of creditors or
any other marshalling of assets and liabilities of the Company,  then and in any
such event  specified in (a), (b) or (c) above (each such event,  if any, herein
sometimes  referred to as a  "Proceeding")  the  holders of Senior  Indebtedness
shall be entitled

                                      -50-

<PAGE>



to receive  payment in full of all amounts due or to become due on or in respect
of all Senior Indebtedness,  or provision shall be made for such payment in cash
or cash  equivalents  or  otherwise in a manner  satisfactory  to the holders of
Senior  Indebtedness,  before the  Holders of the  Securities  are  entitled  to
receive any payment or distribution  of any kind or character,  whether in cash,
property or  securities,  on account of  principal  of (or  premium,  if any) or
interest on the Securities or on account of any purchase or other acquisition of
Securities by the Company or any  Subsidiary of the Company (all such  payments,
distributions,  purchases and acquisitions  herein referred to, individually and
collectively,  as a  "Securities  Payment"),  and to that end the holders of all
Senior Indebtedness shall be entitled to receive, for application to the payment
thereof,  any Securities  Payment which may be payable or deliverable in respect
of the Securities in any such Proceeding.

     In the  event  that,  notwithstanding  the  foregoing  provisions  of  this
Section,  the  Trustee or the Holder of any  Security  shall have  received  any
Securities  Payment  before all Senior  Indebtedness  is paid in full or payment
thereof  provided  for in cash or cash  equivalents  or  otherwise  in a  manner
satisfactory to the holders of Senior  Indebtedness,  and if such fact shall, at
or prior to the time of such  Securities  Payment,  have been made  known to the
Trustee  or,  as the case may be,  such  Holder,  then  and in such  event  such
Securities  Payment shall be paid over or delivered  forthwith to the trustee in
bankruptcy,  receiver,  liquidating trustee, custodian, assignee, agent or other
Person making payment or  distribution  of assets of the Company for application
to the  payment  of all  Senior  Indebtedness  remaining  unpaid,  to the extent
necessary to pay all Senior  Indebtedness  in full,  after giving  effect to any
concurrent payment or distribution to or for the holders of Senior Indebtedness.

     For purposes of this Article only,  the words "any payment or  distribution
of any kind or character,  whether in cash, property or securities" shall not be
deemed to include a payment or  distribution  of capital  stock or securities of
the Company provided for by a plan of reorganization or readjustment  authorized
by an order or decree of a court of competent  jurisdiction in a  reorganization
proceeding  under any  applicable  bankruptcy  law or of any  other  corporation
provided  for by such plan of  reorganization  or  readjustment,  which stock or
securities are subordinated in right of payment to all then  outstanding  Senior
Indebtedness to  substantially  the same extent as, or to a greater extent than,
the  Securities  are  so   subordinated   as  provided  in  this  Article.   The
consolidation  of the Company with,  or the merger of the Company into,  another
Person or the liquidation or dissolution or the Company following the conveyance
or  transfer  of all or  substantially  all of its  properties  and assets as an
entirety to another  Person upon the terms and  conditions  set forth in Article
Eight shall not be deemed a  Proceeding  for the purposes of this Section if the
Person formed by such  consolidation  or into which the Company is merged or the
Person which acquires by conveyance or transfer such properties and assets as an
entirety,  as the case may be, shall, as a part of such  consolidation,  merger,
conveyance or transfer, comply with the conditions set forth in Article Eight.


                                      -51-

<PAGE>



SECTION  1103.  Prior  Payment  to  Senior  Indebtedness  Upon  Acceleration  of
                Securities.

     In the event that any  Securities are declared due and payable before their
Stated Maturity,  then and in such event the holders of the Senior  Indebtedness
outstanding  at the time such  Securities  so become  due and  payable  shall be
entitled  to receive  payment in full of all amounts due on or in respect of all
Senior Indebtedness, or provision shall be made for such payment in cash or cash
equivalents or otherwise in a manner  satisfactory to the holders of such Senior
Indebtedness,  before the Holders of the  Securities are entitled to receive any
Securities Payment.

     In the event that,  notwithstanding  the foregoing,  the Company shall make
any Securities  Payment to the Trustee or any Holder prohibited by the foregoing
provisions of this Section,  and if such fact shall,  at or prior to the time of
such  Securities  Payment,  have been made known to the Trustee by delivering to
the Trustee the notice  required by Section 1110  (unless the Trustee  otherwise
has actual  knowledge)  or, as the case may be,  such  Holder,  then and in such
event such Securities Payment shall be paid over and delivered  forthwith to the
Company.

     The  provisions of this Section shall not apply to any  Securities  Payment
with respect to which Section 1102 would be applicable.

SECTION 1104. No Payment When Senior Indebtedness in Default.

     In the event and during the  continuation  of any default in the payment of
principal of (or premium,  if any) or interest on any Senior Indebtedness beyond
any applicable grace period with respect thereto, or in the event that any event
of default with respect to any Senior  Indebtedness  shall have  occurred and be
continuing and shall have resulted in such Senior Indebtedness becoming or being
declared  due and  payable  prior to the date on which it would  otherwise  have
become due and payable,  unless and until such event of default  shall have been
cured or waived or shall have ceased to exist and such  acceleration  shall have
been  rescinded or annulled,  or in the event any judicial  proceeding  shall be
pending with respect to any such default in payment or event of default, then no
Securities Payment shall be made.

     In the event that,  notwithstanding  the foregoing,  the Company shall make
any Securities  Payment to the Trustee or any Holder prohibited by the foregoing
provisions of this Section,  and if such fact shall,  at or prior to the time of
such Securities Payment, have been made known to the Trustee or, as the case may
be, such Holder,  then and in such event such  Securities  Payment shall be paid
over and delivered forthwith to the Company.

     The  provisions of this Section shall not apply to any  Securities  Payment
with respect to which Section 1102 would be applicable.


                                      -52-

<PAGE>



SECTION 1105. Payment Permitted If No Default.

     Nothing  contained in this Article or elsewhere in this Indenture or in any
of the Securities  shall prevent (a) the Company,  at any time except during the
pendency of any  Proceeding  referred to in Section 1102 or under the conditions
described in Section 1103 or 1104, from making Securities  Payments,  or (b) the
application  by  the  Trustee  of any  money  deposited  with  it  hereunder  to
Securities  Payments or the retention of such Securities Payment by the Holders,
if, at the time of such  application  by the Trustee,  it did not have knowledge
that such  Securities  Payment would have been  prohibited by the  provisions of
this Article.

SECTION 1106. Subrogation to Rights of Holders of Senior Indebtedness.

     Subject to the payment in full of all amounts due or to become due on or in
respect of Senior  Indebtedness,  or the  provision  for such payment in cash or
cash equivalents or otherwise in a manner  satisfactory to the holders of Senior
Indebtedness, the Holders of the Securities shall be subrogated to the extent of
the payments or  distributions  made to the holders of such Senior  Indebtedness
pursuant to the provisions of this Article (equally and ratably with the holders
of all indebtedness of the Company which by its express terms is subordinated to
indebtedness of the Company to  substantially  the same extent as the Securities
are subordinated and is entitled to like rights of subrogation) to the rights of
the holders of such Senior Indebtedness to receive payments and distributions of
cash,  property and securities  applicable to the Senior  Indebtedness until the
principal of (and premium,  if any) and interest on the Securities shall be paid
in full. For purposes of such  subrogation,  no payments or distributions to the
holders of the Senior  Indebtedness of any cash, property or securities to which
the Holders of the  Securities or the Trustee  would be entitled  except for the
provisions of this Article,  and no payments over pursuant to the  provisions of
this Article to the holders of Senior  Indebtedness by Holders of the Securities
or the Trustee, shall, as among the Company, its creditors other than holders of
Senior Indebtedness and the Holders of the Securities, be deemed to be a payment
or distribution by the Company to or on account of the Senior Indebtedness.

SECTION 1107. Provisions Solely to Define Relative Rights.

     The provisions of this Article are and are intended  solely for the purpose
of defining the  relative  rights of the Holders on the one hand and the holders
of Senior  Indebtedness  (and,  in the case of Section  1116,  the  creditors in
respect of General  Obligations)  on the other hand.  Nothing  contained in this
Article or elsewhere in this  Indenture or in the  Securities  is intended to or
shall (a) impair,  as among the  Company,  its  creditors  other than holders of
Senior  Indebtedness  and the Holders of the  Securities,  the obligation of the
Company,  which is absolute and unconditional  and which,  subject to the rights
under this Article of the holders of Senior  Indebtedness  (and the rights under
Section  1116 of creditors  in respect of General  Obligations),  is intended to
rank equally with all other general  obligations  of the Company,  to pay to the
Holders of the Securities the principal of (and premium, if any) and interest on
the  Securities  as and when the same shall become due and payable in accordance
with their terms;  or (b) affect the relative  rights against the Company of the
Holders of the Securities and creditors

                                      -53-

<PAGE>



of the Company other than the holders of Senior Indebtedness; or (c) prevent the
Trustee or the Holder of any Security  from  exercising  all remedies  otherwise
permitted by applicable  law upon default under this  Indenture,  subject to the
rights,  if any, under this Article of the holders of Senior  Indebtedness  (and
under  Section 1116 of creditors in respect of General  Obligations)  to receive
cash, property and securities otherwise payable or deliverable to the Trustee or
such Holder.

SECTION 1108. Trustee to Effectuate Subordination and Payment Provisions.

     Each Holder of a Security by his acceptance  thereof authorizes and directs
the Trustee on his behalf to take such action as may be necessary or appropriate
to effectuate the subordination and payment provisions  provided in this Article
and appoints the Trustee his attorney-in-fact for any and all such purposes.

SECTION 1109. No Waiver of Subordination Provisions.

     No right of any  present  or future  holder of any Senior  Indebtedness  to
enforce  subordination  as  herein  provided  shall  at any  time  in any way be
prejudiced  or  impaired by any act or failure to act on the part of the Company
or by any act or failure to act, in good faith,  by any such  holder,  or by any
noncompliance  by the Company with the terms,  provisions  and covenants of this
Indenture,  regardless of any  knowledge  thereof any such holder may have or be
otherwise charged with.

     Without in any way limiting the generality of the foregoing paragraph,  the
holders of Senior  Indebtedness may, at any time and from time to time,  without
the  consent  of or notice to the  Trustee  or the  Holders  of the  Securities,
without  incurring  responsibility  to the Holders of the Securities and without
impairing  or  releasing  the  subordination  provided  in this  Article  or the
obligations  hereunder of the Holders of the Securities to the holders of Senior
Indebtedness,  do any one or more of the following: (i) change the manner, place
or terms of payment or extend the time of payment of, or renew or alter,  Senior
Indebtedness, or otherwise amend or supplement in any manner Senior Indebtedness
or any  instrument  evidencing  the same or any  agreement  under  which  Senior
Indebtedness is outstanding; (ii) sell, exchange, release or otherwise deal with
any property pledged, mortgaged or otherwise securing Senior Indebtedness; (iii)
release  any  Person  liable  in  any  manner  for  the   collection  of  Senior
Indebtedness;  and (iv) exercise or refrain from  exercising  any rights against
the Company and any other Person.

SECTION 1110. Notice to Trustee.

     The  Company  shall give prompt  written  notice to the Trustee of any fact
known to the Company which would prohibit the making of any payment to or by the
Trustee in respect of the  Securities.  Notwithstanding  the  provisions of this
Article or any other  provision  of this  Indenture,  the  Trustee  shall not be
charged with  knowledge of the  existence of any facts which would  prohibit the
making of any payment to or by the Trustee in respect of the Securities,  unless
and until the  Trustee  shall have  received  written  notice  thereof  from the
Company or a holder of Senior Indebtedness or from any trustee therefor (or from
any creditor in respect of General  Obligations);  and,  prior to the receipt of
any such written notice, the Trustee, subject to the

                                      -54-

<PAGE>



provisions  of Section 601,  shall be entitled in all respects to assume that no
such facts exist; provided, however, that if the Trustee shall not have received
the notice  provided for in this Section at least two Business Days prior to the
date upon which by the terms hereof any money may become payable for any purpose
(including, without limitation, the payment of the principal of (and premium, if
any) or interest  on, any  Security),  then,  anything  herein  contained to the
contrary  notwithstanding,  the Trustee  shall have full power and  authority to
receive such money and to apply the same to the purpose for which such money was
received  and shall not be affected by any notice to the  contrary  which may be
received by it within two Business Days prior to such date.

     Subject to the  provisions of Section 601, the Trustee shall be entitled to
rely on the delivery to it of a written notice by a Person representing  himself
to be a holder of Senior  Indebtedness  or a trustee  therefor (or a creditor in
respect of General  Obligations) to establish that such notice has been given by
a holder of Senior  Indebtedness or a trustee therefor (or a creditor in respect
of General Obligations).  In the event that the Trustee determines in good faith
that further  evidence is required  with respect to the right of any Person as a
holder of Senior Indebtedness (or a creditor in respect of General  Obligations)
to  participate  in any payment or  distribution  pursuant to this Article,  the
Trustee  may  request  such  Person  to  furnish   evidence  to  the  reasonable
satisfaction of the Trustee as to the amount of Senior  Indebtedness (or General
Obligations) held by such Person, the extent to which such person is entitled to
participate in such payment or distribution and any other facts pertinent to the
rights of such Person under this Article, and if such evidence is not furnished,
the Trustee may defer any payment to such Person pending judicial  determination
as to the right of such Person to receive such payment.

SECTION 1111. Reliance on Judicial Order or Certificate of Liquidating Agent.

     Upon any payment or  distribution  of assets of the Company  referred to in
this  Article,  the Trustee,  subject to the  provisions of Section 601, and the
Holders of the  Securities  shall be  entitled  to rely upon any order or decree
entered  by any court of  competent  jurisdiction  in which such  Proceeding  is
pending,  or a certificate of the trustee in bankruptcy,  receiver,  liquidating
trustee, custodian, assignee for the benefit of creditors, agent or other Person
making such payment or distribution,  delivered to the Trustee or to the Holders
of  Securities,  for  the  purpose  of  ascertaining  the  Persons  entitled  to
participate  in  such  payment  or  distribution,  the  holders  of  the  Senior
Indebtedness and other indebtedness of the Company (and the creditors in respect
of General  Obligations),  the amount thereof or payable thereon,  the amount or
amounts paid or distributed  thereon and all other facts pertinent thereto or to
this Article.

SECTION  1112.  Trustee Not  Fiduciary  for Holders of Senior  Indebtedness  (or
                Creditors in Respect of General Obligations).

     The Trustee shall not be deemed to owe any fiduciary duty to the holders of
Senior  Indebtedness  (or  creditors in respect of General  Obligations)  and it
undertakes to perform or observe only such of its covenants and  obligations  as
are specifically set forth in this

                                      -55-

<PAGE>



Article,  and no implied  covenants  or  obligations  with respect to the Senior
Indebtedness shall be read into this Indenture against the Trustee.  The Trustee
shall not be liable to any such  holders  (or  creditors  in  respect of General
Obligations)  if it shall in good faith  mistakenly  pay over or  distribute  to
Holders of Securities or to the Company or to any other Person cash, property or
securities to which any holders of Senior  Indebtedness (or creditors in respect
of  General  Obligations)  shall  be  entitled  by  virtue  of this  Article  or
otherwise.

SECTION 1113. Rights of Trustee as Holder of Senior  Indebtedness (or Creditor);
              Preservation of Trustee's Rights.

     The Trustee in its individual  capacity shall be entitled to all the rights
set forth in this Article with respect to any Senior  Indebtedness  which may at
any time be held by it (and with respect to any General  Obligations owed to the
Trustee  as a  creditor),  to the same  extent  as any  other  holder  of Senior
Indebtedness  (or creditors in respect of General  Obligations),  and nothing in
this Indenture shall deprive the Trustee of any of its rights as such holder (or
creditor in respect of General Obligations).

     Nothing  in this  Article  shall  apply to claims of, or  payments  to, the
Trustee under or pursuant to Section 607.

SECTION 1114. Article Applicable to Paying Agents.

     In case at any time any Paying Agent other than the Trustee shall have been
appointed  by the Company and be then acting  hereunder,  the term  "Trustee" as
used in this Article shall in such case (unless the context otherwise  requires)
be construed as extending to and including  such Paying Agent within its meaning
as fully for all intents and purposes as if such Paying Agent were named in this
Article in  addition  to or in place of the  Trustee;  provided,  however,  that
Section  1113 shall not apply to the Company or any  Affiliate of the Company if
it or such Affiliate acts as Paying Agent.

SECTION 1115. Payment of Proceeds in Certain Cases.

     (a) Upon the occurrence of any Proceeding  referred to in Section 1102, the
provisions  of that Section  shall be given  effect to  determine  the amount of
cash,  property or securities which may be payable or deliverable as between the
holders of Senior Indebtedness,  on the one hand, and the Holders of Securities,
on the other hand.

     (b) If, after giving  effect to the  provisions of Section 1102 and Section
1107, any amount of cash,  property or securities shall be available for payment
or  distribution  in  respect of the  Securities  ("Excess  Proceeds"),  and any
creditors in respect of General  Obligations  shall not have 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 (ratably with any
amount of cash, property or securities  available for payment or distribution in
respect of any other  indebtedness  of the  Company  that by its  express  terms
provides for the payment  over of amounts  corresponding  to Excess  Proceeds to
creditors in respect of General Obligations) to pay or provide for the payment

                                      -56-

<PAGE>



of the General Obligations  remaining unpaid, to the extent necessary to pay all
General  Obligations in full,  after giving effect to any concurrent  payment or
distribution to or for creditors in respect of General  obligations.  Any Excess
Proceeds  remaining  after the payment (or provision for payment) in full of all
General Obligations shall be available for payment or distribution in respect of
the Securities.

     (c)  In  the  event  that,  notwithstanding  the  foregoing  provisions  of
subsection (b) of this Section, the Trustee or Holder of any Security shall have
received any Securities Payment before all General  Obligations are paid in full
or payment thereof duly provided for, and if such fact shall, at or prior to the
time of such payment or distribution  have been made known to the Trustee or, as
the case may be, such Holder, then and in such event,  subject to any obligation
that the  Trustee  or such  Holder  may have  pursuant  to  Section  1102,  such
Securities  Payment shall be paid over or delivered  forthwith to the trustee in
bankruptcy,  receiver,  liquidating trustee, custodian, assignee, agent or other
Person making  payment or  distribution  of assets of the Company for payment in
accordance with subsection (b) of this section.

     (d) Subject to the payment in full of all General Obligations,  the Holders
of the Securities  shall be subrogated  (equally and ratably with the holders of
all  indebtedness  of the Company  that by its express  terms  provides  for the
payment over of amounts corresponding to Excess Proceeds to creditors in respect
of General  Obligations  and is entitled to like rights of  subrogation)  to the
rights of the creditors in respect of General  Obligations  to receive  payments
and  distributions  of cash,  property and securities  applicable to the General
Obligations  until the principal of and interest on the Securities shall be paid
in full.  For  purposes of such  subrogation,  no payments or  distributions  to
creditors in respect of General  Obligations of any cash, property or securities
to which Holders of the  Securities or the Trustee would be entitled  except for
the provisions of this Section,  and no payments over pursuant to the provisions
of this  Section to creditors  in respect of General  Obligations  by Holders of
Securities or the Trustee, shall, as among the Company, its creditors other than
creditors in respect of General  Obligations  and the Holders of  Securities  be
deemed to be a payment or  distribution  by the  Company to or on account of the
General Obligations.

     (e) The provisions of subsections  (b), (c) and (d) of this Section are and
are  intended  solely for the purpose of  defining  the  relative  rights of the
Holders of the  Securities,  on the one hand,  and the  creditors  in respect of
General Obligations, on the other hand, after giving effect to the rights of the
holders of Senior Indebtedness,  as provided in this Article.  Nothing contained
in  subsections  (b), (c) and (d) of this Section is intended to or shall affect
the relative rights against the Company of the Holders of the Securities and (1)
the holders of Senior  Indebtedness  or (2) other creditors of the Company other
than creditors in respect of General Obligations.



                                      -57-

<PAGE>



                                 ARTICLE TWELVE
                                  Miscellaneous

     SECTION 1201. Rules by Trustee, Paying Agent and Registrar. The Trustee may
make reasonable  rules for action by or a meeting of Holders,  and any Registrar
or Paying  Agent may make  reasonable  rules  for  their  respective  functions;
provided that no such rule shall  conflict  with the terms of this  Indenture or
the Trust Indenture Act.

     SECTION 1202. Counterparts. This Indenture may be executed in any number of
counterparts and by the parties hereto in separate  counterparts,  each of which
when so  executed  shall be  deemed  to be an  original  and all of which  taken
together shall constitute one and the same agreement.

     SECTION 1203.  Further  Instruments and Acts. Upon requrest of the Trustee,
the Company  will  execute  and deliver  such  further  instruments  and do such
further  acts as may be  reasonably  necessary  or  porper  to  carry  out  more
effectively the purposes of this Indenture.


                                      -58-

<PAGE>



        IN WITNESS WHEREOF,  the parties hereto have caused this Indenture to be
duly executed,  and their respective  corporate seals to be hereunto affixed and
attested, all as of the day and year first above written.

    
                                               THE BRYAN-COLLEGE STATION COMPANY


                                               By
                                                  ------------------------------

Attest:

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


                                              [TRUSTEE]


                                                By
                                                  ------------------------------



Attest:

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


                                      -59-

<PAGE>


STATE OF TEXAS                         )       ss.:
COUNTY OF _________                    )

     On ________________,  before me,  ____________,  a Notary Public in and for
the State of Texas,  personally appeared , the of the corporations  described in
and which executed the foregoing  instrument,  personally known to me (or proved
to me on the basis of  satisfactory  evidence)  to be the  person  whose name is
subscribed to the foregoing  instrument,  and  acknowledged to me that he or she
executed the within  instrument in his or her  authorized  capacity and that, by
his or her  signature  on the  foregoing  instrument,  the person or entity upon
behalf of which he or she acted executed the foregoing instrument.

WITNESS my hand and official seal.



Signature


STATE OF _____________) ss.:
COUNTY OF ____________)

     On , 1997,  before me, , a Notary  Public in and for the State of Illinois,
personally  appeared , one of the  corporations  described in and which executed
the foregoing  instrument,  personally known to me (or proved to me on the basis
of  satisfactory  evidence)  to be the person  whose name is  subscribed  to the
foregoing instrument,  and acknowledged to me that he or she executed the within
instrument in his or her  authorized  capacity and that, by his or her signature
on the foregoing instrument, the person or entity upon behalf of which he or she
acted executed the foregoing instrument.

WITNESS my hand and official seal.



Signature                                                                (Seal)
         ------------------------------



                                      -60-






                                ESCROW AGREEMENT



     THIS ESCROW  AGREEMENT (this  "Agreement") is entered into and effective as
of the __th day of  _______,  1997,  by and between  The  Bryan-College  Station
Financial  Holding Company,  a Delaware  corporation (the "Company"),  The First
National Bank of Bryan (the "Escrow Agent"),  and Hoefer & Arnett,  Incorporated
(the "Marketing Agent").

                                   WITNESSETH:

     WHEREAS,  the  Company  proposes to offer and sell (the  "Offering")  up to
$2,000,000  in Shares of common  stock par value $.01 per share (the  "Shares"),
and  up  to  $3,700,000  in  Units  (the  "Units",  and  the  Shares  and  Units
collectively,  the  "Securities")  to investors at $10.00 per Share and $1000.00
per Unit pursuant to a public offering; and

     WHEREAS,  the Company has agreed  that (i) the  subscription  price paid by
subscribers will be promptly  refunded to them if less than $1,500,000 in Shares
and  $3,400,000  in  Units  have  been  sold  by ____ _,  1997  (the  "Scheduled
Termination Date"), even though the Company may elect to extend such termination
date  (the  "Extended  Termination  Date");  and  (ii)  in the  event  at  least
$1,500,000  of Shares and  $3,400,000  in Units are sold prior to the  Scheduled
Termination  Date,  then  all or part of the  remaining  Securities  may be sold
thereafter but no later than the Extended Termination Date; and

     WHEREAS, the Company desires to establish an escrow for such funds, and the
Escrow Agent is willing to serve as Escrow  Agent upon the terms and  conditions
herein set forth.

     NOW,  THEREFORE,  in  consideration  of the  promises  and  other  good and
valuable  consideration,   the  receipt  and  sufficiency  of  which  is  hereby
acknowledged by the parties hereto, the parties covenant and agree as follows:

     1.   Deposit with Escrow Agent.

               (a) The Escrow Agent agrees that it will from time to time accept
          as Escrow Agent  subscription  funds for the Securities (the "Escrowed
          Funds")   received  by  the  Company  or  the  Marketing   Agent  from
          subscribers or broker-dealers representing the subscribers. All checks
          shall be made  payable to the Escrow  Agent which will be collected by
          the Escrow Agent. In the event any check does not clear normal banking
          channels  in due course,  the Escrow  Agent will  promptly  notify the
          Company. Any check which does not clear normal banking channels and is
          returned by the drawer's bank to Escrow Agent will be promptly  turned
          over to the  Company  along  with  all  other  subscription  documents
          relating to such check.  Any check  received that is made payable to a
          party other than the Escrow Agent shall be returned to the Company for
          return to the  proper  party.  The  Company  in its sole and  absolute
          discretion may reject any  subscription  for Securities for any reason
          prior to the release of funds in the Escrow Account to the


<PAGE>



          Company,  in whole or in  part,  by the  Escrow  Agent  and upon  such
          rejection  it shall notify and instruct the Escrow Agent in writing to
          return the Escrowed Funds by check made payable to the subscriber. Any
          investment earnings earned on these rejected  subscription  Securities
          will be paid to the subscriber when the funds are returned.

               (b) Subscription  agreements for the Securities shall be reviewed
          for accuracy by the Company or the  Marketing  Agent and,  immediately
          thereafter,  the  Company  shall  deliver  to  the  Escrow  Agent  the
          following  information:  (i) the name and  address of the  subscriber;
          (ii) the number of Securities subscribed for by such subscriber; (iii)
          the subscription price paid by such subscriber;  (iv) the subscriber's
          tax identification number certified by such subscriber; and (v) a copy
          of the stock order form.

     2.   Investment of Escrowed Funds. Upon receipt of each check by the Escrow
          Agent,  the  Escrow  Agent  shall  deposit  the funds of such check in
          interest  bearing  savings  accounts,  in short term  certificates  of
          deposit  issued  by a bank or other  short-term  securities  issued or
          guaranteed by the United States government,  as the Escrow Agent shall
          in its sole and absolute  discretion  determine.  Interest shall start
          accruing  on such  funds as soon as such  funds  would be deemed to be
          available for access under applicable banking laws and pursuant to the
          Escrow Agent's own banking policies.  The Escrow Agent shall always be
          obligated to invest the funds only in instruments  fully guaranteed by
          the United States Government.

     3.   Distribution of Escrowed Funds.  The Escrow Agent shall distribute the
          Escrowed  Funds in the amounts,  at the time,  and upon the conditions
          hereinafter set forth in this Agreement.

               (a) If at any time on or prior to the Extended  Termination Date,
          $1,500,000 in Shares and  $3,400,000 in Units have been  subscribed to
          and accepted by the Company and such subscriptions shall not have been
          properly  rescinded,  then  upon  the  happening  of  such  event  and
          subsequent written notice from the President of the Company requesting
          distribution  of such funds to the  Company,  the Escrow  Agent  shall
          deliver the Escrowed  Funds to the Company to the extent such Escrowed
          Funds are collected  funds.  (Such date  hereinafter is referred to as
          the "Initial  Closing Date".) In the event any portion of the Escrowed
          Funds are not collected funds,  then the Escrow Agent shall notify the
          Company of such fact and shall  distribute  such funds to the  Company
          only after such funds  become  collected  funds.  For purposes of this
          Agreement,  "collected  funds"  shall mean all funds  received  by the
          Escrow Agent which have cleared normal banking channels.  An affidavit
          or written  certification  from the  President of the Company  stating
          that at least  $1,500,000 in Shares and  $3,400,000 in Units have been
          timely sold and  accepted  and the  receipt by the Escrow  Agent of at
          least   $4,900,000  in  collected  funds  together  shall   constitute
          sufficient evidence for the purpose of this Agreement that such events
          have occurred. In any event, the Escrow Agent shall


                                        2

<PAGE>



          deliver not less than  $4,900,000  in collected  funds to the Company,
          except as expressly  provided  otherwise in Paragraph 3(b) hereof. All
          investment  earnings  earned  on  the  Escrowed  Funds  as  calculated
          pursuant to Paragraph 4 below will be delivered by the Escrow Agent to
          the respective  subscribers within thirty (30) days of the delivery of
          the Escrowed Funds to the Company.

               (b) If the  Escrowed  Funds do not,  on or prior to the  Extended
          Termination Date, become deliverable pursuant to Paragraph 3(a) or the
          President of the Company  terminates the offering at any time prior to
          the Extended Termination Date and such officer delivers written notice
          to the Escrow Agent of such  termination (the  "Termination  Notice"),
          the Escrow Agent shall return the Escrowed  Funds which are  collected
          funds  to  the   respective   subscribers  in  amounts  equal  to  the
          subscription  amount  theretofore paid by each of them,  together with
          their share of investment  earnings.  If the Escrowed Funds do not, on
          or  prior  to  the  Scheduled  Termination  Date,  become  deliverable
          pursuant to Paragraph  3(a), then upon the occurrence of the Scheduled
          Termination  Date and subsequent  written notice from the President of
          the Company requesting  distribution of all or certain portions of the
          Escrowed  Funds (the  "Rescission  Notice"),  the Escrow  Agent  shall
          return such Escrowed  Funds which are  collected  funds as directed in
          writing by the  Rescission  Notice to the  respective  subscribers  in
          amounts equal to the subscription  amount  theretofore paid by each of
          them,  together with  investment  earnings  calculated as described in
          Paragraph 4. All uncleared  checks  representing  Escrowed Funds which
          are not collected funds as of the Extended  Termination  Date shall be
          collected  by  the  Escrow  Agent,   and  together  with  all  related
          subscription  documents  thereof  shall be delivered to the Company by
          the Escrow  Agent,  unless the Escrow Agent is otherwise  specifically
          directed in writing by the Company.

               (c) If after the  Initial  Closing  Date,  but on or  before  the
          Extended  Termination  Date, the Escrow Agent receives  Escrowed Funds
          attributable to one or more of the remaining Securities and subsequent
          written   notice  from  the   President  of  the  Company   requesting
          distribution of such funds to the Company, then the Escrow Agent shall
          deliver such Escrowed Funds only to the extent such Escrowed Funds are
          collected funds and in accordance with the  instructions  set forth in
          such notice.  All investment  earnings earned on the Escrowed Funds as
          calculated  pursuant to  Paragraph 4 will be  delivered  by the Escrow
          Agent to the  respective  subscribers  within  thirty (30) days of the
          delivery of the Escrowed Funds to the Company.

     (4)  Distribution of Interest.  If the Escrowed Funds become deliverable to
          the Company or the respective subscribers pursuant to Paragraphs 3(a),
          3(b) or 3(c)  above,  as may be  applicable,  the Escrow  Agent  shall
          compute  and  distribute  to the  appropriate  entity  or  persons  as
          required and directed in accordance with


                                        3

<PAGE>



          Paragraphs 3(a), 3(b) or 3(c) above a pro rata share of the investment
          earnings of the Escrowed Funds.  Each  subscriber's  pro rata share of
          investment earnings shall be computed based on the amount of funds and
          time invested relative to the total amount of funds collected.

          Such pro rata share of investment earnings shall be distributed to the
          appropriate  entity  or  persons  (with  the  return  of  subscription
          amounts, if applicable),  and all income tax consequences arising as a
          result  of  investments  made  pursuant  to this  Agreement  shall  be
          reported  by the Escrow  Agent in  accordance  with state and  federal
          income tax laws. Until  distribution,  any investment  earnings on the
          Escrowed Funds will be reinvested by the Escrow Agent.

     5.   Liability of Escrow Agent.

               (a) In performing any of its duties under this Agreement, or upon
          the claimed failure to perform its duties hereunder,  the Escrow Agent
          shall not be liable as a result of the Escrow Agent acting, or failing
          to act,  any  error of  judgment  or for any  mistake  of fact or law;
          provided,  however,  the  Escrow  Agent  shall be liable  for  damages
          arising out of its willful  misconduct or its gross  negligence  under
          this Agreement. Accordingly, the Escrow Agent shall not incur any such
          liability  with respect to (i) any action taken or omitted to be taken
          in good faith or any action  taken or omitted to be taken upon  advice
          of its  counsel or counsel for the  Company  and the  Marketing  Agent
          which is given with  respect to any  questions  relating to the duties
          and responsibilities of the Escrow Agent hereunder; or (ii) any action
          taken or omitted to be taken in reliance upon any document,  including
          any  written  notice  or  instructions  provided  for in  this  Escrow
          Agreement,  not only as to its due  execution  and to the validity and
          effectiveness  of its provisions but also as to the truth and accuracy
          of any  information  contained  therein,  if the Escrow Agent shall in
          good faith  believe such  document to be genuine,  and to conform with
          the provisions of this Agreement.

               (b) The Company  agrees to  indemnify  and hold  harmless  Escrow
          Agent, its officers, directors, agents, attorneys and representatives,
          against any and all losses, claims, damages,  liabilities and expenses
          of any  and  every  kind  or  nature  whatsoever,  including,  without
          limitation,  reasonable  costs of  investigation  and counsel fees and
          disbursements which may be imposed upon Escrow Agent or incurred by it
          in connection with its acceptance of this  appointment as Escrow Agent
          hereunder or the performance of its duties  hereunder,  and/or related
          to any  litigation  whatsoever  arising from this Escrow  Agreement or
          involving the subject matter thereof whether based upon contract, tort
          negligence, comparative negligence, concurrent negligence or otherwise
          and  including  without  limitation,  any  actions or causes of action
          instigated by subscribers and/or broker-dealers  against Escrow Agent,
          except that if Escrow Agent shall be found guilty of willful


                                        4

<PAGE>



          misconduct or gross  negligence  under this  Agreement,  then, in that
          event, Escrow Agent shall bear only such losses, claims,  damages, and
          expenses  attributable to Escrow Agent's  willful  misconduct or gross
          negligence.

               (c)  If a  dispute  ensues  between  any of  the  parties  hereto
          including between Escrow Agent and a subscriber or subscribers  which,
          in the opinion of the Escrow Agent, is sufficient to justify its doing
          so, the Escrow Agent shall  retain  legal  counsel of its choice as it
          reasonably may deem necessary to advise it concerning its  obligations
          hereunder  and to represent it in any  litigation to which it may be a
          party by reason of this Agreement.  The Escrow Agent shall be entitled
          to tender  into the  registry  or  custody  of any court of  competent
          jurisdiction,  including the District Court of Brazos  County,  Texas,
          all money or property in its hands under the terms of this  Agreement,
          and to file such legal proceedings as it deems appropriate,  and shall
          thereupon be discharged  from all further duties under this Agreement.
          Any such  legal  action may be brought in any such court as the Escrow
          Agent shall determine to have jurisdiction thereof. In connection with
          such dispute, the Company shall indemnify the Escrow Agent against its
          court  costs,  reasonable  expenses  and  reasonable  attorney's  fees
          incurred.

               (d) The Escrow  Agent may resign at any time upon  giving  thirty
          (30) days written  notice to the Company.  The Company  within  thirty
          (30) days after  receiving  such notice of  resignation  must retain a
          successor  Escrow  Agent;  otherwise the Escrow Agent may petition any
          court of competent  jurisdiction to name a successor  escrow agent and
          the Escrow Agent herein shall be fully relieved of all liability under
          this Agreement to any and all parties  including  subscribers upon the
          transfer of the Escrowed Funds and all related documentation  thereto,
          including appropriate information to assist the successor escrow agent
          with the reporting of earnings of the Escrow Funds to the  appropriate
          state and federal agencies in accordance with the applicable state and
          federal income tax laws, to the successor  escrow agent  designated by
          the Company or appointed by the court.  In the event Escrow Agent does
          petition the Court to name a successor escrow agent,  then the Company
          shall indemnify  Escrow Agent and pay for all court costs,  reasonable
          expenses and attorney's fees incurred by Escrow Agent related thereto.

     6.   Appointment of Successor. The Company may, upon the delivery of thirty
          (30) days written  notice  appointing a successor  escrow agent to the
          Escrow Agent,  terminate the services of the Escrow Agent.  The Escrow
          Agent shall immediately deliver to the successor escrow agent selected
          by the Company all documentation and Escrowed Funds including interest
          earnings thereon in its possession,  less any fees and expenses due to
          the Escrow Agent or required to be paid by the Escrow Agent to a third
          party pursuant to this Agreement.


                                        5

<PAGE>



          Upon  appointment  of a  successor  Escrow  Agent  whether  under  the
          provisions of paragraph  5(d) or this  paragraph 6, Escrow Agent shall
          be relieved  and  released  from any further  obligations,  duties and
          liabilities under this Agreement.  This Agreement shall then terminate
          as to Escrow Agent,  except for the  provisions of paragraph  5(a) and
          (b),  liability of Escrow  Agent and the  indemnity of Escrow Agent by
          the Company and the Marketing  Agent,  all of which shall survive such
          termination of this Agreement.

     7.   Notice.  All notices,  requests,  demands and other  communications or
          deliveries  required or  permitted to be given  hereunder  shall be in
          writing  and shall be deemed to have been duly given  three days after
          having been  deposited  for  mailing if sent by  registered  mail,  or
          certified mail return receipt  requested,  or delivery by courier,  to
          the respective addresses set forth below:


     If to the subscribers         To their respective addresses as
     for Securities:                specified in their stock order form.

     The Company:                  The Bryan-College Station Financial
                                     Holding Company
                                   2900 Texas Avenue
                                   Bryan, Texas 77801
                                   Attn:  J. Stanley Stephen, President

     With a copy to:               Silver, Freedman & Taff
                                   1100 New York Avenue, N. W.
                                   Washington, D.C.  20005
                                   Attn:  Dave M. Muchnikoff, P.C.

     The Escrow Agent:             The First National Bank of Bryan
                                   P.O. Box 833
                                   Bryan, Texas  77805
                                   Attn:  Corporate Trust Department


                                        6

<PAGE>



     Marketing Agent:              Hoefer & Arnett, Incorporated
                                   101 W. Sixth Street
                                   Suite 416
                                   Austin, Texas 78701
                                   Attn:  Thomas R. Mecredy

     With a copy to:               Bracewell & Patterson, LLP
                                   711 Louisiana Street
                                   Suite 2900
                                   Houston, Texas 77002
                                   Attn:  William T. Luedke, IV


     8.   Fees to Escrow Agent. In  consideration of the services to be provided
          by the Escrow Agent  hereunder  the Escrow Agent will receive from the
          Company a onetime  acceptance  fee of  $_________  and will receive an
          annual administration base fee of $________, payable $________ for the
          initial six (6) months,  and $________ for a six (6) month  extension.
          Escrow Agent will receive  $_____ per check for  producing a check and
          calculating  interest on any check  disbursements.  Escrow  Agent will
          receive  $_____ per  deposit for any deposit  activity.  In  addition,
          Escrow  Agent  shall  receive  $_____ for each 1099 form it  generates
          pursuant hereto.  Any  out-of-pocket  expenses will be billed at cost.
          All fees or  reimbursement  for costs and expenses  incurred by Escrow
          Agent,  including all reasonable  legal fees incurred by Escrow Agent,
          or any other monies  whatsoever shall be paid out by the Company prior
          to the  delivery of any  Escrowed  Funds.  The Escrow Agent shall also
          receive payment for all other expenses and costs specifically provided
          for in this Agreement pursuant to Paragraph 5 hereof.

     9.   Representations  of the Company and The Marketing  Agent.  The Company
          and the  Marketing  Agent  hereby  acknowledge  that the status of the
          Escrow Agent with respect to the offering of the Securities is that of
          agent only for the limited purposes herein set forth, and hereby agree
          they will not represent or imply that the Escrow Agent,  by serving as
          the  Escrow  Agent  hereunder  or  otherwise,   has  investigated  the
          desirability or  advisability  in an investment in the Securities,  or
          has  approved,  endorsed or passed upon the merits of the  Securities,
          nor  shall  the  Company  or the  Marketing  Agent use the name of the
          Escrow Agent in any manner  whatsoever in connection with the offer or
          sale  of the  Securities,  other  than by  acknowledgment  that it has
          agreed to serve as Escrow  Agent for the limited  purposes  herein set
          forth.


                                        7

<PAGE>



     10.  General.

               (a)  This  Agreement  shall  be  governed  by and  construed  and
          enforced  in  accordance  with the laws of the  State of  Texas.  This
          Agreement shall be performable and enforceable in Brazos County, Texas
          and  venue as to any  legal  proceedings  shall be in  Brazos  County,
          Texas.

               (b) The  section  headings  contained  herein  are for  reference
          purposes  only  and  shall  not in  any  way  affect  the  meaning  or
          interpretation of this Agreement.

               (c)  This   Agreement   sets  forth  the  entire   agreement  and
          understanding  of the parties  with regard to this escrow  transaction
          and supersedes all prior agreements,  arrangements and  understandings
          relating to the subject matter hereof.

               (d)  This  Agreement  may be  amended,  modified,  superseded  or
          canceled,  and any of the terms or  conditions  hereof  may be waived,
          only by a written instrument  executed by each party hereto or, in the
          case of a waiver, by the party waiving compliance.  The failure of any
          party at any time to require performance of any provision hereof shall
          in no manner  affect the right at a later time to enforce the same. No
          waiver in any one or more instances by any party of any condition,  or
          of the  breach of any term  contained  in this  Agreement,  whether by
          conduct  or  otherwise,  shall be  deemed to be,  or  construed  as, a
          further or  continuing  waiver of any such  condition or breach,  or a
          waiver of any other  condition  or of the breach of any other terms of
          this Agreement.

               (e) This Agreement may be executed  simultaneously in two or more
          counterparts,  each of which shall be deemed an  original,  but all of
          which together shall constitute one and the same instrument.

               (f) This  Agreement  shall  inure to the  benefit of the  parties
          hereto and their  respective  administrators,  successors and assigns.
          Escrow Agent shall be bound only by the terms of this Escrow Agreement
          and shall not be bound by or incur any  liability  with respect to any
          other agreement or understanding  between the parties except as herein
          expressly  provided.  Escrow Agent shall not have any duties hereunder
          except those specifically set forth herein.

               (g)  No  interest  of  any  party  to  this  Agreement  shall  be
          assignable  in the absence of a written  agreement  by and between all
          the parties to this Agreement,  executed with the same  formalities as
          this original Agreement.

               (h) The  terms and  provisions  of  paragraph  5(a) and (b) shall
          survive  any  termination  of  this  Agreement  or  appointment  of  a
          successor Escrow Agent.


                                        8

<PAGE>




     IN WITNESS WHEREOF, the parties have duly executed this Agreement this __th
day of _______, 1997.


COMPANY:                                ESCROW AGENT:

THE BRYAN-COLLEGE STATION               THE FIRST NATIONAL BANK OF
  FINANCIAL HOLDING COMPANY               BRYAN



By:                                     By:
   -------------------------------         ------------------------------
   J. Stanley Stephen, President


MARKETING AGENT:

HOEFER & ARNETT, INCORPORATED



By:
   -------------------------------



                                        9




October 30, 1997



Board of Directors
First Federal Savings Bank
2900 Texas Avenue
Bryan, Texas 77802

Re:    Federal  Income  Tax  Opinion  Relating  to the  Unit  Offering  of Units
       consisting of $1,000 principal amount of subordinated debentures and nine
       detachable  warrants  offered  by  The  Bryan-College  Station  Financial
       Holding Company under the Internal Revenue Code of 1986, As Amended.

Gentlemen:

You have requested our opinion  regarding the federal income tax consequences of
the  issuance  of units (the "unit  offering")  consisting  of $1,000  principal
amount of subordinated debentures due in five years and nine detachable warrants
(the "warrants") by The  Bryan-College  Station  Financial  Holding Company (the
"Holding Company").


                                      FACTS

The Holding  Company will be formed in accordance with the facts as described in
the tax opinion we issued on April 16,  1997 in which we opined on the  tax-free
formation of the Bryan-College Station Financial Holding Company.

This unit offering will be consummated  in  conjunction  with the stock offering
and in accordance with the facts described in our opinion dated April 16, 1997.

The unit  offering  will consist of between  3,400 and 3,700 units at $1,000 per
unit and each unit shall include nine  detachable  warrants.  Each warrant shall
entitle  the holder  thereof to  purchase  one share of Holding  Company  common
stock,  par value $.01 per share,  at an  exercise  price of $12.50,  subject to
adjustment,  at any  time  prior to the  maturity  date of the  debentures.  The
consummation  of this unit offering is  conditioned  upon the  completion of the
Common Stock  offering (the "stock  offering") as described in our opinion dated
April 16, 1997.

The  Unit  Offering  Prospectus  contains  a  detailed  description  of the unit
offering.   The   Agreement   and   Plan  of   Merger   and  the   Joint   Proxy
Statement/Prospectus  contain detailed  descriptions of the merger and the stock
offering.  These  documents,  as  well  as  the  following  representations  and
assumptions, are incorporated in this statement of the facts.


<PAGE>


Board of Directors
First Federal Savings Bank
October 30, 1997
Page 2

                   ADDITIONAL ASSUMPTIONS AND REPRESENTATIONS

We have relied upon the following  assumptions and  representations in rendering
this opinion.

     1.   The  holders of the units  will be  individuals  and will not  include
          insurance companies, tax exempt organizations, financial institutions,
          broker-dealers,  foreign  corporations or persons who are not citizens
          or residents of the United States to whom the tax  consequences may be
          different than those described in this opinion.

     2.   The units will be considered  to be capital  assets within the meaning
          of Internal Revenue Code Section 1221.

     3.   The issuer shall  determine  the  allocation of the issue price of the
          units between the  debenture and the warrants  based upon the relative
          fair market value of each component as of the issue date.

     4.   The holders of the units shall be the holders who  acquired  the units
          in the original unit offering.

     5.   The  debentures  will  not be  considered  an  applicable  high  yield
          discount  obligation  as  defined in  Internal  Revenue  Code  Section
          163(i).

     6.   The exercise price of the warrants will be  substantially in excess of
          the fair market value of the Holding Company common stock on the issue
          date.

     7.   The debentures  provide for qualified stated interest (i.e.,  interest
          that is payable in cash or property,  other than debt  instruments  or
          equity of the issuer,  at least  annually at a single  fixed rate that
          appropriately  takes  into  account  the length of  intervals  between
          payments).


                                     OPINION

Based  on  our  understanding  of  the  foregoing  facts,   representations  and
assumptions,  and the current  applicable  laws and  regulations,  we are of the
opinion that for federal income tax purposes:

     1.   The excess of the stated  redemption  price at maturity over the issue
          price,  allocated upon issuance,  of the debentures will be considered
          original issue discount ("OID").

     2.   If the OID is considered to be more than de minimus (i.e.,  if the OID
          is equal to or greater  than .0025  multiplied  by the  product of the
          stated  redemption  price  at  maturity  and the  number  of  years to
          maturity  from the issue date) each holder will be  required,  and the
          Holding Company will report to the holder,  OID income,  which will be
          includable  in the


<PAGE>


Board of Directors
First Federal Savings Bank
October 30, 1997
Page 3

          holder's  taxable  income,  as it accrues  which may  precede the cash
          receipt of such OID income by the holder.


     3.   The holders of the  debentures  will include in their  taxable  income
          each year both the qualified  stated interest and any accrued OID that
          is not deemed to be de minimus.

     4.   The  Holding  Company  will be  entitled  to a tax  deduction  for any
          qualified  stated  interest  computed under its  applicable  method of
          accounting as well as any OID.

     5.   A holder of a  debenture  will  recognize  gain or loss upon the sale,
          retirement,  or other taxable  disposition  of such debenture and such
          gain or loss will generally be capital gain or loss.

     6.   The gain or loss recognized upon the sale, retirement or other taxable
          disposition   of  such  debenture  will  generally  be  equal  to  the
          difference  between  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 the holder's adjusted tax basis
          in the debentures.

     7.   The holder's adjusted tax basis in the debenture shall be equal to the
          issue  price of the  debenture,  increased  by the  amount  of any OID
          cumulatively   accrued   through  the  sale,   retirement  or  taxable
          disposition  of such  debenture  which was  included  in the  holder's
          taxable income.

     8.   The holder of each warrant will  recognize  gain or loss upon the sale
          or other taxable disposition of such warrant in an amount equal to the
          difference  between the sum of cash and fair market  value of property
          received and the holder's adjusted tax basis in the warrant.  The gain
          or loss will generally be capital gain or loss.

     9.   The holder's  adjusted tax basis of each debenture and of each warrant
          shall  generally  be the portion of the issue price  allocated to such
          debenture and warrant.

     10.  The exercise of the warrants will not result in a taxable event to the
          holder of the warrant  (except  with respect to the receipt of cash in
          lieu of a fractional share of Holding Company stock).

     11.  A holder's  adjusted tax basis in Holding  Company stock received upon
          exercise of a warrant will be equal to the holder's  adjusted basis in
          the warrant plus the cash paid for the shares.

Our opinion is based on the Internal Revenue Code, administrative pronouncements
and case law in  existence as of the date of this opinion and based on the facts
contained herein, as well as the facts and assumptions  contained in our opinion
on the stock offering dated April 16, 1997.


<PAGE>



Board of Directors
First Federal Savings Bank
October 30, 1997
Page 4

However,  our opinion is not  binding on the  Internal  Revenue  Service and the
Internal  Revenue  Service could disagree with the  conclusions  included in our
opinion.

No opinion is expressed  under the  provisions of other sections of the Internal
Revenue  Code and  Regulations  which may be  applicable  thereto  or to the tax
treatment of any conditions  existing at the time of, or effects resulting from,
the  transaction  which are not  specifically  covered by the  opinion set forth
above.

If any fact or assumption contained in this opinion changes, it is imperative we
be notified to determine the effect, if any, on the conclusions reached herein.

Very truly yours,


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




               CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS



The Board of Directors
First Federal Savings Bank


     We consent to the use in this Proxy Statement filed with the Securities and
Exchange  Commission and the Office of Thrift  Supervision,  of our report dated
November 9, 1996, on the financial  statements of First Federal Savings Bank for
the year ended  September 30, 1996. We also consent to the reference to us under
the  heading  "Federal  Income  Tax  Consequences  of the  Merger" in this Proxy
Statement.


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


Oak Brook, Illinois
October 31, 1997





                     RETURN THIS FORM ALONG WITH PAYMENT TO:

The Bryan-College Station Financial Holding
Company
(Offering of Common Stock and Units)
2900 A Texas Avenue
Bryan, Texas  77802

                                NUMBER OF SHARES

     Fill in the number of shares you wish to purchase and the total amount due.
The Bryan-College  Station Financial Holding Company (the "Holding Company") may
reject any  subscription  or part thereof for any reason  including if the total
shares of such Holding  Company  Common Stock owned by any person  following the
Offering and Merger (as described in the Prospectus)  would constitute more than
9.9% of the issued and  outstanding  Holding  Company Common Stock,  unless such
condition has been waived in the  discretion of the Holding  Company's  Board of
Directors  in one or more  instances  with the  approval of the OTS.  Each stock
order must be for a minimum of 30 shares.


                                     PAYMENT

     Make checks payable to The First  National Bank of Bryan,  Escrow Agent for
the  Bryan-College  Station  Financial  Holding  Company.  Your  money will earn
interest until the Offering is completed.


                                STOCK ORDER FORM


                    Number                               Total
                      of                Offering        Amount
                    Shares              Price             Due

Common Stock           X           $    10.00
                    -------                            --------

Total Purchase
                                                       ========


[ ]  Enclosed is a check  payable to The First  National  Bank of Bryan,  Escrow
     Agent  for  The   Bryan-College   Station  Financial  Holding  Company  for
     $___________. (Do not send cash through the mail.)



<PAGE>



                               STOCK REGISTRATION

PLEASE READ THE REVERSE SIDE BEFORE COMPLETING THIS SECTION.

     Check the box indicating  the form of ownership for your The  Bryan-College
Station Financial Holding Company stock ^. If necessary, check "Other" and write
in the ownership, such as "corporation."


     Print the  name(s) in which you want the stock  registered  and the mailing
address.


     Fill in the taxpayer identification number (social security number) for one
of the registered owners.


                                TELEPHONE NUMBERS

     Please provide us your day and evening telephone numbers in case we need to
contact you regarding your order.


                                    DEADLINE

     The Offering will terminate at 5:00 p.m. Bryan, Texas time on ^ January 31,
1998.  This form must be properly  completed and received with proper payment at
the above address by this
deadline.


                                  PLEASE PRINT

[ ]   Individual

[ ]   Joint Tenants

[ ]   Tenants in Common

[ ]   Uniform Gifts to Minors
      (Texas Residents Only)

[ ]   Uniform Transfers to Minors

[ ]   Other _______________________

[ ]   Fiduciary (Legal Adoption
       Date _________________)

- ------------------------------------------
Name

- ------------------------------------------
Name

- ------------------------------------------
Mailing Address

- ------------------------------------------
City        State      Zip Code

- ------------------------------------------
Taxpayer I.D. (Social Security)     Number

(   )                       (   )
- ----------------------      ------------------------
  Daytime                     Evening


- ----------
     I acknowledge  receipt of the Prospectus  dated _______ __, 1997 describing
the stock and  understand  that I may not  change or revoke my order  once it is
received by The Bryan-College Station Financial Holding Company.

     Under  penalties of perjury,  I certify that: 1) the social security number
or  taxpayer  identification  number  given  above is  correct;  and 2) I am not
subject to backup withholding.

     Instructions:  You must cross out #2 above if you have been notified by the
Internal Revenue Service that you are subject to backup  withholding  because of
underreporting interest or dividends on your tax return.


<PAGE>



                                    SIGNATURE

     Sign and date the form. Add your full title to your signature if purchasing
as a fiduciary,  corporate officer, etc. If paying by withdrawal from an account
requiring more than one signature to with draw funds, the same number of signers
must sign here. THIS ORDER IS NOT VALID IF NOT SIGNED.


                                NASD AFFILIATION

     Please read the NASD Affiliation  section on the reverse side of this form.
Check if applicable and initial where indicated with*.


X
- ------------------------------------------
Authorized Signature   Title   Date
                       (If Applicable)

X
- ------------------------------------------
Authorized Signature   Title   Date
                       (If Applicable)


YOUR ORDER WILL BE FILLED IN ACCORDANCE WITH THE PROVISIONS OF THE PROSPECTUS.



[ ]  Check  here if you are a member of the NASD or a person  associated  with a
     NASD member or a partner  with a securities  brokerage  firm or a member of
     the  immediate  family of any such  person  to whose  support  such  person
     contributes  directly  or  indirectly  or if you have an account in which a
     NASD  member or  person  associated  with a NASD  member  has a  beneficial
     interest.  In  accordance  with the  conditions  for an exception  from the
     Interpretation,  I agree (i) not to sell, transfer or hypothecate the stock
     for a period  of 150  days  following  issuance  and  (ii) to  report  this
     subscription  in writing to the applicable NASD member I am associated with
     within one day of payment for the stock. *___________________ (Initial)


                     IF YOU HAVE ANY QUESTIONS, PLEASE CALL
               THE BRYAN-COLLEGE STATION FINANCIAL HOLDING COMPANY
                                AT (409) 779-2900


<PAGE>



                        GUIDELINES FOR REGISTERING STOCK


     For reasons of clarity and standardization, the stock transfer industry has
developed uniform stockholder  registration which we will use in the issuance of
your The Bryan-College  Station Financial Holding Company Stock  Certificate(s).
If you have any questions,  please consult your legal advisor.  Stock  ownership
must be registered in one of the following manners:


INDIVIDUAL:
     Two  initials  cannot be used unless they are your legal name.  Include the
first given name, middle initial and last name of the stockholder. Omit words of
limitation  that do not  affect  ownership  rights  such as  "special  account,"
"single  man,"  "personal  property,"  etc. If held as an  individual,  upon the
individual's  death,  ownership  of the stock  will be held by the  individual's
estate and  distributed  as indicated by the  individual's  will or otherwise in
accordance with law.

JOINT:
     Joint  ownership of stock by two or more persons  shall be inscribed on the
certificate with one of the following types of joint ownership.  Names should be
joined by "and;" do not connect  with "or." Omit  titles such as "Mrs.,"  "Dr.,"
etc.

JOINT TENANTS - Joint Tenancy with Right of  Survivorship  and not as Tenants in
Common may be  specified  to identify  two or more  owners  where  ownership  is
intended  to pass  automatically,  upon the  death of one joint  tenant,  to the
surviving tenant(s).

TENANTS IN COMMON - Tenants in Common may be  specified  to identify two or more
owners.  When  stock  are held as  tenancy  in  common,  upon  the  death of one
co-tenant, ownership of the stock will be held by the surviving co-tenant(s) and
by the heirs of the deceased  co-tenant.  All parties must agree to the transfer
or sale of shares held in this form of ownership.

FIDUCIARIES:
     Stock held in a fiduciary capacity must contain the following:

     1.   The name(s) of the fiduciary-
          o    If an individual,  list the first given name, middle initial, and
               last name.
          o    If a corporation, list the corporate title.
          o    If an individual and a corporation,  list the corporation's title
               before the individual.
     2.   The fiduciary capacity-
          o    Administrator
          o    Conservator
          o    Committee
          o    Executor
          o    Trustee
          o    Personal Representative
          o    Custodian
     3.   The type of document governing the fiduciary relationship.  Generally,
          such  relationships  are either under a form of living trust agreement
          or  pursuant  to a court  order.  Without a  document  establishing  a
          fiduciary relationship your stock may not be registered in a fiduciary
          capacity.
     4.   The date of the document  governing the relationship.  The date of the
          document need not be used in the  description  of a trust created by a
          will.
     5.   Either of the following:  The name of the maker,  donor or testator or
          the name of the beneficiary



<PAGE>





UNIFORM TRANSFERS TO MINORS OR UNIFORM GIFT TO MINORS:

     For Texas  residents and  residents of certain  other states,  stock may be
held in the name of a custodian  for a minor under the state's  Uniform Gifts to
Minors Act. For residents of most states, stock may be held in a similar type of
ownership  under the Uniform  Transfers to Minors Act of the individual  states.
For either ownership,  the minor is the actual owner of the stock with the adult
custodian  being  responsible  for the investment  until the minor reaches legal
age.
     Instructions:  If you are a Texas  resident  and wish to register  stock in
this  ownership,  check  "Uniform  Gifts to Minors." For other states,  see your
legal advisor if you are unsure about the correct registration of your state.
     On the first "NAME" line,  print the first name,  middle initial,  and last
name of the custodian, with "CUST" after the name.
     Print the first  name,  middle  initial,  and last name of the minor on the
second "NAME" line.
     Only one custodian and one minor may be designated.

EXAMPLE OF A FIDUCIARY OWNERSHIP:
John D. Smith, Trustee for Tom A. Smith Under
Agreement Dated 06/09/74.

PLEASE NOTE THAT  "TOTTEN  TRUST" AND "PAYABLE ON DEATH"  OWNERSHIPS  MAY NOT BE
USED IN REGISTERING STOCK.

For example,  stock cannot be  registered  as "John Doe Trustee for Jane Doe" or
"John Doe Payable on Death to Jane Doe."

NASD AFFILIATION:
     Please  refer to the  National  Association  of  Securities  Dealers,  Inc.
("NASD")  affiliation  section  and  check  the  box if  applicable.  Under  the
guidelines of the NASD,  members of the NASD and their associates are subject to
certain  restrictions on the transfer of securities purchased in accordance with
subscription  rights and to certain reporting  requirements upon the purchase of
such securities, as established by the NASD.




<PAGE>



                                 ACKNOWLEDGEMENT

Please  return  this card  together  with the Stock  Order Form in the  enclosed
postage-paid return envelope.

I (we) acknowledge  that,  before purchasing the shares of either common stock I
(we) received an Prospectus dated _______ __, 1997 relating to the Common Stock.

The  Prospectus  received  contains  disclosure  concerning  the  nature  of the
securities  being offered and describes  the risks  involved in the  investment,
including  those risks  described  in the  Prospectus  under the  heading  "Risk
Factors." I (WE)  ACKNOWLEDGE  THAT, I (WE) HAVE RELIED SOLELY ON THE PROSPECTUS
IN MY (OUR)  DECISION TO PURCHASE THE STOCK  HEREUNDER  AND NO OTHER  WRITTEN OR
VERBAL  INFORMATION.  I (we) further  acknowledge that THE COMMON STOCK IS NOT A
DEPOSIT OR SAVINGS ACCOUNT AND IS NOT FEDERALLY INSURED.

_______________________________Name     ____________________________Signature

                     __________Date


_______________________________Name     ____________________________Signature

                     __________Date

Note: This   acknowledgement  must  accompany  the  executed  Stock  Order  Form
      submitted for the purchase of The Bryan-College  Station Financial Holding
      Company stock.






RETURN THIS FORM ALONG WITH PAYMENT TO:

The Bryan-College Station Financial Holding Company
(Offering of Common Stock and Units)
2900 A Texas Avenue
Bryan, Texas  77802

                                NUMBER OF  UNITS

         Fill in the number of units you wish to purchase  and the total  amount
due. The Bryan College Station Financial Holding Company (the "Holding Company")
may reject any order or part  thereof  for any  reason,  including  if the total
shares of  Holding  Company  Common  Stock  owned by any  person  following  the
Offering and Merger (as described in the Prospectus)  would constitute more than
9.9% of the issued and  outstanding  Holding  Company Common Stock,  unless such
condition has been waived in the  discretion of the Holding  Company's  Board of
Directors in one or more instances with the approval of the OTS. Each unit order
must be for a minimum of___________ units.

                                      PAYMENT

         Make checks payable to The First  National Bank of Bryan,  Escrow Agent
for the Bryan-College  Station  Financial Holding Company.  Your money will earn
interest until the Offering is completed.


                                  UNIT ORDER FORM



              Number                            Total
               of               Offering        Amount
              Units              Price           Due
             ------             --------        ------- 

Units         -----X            $1,000.00       -------

Total Purchase                                  =======


   [ ]   Enclosed is a check payable to The First National Bank of Bryan, Escrow
         Agent for The  Bryan-College  Station  Financial  Holding  Company  for
         $___________. (Do not send cash through the mail.)







<PAGE>



                               UNIT REGISTRATION
                             
PLEASE READ THE REVERSE SIDE BEFORE COMPLETING THIS SECTION.

         Check  the  box   indicating   the  form  of  ownership  for  your  The
Bryan-College  Station  Financial  Holding Company  units. If necessary,  check
"Other" and write in the ownership, such as "corporation."



         Print  the  name(s)  in which you want the  units  registered  and the
mailing address.



         Fill in the taxpayer identification number (social security number) for
one of the registered owners.


                                TELEPHONE NUMBERS

         Please  provide us your day and  evening  telephone  numbers in case we
need to contact you regarding your order.

                                    DEADLINE

         The Offering will terminate at 5:00 p.m.  Bryan,  Texas time on January
31, 1998. This form must be properly  completed and received with proper payment
at the above address by this deadline.


                                  PLEASE PRINT
 
[ ] Individual
  
[ ] Joint Tenants
 
[ ] Tenants in Common
 
[ ] Uniform Gifts to Minors
     (Texas Residents Only)
 
[ ] Uniform Transfers to Minors

[ ] Other _______________________
 
[ ] Fiduciary (Legal Adoption
           Date _________________)

- ----------------------------------
Name
- ----------------------------------
Name
- ----------------------------------
Mailing Address
- ----------------------------------
City            State                  Zip Code
- ----------------------------------
Taxpayer I.D. (Social Security)     Number

(   )             (   )
- ----------------  -----------------
         Daytime                Evening

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

         I  acknowledge  receipt  of  the  Prospectus  dated  _______  __,  1997
describing  the Units and  understand  that I may not  change or revoke my order
once it is received by The Bryan-College Station Financial Holding Company.


         Under  penalties of perjury,  I certify  that:  1) the social  security
number or taxpayer identification number given above is correct; and 2) I am not
subject to backup withholding.

         Instructions:  You must cross out #2 above if you have been notified by
the Internal Revenue Service that you are subject to backup withholding  because
of underreporting interest or dividends on your tax return.


<PAGE>




                                    SIGNATURE

         Sign and date  the  form.  Add your  full  title to your  signature  if
purchasing as a fiduciary,  corporate officer, etc. If paying by withdrawal from
an account requiring more than one signature to with draw funds, the same number
of signers must sign here. THIS ORDER IS NOT VALID IF NOT SIGNED.


                                NASD AFFILIATION

         Please read the NASD  Affiliation  section on the reverse  side of this
form. Check if applicable and initial where indicated with*.


X
- -----------------------------------------------
Authorized Signature   Title   Date
                                 (If Applicable)

X
- -----------------------------------------------
Authorized Signature   Title   Date
                                 (If Applicable)


     YOUR  ORDER  WILL BE  FILLED  IN  ACCORDANCE  WITH  THE  PROVISIONS  OF THE
     PROSPECTUS.


[ ]       Check here if you are a member of the NASD or a person associated with
          a NASD  member  or a partner  with a  securities  brokerage  firm or a
          member of the  immediate  family of any such  person to whose  support
          such  person  contributes  directly  or  indirectly  or if you have an
          account in which a NASD member or person associated with a NASD member
          has a beneficial  interest.  In accordance  with the conditions for an
          exception from the  Interpretation,  I agree (i) not to sell, transfer
          or  hypothecate  the  units ===== for a period of 150 days  following
          issuance  and (ii) to  report  this  subscription  in  writing  to the
          applicable  NASD member I am associated with within one day of payment
          for the units.*___________________ (Initial)

                     IF YOU HAVE ANY QUESTIONS, PLEASE CALL
               THE BRYAN-COLLEGE STATION FINANCIAL HOLDING COMPANY
                                AT (409) 779-2900




<PAGE>



                       GUIDELINES FOR REGISTERING  UNITS


         For reasons of clarity and standardization, the stock transfer industry
has developed uniform stockholder registration which we will use in the issuance
of your The  Bryan-College  Station Financial Holding Company Units. If you have
any  questions,  please  consult  your legal  advisor.  Unit  ownership  must be
registered in one of the following manners:


INDIVIDUAL:

         Two  initials  cannot be used unless they are your legal name.  Include
the first given name,  middle  initial  and last name of the  stockholder.  Omit
words  of  limitation  that do not  affect  ownership  rights  such as  "special
account," "single man," "personal property," etc. If held as an individual, upon
the individual's  death,  ownership of the unit will be held by the individual's
estate and  distributed  as indicated by the  individual's  will or otherwise in
accordance with law.

JOINT:
         Joint ownership of  units by two or more persons shall be inscribed on
the certificate with one of the following types of joint ownership. Names should
be joined by "and;" do not connect with "or." Omit titles such as "Mrs.," "Dr.,"
etc.

JOINT TENANTS - Joint Tenancy with Right of  Survivorship  and not as Tenants in
Common may be  specified  to identify  two or more  owners  where  ownership  is
intended  to pass  automatically,  upon the  death of one joint  tenant,  to the
surviving tenant(s).

TENANTS IN COMMON - Tenants in Common may be  specified  to identify two or more
owners.  When  units  are held as  tenancy  in  common,  upon  the  death of one
co-tenant, ownership of the units will be held by the surviving co-tenant(s) and
by the heirs of the deceased  co-tenant.  All parties must agree to the transfer
or sale of units held in this form of ownership.

FIDUCIARIES:
           Units held in a fiduciary capacity mustcontain the following:


     1.   The name(s) of the fiduciary-
          o If an individual, list the first given name,  middle  initial,  and
            last name.
          o If a  corporation,  list the corporate  title.
          o If an  individual  and a  corporation,  list  the corporation's
            title before the individual. 

     2.   The fiduciary  capacity-
          o Administrator 
          o Conservator
          o Committee 
          o Executor
          o Trustee 
          o Personal  Representative  
          o Custodian 

     3.   The type of document governing the fiduciary relationship.  Generally,
          such  relationships  are either under a form of living trust agreement
          or  pursuant  to a court  order.  Without a  document  establishing  a
          fiduciary relationship your units may not be registered in a fiduciary
          capacity. 4. The date of the document governing the relationship.  The
          date of the document  need not be used in the  description  of a trust
          created by a will. 5. Either of the following:  The name of the maker,
          donor or testator or the name of the beneficiary


<PAGE>


UNIFORM  TRANSFERS TO MINORS OR UNIFORM GIFT TO MINORS: 
 
     For Texas  residents and  residents of certain  other states,  units may be
held in the name of a custodian  for a minor under the state's  Uniform Gifts to
Minors Act. For residents of most states, units may be held in a similar type of
ownership  under the Uniform  Transfers to Minors Act of the individual  states.
For  either  ownership,  the minor is the  actual  owner of the ^ units with the
adult  custodian being  responsible  for the investment  until the minor reaches
legal age.
     Instructions:  If you are a Texas  resident  and wish to register  units in
this  ownership,  check  "Uniform  Gifts to Minors." For other states,  see your
legal advisor if you are unsure about the correct registration of your state.
     On the first "NAME" line,  print the first name,  middle initial,  and last
name of the custodian,  with "CUST" after the name. 
     Print the first  name,  middle  initial,  and last name of the minor on the
second "NAME" line. Only one custodian and one minor may be designated.

EXAMPLE OF A FIDUCIARY OWNERSHIP: 
John D. Smith, Trustee for Tom A. Smith Under Agreement Dated 06/09/74.

PLEASE NOTE THAT  "TOTTEN  TRUST" AND "PAYABLE ON DEATH"  OWNERSHIPS  MAY NOT BE
USED IN REGISTERING STOCK OR UNITS.

For example,   units cannot be registered as "John Doe Trustee for Jane Doe" or
"John Doe Payable on Death to Jane Doe."

NASD AFFILIATION:
         Please refer to the National  Association of Securities  Dealers,  Inc.
("NASD")  affiliation  section  and  check  the  box if  applicable.  Under  the
guidelines of the NASD,  members of the NASD and their associates are subject to
certain  restrictions on the transfer of securities purchased in accordance with
subscription  rights and to certain reporting  requirements upon the purchase of
such securities, as established by the NASD.




<PAGE>



                                 ACKNOWLEDGEMENT

Please  return  this card  together  with the Unit  Order  Form in the  enclosed
postage-paid  return envelope.  I (we) acknowledge  that,  before purchasing the
units I (we) received a Prospectus dated _______ __, 1997 relating to the Units.

The  Prospectus  received  contains  disclosure  concerning  the  nature  of the
securities  being offered and describes  the risks  involved in the  investment,
including  those risks  described  in the  Prospectus  under the  heading  "Risk
Factors." I (WE)  ACKNOWLEDGE  THAT, I (WE) HAVE RELIED SOLELY ON THE PROSPECTUS
IN MY (OUR)  DECISION TO PURCHASE THE STOCK  HEREUNDER  AND NO OTHER  WRITTEN OR
VERBAL  INFORMATION.  I (we)  further  acknowledge  that ^ THE  UNITS  ARE NOT A
DEPOSIT OR SAVINGS ACCOUNT AND  NOR ARE THE UNITS FEDERALLY INSURED.

_____________________________ Name              ______________________Signature

                    __________Date



____________________________ Name              ______________________Signature

                    __________Date

Note:    This  acknowledgement  must  accompany  the  executed  Unit Order Form
         submitted for the purchase of  The Bryan-  College  Station  Financial
         Holding Company  units.




© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission