BRYAN COLLEGE STATION FINANCIAL HOLDING CO
POS AM, 1999-02-05
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: CURAGEN CORP, SC 13G, 1999-02-05
Next: INNOVACOM INC, PRES14A, 1999-02-05





    As filed with the Securities and Exchange Commission on February 5, 1999

                                                      Registration No. 333-28179

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

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

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

                 POST-EFFECTIVE AMENDMENT NO. 1 TO THE FORM S-1

                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933

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

               THE BRYAN-COLLEGE STATION FINANCIAL HOLDING COMPANY
             (Exact name of registrant as specified in its charter)

<TABLE>
<CAPTION>

<S>                                                  <C>                                <C>
            DELAWARE                                             6035                                         36-4153491
  (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 AND CHIEF EXECUTIVE OFFICER
               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:

    From time to time after this Post-Effective Amendment becomes effective.

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

     If this Form is a  post-effective  amendment  filed pursuant to Rule 462(c)
under the  Securities  Act,  check the following box and list the Securities Act
registration statement number of the earlier effective registration for the same
offering. [ ]

     If this Form is a  post-effective  amendment  filed pursuant to Rule 462(d)
under the  Securities  Act,  check the following box and list the Securities Act
registration  statement number of the earlier effective  registration  statement
for the same offering. [ ]

     This  Post-Effective  Amendment  shall become  effective  upon order of the
Commission pursuant to Section 8(c) of the Securities Act of 1933.


<PAGE>



                                EXPLANATORY NOTE

     The   post-effective   amendment   is  being   filed  for  the  purpose  of
deregistering under the Securities Act of 1933, as amended, 639 shares of Common
Stock,  par  value  $.01 per  share,  and 71 Units  each  consisting  of  $1,000
principal amount of 11 1/2% subordinated  debentures due March 31, 2003 and nine
detachable warrants.  These shares and Units have not been issued as of the date
hereof and are no longer  being  offered.  Each  warrant  entitles the holder to
purchase  one  share of  Common  Stock of The  Bryan-College  Station  Financial
Holding Company at an exercise price of $12.50 per share, subject to adjustment,
through  March 31, 2003 covered by  Registration  Statement No.  333-28179.  The
offering resulted in the sale of 200,000 shares of the Registrant's Common Stock
and 3,629 Units. This post-effective amendment is also being filed to permit the
offering of the 32,661  shares of Common Stock which may be issued upon exercise
of the warrants.


















                                       ii


<PAGE>



PROSPECTUS

               THE BRYAN-COLLEGE STATION FINANCIAL HOLDING COMPANY
                          32,661 SHARES OF COMMON STOCK

     This  Prospectus  relates to 32,661 shares of our common  stock,  par value
$.01 per share  ("Common  Stock")  that may be issued  upon the  exercise of our
outstanding  stock warrants.  The warrants were part of units issued on April 1,
1998 at $1,000 per unit upon the closing of our initial  public  offering.  Each
unit consists of $1,000 principal amount of 11 1/2% subordinated  debentures due
March 31, 2003 and nine detachable warrants. Each warrant entitles the holder to
purchase one share of our 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").

     The Warrants may be exercised upon surrender of the warrant  certificate on
or prior to the expiration date at our offices,  with the "Subscription Form" on
the  reverse  side  of the  warrant  certificate  filled  out  and  executed  as
indicated,  accompanied  by payment of the full exercise  price  (preferably  by
certified  check  payable to the order of The  Bryan-College  Station  Financial
Holding Company) for the number of Warrants being exercised.

      NEITHER THE SECURITIES AND EXCHANGE COMMISSION, THE OFFICE OF THRIFT
        SUPERVISION, THE FEDERAL DEPOSIT INSURANCE CORPORATION OR BY ANY
       STATE SECURITIES AUTHORITIES, HAS APPROVED OR DISAPPROVED OF THESE
     SECURITIES OR PASSED UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS.
            ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

           THE SECURITIES ARE NOT SAVINGS ACCOUNTS, DEPOSITS OR OTHER
           OBLIGATIONS OF ANY BANK OR NON-BANK SUBSIDIARY AND ARE NOT
             INSURED OR GUARANTEED BY THE FEDERAL DEPOSIT INSURANCE
             CORPORATION, THE SAVINGS ASSOCIATION INSURANCE FUND OR
                  ANY OTHER FEDERAL OR STATE GOVERNMENT AGENCY.

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

     This Prospectus  contains  information you should consider when making your
investment  decision.  You should rely only on the information  provided in this
Prospectus.  We have not  authorized  anyone else to provide you with  different
information.  We are not making an offer of the Common  Stock in any state where
the offer is not permitted.  The information in this Prospectus is accurate only
as of the date of this  Prospectus,  regardless  of the time of delivery of this
Prospectus or any sale of the Common Stock.

     WE URGE YOU TO CAREFULLY  READ "RISK FACTORS" AT PAGE 5 FOR A DISCUSSION OF
MATTERS WHICH YOU SHOULD CONSIDER BEFORE YOU MAKE YOUR INVESTMENT DECISION.


                                                          (cover page continues)

                THE DATE OF THIS PROSPECTUS IS ___________, 1999.



<PAGE>



                              AVAILABLE INFORMATION

     We are subject to the information reporting  requirements of the Securities
Exchange Act of 1934, as amended (the "Exchange Act"), and we file or have filed
reports, proxy statements and other information with the Securities and Exchange
Commission  (the  "Commission")  and the Office of Thrift  Supervision  ("OTS"),
respectively.  The Registration  Statement  discussed below, as well as reports,
proxy statements and other information filed by us pursuant to the informational
requirements  of the Exchange  Act,  can be  inspected  and copied at the public
reference  facilities  maintained by the  Commission at 450 Fifth Street,  N.W.,
Washington, D.C. 20549, and at the following regional offices of the Commission:
the Northeast  Regional Office, 7 World Trade Center,  Suite 1300, New York, New
York 10048; and the Midwest Regional Office,  Citicorp Center,  500 West Madison
Street,  Suite 1400,  Chicago,  Illinois  60661.  Copies of such material can be
obtained from the Public Reference Section of the Commission,  450 Fifth Street,
N.W.,  Washington,  D.C. 20549 at prescribed rates.  Additional  information may
also  be   obtained   at  no  cost  from  the   Commission   internet   site  at
http://www.sec.gov.
















                                        1


<PAGE>















                                  [INSERT MAP]

               [MAP ILLUSTRATES FIRST FEDERAL'S OFFICES IN TEXAS]



















                                        2


<PAGE>



                               PROSPECTUS SUMMARY

     On the cover page, in this summary and in the "Risk Factors"  section,  the
words "we," "our," "ours" and "us" refer to The Bryan-College  Station Financial
Holding  Company and not to our  subsidiary,  the First Federal  Savings Bank of
Bryan,  Texas.  The following  summary  contains  basic  information  about this
offering.  It likely does not contain all the  information  that is important to
you. For a more complete  understanding  of this  offering,  we encourage you to
read this entire document.

THE COMPANY

     The Bryan-College Station Financial Holding Company (the "Holding Company")
was formed to act as a unitary thrift holding  company for First Federal Savings
Bank,  Bryan,  Texas  ("First  Federal" or the "Bank") by acquiring  100% of the
stock of First  Federal  through  the  exchange  of  approximately  32% of First
Federal common stock for our Common Stock and the purchase of approximately  68%
of First Federal common stock for cash (the "Acquisition"). We received approval
from the Office of Thrift  Supervision  (the "OTS") to acquire all of the common
stock  of  the  Bank  outstanding  upon  completion  of  the  Acquisition.   The
Acquisition was completed on April 1, 1998. All references to the Company refers
to The Bryan-College Station Financial Holding Company including its subsidiary,
the Bank.  All  references to the Company,  unless  otherwise  indicated,  at or
before April 1, 1998 refer to the Bank.

     First Federal is a federally  chartered,  independent  thrift  institution,
headquartered in Bryan-College  Station,  Texas, which began operations in 1965.
The Company is  predominantly a  locally-based  home lender,  originating  loans
primarily in Bryan-College Station and the surrounding immediate trade area, and
to a lesser extent other  communities in the general trade area between Houston,
Austin and Dallas,  Texas.  The Company also originates a significant  amount of
consumer loans  primarily  secured by automobiles  originated  through  selected
automobile  dealers,  many  of  which  are  partially  insured  against  loss by
credit-default  insurance. In addition, to lesser extent, the Company originates
construction,  Small Business Administration ("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 the  Company  began its
transition to full-service  retail banking in order to compete more  effectively
and to increase  overall  profitability.  In addition to its core  single-family
lending  business,  since fiscal 1994 the Company has increased its focus on the
following products:

     o    Indirect  automobile  financing  through  select  automobile  dealers,
          including credit-default insured "second chance" auto finance lending

     o    Direct consumer lending 

     o    SBA loans (partially government  guaranteed)

     o    Commercial lending to small and medium-sized businesses

     o    Commercial  real estate lending,  primarily to small and  medium-sized
          businesses

     o    Home improvement loans

     The Company  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,  which  comprise its  immediate  trade area.  The Company  currently
operates four full-service offices, two of which are located in Bryan (including
its  principal  office,  situated  in the  middle of the  Bryan-College  Station
community,  and a new facility  located at a key highway  intersection  in North
Bryan),   one  full-service   residential   mortgage  loan  office  on  a  major
thoroughfare in adjacent College Station and one full-service  branch in College
Station,  which is the home of the third largest university in the nation, Texas
A&M University,  and the new George Bush Presidential  Library.  The Company has
concentrated on the middle-class  population as its targeted "niche" in order to
provide  banking  products and  services,  which had led to its  loan-to-deposit
ratio of 97.9% at September 30, 1998,  consisting primarily of residential loans
and consumer loans which are secured primarily by automobiles.  At September 30,
1997 and  1996,  the  Company's  loan to  deposit  rate was  110.9%  and  95.9%,
respectively.  These  types of loans have  enabled the Company to enjoy a spread
between the interest it earns on its loans and the interest it pays for deposits
of 5.10% at September  30, 1998 as compared to 4.56% and 4.67% at September  30,
1997 and 1996, respectively.  In addition, over the past three fiscal years, the
Company has  experienced  an average of only  $21,000 in actual  annual net loan
charge-offs,  resulting  from an average total loan  portfolio of $57.4 million.
See "Loan Delinquencies; Nonperforming Assets and Classified Assets."

     Our principal  executive  offices are located at 2900 Texas Avenue,  Bryan,
Texas 77802, and our telephone number at that address is (409) 779-2900.


                                        3


<PAGE>



THE WARRANTS

     Each warrant  entitles the holder to purchase one share of our 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  although we are not aware of any  trades.  See
"Description of Warrants."

USE OF PROCEEDS

     The net  proceeds  from the issuance of our shares upon the exercise of the
Warrants (approximately $408,263 upon exercise of all the Warrants), will become
part of our general funds for use in our business. See "Use of Proceeds."

RISK FACTORS

     An  investment  in our  common  stock  involves  a high  degree of risk and
substantial  dilution.  You should  carefully  review and  consider  the factors
described under "Risk Factors" and "Dilution".

















                                        4


<PAGE>



                                  RISK FACTORS

     The Securities  offered by this  Prospectus  involve a high degree of risk.
The following risk factors,  in addition to those factors discussed elsewhere in
this Prospectus,  should be carefully  considered you before deciding whether to
exercise your Warrants.  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 our 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
the Company has relied upon gains on sales of assets to record net income. There
can be no assurance that the Company will continue to record  significant  gains
on sales of assets as these  gains are  subject to market and other  risks.  The
Company 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.  See"Management's  Discussion and Analysis of Financial
Condition and Results of Operations."

ADEQUACY OF LOAN LOSS ALLOWANCE

     Management and the Board of Directors  regularly  review our 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 the 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 Federal  Deposit  Insurance  Corporation  (the
"FDIC"),  the  examiners  may  require  us  to  provide  for  higher  loan  loss
allowances.  See  "Business  -- Loan  Delinquencies;  Nonperforming  Assets  and
Classified   Assets"   and   "Regulation   --  Federal   Regulation   of  Thrift
Institutions."

RELIANCE ON CHIEF EXECUTIVE OFFICER

     The  Company's   successful  operation  depends  heavily  upon  the  active
involvement  of J.  Stanley  Stephen,  age 65,  whose loss could have an adverse
effect on us. Mr.  Stephen has been  President  and Chief  Executive  Officer of
First Federal since 1991 and the Holding Company since  inception.  We currently
have no plans to purchase  "key-man" life insurance with respect to Mr. Stephen;
however,  we have an employment  agreement  with Mr.  Stephen  through 2002. See
"Management of First Federal -- Employment Agreements."

INTEREST RATE RISK

     The  Company's  profitability,  like that of many  financial  entities,  is
dependent to a large extent upon net interest income, which is the difference or
"spread" between the interest the Company 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, the
Company's  profitability may be adversely  affected by rapid changes in interest
rates.  The  Company  generally  attempts  to maximize  net  interest  income by
achieving  a  positive  interest  rate  spread  that  can  be  sustained  during
fluctuations in prevailing  interest rates.  The Company believes these 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.
The Company 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.




                                        5


<PAGE>



DILUTION

     As of September 30, 1998,  the net tangible book value  available to common
stockholders of the Holding Company  amounted to $1.87 million or  approximately
$4.80 per share.  After giving effect to the maximum number of Shares of Holding
Company  Common  Stock  that may be issued  upon  exercise  of the  warrants  at
September 30, 1998 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  $2.28  million or
approximately  $5.40 per share of Holding Company Common Stock. As a result, the
purchasers of the Holding Company Common Stock will incur an immediate  dilution
of $7.10 per  share of  Holding  Company  Common  Stock  after  exercise  of all
warrants for the $12.50 per share exercise  price,  representing  the difference
between  their  purchase at $12.50 per share and the net tangible book value per
share of Holding Company Common Stock. 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.

CASH DIVIDENDS NOT LIKELY

     The Holding  Company has not paid any cash  dividends on its Common  Stock.
For the foreseeable  future,  it is anticipated that any earning will be used to
finance  our growth and that cash  dividends  will not be paid to  stockholders.
Accordingly,  any investor,  who anticipates the need for current cash dividends
from an investment in Common Stock should not exercise their Warrants.

LIMITED MARKET FOR OUR COMMON STOCK; POTENTIAL ILLIQUIDITY OF OUR COMMON STOCK

     Our  Common  Stock is traded in  limited  amounts  in the  over-the-counter
market.  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 us nor any
market maker has any  control.  Accordingly,  there can be no assurance  that an
active or liquid trading market for our Common Stock, will develop, or that if a
market develops, it will continue.  The Common Stock may not be appropriate as a
short-term investment. Furthermore, there can no assurance that you will be able
to sell your Common Stock at or above the exercise price.
See "Market Information."

VOTING CONTROL OF SHARES BY THE BOARD AND EXECUTIVE OFFICERS

     The Board of Directors and management of the Holding Company and members of
their  immediate  families  have  97,413 or 25.01% of Common  Stock  which would
render it more difficult to obtain majority  support for  shareholder  proposals
opposed by the Board and management.  This level of stock ownership by directors
and  executive  officers,  if voted as a  block,  would  enable  the  Board  and
management to block the approval of  transactions  requiring the approval of 80%
of the shareholders under our Certificate of Incorporation.  There are no voting
or other  agreements  among the Board of  Directors  and  management.  We cannot
predict the effect of such shares on the liquidity of the market or the price of
our  Common  Stock.  See "--  Limited  Market for Our  Common  Stock;  Potential
Illiquidity of Our Common Stock," and "Restrictions on Acquisitions of Stock and
Related Takeover Defensive Provisions."

CONCENTRATION OF LENDING ACTIVITIES; RISKS ASSOCIATED WITH NONCONFORMING LOANS

     Substantially  all of the  aggregate  principal  amount of our real  estate
mortgage loans are secured by one- to four-family residential properties located
in our primary market area. While a substantial  portion of the loans originated
for portfolio by us 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 all of the requirements for sale to Federal
National  Mortgage  Association  (the  "FNMA")  or  Federal  Home Loan  Mortgage
Corporation (the "FHLMC") (i.e.,  conforming loans), because they may 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 us  securing  the loan by
additional collateral), the borrower may have an insufficient employment history
or  the  property  may  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  the  Company  currently  believes  that its  loans  are
adequately  secured  or  reserved  for and has  experienced  over the past three
fiscal years average annual net charge-offs (net of recoveries) of approximately
$21,000,  on an average loan portfolio of $57.4 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 its 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 we may  experience  increased  levels of
delinquencies  and  related  losses  having an  adverse  impact  on  income  and
stockholders' equity.




                                        6


<PAGE>



RISKS ASSOCIATED WITH AUTOMOBILE LOANS

     At September 30, 1998 the Company had $24.6 million of automobile loans, of
which $13.5 million were issued  pursuant to the Company's  "Second Chance" auto
program to borrowers with less than perfect credit. The Company has had a policy
of not purchasing  from brokers any "Second  Chance" auto loans,  and originates
these loans  generally  from  applications  received  from  automobile  dealers.
Although the Company has attempted to mitigate the credit risk by insuring those
loans  originated  through its "Second  Chance" auto loan program against credit
default by the borrower,  in the event of a default by the insurer,  the Company
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  the  Company,  because  the  Company'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,  the Company 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

     The Company'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  our  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  the  Company.
Specifically, the performance of commercial real estate, commercial business and
consumer  loans are 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,  the Company's risk of credit default is higher on these loans,  which
would adversely affect net income. The Company generally  discourages  unsecured
loans.  There can be no assurance given that we can increase the amount of these
loans in its portfolio.

YEAR 2000 COMPLIANCE

     As the year 2000  approaches,  concerns  have  been  raised  that  existing
computer software programs and operating systems may not be able to process data
containing dates after December 31, 1999. Many existing  software  products were
designed to accommodate only a two digit year (e.g., 1998 is reflected as "98").
Our operating,  processing and accounting operations are maintained on computers
and could be affected by Year 2000 issues.  We also rely on third-party  vendors
for data processing.  We are currently  working with our third-party  vendors to
assess  their  Year 2000  readiness.  While no  assurance  can be given that our
third-Party  vendors will be Year 2000 compliant,  we have been advised that our
vendors are taking  appropriate  steps to address the issues on a timely  basis.
Based on certain preliminary  estimates,  we believe the our expenses related to
upgrading  our  systems  and  software  for Year  2000  issues  will not  exceed
$250,000.  We also believe that our testing for Year 2000  compliance  should be
completed by the first  quarter of 1999.  While we  currently  have no reason to
believe  that the cost of  addressing  these issues will  materially  affect our
products,  services or our ability to compete  effectively,  no assurance can be
made that we or our third-party vendors will successfully and timely become Year
2000 compliant. We do not believe, however, that the cost of







                                        7


<PAGE>



addressing Year 2000 issues presents a material event or uncertainty  reasonably
likely to affect our future financial results.

RISKS ASSOCIATED WITH ANTI-TAKEOVER PROVISIONS

     Holding Company and Bank Governing  Instruments.  Certain provisions of our
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 voting  rights,  limitations  on the  calling  of  special  meetings,  a fair
price/supermajority  vote requirement at 80% for certain  business  combinations
with "Interested  Stockholders,"  (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 our 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."

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 is 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.

COMPETITION

     The Company experiences significant competition in its local market area in
both  originating  real estate and other  loans and  attracting  deposits.  This
competition  arises from thrift  institutions  as well as commercial  companies,
mortgage  companies,  banks,  credit  unions and national  and local  securities
firms.  Such  competition  may limit the  Company'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.





                                       8


<PAGE>



                      SELECTED CONSOLIDATED FINANCIAL DATA

     The following tables present selected  consolidated  financial data for the
Holding Company and its wholly-owned  subsidiary,  First Federal Savings Bank 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 the Holding Company included elsewhere in this Prospectus.

<TABLE>
<CAPTION>
                                                                             At September 30,
                                        --------------------------------------------------------------------------------------------
                                                  1998           1997            1996           1995           1994
                                        --------------------------------------------------------------------------------------------
                                                                       (In Thousands)
<S>                                             <C>            <C>             <C>            <C>            <C>    
Selected Financial Condition Data:
- ---------------------------------
Total assets...........................         $82,634        $75,089         $57,597        $61,432        $56,089
Loans receivable, net(1)..............           71,994         65,237          49,579         48,605         43,127
Mortgage-backed securities.............             954          1,150           1,292          2,278          2,693
Investment securities..................             ---            ---           1,000          1,000          1,000
Deposits...............................          73,554         58,808          51,677         54,939         50,846
Debentures.............................           3,629            ---             ---            ---            ---
Other borrowings.......................           4,429         10,000             ---          1,088            ---
Stockholders' equity...................           1,870          4,834           4,316          4,170          4,047
</TABLE>

- ----------
(1)  Including loans held for sale of $328,000, $204,000, $419,000, $1.8 million
     and $2.1  million  at  September  30,  1998,  1997,  1996,  1995 and  1994,
     respectively.


<TABLE>
<CAPTION>
                                                                                          Year Ended September 30,
                                                                   -----------------------------------------------------------------
                                                                          1998        1997         1996         1995        1994
                                                                   -----------------------------------------------------------------
                                                                                           (In Thousands)
<S>                                                                      <C>          <C>         <C>          <C>        <C>   
Selected Operations Data:
- ------------------------
Total interest income.............................................       $6,891       $5,597      $4,828       $4,698     $4,020
Total interest expense............................................        3,417        2,659       2,363        2,294      1,758
                                                                       --------    ---------      ------       ------     ------
  Net interest income.............................................        3,474        2,938       2,465        2,404      2,262
Provision for loan losses.........................................           79           25         (52)          27       (401)(1)
                                                                       --------    ---------      ------       ------     ------    

  Net interest income after provision for loan losses.............        3,395        2,913       2,517        2,377      2,663

Service charges...................................................          602          585         527          355        202
Gain on sales of loans, mortgage servicing rights, mortgage-
  backed securities and investment securities.....................          229          148         343          213        908
Income from operation of foreclosed real estate...................         (20)          (20)         (9)          (2)       ---
Other noninterest income..........................................          120           62          12           26         14
SAIF Special Assessment...........................................          ---          ---         333          ---        ---
Other noninterest expenses (operating expenses)...................        3,870        2,771       2,715        2,648      3,096
                                                                       --------   ----------      ------       ------     ------
  Income before income taxes......................................          456          917         342          321        691
Income tax expense ...............................................          164          312         108          110        234
                                                                       --------   ----------      ------       ------     ------
  Income before extraordinary item and cumulative effect of
    change in accounting for income taxes.........................          292          605         234          211        457
Income tax benefit from utilizing net operating loss
  carryforwards and cumulative effect of change in accounting                   
  for income taxes................................................         ---           ---         ---          ---        ---
                                                                        -------   ----------      ------       ------     ------
Net income........................................................      $   292   $      605      $  234       $  211     $  457(1)
                                                                        =======   ==========      ======       ======     ======   
</TABLE>



                                        9


<PAGE>


<TABLE>
<CAPTION>
                                                                         At or for the Year Ended September 30,
                                                ------------------------------------------------------------------------------------
                                                            1998          1997         1996          1995         1994
                                                ------------------------------------------------------------------------------------
<S>                                                         <C>          <C>           <C>           <C>         <C>   
Other Data:
- ----------
Interest rate spread information:
  Average during period(2)......................            4.49%         4.47%        4.11%         3.97%        4.20%
  End of period(3)..............................            5.10          4.56         4.67          4.17         4.29
Net interest margin for the period(4)...........            4.80          4.85         4.45          4.29         4.40

Average interest-earning assets as a percentage
of average interest- bearing liabilities........          106.51        108.61       108.01        107.95       106.00

Non-performing assets to total assets at end of
  period(5).....................................            1.46          1.71         1.50           .62          .87

Total equity to total assets (end of period)....            2.26          6.44         7.49          6.79         7.22
Total equity to assets ratio (ratio of
 average equity to average total assets)........            4.54          7.23         7.26          6.91         7.11
Return on assets (ratio of net income to
average total assets)...........................             .38           .94          .40           .36          .84
Return on assets, excluding special SAIF
  assessment....................................             .38           .94          .77           .36          .84
Return on total equity (ratio of net income
 to average equity).............................            8.40         13.03         5.46          5.15        11.87
Return on total equity, excluding special
 SAIF assessment................................             ---           ---        10.60           ---          ---
Non-interest expenses to average total assets...            5.05          4.32         5.17          4.47         5.71
Non-interest expense to average total assets                   
 excluding special SAIF assessment..............             ---           ---         4.60           ---          ---
Ratio of earnings to fixed charges including
 interest on deposits(6)........................            1.12          1.30         1.10          1.10         1.33
Ratio of earnings to fixed charges excluding
 interest on deposits(6)........................            1.86          4.25         3.73          1.99         5.19
Earnings per share(7)...........................             .55           .86          .24           .21          .62
Number of deposit accounts......................          10,203         8,783        7,903         7,266        5,073
Number of full-service offices..................               3             2            2             2            2
</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
     by $265,000.
(2)  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).
(3)  Represents the weighted average yield on interest-earning assets (primarily
     loans)  at the  end of the  period  minus  the  weighted  average  cost  of
     liabilities (primarily deposits) at the end of the period.
(4)  Net interest income divided by average  interest-earning  assets (primarily
     loans).
(5)  Non-performing  assets include loans that are 90 days or more delinquent as
     well as repossessed  assets.
(6)  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 and Bank preferred stock dividends.
(7)  Adjusted  to  reflect  stock  dividends  paid to the  stockholders,  and to
     reflect the 2.5  exchange  ratio of Holding  Company  common stock for Bank
     common stock.




                                       10


<PAGE>



                                 CAPITALIZATION

     The following table sets forth the consolidated  capitalization,  including
savings deposits, of the Holding Company at September 30, 1998 and the pro forma
capitalization  of the Holding  Company as of that date,  after giving effect to
the exercise of all Warrants.

<TABLE>
<CAPTION>
                                                                        Consolidated Capitalization 
                                                                            September 30, 1998      
                                                                        --------------------------- 
                                                                          (Dollars in Thousands)    
                                                                         Holding          Holding   
                                                                         Company          Company   
                                                                        Historical       Pro Forma  
                                                                       ------------    -------------
<S>                                                                     <C>              <C>       
          Deposits..................................................    $  73,554        $  73,554 
          Other Borrowings..........................................          800              800 
          Debentures due............................................        3,629            3,629 
                                                                        ---------        --------- 
            Total deposits and other borrowings.....................    $  77,983        $  77,983 
                                                                        =========        ========= 
          Minority Interest.........................................    $     873        $     873 
                                                                        =========        ========= 
          Stockholders' equity:                                         
                                                                        
          Holding Company Common Stock, par value $.01 per share:       
                                                                        
          Authorized shares to be outstanding as shown..............     $      4        $      4 
          Additional paid-in capital................................        1,849           2,257 
          Retained earnings.........................................           17              17 
                                                                         --------        -------- 
          Total stockholders' equity................................     $  1,870        $  2,278 
                                                                         ========        ======== 

</TABLE>



DILUTION
    
     As of September 30, 1998,  the net tangible book value  available to common
stockholders of the Holding Company  amounted to $1.87 million or  approximately
$4.80 per share.  After giving effect to the maximum number of Shares of Holding
Company  Common  Stock  that may be issued  upon  exercise  of the  warrants  at
September 30, 1998 and the receipt of the estimated  net proceeds  thereof,  the
net  tangible  book value of the Holding  Company  will amount to  approximately
$2.28 million or approximately  $5.40 per share of Holding Company Common Stock.
As a result,  the  purchasers of the Holding  Company Common Stock will incur an
immediate  dilution  of $7.10 per share of Holding  Company  Common  Stock after
exercise of all warrants for the $12.50 per share exercise  price,  representing
the  difference  between their purchase at $12.50 per share and the net tangible
book value per share of Holding  Company  Common Stock.  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.




                                       11


<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 Company's  financial  position,  business
strategy  and plans and  objectives  of  management  of the  Company  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 Company or Company  management,
are  intended  to  identify  forward-looking  statements.  Although  the Company
believes that the expectations reflected in such forward-looking  statements are
reasonable,  it can give no assurance that such  expectations will prove to have
been  correct.  Important  factors  that could  cause  actual  results to differ
materially  from  the  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 Company does not
intend to update these  forward-looking  statements.  All subsequent written and
oral forward-looking statements attributable to the Company or persons acting on
their  behalf  are  expressly  qualified  in their  entirety  by the  applicable
cautionary statements.

                                 USE OF PROCEEDS

     The net proceeds, if any, will become part of the Holding Company's general
funds for use in its business. The Holding Company reserves the right to use the
proceeds in any manner authorized by law.

                               MARKET INFORMATION

     The Holding Company's Common Stock is traded on the over the counter market
and is only traded  infrequently.  The Holding Company's Common Stock was issued
at $10.00 per share in connection  with the  acquisition of the Bank on April 1,
1998.  At December  24,  1998,  there were 562 holders of the Holding  Company's
Common  Stock and 389,436  shares of Common  Stock  issued and  outstanding.  At
February 1, 1999,  the last known sales  price of the Holding  Company's  Common
Stock was $10 per share.

                                    DIVIDENDS

     The Holding Company will pay dividends upon the  determination of the Board
of  Directors  in its  discretion  that  such  payment  is  consistent  with the
long-term  interests  of  the  Holding  Company.   The  factors  affecting  this
determination include the Company's consolidated financial condition and results
of operations,  tax  considerations,  industry standards,  economic  conditions,
regulatory restrictions,  general business practices and other relevant factors.
The Holding  Company did not declare  cash  dividends on its Common Stock during
fiscal 1998 and does not  anticipate  paying cash  dividends in the  foreseeable
future.  Accordingly,  any investor,  who  anticipates the need for current cash
dividends from an investment in Common Stock should not exercise their Warrants.

     First Federal may not declare or pay a cash  dividend or repurchase  shares
of its stock if the effect thereof would be to cause its  regulatory  capital to
be reduced  below the amount  required  for the  liquidation  account or to meet
applicable regulatory capital requirements. Federal regulations limit the Bank's
capital  distributions  during a calendar year to one hundred percent of its net
income plus  one-half  of its  capital  surplus  ratio at the  beginning  of the
calendar year. In addition,  the Bank must give the OTS thirty days notice prior
to the declaration of a dividend.




                                       12


<PAGE>



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

GENERAL

     The Holding Company is headquartered  in Bryan,  Texas and operates through
its subsidiary,  First Federal.  First Federal's major goals are to provide high
quality  full-service  retail  banking  on a  profitable  basis to its  targeted
"niche" of customers, the middle-class  population,  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  automobile  loans and home  improvement
loans,  construction  loans,  and commercial  business loans,  some of which are
partially  guaranteed  by the SBA.  In  addition,  First  Federal  also seeks to
continue improving its asset quality and minimizing 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  losses  on  repossessed
assets,  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 and the sale of loans,  without
requiring additional capital.

     During this past fiscal year,  management has transitioned First Federal to
prepare  for  future  growth  and in order to provide  more  convenient  banking
services to its customers,  by (i) upgrading its tellers with more  experienced,
full-time professionals;  (ii) opening a new full-service branch in north Bryan,
adjacent to a key  intersection  between two major  highways,  in the heart of a
large area where many of First  Federal's  targeted middle class customers live,
and an area not presently served by a banking facility;  (iii) doubling the size
of its staff in its expanding Second Chance Auto Lending Program (which requires
up to  $6,000  of  insurance  per loan for  losses  due to the  borrower's  loan
default);  (iv) hiring new management and adding to the staff of its Residential
Lending  Department and providing this department with new and larger offices on
the main east-west artery in College Station;  (v) providing  24-hour  telephone
banking;  (vi) addressing the challenges of the Year 2000 issue,  with much time
and  expense,  and (vii)  increasing  salaries to retain  quality  people on its
staff.  As a result,  noninterest  expenses  increased  slightly  from  4.32% of
average  assets  for the year  ended  September  30,  1997 to 5.05% for the year
ending  September 30, 1998.  Management  believes that this strategy will enable
First Federal to enhance  profitability  in the future and meet the needs of its
customers in a highly competitive market.

     First Federal's  restructuring and expansion,  as described above, in order
to provide additional  full-service  banking and convenience to its customers in
fiscal 1998 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, 1998.

     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
transition to full-service  banking.  Total  noninterest  income  increased from
$775,000 in 1997 to $931,000 in 1998, while  noninterest  expense increased $1.1
million to $3.9 million in 1998  primarily due to the factors  described  above.
Noninterest

                                       13




<PAGE>



expense  (operating  expenses  which do not  include  interest  paid on  deposit
accounts and other borrowings) increased to 4.32% of average assets for the year
ended September 30, 1997 to 5.05% for the year ended September 30, 1998.

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 $55.5  million or 75.2% of total loans,  while loans  maturing  over
five years total $18.3 million or 24.8% of total loans.  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/Chief
Financial  Officer  and Manager 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  in
order 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  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 continued to emphasize  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  to be held in its loan  portfolio,  and has
implemented an active,  diversified short-term consumer lending program,  giving
First Federal an opportunity to reprice its loans on a more frequent basis.

NET PORTFOLIO VALUE

     The OTS, First Federal's primary regulator,  has issued a proposed rule for
the  calculation  of an interest  rate risk  component for  institutions  with a
greater  than  "normal"  (i.e.,  greater  than 2%) level of  interest  rate risk
exposure  ("NPV").  The OTS has not yet  implemented  the capital  deduction for
interest  rate  risk.  NPV is  the  difference  between  incoming  and  outgoing
discounted cash flows from assets,  liabilities and off-balance sheet contracts.
This approach  calculates the  difference  between the present value of expected
cash  flows  from  assets  and the  present  value of  expected  cash flows from
liabilities,  as well as cash flows from off-balance sheet contracts.  Under OTS
regulations,  an institution's "normal" level of interest rate risk in the event
of an assumed change in interest rates is a decrease in the institution's NPV in
an amount not  exceeding  2% of the present  value of its assets.  The amount of
that  deduction  is one-half  of the  difference  between (a) the  institution's
actual  calculated  exposure  to a 200 basis  point  interest  rate  increase or
decrease  (whichever  results in the greater pro forma  decrease in NPV) and (b)
its "normal"  level of exposure  which is 2% of the present value of its assets.
If a capital  deduction was required for the September,  1998 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  September  30,  1998,  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



                                       14


<PAGE>



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                             At September 30, 1998        Established by   
       Interest Rate           Estimated     -------------------------  Board of Directors   
      (Basis Points)              NPV          $ Change      % Change         % Change
- -------------------------------------------------------------------------------------------

                                   (Dollars in Thousands)

<S>             <C>            <C>            <C>             <C>        <C>
               +400            $7,937         $ 73             1%        75%
               +300             8,068          204             3        (50)
               +200             8,099          235             3        (30)
               +100             7,998          134             2        (15)
                  0             7,864          ---           ---         ---
               -100             7,872            8           ---        (15)
               -200             8,105          241             3        (30)
               -300             8,409          545             7        (50)
               -400             8,703          839            11        (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 11%  increase  in NPV in a  declining  rate  environment  and a 1%
decrease in a rising rate environment.  As of September 30, 1998, an increase in
interest  rates of 200 basis points would have  resulted in a 3% 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% increase 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.




                                       15


<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 interest 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>
                                                             For the Fiscal Year Ended September 30,
                                           ---------------------------------------------------------------------------
                                                           1998                                  1997                 
                                           ---------------------------------------------------------------------------
                                             Average                               Average                            
                                           Outstanding   Interest                Outstanding   Interest               
                                             Balance      Earned       Yield       Balance      Earned       Yield    
                                           ---------------------------------------------------------------------------
                                                                         (Dollars in Thousands)
<S>                                             <C>           <C>              <C>    <C>          <C>           <C>  
Interest-earning assets:
  Loans receivable, net...................      $68,050       $6,686           9.83%  $56,090      $5,351         9.54%
  Mortgage-backed securities..............        1,053           63           5.98     1,221          73         5.98
  Securities..............................          ---          ---            ---       ---         ---          ---
  Interest bearing deposits
   with Federal Home Loan Bank............        2,613           96           3.67     2,402         115         4.79
  Other interest-earning assets...........          640           46           7.19       864          58         6.71
                                                -------       ------                  -------      ------             

    Total interest-earning assets.........       72,356        6,891           9.52    60,577       5,597         9.24

 Noninterest-earning assets...............        4,248                                 3,620                         
                                                -------                               -------                         

  Total assets............................      $76,604                               $64,197                         
                                                =======                               =======                         
<CAPTION>
                                           For the Fiscal Year Ended September 30,
                                           ---------------------------------------
                                                           1996
                                           ---------------------------------------
                                             Average
                                           Outstanding   Interest
                                             Balance      Earned       Yield
                                           ---------------------------------------
                                                    (Dollars in Thousands)
<S>                                             <C>          <C>           <C>  
Interest-earning assets:
  Loans receivable, net...................      $48,185      $4,407         9.15%
  Mortgage-backed securities..............        1,573          99         6.29
  Securities..............................        1,000          46         4.60
  Interest bearing deposits
   with Federal Home Loan Bank............        3,870         227         5.87
  Other interest-earning assets...........          817          49         6.00
                                                -------      ------
    Total interest-earning assets.........       55,445       4,828         8.71
 Noninterest-earning assets...............        3,478 
                                                -------
  Total assets............................      $58,923
                                                =======
</TABLE>




                                       16


<PAGE>


<TABLE>
<CAPTION>
                                                                                For the Fiscal Year Ended September 30,
                                           ----------------------------------------------------------------------------
                                                           1998                                  1997              
                                           ----------------------------------------------------------------------------
                                             Average                               Average                         
                                           Outstanding   Interest                Outstanding   Interest            
                                             Balance      Earned       Yield       Balance      Earned       Yield 
                                           ----------------------------------------------------------------------------
                                                                          (Dollars in Thousands)
<S>                                           <C>          <C>               <C>    <C>          <C>               
Interest-bearing liabilities:
 Deposits.................................    $62,133      $ 2,981        4.80%     $52,707      $2,491       4.73%
 FHLB advances............................      3,984          226        5.67        3,067         168       5.48 
 Notes payable............................      1,815          210       11.57          ---         ---        --- 
                                              -------      -------       -----      -------      ------       ---- 
   Total interest-bearing liabilities.....     67,932        3,417        5.03       55,774       2,659       4.77 
                                                           -------                               ------            

 Other liabilities(2).....................      5,195                                 3,780                        
                                              -------                               -------                        
 Total liabilities .......................     73,127                                59,554                        
 Stockholders' equity.....................      3,477                                 4,643                        
                                              -------                               -------                        

 Total liabilities and
  stockholders' equity....................    $76,604                               $64,197                        
                                              -------                               =======                        

Net interest income;  interest rate spread                 $ 3,474        4.49%               $2,938          4.47%
                                                           =======        ====                ======          ==== 

Net interest margin(1)....................                                4.80%                               4.85%

Average interest-earning assets to average
  interest-bearing liabilities............     106.51%                               108.61%                               

<CAPTION>
                                              For the Fiscal Year Ended September 30,
                                           ---------------------------------------------
                                                                 1996
                                           ---------------------------------------------
                                                   Average
                                                 Outstanding   Interest
                                                   Balance      Earned       Yield
                                           ---------------------------------------------
                                                        (Dollars in Thousands)
<S>                                            <C>          <C>               <C>  
Interest-bearing liabilities:
 Deposits.................................     $51,243      $2,358            4.60%
 FHLB advances............................          89           5            5.62
 Notes payable............................         ---         ---             ---
                                               -------      ------            ----
   Total interest-bearing liabilities.....      51,332       2,363            4.60
                                               -------      ------

 Other liabilities(2).....................       3,306
                                               -------
 Total liabilities .......................      54,638
 Stockholders' equity.....................       4,285
                                               -------

 Total liabilities and
  stockholders' equity....................     $58,923
                                               =======

Net interest income;  interest rate spread                  $2,465            4.11%
                                                            ======            ====
Net interest margin(1)....................                                    4.45%

Average interest-earning assets to average
  interest-bearing liabilities............      108.01%

</TABLE>

- ----------

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



                                       17


<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,
                                                                              -------------------------------
                                                                               1998         1997         1996
                                                                              ------       ------       -----
<S>                                                                            <C>           <C>          <C>  
Weighted average yield on:
Loans receivable...........................................................    10.55%        9.75%        9.35%
 Mortgage-backed securities................................................     6.63         6.63         6.59
 Securities................................................................      ---          ---         4.51
 Other interest-earning assets.............................................     5.37         6.13         5.79

 Combined weighted average yield on interest-earning assets................    10.23         9.48         9.00

Weighted average rate paid on:
Deposits...................................................................     4.81         4.80         4.33
Borrowings.................................................................     5.43         5.55          ---
Notes payable..............................................................    11.50          ---          ---

Combined weighted average rate paid on interest-bearing liabilities........     5.13         4.92         4.33

Spread.....................................................................     5.10%        4.56%        4.67%



<CAPTION>
                                                                                       For the Fiscal Year Ended
                                                                                             September 30,
                                                                                -------------------------------
                                                                                 1998        1997         1996
                                                                                ------      ------       ------
<S>                                                                            <C>         <C>          <C>
Weighted average yield on:
 Loans receivable..........................................................     9.83%         9.54%       9.15%
 Mortgage-backed securities................................................     5.98          5.98        6.29
 Securities................................................................      ---           ---        4.60
 Other interest-earning assets.............................................     4.37          5.30        5.89

  Combined weighted average yield on interest-earning assets...............     9.52          9.24        8.71

Weighted average rate paid on:
 Deposits..................................................................     4.80          4.73        4.60
 FHLB advances.............................................................     5.67          5.48        5.62
 Notes payable.............................................................    11.57           ---         ---

  Combined weighted average rate paid on interest-bearing liabilities......     5.03          4.77        4.60

Spread.....................................................................     4.49          4.47        4.11

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 on assets and interest
  paid on deposits and FHLB advances)......................................     4.80%         4.85%       4.45%
</TABLE>





                                       18


<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 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 rate.

<TABLE>
<CAPTION>
                                                                          For the Fiscal Year Ended September 30,
                                                 -----------------------------------------------------------------------------------
                                                              1998 vs. 1997                           1997 vs. 1996
                                                 -----------------------------------------------------------------------------------
                                                              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...........................................       $1,171          $164       $1,335         $748          $196         $944
 Mortgage-backed securities......................          (11)          ---          (11)         (21)           (5)         (26)
 Securities......................................          ---           ---          ---          (46)          ---          (46)
 Interest bearing deposits with Federal                                                                                   
   Home Loan Bank                                            9           (28)         (19)         (75)          (37)        (112)
 Other interest-earning assets...................          (16)            5          (11)           3             6            9
                                                       --------       ------      --------      ------        ------       ------
  Total interest-earning assets..................        1,153           141        1,294          609           160          769

Interest-bearing liabilities:

 Deposits........................................          444            46          490           68            65          133
 FHLB advances ..................................           52             6           58          163           ---          163
 Notes payable...................................          210           ---          210          ---           ---          ---
                                                       -------        ------       ------       ------        ------       ------

   Total interest-bearing liabilities............          706            52          758          231            65          296
                                                       -------        ------       ------       ------        ------       ------


Net interest income..............................       $  447          $ 89                      $378          $ 95
                                                        ======          ====                      ====          ====

Net increase in net interest income..............                                  $  536                                    $473
                                                                                   ======                                    ====

</TABLE>


RESULTS OF OPERATIONS

     The  Company'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.  The Company 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.  The  Company'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, 1998 TO SEPTEMBER 30, 1997

     The Company reported consolidated net income of $292,000 for the year ended
September  30, 1998 as compared to  $605,000  for the year ended  September  30,
1997, a decrease of $313,000, or 51.7%. The decrease in net income was primarily
due to  increased  costs and  expenses  related to the  formation of the Holding
Company,  including interest expense on debentures of $138,000,  amortization of
debt issue costs of the Holding Company and Holding Company organizational costs
of $50,000,  and Holding Company  franchise  taxes of $21,000,  all of which are
after tax. In addition, compensation and benefits at the Bank level increased as
a result of an increase in the number of employees due to the  restructuring and
expansion of First Federal.

     Net  interest  income  increased  by $536,000 to $3.5  million for the year
ended  September  30, 1998 from $2.9  million for the year ended  September  30,
1997. This increase primarily resulted from increases in the average balance



                                       19


<PAGE>



and yield of the loan  portfolio,  offset in part by increases in the volume and
cost of deposits and advances.  In addition,  the Company  issued  debentures in
April of 1998,  resulting in an increased  volume of notes payable.  The average
yield on loans  increased  29 basis  points  as a result of an  increase  in the
volume of insured  consumer  automobile  loans and direct  consumer  loans which
yield a higher rate than  traditional  mortgage  loans.  The average  balance of
loans also increased as a result of a concerted  effort to increase the consumer
loan  portfolio  through  building   relationships  with  auto  dealerships  and
promoting the Second Chance Auto Loan Program.  These  increases  were partially
offset  by an  increase  in the  cost of  funds  resulting  from a $9.4  million
increase in the average  balance of deposits and a $2.7 million  increase in the
average  balance of FHLB advances and notes  payable.  In addition,  the average
cost of funds  increased 26 basis points as a result of increased rates in order
to  remain  competitive  and  due to the  11  1/2%  debentures  due  March  2003
("Debentures")  issued in  connection  with the  acquisition  of the Bank by the
Holding Company.  As a result,  the Company's  average interest margin decreased
slightly to 4.80% for the year ended  September 30, 1998 from 4.85% for the year
ended   September   30,   1997.   The  ratio  of   interest-earning   assets  to
interest-bearing  liabilities declined slightly to 106.51% at September 30, 1998
from 108.61% at September 30, 1997. The net interest spread  increased  slightly
to 4.49% from 4.47% for the same periods.

     The Company  recorded a $75,000  provision  (expense) for reserves for loan
losses for the year ended September 30, 1998 compared to a $25,000 provision for
reserves for loan losses for the year ended  September 30, 1997. The increase in
the provision for loan losses was largely a result of a $5.1 million increase in
gross loans during the year. This increase was partially offset by continued low
levels of  charge-offs  relative to the allowance for loan losses and the use of
credit-default  insurance  coverage  for certain  automobile  loans to limit the
Company's  loan  loss  exposure.  The  provision  for  loan  losses  is based on
management's  periodic review of the Company's loan portfolio  which  considers,
among other factors,  past actual loan loss experience,  the general  prevailing
economic conditions,  changes in the size, composition and risks inherent in the
loan portfolio,  independent  third-party  loan reviews,  and specific  borrower
considerations  such as the ability to repay the loan and the estimated value of
the underlying  collateral.  In addition,  various  regulatory  agencies,  as an
integral part of their examination  process,  periodically  review the Company's
allowance  for  estimated  loan losses on loans.  Such  agencies may require the
Company to provide  additions to the allowance based upon judgments which differ
from those of management.

     Noninterest  income  increased  $156,000  to  $931,000  for the year  ended
September 30, 1998 from $775,000 for the year ended September 30, 1997. This was
primarily a result of increased  gains on sales of loans and mortgage  servicing
rights of $81,000  combined with an increase in service  charges of $17,000 as a
result of an increase in  transactional  deposit  accounts.  In addition,  other
income  increased  $58,000  primarily as a result of the  recognition  of excess
dealer reserves maintained on older credit default insured automobile loans that
paid off during the year.

     Noninterest  expense  increased $1.1 million from $2.8 million for the year
ended  September 30, 1997 to $3.9 million for the year ended September 30, 1998.
The increase primarily resulted from the formation,  restructuring and expansion
of  the  Holding  Company  and  its  wholly-owned  subsidiary,   First  Federal.
Compensation and benefits  increased  $438,000 as a result of an increase in the
number of employees  due  primarily to the opening of a new branch and increased
expenses  related to the  expansion  of the mortgage  lending and second  chance
automobile lending  departments.  Occupancy expense increased $115,000 primarily
as a result  of the  opening  of the new North  Bryan  branch  and the  recently
expanded mortgage lending offices in College Station.  Office supplies increased
$48,000 and data processing fees also increased $21,000 as a result of increased
production and increased number of  transactions.  The increase in the volume of
consumer  loans has  resulted  in  additional  telephone  and  postage  costs of
$62,000, related largely to loan collections.  Other expense increased $334,000,
which  consisted of various items,  including  $67,000 of  amortization  of debt
issue costs and  organizational  costs  related to the  formation of the Holding
Company  and  franchise  tax expense of $32,000  for the  Holding  Company.  The
Company had  increased  expenses of $86,000  related to the  establishment  of a
$59,000 reserve for  repossessed  vehicles and the remainder for losses on other
repossessed  assets.  Various other expenses have also increased  primarily as a
result of the overall growth and increased loan production of the Company.

     Income tax expense  decreased  $148,000  from  $312,000  for the year ended
September 30, 1997 to $164,000 for the year ended  September 30, 1998  primarily
as a result of the  $461,000  decrease  in pretax  income.  Income  tax  expense
reflected a tax rate of 35.9% for the year ended  September 30, 1998 compared to
34.0% for the year ended September 30, 1997.





                                       20


<PAGE>



COMPARISON OF FISCAL YEAR ENDED SEPTEMBER 30, 1997 TO SEPTEMBER 30, 1996

     The Company  reported net income of $605,000  for the year ended  September
30, 1997 as  compared to $234,000  for the year ended  September  30,  1996,  an
increase of $371,000,  or 158.5%.  The increase was primarily due to the absence
of a $220,000 after tax charge due to the special Savings Association  Insurance
Fund ("SAIF") by a decrease in  noninterest  income of $98,000.  These items are
more fully discussed below.

     Net interest income  increased  $473,000 to $2.9 million for the year ended
September 30, 1997 from $2.5 million for the year ended September 30, 1996. This
increase resulted primarily from an increase in the yield and average balance of
the loan portfolio,  offset in part by an increase in the volume of Federal Home
Loan Bank  ("FHLB")  advances  and an increase in the average  cost of funds for
deposits.  The average yield on loans  increased 39 basis points  primarily as a
result of an  increase  in the average  balance of insured  consumer  automobile
loans which yield a higher rate than  traditional  mortgage  loans.  The average
balance of loans also  increased  as a result of a concerted  effort to increase
construction and commercial  loans.  These increases were partially offset by an
increase  in the cost of funds  resulting  from a $3.0  million  increase in the
average  balance of FHLB advances and an increase in interest  rates on deposits
to remain  competitive  in the market.  As a result,  the Company's net interest
margin  increased to 4.85% for the year ended  September 30, 1997 from 4.45% for
the year ended  September 30, 1996. The net interest  spread  increased to 4.47%
from 4.11% for the same periods.

     The Company recorded a $25,000 provision for loan losses for the year ended
September 30, 1997 compared to a $52,000  negative  provision for the year ended
September 30, 1996.  The increase in the provision for loan losses was largely a
result of a $17.2 million increase in the gross loan portfolio  combined with an
increase in  nonperforming  assets as compared to the prior year.  These factors
were  offset in part by  continued  low levels of  charge-offs  relative  to the
allowance for loan losses and the use of credit-default  insurance  coverage for
new automobile  loans to limit the Company's  loan loss exposure.  The provision
for loan losses is based on  management's  periodic review of the Company's loan
portfolio  which  considers,   among  other  factors,   past  actual  loan  loss
experience,  the general prevailing  economic  conditions,  changes in the size,
composition  and risks inherent in the loan portfolio,  independent  third-party
loan reviews, and specific borrower  considerations such as the ability to repay
the loan and the  estimated  value of the  underlying  collateral.  In addition,
various regulatory  agencies,  as an integral part of their examination process,
periodically  review the Company's allowance for estimated loan losses on loans.
Such  agencies  may require the Company to provide  additions  to the  allowance
based upon judgments which differ from those of management.

     Noninterest  income  decreased  $98,000  to  $775,000  for the  year  ended
September  30, 1997 from  $873,000 for the year ended  September  30, 1996.  The
decrease  was  primarily a result of a $182,000  decrease in gains on loan sales
and loan  servicing  rights.  In the prior year,  the Company sold all servicing
rights on loans  sold to  Freddie  Mac,  which  resulted  in  increased  gain on
servicing  rights.  This decrease was partially offset by an increase in service
charges and fees of $58,000  primarily  resulting  from  increased  volume and a
concerted effort by management to collect all service charges and fees assessed.

     Noninterest  expense decreased  $277,000 to $2.8 million for the year ended
September  30,  1997 from $3.0  million  for the year ended  September  30, 1996
primarily  as  a  result  of  a  $333,000  special  Federal  Deposit   Insurance
Corporation  assessment on SAIF-insured  deposits as of September 30, 1996. This
was offset in part by an increase in other expense in 1997 related  primarily to
data  processing,  advertising,  postage,  and expenses  related to the new loan
production office opened in August 1996 in College Station.

     Income tax expense  increased  $204,000  from  $108,000  for the year ended
September 30, 1996 to $312,000 for the year ended  September 30, 1997  primarily
as a result  of a  $575,000  increase  in  pretax  income.  Income  tax  expense
reflected a tax rate of 34.0% for the year ended  September 30, 1997 compared to
31.6% for the year ended September 30, 1996.

FINANCIAL CONDITION

     The  Company's  total assets  increased  $7.5 million,  or 10.0%,  to $82.6
million at  September  30, 1998 from $75.1  million at September  30, 1997.  The
increase  was a result of an  increase  in loan  originations  under the  Second
Chance Auto Loan Program  resulting in an increase in the loan portfolio of $6.7
million,  funded  primarily  through  increased  deposits  of $14.8  million and
Debentures of $3.6 million.  This was partially offset by a decrease in advances
from the FHLB of $9.2 million.





                                       21


<PAGE>



     Net loans receivable (excluding loans held for sale) increased $6.7 million
to $71.7 million at September 30, 1998 from $65.0 million at September 30, 1997.
The  increase  resulted  primarily  from  continued  growth in  originations  of
credit-default insured automobile loans and other direct consumer loans.

     Deposits  increased  $14.8 million or 25.1%,  consisting  primarily of $9.8
million in  certificate  of deposits  and $4.2 million in demand  deposits.  The
increase  in  certificates  of  deposit  was a result of  competitive  rates and
promotion.  In  addition,  the Company  issued $3.6 million in  Debentures.  The
increase in deposits from the Debentures allowed the Company to pay off advances
from the FHLB.

LIQUIDITY AND CAPITAL RESOURCES

     The Company'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,  the Company has borrowed
funds from the FHLB 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.

     The Company  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 September30,  1998, First Federal's  regulatory  liquidity
ratio was 5.98% or 1.98% above the 4% 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. First Federal's tangible, core and risk-based capital ratios
were $5.3  million,  $5.5 million and $5.5 million,  which  exceeded the minimum
required capital ratios of 1.5%, 3.0% and 8.0%, respectively.

     At September  30, 1998,  the Company had  commitments  to originate  loans,
including loans in process,  totaling $ 5.31 million.  The Company also had $1.0
million of outstanding  unused lines of credit and $73,000 of letters of credit.
The Company considers its liquidity and capital resources to be adequate to meet
its  foreseeable  short and long-term  needs.  The Company expects to be able to
fund or refinance,  on a timely basis,  its material  commitments  and long-term
liabilities. First Federal intends to expand its Second Chance Auto Loan Program
with  additional  select  automobile  dealers  throughout  the  State of  Texas,
retaining a portion of these  loans for its own  portfolio,  and selling  excess
loan  originations in order to maintain capital  compliance and liquidity needs.
The Company also has the ability,  if needed, to borrow up to $23.6 million from
the FHLB of Dallas for liquidity  purposes.  At September 30, 1998,  the Company
had $800,000 in advances outstanding from the FHLB.




                                       22


<PAGE>



     The Company'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 September 30,
                                                                            ------------------------------
                                                                                  1998           1997
                                                                            ------------------------------
                                                                                     (In Thousands)
<S>                                                                              <C>           <C>    
Operating Activities:
 Net income.............................................................         $  292        $   605
 Adjustment to reconcile net income or loss to net
  cash provided by operating activities.................................            836         (1,108)
                                                                                -------      ----------
 Net cash provided by operating activities..............................          1,128           (503)
 Net cash used in investing activities..................................         (6,524)       (14,995)
 Net cash provided by (used in) financing activities....................          6,292         17,123
                                                                                -------        -------
 Net increase (decrease) in cash and cash equivalents...................            896          1,625
 Cash and cash equivalents at beginning of period.......................          4,431          2,806
                                                                                -------      ---------
 Cash and cash equivalents at end of period.............................         $5,327        $ 4,431
                                                                                 ======        =======
</TABLE>

     The primary investing activity of the Company is lending.  Loans originated
net of repayments  and sales used $6.7 million and $15.7 million in cash for the
years ended September 30, 1998 and September 30, 1997, respectively.  During the
years ended  September 30, 1998 and 1997,  deposits  increased $14.8 million and
$7.1, respectively.  FHLB advances decreased in 1998 by $9.2 million compared to
an increase of $10.0 million in 1997.

YEAR 2000 ISSUE

     General.  The year 2000  ("Y2K")  issue  confronting  the  Company  and its
suppliers,  customers,  customers'  suppliers  and  competitors  centers  on the
inability of computer systems to recognize the year 2000. Many existing computer
programs  and  systems  originally  were  programmed  with six digit  dates that
provided only two digits to identify the calendar  year in the date field.  With
the impending new  millennium,  these programs and computers will recognize "00"
as the year 1900 rather than the year 2000.

     Financial  institution  regulators recently have increased their focus upon
Y2K compliance issues and have issued guidance  concerning the  responsibilities
of  senior  management  and  directors.   The  Federal  Financial   Institutions
Examination  Council has issued  several  interagency  statements on Y2K project
management awareness.  These statements require financial institutions to, among
other things, examine the Y2K implications of their reliance on vendors and with
respect to the data exchange and the potential  impact of the Y2K issue on their
customers,   suppliers,  and  borrowers.  These  statements  also  require  each
federally  regulated  institution  to survey its exposure,  measure its risk and
prepare a plan to address  the Y2K  issue.  In  addition,  the  federal  banking
regulators have issued safety and soundness guidelines to be followed by insured
depository  institutions,  such as the  Bank,  to assure  resolution  of any Y2K
problems.  The  federal  banking  agencies  have  assessed  that Y2K testing and
certification is a key safety and soundness issue in conjunction with regulatory
exams and thus, that an institution's  failure to address  appropriately the Y2K
issue  could  result  in  supervisory   action,   including   reduction  of  the
institution's  supervisory  ratings,  the denial of applications for approval of
mergers or acquisitions or the imposition of civil money penalties.

     Risks.  Like  most  financial  service  providers,   the  Company  and  its
operations may be significantly  affected by the Y2K issue due to its dependence
on technology and date-sensitive  data. Computer software and hardware and other
equipment,  both within and  outside the  Company's  direct  control,  and third
parties  with  whom  the  Company  electronically  or  operationally  interfaces
(including  without limitation its customers and third party vendors) are likely
to be  affected.  If computer  systems  are not  modified in order to be able to
identify  the  year  2000,  many  computer  applications  could  fail or  create
erroneous  results.  As a result,  many  calculations,  which rely on date field
information such as interest, payment on due dates, and all operating functions,
could generate results which are significantly  misstated, and the Company could
experience an inability to process transactions, prepare statements or engage in
similar normal business activities.  Likewise,  under certain  circumstances,  a
failure to adequately address the Y2K issue could adversely affect the viability
of the  Company's  suppliers  and  creditors  and  the  creditworthiness  of its
borrowers.  Thus, if not adequately  addressed,  the Y2K issue could result in a
significant  adverse  impact  on the  Company's  operations  and,  in turn,  its
financial condition and results of operations.





                                       23


<PAGE>



     State of Readiness. During October 1997, the Company formulated its plan to
address the Y2K issue.  Since that time,  the  Company  has taken the  following
steps:

     o Established senior management advisory and review responsibilities;
     o Completed a company-wide inventory of applications and system software;
     o Built an internal tracking database for applications and system software;
     o Developed compliance plans and schedules for all lines of business;
     o Completed a computer network, hardware, and software upgrade;
     o Completed in-house testing of all systems;
     o Obtained data processor vendor compliance certification;
     o Completed data processor vendor testing;
     o Began awareness and educational activities for employees through existing
       internal communication channels; and
     o Developed a process to respond to customer inquiries   as   well  as help
       educate customers on the Y2K issue.

     The following paragraphs summarize the phases of the Company's Y2K plan:

     Awareness Phase. The Company formally established a Y2K plan that is headed
by a senior manager,  and a project team was assembled for management of the Y2K
project.  The project  team created a plan of action that  includes  milestones,
budget estimates,  strategies,  and methodologies to track and report the status
of the  project.  Members of the  project  team also  attended  conferences  and
information  sharing  sessions  to gain  more  insight  into the Y2K  issue  and
potential strategies for addressing it. This phase is substantially complete.

     Assessment  Phase.  The Company's  strategies  were further  developed with
respect  to how the  objectives  of the Y2K plan  would be  achieved,  and a Y2K
business risk  assessment  was conducted to quantify the extent of the Company's
Y2K  exposure.  A  corporate  inventory  (which is  periodically  updated as new
technology is acquired and as systems  progress through  subsequent  phases) was
developed  to  identify  and  monitor  Y2K  readiness  for  information  systems
(hardware,  software,  vendors, and utilities) as well as environmental  systems
(security systems, facilities, etc.). Systems were prioritized based on business
impacts and available alternatives. Mission critical systems supplied by vendors
were  researched  to determine  Y2K  readiness.  If Y2K ready  versions were not
available,  the Company began  identifying  functional  replacements  which were
either  upgradable  or Y2K ready,  and a formal  plan was  developed  to repair,
upgrade or replace all mission  critical  systems.  This phase is  substantially
complete.

     The  Company  will begin Y2K  discussions  with its larger  borrowers.  All
credits   greater  than  $50,000  will  be  evaluated  for  Y2K  exposure  by  a
relationship  account officer using a  questionnaire  developed by the Company's
credit administration staff. As part of the current credit approval process, all
new and renewed  loans are  evaluated  for Y2K risk.  During the course of these
evaluations,  Company  personnel will meet  individually with each of its larger
borrowers to discuss and obtain information regarding each borrower's dependence
on information  technology and third party vendors and the nature of steps being
taken by the borrowers to address their own Y2K issues.

     Renovation  Phase.  The  Company's  corporate  inventory  revealed that Y2K
upgrades were available for all vendor supplied  mission critical  systems,  and
all these Y2K ready versions have been delivered and placed into  production and
have entered the validation process.

     Validation  Phase.  The validation phase is designed to test the ability of
hardware and software to accurately process date-sensitive data. The Company has
substantially  completed the validation testing of each mission critical system.
The Company  hired two outside  firms to perform this phase.  These firms tested
independent  of each other  verifying  the other's  validation  of all  systems.
During the validation  testing  process,  no significant  Y2K problems have been
identified relating to any modified or upgraded mission critical systems.

     Implementation  Phase.  The Company's plan calls for placing Y2K ready code
into production  before having actually  completed Y2K validation  testing.  Y2K
ready  modified  or  upgraded  versions  have been  installed  and  placed  into
production with respect to all mission critical systems.

     Company  Resources  Invested.  The  Company's  Y2K  project  team  has been
assigned  the  task  of  ensuring  that  all  systems  across  the  Company  are
identified,  analyzed for Y2K compliance,  corrected if necessary,  tested,  and
have the changes into service by the end of the first  quarter of 1999.  The Y2K
project team members  represent all functional  areas of the Company,  including
branches, data processing, loan administration,  accounting, item processing and
operations,  compliance,  internal audit,  human  resources,  and marketing.  An
assistant vice president who reports directly



                                       24


<PAGE>



to a member of the Company's  senior  management  heads the team.  The Company's
Board of Directors oversees the Y2K plan and provides guidance and resources to,
and receives quarterly updates from, the Y2K team.

     The Company is expensing all costs  associated with required system changes
as those costs are incurred,  and such costs are being funded through  operating
cash flows. The total cost of the Y2K conversion  project since  commencement in
October 1997 for the Company is  estimated to be $250,000.  The Company does not
expect  significant  increases in future data  processing  costs  related to Y2K
compliance.

     Contingency   Plans.   During  the  assessment  phase,  the  Company  began
developing  back-up  or  contingency  plans  for  each of its  mission  critical
systems.  Virtually all of the Company's  mission critical systems are dependent
upon third party  vendors or service  providers.  Therefore,  contingency  plans
include  selecting a new vendor or service provider and converting their system.
In the event a current  vendor's system fails during the validation phase and it
is determined that the vendor is unable or unwilling to correct the failure, the
Company will  convert to a new system from a  pre-selected  list of  prospective
vendors.  In each case,  realistic  trigger dates have been established to allow
for orderly and  successful  conversions.  For some systems,  contingency  plans
consist of using  spreadsheet  software or  reverting  to manual  systems  until
system problems can be corrected.

     The  majority  of the  Company's  mission  critical  system  falls into the
categories of its  core-banking  software and its proof of deposit  system.  The
Company has  received  warranties  from  vendors to the effect that the proof of
deposit and core-banking system is Y2K ready.

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 the  Company'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 the  Company's  assets and  liabilities  are critical to the  maintenance  of
acceptable performance levels.

EFFECT OF NEW ACCOUNTING STANDARDS

     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 the Company.

     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



                                       25


<PAGE>



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 the Company.

     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 the Company.

     In June  1998,  the  FASB  issued  SFAS  133,  "Accounting  for  Derivative
Instruments and Hedging  Activities."  SFAS No. 133  standardizes the accounting
for derivative instruments, including certain derivative instruments embedded in
other  contracts.  Under  the  standard,  entities  are  required  to carry  all
derivative instruments in the statement of financial position at fair value. The
accounting for changes in the fair value (i.e.  gains or losses) of a derivative
instrument  depends on whether it has been designated and qualifies as part of a
hedging  relationship  and,  if so, on the  reason  for  holding  it. If certain
conditions are met, entities may elect to designate a derivative instrument as a
hedge of exposures to changes in fair value, cash flows, or foreign  currencies.
If the  hedged  exposure  is a fair  value  exposure,  the  gain  or loss on the
derivative instrument is recognized in earnings in the period of change together
with the  offsetting  loss or gain on the hedged item  attributable  to the risk
being  hedged.  If the hedged  exposure is a cash flow  exposure,  the effective
portion of the gain or loss on the derivative  instrument is reported  initially
as a component of other comprehensive income (outside earnings) and subsequently
reclassified into earnings when the forecasted transaction affects earnings. Any
amount  excluded  from  the  assessment  of hedge  effectiveness  as well as the
ineffective  portion of the gain or loss is reported  in  earnings  immediately.
Accounting for foreign  currency  hedges is similar to accounting for fair value
and cash flow hedges. If the derivative instrument is not designated as a hedge,
the gain or loss is  recognized  in  earnings  in the  period  of  change.  This
statement is effective  for fiscal years  beginning  after June 15, 1999.  Early
adoption is permitted as of the beginning of an entities  fiscal  quarter.  This
statement will have no effect on the Company.

                                    BUSINESS

     The Holding Company, a Delaware corporation, was formed to act as a unitary
thrift holding company for First Federal by acquiring 100% of the stock of First
Federal through the exchange of approximately  32% of First Federal common stock
for Holding Company common stock and the purchase of approximately  68% of First
Federal common stock for cash. The Acquisition was completed on April 1, 1998.

     First Federal is a federally  chartered,  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 immediate trade area, and
to a lesser extent other  communities in the general trade area between Houston,
Austin and Dallas,  Texas. First Federal also originates a significant amount of
consumer loans  primarily  secured by automobiles  originated  through  selected
automobile  dealers which are partially  insured against loss by  credit-default
insurance. In addition, to lesser extent, First Federal originates 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  profitability 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    Indirect  automobile  financing  through  select  automobile  dealers,
          including credit-default insured "second chance" auto finance lending
     o    Direct consumer lending
     o    SBA loans (partially government guaranteed)



                                       26


<PAGE>



     o    Commercial lending to small and medium-sized businesses
     o    Commercial  real estate lending,  primarily to small and  medium-sized
          businesses
     o    Home improvement loans

     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,  which comprise its immediate  trade area.  First Federal  currently
operates four full-service offices, two of which are located in Bryan (including
its  principal  office,  situated  in the  middle of the  Bryan-College  Station
community,  and a new facility  located at a key highway  intersection  in North
Bryan), and one full-service  residential  mortgage loan on a major thoroughfare
in adjacent  College  Station,  and one  full-service  branch in College Station
which is the home of the  third  largest  university  in the  nation,  Texas A&M
University,  and the new George Bush  Presidential  Library.  First  Federal has
concentrated on the middle-class  population as its targeted "niche" in order to
provide traditional and proprietary banking products and services, which had led
to its  loan-to-deposit  ratio  of  97.9%  at  September  30,  1998,  consisting
primarily of residential loans and consumer loans which are secured primarily by
automobiles.  At September 30, 1997 and 1996,  First  Federal's  loan to deposit
rate was 110.9% and 95.9%, respectively. These types of loans have enabled First
Federal to enjoy a spread  between  the  interest  it earns on its loans and the
interest  it pays for  deposits  of 5.10% at  September  30, 1998 as compared to
4.56% and 4.67% at September 30, 1997 and 1996, respectively.  In addition, over
the past three fiscal years,  First Federal has  experienced  an average of only
$21,000 in actual annual net loan  charge-offs,  resulting from an average total
loan portfolio of $57.4 million. See "Loan  Delinquencies;  Nonperforming Assets
and Classified Assets."

MARKET AREA

     As of  September  30,  1998,  Bryan-College  Station,  Texas had the lowest
unemployment  rate in the state of Texas.  Bryan-College  Station  is located in
Brazos County,  Texas and is centrally  located in the triangle between Houston,
Austin,  and  Dallas.  It is the  home of Texas  A&M  University,  which  has an
enrollment of over 43,000 students and the new George Bush Presidential Library.
In addition,  the community was recently  named the fourth most livable city, in
the country by the Editor & Publisher  Market  Guide.  Management  considers the
Bryan-College  Station  area,  and the  surrounding  Texas  counties  of Brazos,
Burleson,  Grimes,  Leon,  Madison,  Robertson and  Washington to be its primary
market and trade areas for deposits and lending  activities.  The  Bryan-College
Station  area is  primarily  a  college  community,  centered  around  Texas A&M
University and Blinn College with an enrollment of over 10,000 students.  Recent
diversification,  however, includes a new computer manufacturing plant now under
construction,  a new poultry  processing plant, a new juvenile  detention center
which is the largest in the State of Texas,  several specialty  chemical plants,
including one just announced by Koch Industries,  a new Compaq Computer Research
Center, one of the largest aluminum window and door manufacturing  plants in the
nation, a new regional  computer service center to be built by Decision One, and
expansion of a regional medical  facilities  including the construction of a new
hospital, and other computer-related and high-tech industries.  The University's
annual budget of over $622 million is  responsible  for the vast majority of the
government jobs in the area.

     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 Wall
Street Journal article, Brazos County, home of Bryan-College Station, was listed
as one of the top  metropolitan  areas and which is  expected  to have the third
highest  population  increase  in the  United  States  as  well  as the  fastest
household growth in the U.S. metropolitan area. Brazos County, was ranked by the
American  Demographics  as third  among "The 10 Hottest  Counties,"  in terms of
"market  potential."  Kiplinger's  Personal Finance of April 1997 indicated that
Bryan-College  will be the fifth  fastest  growing city in the United  States in
terms of population  growth.  In addition,  the 1997-98 American Almanac of Jobs
and  Salaries  named  Bryan-College  Station as the third  fastest  growing U.S.
metropolitan area in terms of job growth for the years 1995-2025.  Data from the
U.S. Census estimates that the Bryan-College metropolitan area should have a 20%
growth rate from 1990 to the year 2000.  The 1998  American  Chamber of Commerce
Researchers   Association   Cost  of  Living  Index  issue  indicated  that  the
Bryan-College Station is one of the least expensive places to live in the United
States.  The city ranks as the second  least  expensive  city out of 29 surveyed
Texas cities and fifth least  expensive  city out of 329 surveyed  cities in the
nation.  Using 100% as the average cost of the living index for the 329 surveyed
cities,  Bryan-College  Station rated 87.0%,  13% below the national  average as
compared to cities like  Philadelphia  at 126.9%,  New York City at 226.2%,  and
Boston at 134.5%.

     Since 1990, numerous independent financial  institutions have been acquired
in the Brazos County area, some by out-of-state  multi-bank  holding  companies.
Currently,  there is only one other  thrift  institution  operating in the area,
which is a branch  owned  by an  organization  out of the  Brazos  County  area.
Consequently,  management  believes  the  opportunity  exists for the  continued
expansion of First Federal's lending and deposit gathering  activities as one of
the



                                       27


<PAGE>



few remaining independent, community-owned financial institutions in its primary
trade-area,  offering full-service banking to its targeted "niche", middle class
segment of the population.

LENDING ACTIVITIES

     GENERAL.  The principal lending activities of First Federal are originating
first  mortgage real estate loans secured by owner  occupied one- to four-family
residential  property  and  originating  and  purchasing  automobile  loans from
automobile dealers selected by First Federal.

     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 Fannie Mae
("FNMA") or the Federal Home Loan Mortgage  Corporation  ("FHLMC").  These loans
may not  conform  for  several  reasons.  Some  loans  may  exceed  the  maximum
loan-to-value  ratio to  qualify  for sale to FNMA or  FHLMC,  or may have  some
credit  deficiencies  (which in  certain  cases  will  result  in First  Federal
securing the loan by additional collateral).  In addition, the borrower may have
an insufficient length of employment history for the loan to qualify for sale to
FNMA or FHLMC or the residence may not qualify  because of its rural location or
there exists insufficient,  recent sales of comparable  properties for appraisal
purposes.  As a result,  the loan may pose a higher risk than  secondary  market
conventional  mortgage loans. All long-term,  fixed rate  conventional  mortgage
loans are sold  immediately to the secondary  market.  Loans which do not comply
with FNMA or FHLMC  underwriting  requirements  are held in First Federal's loan
portfolio if they meet First Federal's credit underwriting requirements.

     In recent  years,  First Federal has  significantly  increased its consumer
lending area,  consisting of direct consumer loans primarily secured by vehicles
or other collateral,  indirect lending from automobile  dealers,  and its Second
Chance Auto Lending Program,  which has as additional protection  credit-default
insurance  of up to  $6,000  per loss in the event  the  borrower  fails to make
timely payments and the vehicle is repossessed.  This Second Chance Auto Lending
Program has gradually been expanded to select auto dealers (primarily franchised
new car dealers)  located  throughout  First  Federal's  immediate trade area in
surrounding  counties,  and to a lesser extent,  throughout the triangle between
Houston,  Austin and Dallas.  First Federal also originates  construction loans,
small commercial real estate and small to medium  commercial  business loans. In
addition,  First Federal has begun  originating  SBA business  loans and Farmers
Home Administration rural home loans for moderate income home buyers.

     First  Federal's  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
originates   three-year   balloon  and  adjustable  rate,  one-  to  four-family
residential  mortgage loans,  consumer loans  (especially  automobile loans) and
short-term  construction  loans. At September 30, 1998,  First Federal had $20.1
million of three-year  balloon loans, $19.4 million of adjustable rate loans and
$26.8 million of consumer loans  (predominately  automobile loans with a term of
four years) out of a total of $73.8 million in gross loans.

     Loan  originations  come  primarily  from  walk-in  customers,  real estate
brokers,  homebuilders,  referrals  from  existing  customers,  and a number  of
automobile  dealers.  Non-residential  loans  in  which  the  aggregate  lending
relationship  to one  borrower  does not exceed  $100,000  are approved by First
Federal's  President or Chief Financial Officer,  and all  non-residential  loan
applications for over $100,000 in aggregate debt to one borrower are approved by
the Board of Directors'  Loan Committee.  Residential  loans which do not exceed
$200,000 are approved by the President or Chief Financial Officer, with loans of
this type over $200,000 approved by the Board of Directors' Loan Committee.

     First  Federal's  total loan portfolio  increased $15.6 million from fiscal
years 1996 to 1997;  however, in order to maintain its regulatory capital ratios
in excess of the minimum regulatory  requirements,  First Federal  intentionally
slowed its loan growth to $6.7 million during the fiscal year from 1997 to 1998.




                                       28


<PAGE>



     LOAN  PORTFOLIO  COMPOSITION.  The following  table sets forth  information
concerning the  composition of First  Federal's loan portfolio 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,
                                             --------------------------------------------------------------------------
                                                        1998                     1997                      1996
                                             -----------------------    ----------------------   ----------------------
                                                Amount      Percent       Amount      Percent      Amount      Percent
                                             -----------  ----------    ----------   ---------   ----------   ---------
                                                                        (Dollars in Thousands)
<S>                                             <C>          <C>         <C>           <C>         <C>          <C>   
Real Estate Loans
  Residential................................    $32,846     44.50%      $35,541       51.72%      $30,477      58.70%
  Residential held for sale................          328       .44           204         .30           419        .80 
  Commercial.................................      4,616      6.26         4,166        6.06         4,175       8.04 
  Construction...............................      6,166      8.36        10,305       15.00         4,365       8.41 
                                                 -------    ------       -------     -------       -------     ------
     Total real estate loans.................     43,956     59.56        50,216       73.08        39,436      75.95 
                                                                                                  
Other Loans:
- -----------
  Consumer loans:
    Secured by automobile....................     24,636     33.38        15,082       21.95         9,435      18.17 
    Secured by deposit accounts..............        951      1.29           925        1.34           967       1.86 
    Other....................................      1,236      1.67           726        1.06         1,490       2.87 
                                               ---------    ------       -------     -------       -------     ------ 
     Total consumer loans....................     26,823     36.34        16,733       24.35        11,892      22.90 
  Commercial business loans                        3,024      4.10         1,766        2.57           595       1.15 
                                               ---------    ------       -------     -------       -------     ------ 
     Total other loans.......................     29,847     40.44        18,499       26.92        12,487      24.05 
                                                --------    ------       -------     -------       -------     ------ 
     Total loans ............................     73,803    100.00        68,715      100.00        51,923     100.00 
                                                                                                                      
Less:                                                                                                                 
- ----                                                                                                                  
  Undisbursed portion of construction loans..      2,089      2.83         3,452        5.02         1,966       3.79 
  Net deferred fees and discounts............         30       .04           131         .19           128        .25 
  Deferred income............................          3       ---             3         ---             3        .01 
  Allowance for losses on loans .............        307       .42           273         .40           247        .48 
  Premiums, net of discounts.................       (620)     (.84)        ( 381)       (.55)          ---        --- 
                                                --------    ------       -------     -------       -------     ------ 
                                                                                                                  
     Net loans ..............................    $71,994     97.55%    $65,237       94.94%      $49,579      95.47%
                                                 =======   =======     =======     =======       =======     ====== 
                                                                                                                  
</TABLE>






                                       29


<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,
                                                    --------------------------------------------------------------------
                                                           1998                     1997                     1996
                                                    -------------------      -------------------      ------------------
                                                    Amount      Percent      Amount      Percent      Amount     Percent
                                                    ------      -------      ------      -------      ------     -------
                                                                           (Dollars in Thousands)
<S>                                                 <C>          <C>         <C>          <C>         <C>         <C>   
Fixed-Rate Loans:
Real estate:
  Residential....................................   $18,370      24.89%      $21,486      31.27%      $22,931     44.16%
  Residential held for sale......................       328        .44           204        .30           419       .80 
  Commercial.....................................     2,321       3.16         2,470       3.59         2,162      4.17 
  Construction...................................     5,924       8.02        10,305      15.00         4,365       .41 
                                                    -------     ------       -------     ------       -------    ------ 
    Total real estate loans......................    26,943      36.51        34,465      50.16        29,877     57.54 
  Consumer loans.................................    26,823      36.34        16,733      24.35        11,892     22.90 
  Commercial business loans......................       642        .87         1,271       1.85           595      1.15 
                                                    -------     ------       -------     ------       -------    ------ 
    Total fixed-rate loans.......................    54,408      73.72        52,469      76.36        42,364     81.59 
                                                                                                                        
Adjustable-Rate Loans:                                                                                                  
  Real estate:                                                                                                          
                                                                                                                        
  Residential....................................    14,476      19.61        14,055      20.45         7,546     14.54 
  Commercial.....................................     2,295       3.10         1,696       2.47         2,013      3.87 
  Construction...................................       242        .34           ---     ---              ---       --- 
  Commercial business loans......................     2,382       3.23           495        .72           ---       --- 
                                                    -------     ------       -------     ------       -------    ------ 
    Total adjustable rate loans..................    19,395      26.28        16,246      23.64         9,559     18.41 
                                                    -------     ------       -------     ------       -------    ------ 
    Total loans..................................    73,803     100.00        68,715     100.00        51,923    100.00 
                                                                                                                        
Less:                                                                                                                   
                                                                                                                        
  Undisbursed portion of construction loans......     2,089       2.83         3,452       5.02         1,966      3.79 
  Deferred fees and discounts....................        30        .04           131        .19           128       .25 
  Deferred income................................         3        ---             3        ---             3       .01 
  Allowance for losses on loans..................       307        .42           273        .40           247       .48 
  Premiums, net of discounts.....................      (620)      (.84)         (381)      (.55)          ---       --- 
                                                    -------     ------       -------     ------       -------    ------ 
                                                                                                                    
    Net loans ...................................   $71,994      97.55%      $65,237      94.94%      $49,579     95.47%
                                                    =======     ======       =======     ======       =======    ====== 
                                                                                                                        
</TABLE>





                                       30


<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,
                                                       --------------------------------------
                                                          1998           1997          1996
                                                       ---------    -------------    --------
                                                                     (In Thousands)
<S>                                                     <C>            <C>           <C>    
Loans Funded:
- ------------
   Real estate - residential.........................   $14,966        $18,468       $19,104
      - commercial...................................     2,269          1,485         1,026
      - construction or development..................    10,880         12,142         5,697
   Non-real estate - consumer........................    20,384         13,052         8,534
      - commercial business..........................     7,615          2,446         1,980
                                                       --------        -------      --------
      Total loans originated.........................    56,114         47,593        36,341

Loans Sold:
   Loans sold........................................     8,571          7,243        13,839
   Principal repayments and refinancings.............    42,455         23,558        21,255
                                                        -------        -------       -------
   Total reductions..................................    51,026         30,801        35,094
   Change in other items, net........................     1,669         (1,134)         (273)
                                                       --------       --------      --------
   Net increase......................................  $  6,757        $15,658      $    974
                                                       ========        =======      ========

</TABLE>


     At September  30, 1998,  First  Federal  serviced $2.0 million in loans for
others.



                                       31


<PAGE>



     The following  schedule  illustrates the maturities of First Federal's loan
portfolio, excluding loans held for sale at September 30, 1998. 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)
Due During
Years Ended
September 30,
- -------------
<S>                            <C>           <C>       <C>        <C>        <C>         <C>    <C>          <C>     
1999(1).....................   $  4,695      9.13%     $1,134      9.14%     $5,712      8.98$    2,001       9.21%   
2000 and 2001...............     12,212      9.08       1,194      8.67         ---       ---     6,640      14.97    
2002 and 2003...............      1,831      8.73         233      9.28          90      8.88    17,712      14.70    
2004 to 2008................      1,192      8.72         368      8.99         364      9.74       423       9.28    
2009 to 2018................      2,361      8.60         828     10.41         ---       ---        19       8.00    
2019 and following..........     10,883      8.57         859      8.91         ---       ---        28       8.87    
                                -------                ------                ------             -------               
                                $33,174      8.85%     $4,616      9.20%     $6,166      9.02%  $26,823      14.26%   
                                =======                ======                ======             =======               
<CAPTION>
                                                                             
                                                                             
                                      Business               Total           
                               --------------------- ---------------------   
                                           Weighted             Weighted     
                                            Average              Average     
                                 Amount      Rate      Amount     Rate       
                               ---------- -------------------------------    
                                          (Dollars in Thousands)
Due During
Years Ended
September 30,
- -------------
<S>                             <C>          <C>      <C>        <C>    
1999(1).....................    $1,391       9.22%    $14,933     9.09%  
2000 and 2001...............       104      10.76      20,150    11.01   
2002 and 2003...............       581      10.22      20,447    13.95   
2004 to 2008................       502      10.40       2,849     9.26   
2009 to 2018................       326      11.10       3,534     9.25   
2019 and following..........       120       8.75      11,890     8.60   
                                ------                -------            
                                $3,024       9.85%    $73,803    10.90%  
                                ======                =======            

</TABLE>

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



                                       32


<PAGE>



     The total amount of loans due after  September  30,  1999,  that have fixed
rates of interest  (including  three-year  balloon home loans and other types of
loans with balloon  maturities) is $39.7 million while the total amount of loans
due after such date which have floating or adjustable rates of interest is $19.2
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,  and to a  lesser  degree  on
non-owner  occupied  one- to  four-family  residences.  In order to increase the
interest rate sensitivity of its residential  loan portfolio,  First Federal has
emphasized   since  1979  the  origination  of  non-FNMA  and  FHLMC  conforming
three-year  balloon loans (generally with 30 year  amortization  schedules).  At
September  30,  1998,  $17.8  million or 27.2%,  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 $900,000 of other
fixed-rate  residential loans or 1.2% of the gross loan portfolio.  All of these
loans were secured by residential properties located in the State of Texas, with
a majority of the property 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 do not conform
to FNMA and FHLMC 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 cost or appraised value of the security property, whichever is lower.
The  determination as 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  credit and payment history,  length of employment and debt to income
ratio, as well as the quality of the property  securing the loan.  First Federal
neither requires nor obtains private mortgage insurance on loans that it retains
in its  portfolio.  As a result,  in most  instances,  concerning its loans with
loan-to-value  ratios over 80% (but not exceeding the 90% maximum) which have no
private  mortgage  insurance,  in the event of a  foreclosure,  First Federal is
subject to a greater risk of loss on the  foreclosure  and  disposition  of such
property in the event of a decrease in the 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 $21,000 in actual
annual net loan  charge-offs,  resulting from an average total loan portfolio of
$57.4 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, when the loan
is not  repaid in full.  First  Federal  generally  enforces  these  due-on-sale
clauses.   First  Federal  requires,  in  connection  with  the  origination  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.

     MORTGAGE-BACKED  SECURITIES.  First  Federal  has a  limited  portfolio  of
mortgage-backed  securities  that  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.

     Consistent with First Federal's asset/liability policy to minimize interest
rate risk,  approximately  90.4% of First Federal's  mortgage-backed  securities
carry adjustable interest rates.

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

<TABLE>
<CAPTION>
                                                                                   September 30,         
                                                                     ----------------------------------- 
                                                                           1998        1997       1996   
                                                                     ----------------------------------- 
<S>                                                                         <C>       <C>       <C>      
               Issuers:                                                                                  
               -------                                                                                   
               Federal Home Loan Mortgage Corporation................       $655      $  774    $   872  
               Federal National Mortgage Association.................        299         376        420  
                                                                            ----      ------    -------  
                                                                                                      
                   Total.............................................       $954      $1,150    $ 1,292  
                                                                            ====      ======    =======  
           
</TABLE>



                                       33


<PAGE>

     The  following  table sets forth the  contractual  maturities of the Bank's
mortgage-backed  securities  at  September  30,  1998.  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   
                                                 or Less   to 1 Year   3 Years      Years      Years      Years      Years    
                                               -------------------------------------------------------------------------------
                                                                                  (Dollars in Thousands)
<S>                                              <C>        <C>        <C>         <C>         <C>       <C>        <C>  
Federal Home Loan Mortgage Corporation.........  $---       $---       $---        $---        $10       $167       $478 

Federal National Mortgage Association..........   ---        ---        ---         ---        ---        123        176 
                                                 ----       ----       ----        ----       ----        ---       ---- 
     Total.....................................  $---       $---       $---        $---        $10       $290       $654 
                                                 ====       ====       ====        ====        ===       ====       ==== 
<CAPTION>
                                               
                                               ------------------------
                                                        Balance
                                                      Outstanding
                                               ------------------------
                                               
<S>                                                     <C> 
Federal Home Loan Mortgage Corporation.........         $655

Federal National Mortgage Association..........          299
                                                        ----
     Total.....................................         $954
                                                        ====
</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.   See
"Investments Activities."

     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.
First Federal discourages unsecured loans.

     As part of management's  strategy to shorten the average effective maturity
of its loans and thereby  minimize its interest rate risk,  and also to increase
the average yield of its loan portfolio,  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 currently originates  substantially all of its consumer loans
in its primary market area,  except for loans originated  pursuant to its Second
Chance Auto Lending  Program.  Direct consumer loans are made when First Federal
extends  credit  directly to the  borrower  as  compared to indirect  loans made
through  automobile  dealers  selected by First Federal.  First Federal has more
recently  increased the  origination  of indirect  automobile  loans through its
Second Change Auto Lending Program.

     In September 1991, upon the initiative of present management, 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 December  1995,  First
Federal  expanded  this type of lending by initiating a  credit-default  insured
indirect  automobile loan origination program for borrowers with less than prime
credit,  and involving  automobile  dealers  selected by First  Federal  located
primarily in First  Federal's  primary market area ("Second Chance Auto Loans").
Second  Chance  Auto Loans are  currently  insured  by The Royal & Sun  Alliance
Company  (which  carries a rating of A-14 by A.M.  Best's,  an insurance  rating
company) for credit-default by the borrower and for up to $6,000 per loan in the
event  there is a  deficiency  between  the  unpaid  balance of the loan and the
resale price of the repossessed  vehicle. At September 30, 1998, $5.3 million of
First Federal's  Second Chance Auto Loans was insured by other insurers  subject
to their  limitations.  On that date, Second Chance Auto Loans averaged,  at the
time of origination, $12,700 per loan. At September 30, 1998, Second Chance Auto
Loans totaled $13.5 million while total  automobile  loans totaled $24.6 million
or 33.4% of First Federal's gross loan portfolio.

     In the future,  First Federal may elect to make  credit-default  automobile
loans to sub-prime borrowers without credit-default  insurance,  although it has
no current plans to do so, but with  additional  special loan loss reserves at a
level which First  Federal  believes  will be adequate to absorb any future loan
losses.  First  Federal  may also elect to insure its Second  Chance  Auto Loans
against credit- default through different  insurance  companies which may result
in different levels of insured coverage.

     Second Chance Auto Loans are underwritten  according to the  credit-default
guidelines  developed by First Federal and agreed to by First Federal's  insurer
while other retail  installment  automobile  sales  contracts  are  underwritten
pursuant  to First  Federal's  own credit  underwriting  guidelines.  Each sales
contract is fully amortized and provides for

                                       34

<PAGE>



level payments over the term of the contract.  The contracts are non-recourse to
the  originating  automobile  dealer and are purchased,  in First Federal's sole
discretion, from the dealers on a case-by-case basis, after the Bank's review of
the  borrower's  credit-worthiness.  First  Federal  also  conducts  a  personal
interview with the borrower prior to approving the loan.

     Second  Chance Auto Loan's  retail  installment  automobile  contracts  are
reviewed by First  Federal's  internal  automobile  loan review  personnel,  and
monthly random sample reviews are conducted by an independent outside audit firm
specializing in these types of loans.  All monthly audits to date have reflected
First Federal's substantial  compliance with the credit underwriting  guidelines
of First Federal and the credit-default  insurance company.  Among other things,
the Bank  considers the market value,  durability and useful life of the vehicle
being financed in conjunction with the term of the loan along with the stability
and  creditworthiness  of the buyer.  Used  vehicles are  generally not financed
longer than 60 months.

     Under the  approved  credit  underwriting  guidelines,  the maximum  amount
financed may not exceed 125% of the  manufacturer's  suggested  retail price for
new vehicles or retail value for used vehicles as provided in the "NADA Official
Used Car  Guide,"  including  the cost of service  and  warranty  contracts  and
premiums for, credit life and disability  insurance  obtained in connection with
the vehicle (such amounts in addition to the sales price,  collectively referred
to as  "Additional  Vehicle  Costs").  First  Federal  will  generally  use  the
Southwest  edition of the "NADA  Official Used Car Guide" to assign a value to a
used vehicle for underwriting  purposes.  The primary focus,  however, is on the
ability  of the  borrower  to  repay  the  loan  rather  than  the  value of the
underlying  collateral.  The amount financed by First Federal generally includes
these Additional  Vehicle Costs,  which are refunded pro rata as a credit to the
loan in the event the  borrower  prepays  the loan or the  borrower  defaults in
payment  of the loan and the  vehicle is  repossessed.  First  Federal  requires
comprehensive  insurance  coverage on vehicles securing consumer loans, paid for
by the  borrower.  However,  First  Federal  pays  for  borrower  credit-default
insurance on its Second Chance Auto Loan Program.

     All  automobile  dealers enter into a Dealer  Agreement with First Federal.
First  Federal  has two  kinds of  Dealer  Agreements  which  are  substantially
similar.  Automobile  dealers  selling loans  pursuant to the Second Chance Auto
Lending Program are not required to establish dealer reserves; however, the loan
amount of the automobile  sales contract is discounted by First Federal prior to
purchase.  Otherwise,  the Dealer Agreement provides for a reserve account to be
established,  requiring a minimum balance to be maintained at First Federal. The
reserve  account is used by First  Federal to protect  against  excess  interest
payments  to the  automobile  dealer due to loan  prepayments,  payoffs,  or for
repossession expenses plus any related losses.  Minimum reserve balances and the
method of  disbursement  are outlined in each Dealer  Agreement.  If the reserve
account falls below the agreed upon levels, the automobile dealer is required to
increase the balance up to the agreed upon minimum  amount.  Automobile  dealers
are also required to make an immediate deposit to cover any shortages under this
type of a Dealer  Agreement.  At  September  30,  1998,  First  Federal had $2.8
million of automobile loans requiring automobile dealer reserves.

     Consumer loans may entail greater risk than do residential  mortgage loans,
particularly  consumer loans that are secured by rapidly depreciable assets such
as  automobiles.  First Federal makes a very limited amount of unsecured  loans,
which entail an even greater risk.  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 of the vehicle or other  collateral.  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  borrower  against  an
assignee of the loan, who may then be able to assert  against the assignee,  the
claims and  defenses  that he or she has  against  the seller of the  underlying
collateral.  Consumer  loan  delinquencies  may often  increase over time as the
loans age. Lastly,  there can be no assurance that First Federal can collect any
amount due under the applicable insurance policy.

     At September 30, 1998,  less than one percent of First  Federal's  consumer
loans  were  nonperforming.  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 also for residences that
have not been pre-sold when First  Federal  believes that the residence  will be
sold in the relatively short term.




                                       35


<PAGE>



     Construction loans to individuals for their residences generally have terms
of  nine  months  and are  made  on a  non-amortizing  (interest  only,  payable
monthly),  balloon basis, to be repaid from the permanent mortgage loan when the
construction is completed. 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, 1998,  First Federal had $5.4 million in residential  construction
loans,  of which $2.8  million  are to  borrowers  who have  indicated  to First
Federal  that  they  intend  to  live  in  the  properties  upon  completion  of
construction.

     Residential   construction  loans  are  generally  made  up  to  a  maximum
loan-to-value  ratio of 80% based on an  independent  appraisal  and estimate of
costs.  Residential  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 experience and reputation of 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.   Residential  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.

     COMMERCIAL  REAL  ESTATE  LENDING.  In order to  enhance  the  yield of its
assets,  First Federal originates 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 small business  properties.  First Federal generally makes
only  commercial  real estate loans secured by income  producing  property,  and
discourages  large  commercial real estate loans.  At September 30, 1998,  First
Federal  had one  commercial  real  estate  loan in excess of  $250,000  that is
secured by a building which contains several retail businesses.  This loan had a
balance of $296,000 at September 30, 1998 and is  performing in accordance  with
its loan repayment 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, 1998.


<TABLE>
<CAPTION>
                                               Number
                                                 of         Principal
                                               Loans         Balance
                                           --------------------------------
                                              (Dollars in Thousands)
<S>                                              <C>        <C>   
Bryan-College Station area:
  Retail...................................      18         $1,511
  Churches.................................       7            846
  Multi-family residential.................       3            837
  Office...................................       6            788
  Land.....................................      10            186
  Other....................................       4            448
                                                ---         ------
           Total.........................        48         $4,616
                                                ===         ======

</TABLE>


     Commercial  real estate loans  included in First  Federal's  portfolio have
terms generally  ranging from 3 to 5 years with a balloon payment 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 are secured by properties  located in First  Federal's  principal
market area where First  Federal  personnel  are familiar  with  current  market
values and  marketability.  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, the value of the underlying collateral and
the level of experience and reputation of




                                       36


<PAGE>



the  contractor.  In  determining  the  borrower's  creditworthiness,  the  Bank
considers the character,  experience,  management ability and financial strength
of the  borrower as well as the  ability of the  property  securing  the loan to
generate adequate funds to cover both operating expenses and debt service.

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

     COMMERCIAL  BUSINESS LENDING.  First Federal engages in a limited amount of
commercial business lending, primarily to small businesses.  Many of these loans
are SBA guaranteed;  however,  First Federal sells the guaranteed portion of the
loan.  At September  30, 1998,  First  Federal had $3.0 million or 4.1% of First
Federal's gross loan portfolio in commercial business loans outstanding of which
$800,000 represents the unguaranteed  portion of SBA loans. As of the same date,
First Federal's largest  commercial  business loan was a $207,000 line of credit
secured by the borrower's  residence and other real  property.  The next largest
commercial  business  loan was  $95,000  and was  secured  by a first  lien on a
grocery  store and  convenience  store.  Each of these loans are  performing  in
accordance with their respective loan repayment terms. First Federal discourages
large  commercial  business  lending  because of the larger risk exposure to the
Bank's capital if such loans do not perform.

     Unlike residential mortgage loans, which generally are made on the basis of
the borrower's ability to repay from employment and other income and are secured
by real  property,  business  loans pose a higher risk and typically are made on
the basis of the borrower's  ability to make repayment from the cash flow of the
business and to a lesser  extent,  the  borrower's  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 loan may depreciate
over time,  may be  difficult  to  appraise  and may  fluctuate  in value  based
generally on the success of the business  and the  economy.  Partial  guarantees
(75% or more) by the SBA 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
three days past due, First  Federal's  collections  department  will contact the
borrower by telephone and letter and continue  that contact on a regular  basis.
Between  30-45  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 or  repossess  the  collateral.  If  foreclosed  on, real
property  is sold at a  public  sale  and may be  purchased  by  First  Federal.
Repossessed  vehicles are resold through First  Federal's  personnel and through
select auto dealers.  A decision as to whether and when to initiate  foreclosure
or  repossession  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  aggressively  pursues  delinquent  loans and as a
result has  experienced  minimum  foreclosure  and losses  thereon over the past
three years.




                                       37


<PAGE>



     The following table sets forth information  concerning  delinquent mortgage
and other loans at September  30, 1998 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, 1998
                                       ------------------------------------------------------------
                                                                                      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.....................      ---            17              8            25
  Amount..............................  $   ---        $1,003          $ 446        $1,449
  Percent of total loans..............      ---%         3.02%          1.34%         4.36%

Commercial Real Estate:
  Number of loans.....................      ---             1            ---             1
  Amount..............................  $   ---        $   88          $ ---        $   88
  Percent of total loans..............      ---%         1.91%           ---%         1.91%

Consumer:
  Number of loans.....................       81            24             15           120
  Amount..............................  $   839        $  222          $ 135        $1,196
  Percent of total loans..............     3.13%          .83%           .50%         4.46%

Total:
  Number of loans.....................       81            42             23           146
  Amount..............................  $   839        $1,313          $ 581        $2,733
  Percent of total loans..............     1.13%         1.78%           .79%         3.70%
</TABLE>




                                       38


<PAGE>



     The table  below sets forth the amounts and  categories  of  non-performing
assets in First Federal's loan portfolio. Loans are placed on non-accrual status
when the collection of principal  and/or interest  becomes  doubtful or there is
insufficient  collateral  to  prevent  a loss.  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,
                                               --------------------------------
                                                  1998       1997        1996
                                               --------------------------------
                                                    (Dollars in Thousands)
<S>                                            <C>         <C>           <C>  
Non-accruing loans:
  Residential..............................    $    ---    $   ---       $  18
  Consumer.................................         ---          8          38
                                               --------    -------       -----
    Total..................................         ---          8          56
                                               --------    -------       -----

Accruing loans delinquent more than 
  90 days:
  Residential..............................         446        370         ---
  Commercial Real Estate...................         ---        ---         ---
  Consumer.................................         135        126         122
                                                 ------    -------       -----
    Total..................................         581        496         122
                                                 ------    -------       -----

Foreclosed assets:
  Residential..............................         282        520         577
  Commercial real estate...................         ---        ---         ---
  Other Repossessed Assets (Vehicles)......         479        258         108
                                                -------   --------       -----
    Total..................................         761        778         685
                                                -------   --------       -----
Total non-performing assets................      $1,210     $1,282       $ 863
                                                 ======     ======       =====
Total as a percentage of  total assets
   at end of period........................        1.46%      1.71%       1.50%
                                                   ====       ====        ====

</TABLE>


     For the most part, nonperforming assets at September 30, 1998, consisted of
repossessed vehicles and residential homes.

     As of September  30,  1998,  there were no  concentrations  of loans in any
types of industry which exceeded 10% of First  Federal's  total loans,  that are
not included as a loan category in the table above.

     At  September  30, 1998 there were no  non-accruing  loans and there was no
interest  income  recognized  relative to  non-performing  loans during the year
ended September 30, 1998.

     OTHER LOANS OF CONCERN. As of September 30, 1998, there was an aggregate of
$1.3 million of loans 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 nine, one- to four-family loans totaling $1.0
million, four construction loans totaling $145,000, one commercial business loan
of $60,000 and 15 consumer loans totaling  $112,000 at September 30, 1998. See "
- -- Consumer Lending."

     CLASSIFIED   ASSETS.   Federal   regulations   require  that  each  insured
institution classify its own assets on a regular basis. First Federal classifies
its  assets no less  often than  quarterly.  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




                                       39


<PAGE>



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 a "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 OTS District Director.  Generally,  all
assets  of  First  Federal  which  have  been  classified  are  included  in the
discussion above of other loans of concern and assets for which repayment by the
borrower may be in doubt.

     In connection  with the filing of its periodic  reports with the OTS and in
accordance with its  classification  of assets policy.  First Federal's Board of
Directors has established an Asset Review Committee, which regularly reviews all
loans of any concern  with senior  management  and  applicable  loan  collection
personnel,  to  determine  which loans  should be  classified  under  applicable
regulations.  Classified  assets loans, as described  above, of First Federal at
September 30, 1998 were as follows:


<TABLE>
<CAPTION>
                                                       (In Thousands) 
                                                                      
<S>                                                         <C>    
               Substandard...........................       $847   
               Doubtful..............................          7   
               Loss..................................        ---   
                                                            ----   
                                                            $854   
                                                            ====
</TABLE>

ALLOWANCE FOR LOSSES ON LOANS

     First Federal'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.  While the Company 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
sub  stantially   differ  from  the  assumptions  used  in  making  the  initial
determination.

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


<TABLE>
<CAPTION>
                                                       Year Ended September 30,
                                                    ------------------------------
                                                     1998         1997       1996
                                                    ------       ------     ------
                                                        (Dollars in Thousands)
<S>                                                 <C>          <C>        <C>  
Balance at beginning of period...................   $ 273        $247       $ 317
Charge-offs......................................     (75)         (5)        (23)
Recoveries.......................................      30           6           5
Provisions for losses on loans...................      79          25         (52)
                                                    -----        ----       -----
Balance at end of period.........................   $ 307        $273       $ 247
                                                    =====        ====       =====

Ratio of net charge-offs during the period to
average loans outstanding during the period......     .06%        .01%        .04%
</TABLE>




                                       40


<PAGE>



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


<TABLE>
<CAPTION>
                                                                   September 30,
                              --------------------------------------------------------------------------------
                                            1998                      1997                      1996
                              -----------------------     ----------------------     -------------------------
                                           Percent of                 Percent of                 Percent of  
                                             Loan in                   Loan in                    Loan in    
                                              Each                       Each                       Each     
                                           Category to               Category to                Category to  
                               Amount      Total Loans    Amount     Total Loans     Amount     Total Loans  
                               ------      -----------    -----      -----------     ------     -----------
<S>                            <C>            <C>         <C>          <C>            <C>         <C>        
Real Estate.............       $183           59.56%      $200         73.08%         $120        75.95%     
Other...................        124           40.44         73         26.92           127        24.05      
                               ----         -------      -----        ------          ----       ------      
                                                                                                  
   Total................       $307          100.00%      $273        100.00%         $247       100.00%     
                               ====          ======       ====        ======          ====       ======      
                                                     
</TABLE>


     For  information  on First  Federal's  allowance  for losses on real estate
owned, see Note 1 of the Notes to Financial Statements.

INVESTMENT ACTIVITIES

     The  Holding   Company's   liquid   assets   (other  than  loans  and  some
mortgage-backed    securities    receivable),    are   invested   primarily   in
interest-bearing  deposits with banks,  and the FHLB of Dallas,  and FHLB stock.
First Federal is required by federal regulations to maintain a minimum amount of
liquid  assets  that  may be  invested  in  specified  secur  ities  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, 1998,  First  Federal's  liquidity  ratio  (liquid  assets as a
percentage  of net  withdrawable  savings and current  borrowings)  was 5.98% as
compared to the  regulatory  requirement  of 4%. At September  30,  1998,  First
Federal had $800,000 in borrowings from the FHLB; however, First Federal had the
ability,  if needed,  to borrow up to $23.6  million from the FHLB of Dallas for
additional liquidity purposes.

     The following table sets forth the composition of the Company's  investment
portfolio at the dates indicated.


<TABLE>
<CAPTION>
                                                                    At September 30,
                                  -----------------------------------------------------------------------------------
                                          1998                 1997                 1996                 1995
                                  -------------------- -------------------- -------------------- --------------------
                                     Book      Market     Book     Market      Book     Market      Book     Market
                                     Value     Value     Value      Value     Value      Value     Value      Value
                                  ---------   -------   --------  --------   -------   --------  --------   ---------
                                                                 (Dollars in Thousands)
<S>                                 <C>       <C>       <C>        <C>       <C>        <C>       <C>        <C>   
Interest-bearing deposits.........  $3,892    $3,892    $3,675     $3,675    $1,145     $1,145    $5,666     $5,666

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

FHLB stock........................     382       382       896        896       845        845       796        796
                                    ------    ------   -------    -------   -------    -------   -------    -------

   Total liquid assets, investment
       securities and FHLB stock.   $4,274    $4,274    $4,571     $4,571    $2,990     $2,990    $7,462     $7,450
                                    ======    ======    ======     ======    ======     ======    ======     ======
</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 its overall operations.  Scheduled loan
payments are a relatively  stable  source of funds,  while  deposit  inflows and
outflows  and the related cost of such funds vary.  Borrowings  from the FHLB of
Dallas 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 on hand over and above liquidity requirements.




                                       41


<PAGE>



     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 special "Golden Eagle"
checking,  designed for persons of age 50 or more,  and its  relatively  new "30
Something"  checking account designed for persons between 30 and 49 years of age
and its new "Working People's" checking account designed for its new north Bryan
branch   facility),   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, 1998, First
Federal  had $6.5  million  in  "Golden  Eagle"  accounts,  $841,000  in its "30
Something" accounts, and $44,000 in its "Working People's" checking 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 and types of accounts 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  of 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. As are other financial institutions,  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.  The measures  undertaken in
connection with this marketing  campaign include increasing in the proportion of
First Federal's  employees that speak Spanish,  advertising in Spanish  language
publications,  making direct contact with local Hispanic community organizations
and the planned  opening of a new office at a later date in the north Bryan area
with a  significant  Hispanic  influence.  In the spring of 1995,  First Federal
increased its checking or transaction  accounts through an aggressive  marketing
campaign  aimed at, among  others,  local college  students and faculty,  with a
branch in College  Station,  Texas,  (immediately  south of Bryan) opened in the
first half of 1994 and its new north Bryan  full-service  branch opened in June,
1998, at a key intersection of a principal  north-south  highway and a principal
east-way highway through Bryan. This immediate area in north Bryan presently has
no other banking facility nearby to service 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,
                                         --------------------------------
                                          1998        1997         1996
                                         ------    ---------     --------
                                             (Dollars in Thousands)
<S>                                    <C>          <C>          <C>    
Opening balance......................  $58,808      $51,677      $54,939
Net deposits (withdrawals)...........   12,557        5,308       (4,916)
Interest credited....................    2,189        1,823        1,654
                                       -------      -------      -------

Ending balance.......................  $73,554      $58,808      $51,677
                                       =======      =======      =======

Net increase (decrease)..............  $14,746     $  7,131      $(3,262)
                                       =======     ========      =======

Percent increase (decrease)..........    25.07%       13.80%       (5.94)%
                                       =======     ========      =======
</TABLE>




                                       42


<PAGE>



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


<TABLE>
<CAPTION>
                                                               At September 30,
                                       ---------------------------------------------------------------
                                                     1998                 1997              1996
                                       ---------------------------------------------------------------
                                                     Percent              Percent             Percent
                                                       of                   of                   of
                                          Amount      Total     Amount     Total    Amount     Total
                                       ----------- --------- ----------- -------- ---------  ---------
                                                            (Dollars in Thousands)
<S>                                     <C>           <C>      <C>         <C>     <C>          <C>
Certificate Accounts:
- --------------------
 0.00- 2.99%.........................   $      45       .1%    $    88       .2%       ---         ---%     
 3.00- 4.99%.........................       5,509      7.5       4,250      7.2     16,448        31.8      
 5.00- 6.99%.........................      43,093     58.6      34,489     58.6     17,505        33.9      
 7.00- 8.99%.........................         911      1.2         978      1.7        933         1.8      
                                        ---------    -----     -------    ----- -  -------      ------      
Total Certificate Accounts...........      49,558     67.4      39,805     67.7     34,886        67.5      
                                                                                                            
Other Accounts:                                                                                             
                                                                                                            
                                                                                                         
Passbook Accounts....................   $   5,199      7.1       4,393      7.5      4,177         8.1      
NOW Accounts.........................       9,735     13.2       6,970     11.8      5,387        10.4      
Money Market Accounts................       4,595      6.2       4,229      7.2      4,653         9.0      
Commercial Checking Accounts.........       2,178      3.0       1,232      2.1      1,185         2.3      
Other non-interest bearing accounts..       2,289      3.1       2,179      3.7      1,389         2.7      
                                        ---------    -----     -------    ----- -  -------      ------      
Total Other Accounts.................      23,996     32.6      19,003     32.3     16,791        32.5      
                                        ---------    -----     -------    -----    -------      ------      
Total Deposits.......................   $  73,554    100.0%    $58,808    100.0%   $51,677       100.0%     
                                        =========    =====     =======    =====    =======      ======      
                                                                               
</TABLE>


     At September 30, 1998 scheduled  maturities of  certificates of deposit are
as follows.

<TABLE>
<CAPTION>
                                                        At September 30,                   
                                         ------------------------------------------------- 
                                                                    2001 and                 
                                             1999        2000      thereafter     Total     
                                         ---------    ----------   ----------  ---------
          <S>                            <C>            <C>         <C>        <C>         
          0.00- 2.99%.................   $      ---     $     45    $    ---   $       45  
          3.00- 4.99%.................        5,435           64          10        5,509  
          5.00- 6.99%.................       30,913        9,398       2,782       43,093  
          7.00- 8.99%.................          ---          911         ---          911  
                                         ----------    ---------    --------   ----------  
               Total..................   $   36,348    $  10,418    $  2,792   $  $49,558  
                                         ==========    =========    ========   ==========  
  
</TABLE>


     The following table indicates the amount of First Federal's certificates of
deposit by time remaining until maturity as of September 30, 1998.


<TABLE>
<CAPTION>
                                                                                  Maturity
                                                     ---------------------------------------------------------------------
                                                       3 Months       3 to 6       6 to 12        Over 12
                                                        or Less       Months        Months        Months         Total
                                                     ---------------------------------------------------------------------
                                                                             (Dollars in Thousands)

<S>                                                       <C>            <C>          <C>            <C>           <C>    
Certificates of deposit less than $100,000.........       $ 9,966        $7,674       $11,871        $10,938       $40,449
Certificates of deposit of $100,000 or more........         2,176         2,233         2,428          2,272         9,109
                                                          -------        ------       -------        -------       -------
Total..............................................       $12,142        $9,907       $14,299        $13,210       $49,558
                                                          =======        ======       =======        =======       =======
</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





                                       43


<PAGE>



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.

     On  April  1,  1998,  the  Holding  Company  issued  $3,629,000  of 11 1/2%
subordinated  debentures due on March 31, 2003 (the "Debentures").  The proceeds
from the issuance of the Debentures  were used to partially fund the acquisition
of First Federal  stock by the Holding  Company.  Interest on the  Debentures is
payable  quarterly on the fifteenth day of January,  April,  July and October of
each year. See Note 13 to the Notes to Consolidated  Financial Statements of the
Company.

     For additional information relating to borrowings,  see Note 7 to the Notes
to Consolidated Financial Statements of the Company.

     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,
                                                           ----------------------------------------------------
                                                                   1998               1997              1996
                                                           -------------------  ----------------    -----------
                                                                                   (In Thousands)
<S>                                                             <C>               <C>               <C>     
Maximum Balance:
- ---------------
FHLB advances.............................................      $ 10,000          $  3,067          $     89
Debentures................................................      $  3,629          $    ---          $    ---

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

FHLB advances.............................................      $  3,984          $  3,067          $     89
Debentures................................................      $  1,815          $    ---          $    ---
</TABLE>


     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,
                                                           -----------------------------------------------
                                                                  1998           1997          1996
                                                           ---------------- -------------- ---------------
                                                                         (In Thousands)
<S>                                                              <C>            <C>           <C>    
FHLB advances.............................................       $   800        $10,000       $   ---
Debentures................................................         3,629            ---           ---
                                                                 -------        -------       -------
Total borrowings..........................................       $ 4,429        $10,000       $   ---
                                                                 =======        =======       =======

Weighted average interest rate of FHLB advances...........          5.43%          5.55%          ---%
Weighted average interest rate on Debentures..............          11.5            ---%          ---%
</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.  Federal  regulations  also 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, 1998, First Federal had a total investment
of $13,260 in its service  corporation.  See "Regulation - Federal Regulation of
Thrift Institutions."




                                       44


<PAGE>



COMPETITION

     First Federal's  deposits increased 25% in the fiscal year ending September
30, 1998,  and its  loan-to-deposit  ratio was 97.9%,  as of September 30, 1998;
however, 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.

     New checking accounts have been 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 along with its new north Bryan  special  "Working  People's"
checking account designed for the majority of the population who live or work in
that area.

     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 and the new George Bush
Presidential  Library.  However,  during 1995 through 1998,  additional  private
businesses  located to the area,  thereby adding to the  diversification  of the
local economy.  A significant  portion of the region's deposit base is comprised
of depositors associated with Texas A&M University.  At September 30, 1998 there
was one local,  community-owned  thrift institution  (First Federal),  one state
savings bank and seven  commercial  banks with retail  offices in  Bryan-College
Station,  Texas,  where  First  Federal's  principal  offices  and  full-service
branches are located.

EMPLOYEES

     At  September  30,  1998,  the Company had a total of 60  full-time  and 15
part-time  employees.  None of the Company's  employees are  represented  by any
collective bargaining agreement.  Management considers its employee relations to
be good, with a staff committed to the goals of the Company.

EXECUTIVE OFFICERS 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 Company.
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 and Chief Financial  Officer 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.

DESCRIPTION OF PROPERTY OWNED

     First  Federal  owns  the  building  and  land  for the  Company's  and its
executive 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 depreciated net book
value of this  office  and land  (with  recent  parking  lot  improvements)  was
$426,000 at  September  30,  1998.  An expansion of 800 square feet was added in
1995, and additional drive-in facilities were added in 1994 and 1997. Additional
land was  acquired  in fiscal  1998,  located  near  First  Federal's  principal
offices,  to construct a new, larger  drive-in  facility when the need arises in
the future.

     First  Federal  also  opened and owns a branch  office at 2202  Longmire in
College  Station in March of 1994,  located  adjacent  to one of the key highway
intersections in College  Station.  This office was renovated and expanded after
its  acquisition  by First Federal from the FDIC.  The office has  approximately
2320 square feet and is situated on





                                       45


<PAGE>



almost two acres of land,  with adequate  expansion  space for the growth of the
branch and the  offices of First  Federal's  expanding  Second  Chance Auto Loan
Program.  The book value of this office and land was $311,000 at  September  30,
1998.

     First Federal also acquired in fiscal 1998  approximately  one acre of land
at a key  intersection of two major highways in north Bryan, as the site for its
new north Bryan full-service branch. It opened in June 1998, with a special bank
modular  facility  pending  construction  of the  permanent  facility,  which is
tentatively  schedule to commence in early spring of 1999. First Federal is very
pleased to date with the acceptance by the community of this new facility.  This
branch is intended to better serve the Hispanic and minority community,  working
class population and other residents in this part of the community not presently
served by a nearby  banking  facility.  Management  believes  its current  check
clearing  capability can service these  additional  accounts.  The book value of
this office and land was $150,000 at September 30, 1998.

     The  Bank   maintains  a  database  of  depositor  and  borrower   customer
information.  The net book value of the data  processing and computer  equipment
and software utilized by the Bank at September 30, 1998 was $187,000.

LEGAL PROCEEDINGS

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


                                   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 a
financial institution holding company of First Federal, the Holding Company also
is subject to federal regulation oversight. The purpose of the regulation of the
Holding  Company and other  holding  companies is to protect  subsidiary  thrift
institution.  First  Federal  is a member  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 First Federal, to either convert to a
national bank or a state chartered financial  institution by a specified date to
be determined.  However,  there can be no assurance that such legislation or any
similar  legislation  if enacted will be enacted,  or, would not have a material
adverse effect on the institution.

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 January 12, 1998.  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, 1998, was $25,000.



                                       46


<PAGE>



     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.

     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, 1998,  First Federal's legal lending limit under this  restriction
was  $788,000.  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 SAIF or the BIF.
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 10%) 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.

     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.

     Effective  January 1, 1997,  the premium  schedule for BIF and SAIF insured
institutions   ranged  from  0  to  27  basis  points.   However,   SAIF-insured
institutions are required to pay a Financing  Corporation (FICO) assessment,  in
order to fund the interest on bonds  issued to resolve bank and thrift  failures
in the 1980s, equal to approximately 6.48 basis points for each $100 in domestic
deposits,   while   BIF-insured   institutions   pay  an  assessment   equal  to
approximately  1.52  basis  points  for  each  $100 in  domestic  deposits.  The
assessment  is expected to be reduced to 2.43 basis points no later than January
1, 2000,  when BIF insured  institutions  fully  participate in the  assessment.
These  assessments,  which may be  revised  based upon the level of BIF and SAIF
deposits will continue until the bonds mature in the year 2017.



                                       47


<PAGE>



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.  At September 30, 1998,  the Bank did not have any  intangible
assets.

     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, 1998.

     At September 30, 1998,  First Federal had tangible capital of $5.3 million,
or 6.43% of adjusted total assets, which is approximately $4.0 million above the
minimum requirement of 1.5% of adjusted total assets in effect on that date.

     The capital  standards  also require  core capital  equal to at least 3% of
adjusted total assets.  Core capital generally consists of tangible capital plus
certain intangible  assets,  including a limited amount of purchased credit card
relationships.  As a result of the prompt corrective action provisions discussed
below,  however,  a thrift  institution must maintain a core capital ratio of at
least  4%  to  be  considered  adequately  capitalized  unless  its  supervisory
condition  is such to allow it to maintain a 3% ratio.  At  September  30, 1998,
First Federal had no intangibles which were subject to these tests.

     At  September  30,  1998,  First  Federal  had core  capital  equal to $5.3
million,  or 6.43% of adjusted  total  assets,  which is $2.8 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, 1998,  First  Federal had no
capital  instruments  that  qualify as  supplementary  capital  and  $307,000 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, 1998.

     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



                                       48


<PAGE>



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, 1998,  First Federal had total capital of $5.6 million and
risk-weighted assets of $65.3 million, or total capital of 8.5% of risk-weighted
assets.  This amount was  $337,000  above the 8%  requirement  in effect on that
date.  First Federal has very recently  initiated a strategy to profitably  sell
some of its  100%  risk-weighted  loans in order  to  increase  its  risk-weight
capital ratio.

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

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

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

     At September 30, 1998, First Federal fell within the regulatory  definition
of "adequately 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 the
Holding  Company or First Federal may have a substantial  adverse  effect on the
Company's operations and profitability.

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. The Company may
pay dividends in accordance with this general authority.



                                       49


<PAGE>



     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  without notice to the OTS (unless it is a subsidiary of a
holding  company)  provided  that  it  has a  CAMEL  1 or 2  rating,  is  not of
supervisory concern, and would remain adequately  capitalized (as defined in the
OTS prompt corrective action regulations)  following the proposed  distribution.
Thrift  institutions  that would remain  adequately  capitalized  following  the
proposed  distribution but do not meet the other noted  requirements must notify
the OTS 30 days prior to  declaring  a capital  distribution.  The OTS stated it
will generally regard as permissible that amount of capital  distributions  that
do not exceed 50% of the institution's excess regulatory capital plus net income
to date during the calendar  year. A thrift  institution  may not make a capital
distribution  without  prior  approval  of  the  OTS  and  the  FDIC  if  it  is
undercapitalized  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  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 a capital
distribution  and/or  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  regulatory liquid asset
ratio is 4%.

     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, 1998,  First Federal was in compliance  with both
requirements,  with an  overall  liquid  asset  ratio of 5.98% and a  short-term
liquid assets ratio of 5.98%.

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, 1998,  First  Federal met the test and has
always met the test since its effectiveness.



                                       50



<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 1998 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 Company is a unitary savings and loan holding company and can engage in
any safe and sound  business  that is lawful to conduct,  subject to  regulatory
oversight  by the OTS. As such,  the  Company is  required to register  and file
reports with the OTS and is subject to regulation and examination by the OTS. In
addition,  the OTS has enforcement authority over the Company and its non-thrift
institution  subsidiaries  which also  permits  the OTS to  restrict or prohibit
activities  that are  determined to be a serious risk to the  subsidiary  thrift
institution.  Otherwise,  the Company can engage in any safe and sound business,
which is lawful to conduct for any type of  business.  The Company is  exploring
offering financial services through another subsidiary of the Holding Company.

     As a unitary savings and loan holding company, the Company generally is not
subject to activity  restrictions.  If the Company  acquires  control of another
thrift institution as a separate subsidiary,  it would become a multiple savings
and loan  holding  company,  and the  activities  of the  Company and any of its
subsidiaries (other than First Federal or any



                                       51


<PAGE>



other SAIF-insured thrift institution) would become subject to such restrictions
unless  such other  institutions  each  qualify as a QTL and were  acquired in a
supervisory acquisition.

     If First Federal  fails the QTL test,  the 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
savings and loan holding companies or their  subsidiaries.  In addition,  within
one year of such failure the 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  much  more  limited  than are the
activities  authorized  for a  unitary  or  multiple  savings  and loan  holding
company. See "--Qualified Thrift Lender Test."

     The Company must obtain approval from the OTS before  acquiring  control of
any other SAIF-insured  institution.  Such acquisitions are generally prohibited
if they result in a multiple savings and loan holding company controlling 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  is  registered  with the SEC under the
Securities  Exchange Act of 1934, as amended (the "Exchange  Act").  The Holding
Company is subject  to the  information,  proxy  solicitation,  insider  trading
restrictions and other requirements of the SEC under the Exchange Act.

     The Holding  Company  stock held by persons who are  affiliates  (generally
officers, directors and principal stockholders) of the Company may not be resold
without   registration   or  unless  sold  in  accordance  with  certain  resale
restrictions.  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, 1998,
First Federal was in compliance  with these reserve  requirements.  The balances
maintained to meet the reserve requirements imposed by the Federal Reserve Board
may be used to satisfy  liquidity  requirements  that may be imposed by the OTS.
See "-- Liquidity."

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

FEDERAL HOME LOAN BANK SYSTEM

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

     As a member,  First  Federal is required to purchase and maintain  stock in
the FHLB of Dallas.  At September  30, 1998,  First Federal had $382,000 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 5.64% and were 5.98% for fiscal year
1998.

     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.



                                       52


<PAGE>


     For the year ended September 30, 1998, dividends paid by the FHLB of Dallas
to First Federal totaled  $38,428,  which constitute a $12,662 decrease from the
amount of dividends  received in fiscal year 1997. The $38,000 dividend received
for the year ended  September 30, 1998 reflects an annualized  rate of 5.98%, or
0.15% above the rate for fiscal 1997.

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.

     In August 1996,  legislation  was enacted that  repealed the  percentage of
taxable  income  method  used by  many  thrifts,  including  First  Federal,  to
calculate  their bad debt reserve for federal income tax purposes.  As a result,
small thrifts such as First Federal must  recapture  that portion of the reserve
that exceeds the amount that could have been taken under the  experience  method
for tax years beginning after December 31, 1987. The recapture will occur over a
six-year  period,  the  commencement  of which will be  delayed  until the first
taxable year beginning after December 31, 1997,  provided the institution  meets
certain residential lending requirements. The management of the Company does not
believe that the  legislation  will have a material  impact on the  Company.  At
September  30,  1998,  First  Federal  had  approximately  $343,000  in bad debt
reserves subject to recapture for federal income tax purposes.  The deferred tax
liability related to the recapture has been previously established so there will
be no effect on future net income.

     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.

     A portion of First Federal's  reserves for losses on loans 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,  1998,  the portion of First  Federal's  reserves
subject to this treatment for tax purposes totaled approximately $478,000.

     The Holding Company will file a consolidated federal income tax return with
First Federal on a fiscal year basis using the accrual method of accounting.

     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.  Management is not aware of any  examination  of issues related to
still open returns  (including  returns of subsidiaries  and predecessors of, or
entities  merged into,  First Federal)  which would result in a deficiency  that
could have a material adverse effect on the financial condition of the Company.

     TEXAS  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 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.

     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.




                                       53


<PAGE>


                        MANAGEMENT OF THE HOLDING COMPANY

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 or her  activities  as a
director  or  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 or her 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.

DIRECTORS

     The Holding Company's Board of Directors  currently consists of 12 members,
each of whom is also a director of the Bank.  Directors  of the Holding  Company
are elected  annually  and serve  their one year term or until their  respective
successors shall have been elected and qualified.

     The following table sets forth certain information as of September 30, 1998
regarding the composition of the Holding Company's Board of Directors.



<TABLE>
<CAPTION>
                                                                                               Shares of
                                                                                                 Stock
                                                                   Director      Term to      Beneficially      Percent
       Name              Age(1)          Position(s) Held          Since(2)      Expire        Owned(3)        of Class
- ------------------ ---------------  -----------------------     -------------- ----------    ---------------- ----------
<S>                      <C>          <C>                              <C>         <C>          <C>             <C>   
Robert H. Conaway        45           Director                         1995        1999          5,290           1.36% 
Arthur Davila            69           Director                         1998        1999         11,987           3.08  
Ken L. Hayes             59           Director                         1993        1999            570             (4) 
George Koenig            54           Director/Executive Vice          1996        1999            240             (4) 
                                      President                                                                        
Joseph W. Krolczyk       59           Director                         1998        1999          3,000             (4) 
Jack W. Lester, Jr.      58           Director, Assistant              1992        1999         10,650           2.73  
                                      Secretary/Treasurer                                                              
Charles Neelley          69           Director, Secretary/Treasurer    1993        1999         10,905           2.80  
Richard L. Peacock       80           Chairman of the Board            1965        1999          5,787           1.49  
Roland Ruffino           48           Director                         1995        1999         12,500           3.21  
Gary A. Snoe             41           Director                         1998        1999         10,000           2.57  
J. Stanley Stephen       65           Director, President/Chief        1991        1999         29,800           7.65  
                                      Executive Officer                                                                
Ernest A. Wentrcek       70           Vice Chairman of the Board       1965        1999          6,299           1.62  
                                      
</TABLE>


- ----------
(1)  At September 30, 1998.




                                       54


<PAGE>



(2)  Includes service as a director of the Bank.
(3)  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.
(4)  Less than one percent.
























                                       55


<PAGE>



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

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

     ARTHUR DAVILA . Mr. Davila is retired from Texas A&M  University,  where he
worked as an air-conditioning  specialist. Mr. Davila has been active in several
civic  organizations,  including serving as a trustee on the Bryan  Independence
School  District  for 14  years,  First  Vice  President  of the  Brazos  County
Community  Action  Committee  and is a former  President  of the  Brazos  Valley
Community Action Program.

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

     GEORGE KOENIG.  Mr. Koenig is currently serving as Executive Vice President
of the Bank. Mr. Koenig was previously  employed as an operations officer with a
local financial institution located in Bryan, Texas.

     JOSEPH W. KROLCZYK.  Mr.  Krolczyk has served as the owner and President of
KESCO Supply Inc.,  a food service  equipment  and supply firm located in Bryan,
Texas for over 20 years.

     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.

     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.

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

     GARY A. SNOE. Mr. Snoe is the owner and President of Snoe Inc., a machining
and welding plant located in the Bryan,  Texas trade area,  and  previously  the
owner of a machine and welding plant for over 19 years.

     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.

     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.



                                       56


<PAGE>



     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,  rental 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 a member 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.

MEETINGS AND COMMITTEES OF THE BOARD OF DIRECTORS

     Meetings of the Holding  Company'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 15 times  during the fiscal year ended  September  30,  1998.  No
incumbent  director of the Holding Company  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 1998.

     The Board of Directors of the Holding Company has standing Executive, Audit
and Personnel Committees.

     The  Executive   Committee  is  currently  composed  of  Directors  Stephen
(Chairman),  Wentrcek,  Peacock,  Neelley and Lester.  This  Committee  meets as
needed and handles major policy  questions  between  regularly  scheduled  board
meetings. The Committee met five times during fiscal 1998.

     The Audit Committee is currently composed of Directors Wentrcek (Chairman),
Peacock,  Neelley,  Lester and Hayes. The Committee currently meets as necessary
on matters concerning annual audits and internal audit findings.
This Committee met five times during fiscal 1998.

     The  Personnel   Committee  is  currently  composed  of  Directors  Peacock
(Chairman),  Stephen, Neelley, Wentrcek, Hayes, and Senior Vice President Hegar.
This Committee met five times during fiscal 1998.

     The entire Board of Directors acts as a nominating  committee for selecting
nominees  for the  election of  directors.  While the Board of  Directors of the
Holding Company 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 committee meeting attended.

EXECUTIVE COMPENSATION

     The Holding Company has not paid any compensation to its executive officers
since its formation.  The following table sets forth information  concerning the
compensation  paid or granted to the Bank's Chief Executive Officer for services
rendered by him. No other executive officer of the Holding Company has aggregate
compensation (salary plus bonus) in excess of $100,000 in fiscal 1998.




                                       57


<PAGE>


<TABLE>
<CAPTION>
============================================================================================================================
                           SUMMARY COMPENSATION TABLE
- ----------------------------------------------------------------------------------------------------------------------------
                                                                               Long Term Compensation
                                                                         --------------------------------
                          Annual Compensation                                    Awards        Payouts
- ---------------------------------------------------------------------------------------------------------
                                                                          RESTRICTED
                                                          OTHER ANNUAL      STOCK     OPTIONS/      LTIP        ALL OTHER
          Name and                    Salary     Bonus    COMPENSATION     AWARD(S)     SARS      PAYOUTS     COMPENSATION
     Principal Position      Year      ($)        ($)         ($)            ($)         (#)        ($)            ($)
- ----------------------------------------------------------------------------------------------------------------------------
<S>                          <C>     <C>          <C>         <C>            <C>        <C>       <C>           <C>     
J. Stanley Stephen           1998    $ 74,000     $---        $---           $---        ---       ---          $40,000 (1)
President and Chief          1997     102,000      ---         ---            ---        ---       ---
Executive Officer            1996      89,875      ---         ---            ---        ---       ---             ---

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


- ----------
(1)  Represents  a  contribution  to  Mr.   Stephen's   Supplemental   Executive
     Retirement Plan.

EMPLOYMENT AGREEMENTS

     The Bank has entered into  employment  agreements with President J. Stanley
Stephen,  Executive Vice President  George Koenig,  Chief Financial  Officer and
Senior Vice President Mary L. Hegar, Senior Vice President Sam Urso, Senior Vice
President Tommy Nierdicek,  Vice President Mike Johnson,  and Vice President Kay
Watson. The employment agreements are designed to assist the Bank in maintaining
a stable and competent  management team. The continued  success of the Bank to a
significant degree relies on the skills and competence of its officers.

     The Bank's  employment  agreement with Mr. Stephen,  which became effective
July 1, 1997,  provides for an initial term of three years and a base salary not
less than his current  based salary,  provided that the amount  actually paid as
salary shall be reduced during the first five years of the agreement by one-half
of the cost to the Bank of his supplemental  retirement  benefit.  The agreement
gives Mr.  Stephen the right to elect to cease  serving as  President  and Chief
Executive  Officer and to commence  serving as a consultant to the Bank at a fee
of  $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, which commenced
July 1, 1997,  and will  continue  to vest  completely  if he  discontinues  his
employment due to disability.  The agreement  further  provides that if the Bank
terminates Mr. Stephen's  employment other than for cause,  without his consent,
it shall pay him his salary for the then-  remaining  term of the  agreement and
consulting fees until June 30, 2002.

     The  employment  agreements  with Mr.  Koenig,  Ms.  Hegar,  Mr. Urso,  Mr.
Nierdicek,  Mr.  Johnson  and Ms.  Watson  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 one  year  and  for  termination  upon  death,
termination of employment for cause or certain events specified by the Office of
Thrift Supervision (the "OTS") regulations.  The agreements also provide that in
the event the employee is  involuntarily  terminated  without  cause,  he or she
shall receive one year's base salary and continued health benefits for one year.
In the event that such  termination of employment  occurs in connection  with or
within 12 months after a change in control of the Bank,  he or she shall receive
instead  a lump sum  equal to 200% of his or her  "base  amount"  and  continued
health  benefits for the remainder of the term of the  agreement,  provided that
such  benefits  are subject to  reduction  to prevent  any amount from  becoming
non-deductible by the Bank pursuant to Section 280G of the Internal Revenue Code
of 1986, as amended (the "Code"). 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 Holding
Company's voting stock.

     Based on their current salaries, if Mr. Stephen, Mr. Koenig, Ms. Hegar, Mr.
Urso, Mr. Nierdicek,  Mr. Johnson,  or Ms. Watson were terminated as of December
31, 1998, 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 $285,000,  $105,000,  $100,000,  $140,000,  $110,000,  $69,200 and
$77,000, respectively.



                                       58


<PAGE>



STOCK OPTION AND INCENTIVE PLAN

     The Holding  Company's Board of Directors adopted the 1998 Stock Option and
Incentive  Program  (the  "Stock  Option  Plan"),  which was later  ratified  by
stockholders of the Holding  Company,  in order to attract and retain  qualified
personnel in key  positions  and provide  directors,  officers and key employees
with a proprietary interest in the Holding Company as an incentive to contribute
to the success of the Holding Company. Under the terms of the Stock Option Plan,
stock options  covering shares  representing an aggregate of up to 40,000 shares
of  Holding  Company  Common  Stock may be granted to  directors,  officers  and
employees of the Holding Company or its subsidiaries.

     Options  granted  under the Stock  Option Plan may be either  options  that
qualify  under  the Code as  "incentive  stock  options"  (options  that  afford
preferable tax treatment to recipients upon compliance with certain restrictions
and that do not normally  result in tax  deductions  to the employer) or options
that do not so qualify.  The exercise  price of stock options  granted under the
Stock  Option Plan is required to be at least equal to the fair market value per
share of the stock on the date of grant. Among other things, all grants are made
in  consideration of position and years of service,  value of the  participant's
services to the Holding Company and the Bank and the added  responsibilities  of
such individuals as directors,  officers and employees,  and in an amount deemed
necessary to encourage the  continued  retention of the  directors,  officers or
employees who are considered  necessary for the continued success of the Holding
Company and the Bank.  The term of stock  options may not exceed 10 years in the
case of an "incentive  stock option" or 15 years in the case of a "non-qualified
stock  option" from the date of grant.  Stock  options  granted  under the Stock
Option Plan will be funded either from  authorized  but unissued  shares or from
issued shares reacquired and held as treasury shares.

     The Stock Option Plan provides for the grant of stock  appreciation  rights
("SARs") at any time,  whether or not the participant  then holds stock options,
granting  the right to  receive  the  excess of the  market  value of the shares
represented  by the SARs on the date  exercised  over the exercise  price.  SARs
generally will be subject to the same terms and  conditions  and  exercisable to
the same extent as stock options.

     The Stock Option Plan will be administered by the Stock Option Committee of
the Board of Directors of the Holding  Company  (the "Stock  Option  Committee")
which is comprised of all  non-employee  directors of the Holding  Company.  The
Stock  Option  Committee  will  select the  recipients  and terms of awards made
pursuant to the Stock Option Plan.

CERTAIN TRANSACTIONS

     The Bank,  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 and business loans, if the borrower
is credit-worthy. All loans to the Bank'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.

     All loans by the Bank to its directors  and executive  officers are subject
to OTS  regulations  restricting  loans and other  transactions  with affiliated
persons of the Bank.  Federal law currently requires that all loans to directors
and executive officers  generally be made on terms and conditions  comparable to
those for similar transactions with  non-affiliates.  Loans to all directors and
executive  officers and their associates totaled $649,411 at September 30, 1998,
which  was  12.35% of the  Bank's  equity  capital  at that  date.  All loans to
directors and executive  officers were performing in accordance with their terms
at September 30, 1998.

                          DESCRIPTION OF CAPITAL STOCK

HOLDING COMPANY CAPITAL STOCK

     The 2,500,000 shares of capital stock  authorized by the Holding  Company's
certificate  of  incorporation  are  divided  into two  classes,  consisting  of
1,500,000  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). As of the
date of this Prospectus,  the Holding Company had 389,436 shares of Common Stock
outstanding and no shares of serial preferred stock.




                                       59


<PAGE>



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

     Under  Delaware  law, the holders of Holding  Company  Common Stock possess
exclusive voting power in the Holding  Company.  Each shareholder is 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."  If  the  Holding  Company  issues
preferred stock, 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 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,  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
provides that  shareholders  have  preemptive  rights except with respect to any
stock options  issued  pursuant to a plan approved by the  stockholders  and the
Warrants. The Common Stock is not subject to call for redemption.

     Preferred  Stock.  The  Board  of  Directors  of  the  Holding  Company  is
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 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 are
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 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 be similarly  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 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.  Dividends  from First Federal are the primary  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."



                                       60


<PAGE>



                    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,  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 description of certain of these provisions,
as set forth  below,  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  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 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.  Finally,  the Holding  Company's  bylaws
impose  certain  notice and  information  requirements  in  connection  with the
nomination by  shareholders of candidates for election to the Board of Directors
or a proposal by  shareholders of business to be acted upon at an annual meeting
of shareholders.

     The Holding Company's 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 a multiple  or  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.

     Limitation  on  Voting  Rights.   The  Holding  Company's   certificate  of
incorporation  provides  that  in  no  event  shall  any  record  owner  of  any
outstanding Common Stock which is beneficially owned, directly or indirectly, by
a person who beneficially  owns in excess of 10% of the then outstanding  shares
of Common Stock (the  "Limit"),  be entitled or permitted to any vote in respect
of the shares held in excess of the Limit. This limitation would not inhibit



                                       61


<PAGE>



any person from soliciting (or voting) proxies from other beneficial  owners for
more than 10% of Holding  Company  Common  Stock or from  voting  such  proxies.
Beneficial  ownership is to be determined  pursuant to Rule 13d-3 of the General
Rules and  Regulations  of the Exchange  Act, and in any event  includes  shares
beneficially owned by any affiliate of such person,  shares which such person or
his or her affiliates (as defined in the certificate of incorporation)  have the
right to acquire upon the exercise of conversion rights or options and shares as
to which  such  person and his or her  affiliates  have or share  investment  or
voting  power,  but shall not include  shares  beneficially  owned by directors,
officers and employees of the Holding  Company or the Bank.  This provision will
be enforced  by the Holding  Company's  Board of  Directors  to limit the voting
rights of persons  beneficially  owning  more than 10% of the  Common  Stock and
thus,  could be utilized in a proxy  contest or other  solicitation  to defeat a
proposal that is desired by a majority of the stockholders.

     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; limitation on voting rights;
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 Holding Company's 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 the Holding  Company
believes  that the  provisions  described  above are prudent and will reduce the
Holding   Company's   vulnerability  to  takeover  attempts  and  certain  other
transactions  which have not been  negotiated  with and approved by its Board of
Directors.  The Board of Directors  believes  these  provisions  are in the best
interests  of First  Federal,  the Holding  Company  and the  Holding  Company's
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



                                       62


<PAGE>



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 the Exchange Act registration is required.

     Potential  Negative Impact of Takeover  Defenses on Shareholder  Interests.
Despite the Holding  Company's  belief of 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 does 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.

     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  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



                                       63




<PAGE>



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 approval prior
to exercise.

                             DESCRIPTION OF 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 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 Holding  Company  Common  Stock or  reclassification  of its shares of
Holding  Company  Common  Stock.  In  such  situations,  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
Holding 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
are 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.

                                  LEGAL MATTERS

     The legality of the Holding  Company  Common Stock has been passed upon for
the Holding Company by Silver,  Freedman & Taff, L.L.P (a partnership  including
professional  corporations),  1100  New York  Avenue,  N.W.,  Washington,  D.C.,
special counsel to the Holding  Company.  Silver,  Freedman & Taff,  L.L.P.  has
consented to the reference herein to its opinion.

                                     EXPERTS

     The  Consolidated   Financial  Statements  of  The  Bryan-College   Station
Financial  Holding  Company as of September 30, 1996, 1997 and 1998 and for each
of the years in the three year period ended  September 30, 1998 included in this
Prospectus  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.

                                       64


<PAGE>



<TABLE>
<CAPTION>
               THE BRYAN-COLLEGE STATION FINANCIAL HOLDING COMPANY

                   Index to Consolidated Financial Statements

                                                                                                                Page
                                                                                                                ----
<S>                                                                                                             <C>
Report of Independent Auditors................................................................................  F-2

Consolidated Statements of Financial Condition at September 30, 1998 and 1997................................   F-3

Consolidated Statements of Income for the years ended September 30, 1998, 1997 and 1996......................   F-4

Consolidated Statements of Stockholders' Equity for the years ended September 30, 1998, 1997 and 1996.........  F-6

Consolidated Statements of Cash Flows for the years ended September 30, 1998, 1997 and 1996...................  F-7

Notes to Consolidated Financial Statements for the years ended September 30, 1998, 1997 and 1996..............  F-9
</TABLE>

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








                                       F-1

<PAGE>



                         REPORT OF INDEPENDENT AUDITORS

The Board of Directors
The Bryan-College Station Financial Holding Company
Bryan, Texas

We have audited the accompanying  consolidated statements of financial condition
of The  Bryan-College  Station  Financial  Holding Company and its  wholly-owned
subsidiary,  First Federal  Savings Bank of Bryan,  as of September 30, 1998 and
1997 and the related consolidated  statements of income,  stockholders'  equity,
and cash flows for each of the three  years in the period  ended  September  30,
1998.  These  financial  statements  are  the  responsibility  of the  Company'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 The Bryan-College
Station  Financial  Holding  Company  and  its  wholly-owned  subsidiary,  as of
September  30,  1998 and 1997,  and the results of its  operations  and its cash
flows for each of the three  years in the period  ended  September  30,  1998 in
conformity with generally accepted accounting principles.


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



Oak Brook, Illinois
November 14, 1998
                                       F-2


<PAGE>



       THE BRYAN-COLLEGE STATION FINANCIAL HOLDING COMPANY AND SUBSIDIARY
                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                           September 30, 1998 and 1997
                 (In thousands, except share and per share data)

<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------
                                                                                        1998            1997
                                                                                        ----            ----
<S>                                                                                 <C>            <C>        
ASSETS
Cash and due from banks                                                             $     1,435    $       756
Interest-bearing deposits in other financial institutions                                 3,892          3,675
                                                                                    -----------    -----------
     Total cash and cash equivalents                                                      5,327          4,431

Securities available-for-sale                                                                 5              -
Securities held-to-maturity (fair value:
  1998 - $945; 1997 - $1,129)                                                               954          1,150
Loans held for sale                                                                         328            204
Loans receivable, net                                                                    71,666         65,033
Federal Home Loan Bank stock                                                                382            896
Foreclosed real estate                                                                      282            520
Premises and equipment                                                                    1,636          1,117
Accrued interest receivable                                                                 608            537
Other assets                                                                              1,446          1,201
                                                                                    -----------    -----------

                                                                                    $    82,634    $    75,089
                                                                                    ===========    ===========


LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities
     Deposits                                                                       $    73,554    $    58,808
     Advance payments by borrowers for insurance and taxes                                  863            862
     Advances from Federal Home Loan Bank                                                   800         10,000
     Debentures                                                                           3,629              -
     Deferred income taxes                                                                  198            219
     Accrued interest payable and other liabilities                                         847            366
                                                                                    -----------    -----------
                                                                                         79,891         70,255

     Minority interest                                                                      873              -

     Commitments and contingent liabilities

Stockholders' equity
     Preferred  stock - par value  $.01 per  share  (liquidation
       preference of $873,000); authorized 1,000,000 shares,
       issued 87,263 shares                                                                   -              1
     Common stock - par value $.01 per share; authorized
       3,000,000 shares, issued 389,436 shares at September 30,
       1998 and 239,612 shares at September 30, 1997                                          4              2
     Additional paid-in capital                                                           1,849          2,743
     Retained earnings, substantially restricted                                             17          2,088
                                                                                    -----------    -----------
                                                                                          1,870          4,834
                                                                                    -----------    -----------

                                                                                    $    82,634    $    75,089
                                                                                    ===========    ===========

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

</TABLE>

          See accompanying notes to consolidated financial statements.

                                       F-3

<PAGE>



       THE BRYAN-COLLEGE STATION FINANCIAL HOLDING COMPANY AND SUBSIDIARY
                        CONSOLIDATED STATEMENTS OF INCOME
                 Years ended September 30, 1998, 1997, and 1996
                 (In thousands, except share and per share data)

<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------
                                                                               1998         1997         1996
                                                                               ----         ----         ----
<S>                                                                        <C>          <C>          <C>       
Interest income
    Loans                                                                  $    6,686   $    5,351   $    4,407
    Securities                                                                      -            -           46
    Mortgage-backed securities                                                     63           73           99
    Other                                                                         142          173          276
                                                                           ----------   ----------   ----------
       Total interest income                                                    6,891        5,597        4,828

Interest expense
    Deposits                                                                    2,981        2,491        2,358
    Debentures                                                                    210            -            -
    FHLB advances                                                                 226          168            5
                                                                           ----------   ----------   ----------
       Total interest expense                                                   3,417        2,659        2,363
                                                                           ----------   ----------   ----------


NET INTEREST INCOME                                                             3,474        2,938        2,465

Provision for loan losses                                                          79           25          (52)
                                                                           ----------   ----------   ----------


NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES                             3,395        2,913        2,517

Noninterest income
    Service charges                                                               602          585          527
    Gain on sale of loans                                                         116           54          125
    Gain on sale of mortgage servicing rights                                     113           94          205
    Gain on sale of mortgage-backed securities                                      -            -           13
    Operation of foreclosed real estate                                           (20)         (20)          (9)
    Other                                                                         120           62           12
                                                                           ----------   ----------   ----------
       Total noninterest income                                                   931          775          873

Noninterest expense
    Compensation and benefits                                                   1,806        1,368        1,337
    Occupancy and equipment expense                                               471          356          335
    SAIF special assessment                                                         -            -          333
    Federal insurance premiums                                                     43           45          125
    Net (gain) loss on real estate owned,
      including provision for losses                                               27          (12)           8
    Loan expense                                                                   56           24           33
    Office supplies                                                               122           74           73
    Professional fees                                                             141          134          179
    Advertising                                                                    83           78           57
    Data processing                                                               192          171          148
    Telephone                                                                      99           61           57
    Postage                                                                       108           84           62
    Other                                                                         722          388          301
                                                                           ----------   ----------   ----------
       Total noninterest expense                                                3,870        2,771        3,048
                                                                           ----------   ----------   ----------

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

                                   (Continued)

                                       F-4


<PAGE>



       THE BRYAN-COLLEGE STATION FINANCIAL HOLDING COMPANY AND SUBSIDIARY
                        CONSOLIDATED STATEMENTS OF INCOME
                 Years ended September 30, 1998, 1997, and 1996
                 (In thousands, except share and per share data)

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

                                                                               1998         1997         1996
                                                                               ----         ----         ----

<S>                                                                        <C>          <C>          <C>       
INCOME BEFORE INCOME TAX EXPENSE                                           $      456   $      917   $      342

Income tax expense                                                                164          312          108
                                                                           ----------   ----------   ----------


NET INCOME                                                                        292          605          234

Dividends on Bank preferred stock                                                 (44)         (87)         (88)
                                                                           ----------   ----------   ----------

Net income available to common stockholders                                $      248   $      518   $      146
                                                                           ==========   ==========   ==========

Earnings per common share                                                  $      .50   $      .86   $      .24
                                                                           ==========   ==========   ==========

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

          See accompanying notes to consolidated financial statements.

                                       F-5


<PAGE>



       THE BRYAN-COLLEGE STATION FINANCIAL HOLDING COMPANY AND SUBSIDIARY
                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                 Years ended September 30, 1998, 1997, and 1996
                 (In thousands, except share and per share data)

<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------
                                                                      Additional
                                      Preferred        Common          Paid-In       Retained
                                        Stock           Stock          Capital       Earnings         Total
                                      -----------    -----------     -----------    -----------    -----------
<S>                                   <C>            <C>             <C>            <C>            <C>        
Balance at
  October 1, 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

Net income                                      -              -               -            605            605

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


Balance at
  September 30, 1997                            1              2           2,743          2,088          4,834

Issuance of 200,000
 shares of Company common
 stock, net of stock issue
 cost of $276,000                               -              2           1,722              -          1,724

Purchase of fractional shares of
  Bank stock and stock of
  dissenting stockholders                       -              -          (1,744)        (2,199)        (3,943)

Minority interest                              (1)             -            (872)             -           (873)

Cash dividends paid by Bank
  ($.50 per common share,
  $.50 per preferred share)                     -              -               -           (164)          (164)

Net income                                      -              -               -            292            292
                                      -----------    -----------     -----------    -----------    -----------


Balance at
  September 30, 1998                  $         -    $         4     $     1,849    $        17    $     1,870
                                      ===========    ===========     ===========    ===========    ===========

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


          See accompanying notes to consolidated financial statements.

                                       F-6


<PAGE>



       THE BRYAN-COLLEGE STATION FINANCIAL HOLDING COMPANY AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                 Years ended September 30, 1998, 1997, and 1996
                                 (In thousands)

<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------
                                                                               1998         1997         1996
                                                                               ----         ----         ----
<S>                                                                        <C>          <C>          <C>       
CASH FLOWS FROM OPERATING ACTIVITIES
    Net income                                                             $      292   $      605   $      234
    Adjustments to reconcile net income to net cash provided by
      (used in) operating activities
       Depreciation                                                               232          166          167
       Amortization of premiums and discounts on mortgage-
         backed securities, net                                                     4            4            5
       Amortization of debt issue costs                                            67            -            -
       Net change in loans held-for-sale                                           (8)         269        1,546
       Change in deferred loan origination fees                                   124           39          (41)
       Change in deferred income taxes                                            (21)         133          (60)
       Net (gains) losses on sales of
          Real estate owned                                                        27          (12)           1
          Mortgage-backed securities                                                -            -          (13)
          Mortgage loans                                                         (116)         (54)        (125)
          Mortgage servicing rights                                              (113)         (94)        (205)
       Provision for losses on loans and real estate owned                         79           25          (45)
       Federal Home Loan Bank stock dividend                                      (38)         (51)         (49)
       Change in
          Accrued interest receivable                                             (71)        (208)          48
          Other assets                                                            190         (956)          26
          Accrued interest payable and other liabilities                          480         (369)         556
                                                                           ----------   ----------   ----------
              Net cash provided by (used in) operating activities               1,128         (503)       2,045

CASH FLOWS FROM INVESTING ACTIVITIES
    Net increase in loans receivable                                           (6,613)     (15,960)      (2,677)
    Purchase of available-for-sale securities                                      (5)           -            -
    Principal payments on mortgage-backed securities                              192          138          418
    Proceeds from sale of mortgage-backed securities                                -            -          576
    Proceeds from maturities of held-to-maturity securities                         -        1,000            -
    Proceeds from sale of mortgage servicing rights                               113           94          205
    Proceeds from redemption of Federal Home Loan Bank stock                      552            -            -
    Capital expenditures on premises and equipment, net                          (751)        (359)         (57)
    Capital expenditures on foreclosed real estate                                (40)         (67)         (83)
    Proceeds from sale of real estate owned                                        28          159            3
                                                                           ----------   ----------   ----------
       Net cash used in investing activities                                   (6,524)     (14,995)      (1,615)

CASH FLOWS FROM FINANCING ACTIVITIES
    Net increase (decrease) in deposits                                        14,746        7,131       (3,262)
    Net increase (decrease) in advance payments by borrowers
      for insurance                                                                 1           79         (127)
    Net increase (decrease) in Federal Home Loan Bank Advances                 (9,200)      10,000            -
    Net proceeds from issuance of debentures                                    3,128            -            -
    Repayment of other borrowings                                                   -            -       (1,088)
    Net proceeds from issuance of common stock                                  1,724            -            -
    Purchase and retirement of Bank stock                                      (3,943)           -            -
    Dividends paid on preferred and common stock                                 (164)         (87)         (88)
                                                                           ----------   ----------   ----------
       Net cash provided by (used in) financing activities                      6,292       17,123       (4,565)
                                                                           ----------   ----------   ----------

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

                                   (Continued)

                                                                              
                                      F-7


<PAGE>



                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                 Years ended September 30, 1998, 1997, and 1996
                                 (In thousands)

<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------
                                                                               1998         1997         1996
                                                                               ----         ----         ----

<S>                                                                        <C>          <C>          <C>        
Change in cash and cash equivalents                                        $      896   $    1,625   $   (4,135)

Cash and cash equivalents at beginning of year                                  4,431        2,806        6,941
                                                                           ----------   ----------   ----------


CASH AND CASH EQUIVALENTS AT END OF YEAR                                   $    5,327   $    4,431   $    2,806
                                                                           ==========   ==========   ==========


Supplemental disclosures of cash flow information
    Cash paid during the year for
       Interest                                                            $    3,305   $    2,628   $    2,369
       Income taxes                                                               156          165          139

Supplemental  disclosure of noncash  investing  activities
    Net transfer  between loans and real estate acquired through
      foreclosure                                                                 223           23         (375)
    Transfer of securities to available-for-sale at fair value                      -            -          563



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

          See accompanying notes to consolidated financial statements.


                                       F-8

<PAGE>



       THE BRYAN-COLLEGE STATION FINANCIAL HOLDING COMPANY AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 Years ended September 30, 1998, 1997, and 1996
                          (Table amounts in thousands)

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

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation:  The accompanying  consolidated  financial statements for
the year ended  September  30, 1998  include the  accounts of The  Bryan-College
Station   Financial   Holding  Company  (the  "Company")  and  its  wholly-owned
subsidiary  First  Federal  Savings  Bank (the  "Bank").  On April 1, 1998,  the
Company was  capitalized  through the issuance of 200,000 shares of common stock
at $10 per share. The Bank concurrently became a wholly-owned  subsidiary of the
Company  in  a  stock-for-stock  exchange  with  bank  stockholders.   Stock  of
dissenting  stockholders and fractional shares were purchased by the Company for
$24.07 per share.  Since the  transaction  was an internal  reorganization,  the
historical cost basis of accounting is continued for the Bank.

The 1998 consolidated  financial  statements include the accounts and results of
operations  of the Company,  the Bank,  and the Bank's  wholly-owned  subsidiary
First Service Corporation of Bryan. The September 30, 1997 and 1996 consolidated
financial  statements  include  the  accounts  of the Bank and its  wholly-owned
subsidiary.  All significant  intercompany  transactions  and balances have been
eliminated in consolidation.

Nature of  Operations:  The only business of the Company is the ownership of the
Bank.  The Bank is a federally  chartered  stock  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.  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.  The  collectibility  of loans,  fair value of  financial
instruments, and status of contingencies are particularly subject to change.

Securities:  Securities are classified as  held-to-maturity  when management has
the intent and the Company has the ability to hold those securities to maturity.
All other securities are classified as available-for-sale  since the Company may
decide to sell those securities in response to changes in market interest rates,
liquidity  needs,  changes in yields or alternative  investments,  and for other
reasons.  These  securities are carried at fair value with unrealized  gains and
losses  charged or  credited,  net of income  taxes,  to a  valuation  allowance
included as a separate component of stockholders' equity. Premiums and discounts
are recognized in

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

                                       F-9

<PAGE>



       THE BRYAN-COLLEGE STATION FINANCIAL HOLDING COMPANY AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 Years ended September 30, 1998, 1997, and 1996
                          (Table amounts in thousands)

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

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

interest income using methods that approximate the level-yield method.  Realized
gains and losses on  disposition  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
Company has established an allowance for loan losses. Increases to the allowance
are recorded by a provision for loan losses  charged to expense.  Estimating the
risk of the loss and the amount of loss on any loan is  necessarily  subjective.
Accordingly,  the allowance is  maintained  by management at a level  considered
adequate to cover possible losses that are currently  anticipated  based on past
loss  experience,  general  economic  conditions,   information  about  specific
borrower  situations  including their financial  position and collateral values,
and other  factors and  estimates  which 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.

The Company measures  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. 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.

Smaller  balance  homogeneous  loans are defined as  residential  first mortgage
loans secured by one-to-four-family residences,  residential construction loans,
and consumer 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

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


                                      F-10

<PAGE>



       THE BRYAN-COLLEGE STATION FINANCIAL HOLDING COMPANY AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 Years ended September 30, 1998, 1997, and 1996
                          (Table amounts in thousands)

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

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

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  do not 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.

Loan Fees and Costs:  The Company 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 Company sells a portion of its mortgage loan  production in the
secondary  market.   The  Company  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 in the aggregate.  Net
unrealized losses are recognized by charges to income.

Premises and Equipment:  The Company's premises and equipment are stated at cost
less accumulated depreciation.  The Company'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
Company'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 Company  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.

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


                                      F-11

<PAGE>



       THE BRYAN-COLLEGE STATION FINANCIAL HOLDING COMPANY AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 Years ended September 30, 1998, 1997, and 1996
                          (Table amounts in thousands)

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

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Earnings Per Common Share:  Earnings per share is computed  under the provisions
of Statement of Financial  Accounting  Standards No. 128,  "Earnings Per Share,"
which was adopted  retroactively  by the Company at the  beginning  of the first
quarter of fiscal 1998.  Amounts  reported as Earnings Per Common Share for each
of the three years ended September 30, 1998 reflect earnings available to common
stockholders  for the year  divided  by the  weighted  average  number of common
shares  outstanding  during  the year.  Earnings  per share for the years  ended
September 30, 1997 and 1996 have been restated to reflect the 2.5 exchange ratio
of Company  common stock for Bank common stock.  Weighted  average common shares
were  494,233  for the year ended  September  30, 1998 and 599,030 for the years
ended  September  30, 1997 and 1996.  The  warrants  attached to the 3,629 units
issued by the  Company  on April 1, 1998 have an  exercise  price of $12.50  per
share.  The warrants  are not  included in diluted  earnings per share since the
exercise price exceeds the market price of the stock.

NOTE 2 - SECURITIES

The amortized cost and fair values of securities at September 30 are as follows:

<TABLE>
<CAPTION>
                                                     ---------------------------1 9 9 8-----------------------
                                                                         Gross          Gross
                                                        Amortized     Unrealized     Unrealized        Fair
                                                          Cost           Gains         Losses          Value
<S>                                                  <C>             <C>            <C>            <C>        
Available-for-sale
     Equity stock                                    $         5     $         -    $         -    $         5
                                                     ===========     ===========    ===========    ===========

Held-to-maturity
     FHLMC certificates                              $       655     $         2    $       (14)   $       643
     FNMA certificates                                       299               4             (1)           302
                                                     -----------     -----------    -----------    -----------

                                                     $       954     $         6    $       (15)   $       945
                                                     ===========     ===========    ===========    ===========

<CAPTION>

                                                     ---------------------------1 9 9 7-----------------------
                                                                         Gross          Gross
                                                        Amortized     Unrealized     Unrealized        Fair
                                                          Cost           Gains         Losses          Value
<S>                                                  <C>             <C>            <C>            <C>        
Held-to-maturity
     FHLMC certificates                              $       774     $         5    $       (27)   $       752
     FNMA certificates                                       376               3             (2)           377
                                                     -----------     -----------    -----------    -----------

                                                     $     1,150     $         8    $       (29)   $     1,129
                                                     ===========     ===========    ===========    ===========
</TABLE>

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


                                      F-12

<PAGE>



       THE BRYAN-COLLEGE STATION FINANCIAL HOLDING COMPANY AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 Years ended September 30, 1998, 1997, and 1996
                          (Table amounts in thousands)

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

NOTE 2 - SECURITIES (Continued)

Mortgage-backed  securities  have varying  maturities.  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.

NOTE 3 - LOANS

Loans receivable at September 30 are summarized as follows:

<TABLE>
<CAPTION>
                                                                                       1998            1997
                                                                                       ----            ----
<S>                                                                                 <C>            <C>        
     First mortgage loans Principal balances:
              Secured by one-to-four-family residences                              $    32,846    $    35,541
              Secured by other properties                                                 4,616          4,166
              Construction loans                                                          6,166         10,305
                                                                                    -----------    -----------
                                                                                         43,628         50,012

         Less:
              Undisbursed portion of loans                                               (2,089)        (3,452)
              Net deferred loan origination fees                                           (140)          (167)
              Deferred gain                                                                  (3)            (3)
                                                                                    -----------    -----------
                  Total first mortgage loans                                             41,396         46,390

     Consumer and other loans Principal balances:
              Automobile loans                                                           24,636         15,082
              Home equity and second mortgage                                                37             54
              Loans secured by deposit accounts                                             951            925
              Commercial loans                                                            3,024          1,766
              Other consumer loans                                                        1,199            672
                                                                                    -----------    -----------
                                                                                         29,847         18,499

              Net deferred loan origination costs                                           110             36
              Net premiums on indirect loans                                                620            381
                                                                                    -----------    -----------
                  Total consumer and other loans                                         30,577         18,916

     Less allowance for loan losses                                                        (307)          (273)
                                                                                    -----------    -----------

                                                                                    $    71,666    $    65,033
                                                                                    ===========    ===========
</TABLE>

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


                                      F-13

<PAGE>



       THE BRYAN-COLLEGE STATION FINANCIAL HOLDING COMPANY AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 Years ended September 30, 1998, 1997, and 1996
                          (Table amounts in thousands)

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

NOTE 3 - LOANS (Continued)

A summary of the activity in the allowance for loan losses follows:


<TABLE>
<CAPTION>
                                                                        1998            1997            1996
                                                                        ----            ----            ----
<S>                                                                  <C>            <C>            <C>        
     Balance at beginning of year                                    $       273    $       247    $       317
     Provision charged to operations                                          79             25            (52)
     Charge-offs                                                             (75)            (5)           (23)
     Recoveries                                                               30              6              5
                                                                     -----------    -----------    -----------

         Balance at end of year                                      $       307    $       273    $       247
                                                                     ===========    ===========    ===========
</TABLE>


There were no impaired and  nonaccrual  loans at September 30, 1998.  Nonaccrual
loans totaled  approximately $8,000, and $56,000 at September 30, 1997 and 1996,
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 not material.

The largest  portion of the Company'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,  1998,  approximately  45% of the
Company's loans were secured by owner-occupied,  one-to-four-family  residential
property.  The Company requires  collateral on all loans and generally maintains
loan-to-value ratios of 80% or less.

The Company has granted loans to certain  officers and directors of the Bank and
Company. 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.

Activity in the loan accounts of executive  officers,  directors,  and principal
stockholders is as follows:


<TABLE>
<CAPTION>
                                                                                       1998            1997
                                                                                       ----            ----
<S>                                                                                 <C>            <C>        
     Balance at beginning of year                                                   $       678    $       699
     Loans disbursed                                                                        379             54
     Principal repayments                                                                  (251)           (56)
     Change in persons classified as related parties                                       (157)           (19)
                                                                                    -----------    -----------

         Balance at end of year                                                     $       649    $       678
                                                                                    ===========    ===========
</TABLE>


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


                                      F-14

<PAGE>



       THE BRYAN-COLLEGE STATION FINANCIAL HOLDING COMPANY AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 Years ended September 30, 1998, 1997, and 1996
                          (Table amounts in thousands)

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

NOTE 4 - SECONDARY MORTGAGE MARKET OPERATIONS

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

<TABLE>
<CAPTION>
                                                                        1998           1997           1996
                                                                        ----           ----           ----
<S>                                                                  <C>            <C>            <C>        
     Proceeds from sale of mortgage loans                            $    11,526    $     7,821    $    13,839
                                                                     ===========    ===========    ===========

     Gain on sale of mortgage loans                                  $       116    $        54    $       125
     Gain on sale of mortgage servicing rights                               113             94            205
                                                                     -----------    -----------    -----------

                                                                     $       229    $       148    $       330
                                                                     ===========    ===========    ===========

     Loans serviced for others                                       $     1,966    $     1,588    $       966
                                                                     ===========    ===========    ===========
</TABLE>



NOTE 5 - PREMISES AND EQUIPMENT

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


<TABLE>
<CAPTION>
                                                                                        1998            1997
                                                                                        ----            ----
<S>                                                                                 <C>            <C>       
     Land                                                                           $       423    $       358
     Buildings and improvements                                                             987            771
     Furniture and equipment                                                              1,730          1,218
                                                                                    -----------    -----------
         Total cost                                                                       3,140          2,347
     Accumulated depreciation                                                            (1,504)        (1,230)
                                                                                    -----------    -----------

                                                                                    $     1,636    $     1,117
                                                                                    ===========    ===========
</TABLE>

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


                                      F-15

<PAGE>



       THE BRYAN-COLLEGE STATION FINANCIAL HOLDING COMPANY AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 Years ended September 30, 1998, 1997, and 1996
                          (Table amounts in thousands)

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

NOTE 6 - DEPOSITS

Certificate of deposit accounts with a minimum  denomination of $100,000 or more
totaled $9,109,000 and $5,210,000 at September 30, 1998 and 1997, respectively.

At September 30, 1998,  scheduled  maturities of  certificates of deposit are as
follows:


                    Year Ending
                       1999                              $      36,348
                       2000                                     10,418
                       2001                                      2,085
                       2002                                        468
                       2003                                        239
                                                         -------------

                                                         $      49,558
                                                         =============


NOTE 7 - ADVANCES FROM FEDERAL HOME LOAN BANK AND DEBENTURES

At  September  30,  secured  advances  from the  Federal  Home Loan Bank were as
follows:



                                                               Balance       
          Interest Rate         Maturity Date            1998         1997
          -------------         -------------            ----         ----
            5.52%                 10/2/98             $     500    $       -
            5.29                  10/5/98                   300            -
            5.55                  10/1/97                     -        5,500
            5.55                  10/7/97                     -        4,500
                                                      ---------    ---------

                                                      $     800    $  10,000
                                                      =========    =========




The  maximum  amount of credit  available,  secured  by a blanket  lien on first
mortgages,  is the lesser of 75% of qualifying collateral or 35% of total assets
of the Bank.  At September  30, 1998,  the Bank had the ability,  if needed,  to
borrow up to $23.6 million from the Federal Home Loan Bank of Dallas.

The Bank  maintains a collateral  pledge  agreement  covering  secured  advances
whereby  the Bank has  agreed  to at all times  keep on hand,  free of all other
pledges,  liens, and encumbrances,  first mortgage loans on residential property
(not  more  than 90 days  delinquent),  aggregating  no  less  than  133% of the
outstanding secured advances from the Federal Home Loan Bank of Dallas.

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


                                      F-16

<PAGE>



       THE BRYAN-COLLEGE STATION FINANCIAL HOLDING COMPANY AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 Years ended September 30, 1998, 1997, and 1996
                          (Table amounts in thousands)

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

NOTE 7 - ADVANCES FROM FEDERAL HOME LOAN BANK AND DEBENTURES

  (Continued)

Debentures  consist of 3,629 units,  each unit consisting of a $1,000  debenture
and nine  detachable  warrants  exercisable  at an exercise  price of $12.50 per
share. At September 30, 1998, notes payable are summarized as follows:

         Interest Rate           Maturity Date                      Balance
         -------------           -------------                      -------
             11.5%               March 31, 2003                 $    3,629,000


NOTE 8 - 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 1997,  1,553
stock options  expired due to the  resignation  of an officer and a director who
did not exercise  their  options.  At September  30, 1997,  13,461  options were
outstanding.  Concurrent with the merger and formation of the Holding Company on
April 1, 1998, all outstanding stock options were cancelled.

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.

The funded status of the plan at September 30 is as follows:

<TABLE>
<CAPTION>
                                                                                       1998            1997
                                                                                       ----            ----
<S>                                                                                 <C>            <C>        
     Change in benefit obligation:
         Beginning benefit obligation                                               $       595    $       499
         Service cost                                                                        82             69
         Interest cost                                                                       41             35
         Actuarial (gain) loss                                                               (6)            18
         Benefits paid                                                                      (36)           (26)
                                                                                    -----------    -----------

              Ending benefit obligation                                             $       676    $       595
                                                                                    ===========    ===========

     Change in plan assets:
         Beginning fair value                                                       $       437    $       333
         Actual return                                                                       21             21
         Employer contribution                                                              120            109
         Benefits paid                                                                      (36)           (26)
                                                                                    -----------    -----------

              Ending fair value                                                     $       542    $       437
                                                                                    ===========    ===========

     Funded status                                                                  $      (134)   $      (158)
     Unrecognized net actuarial loss                                                         55             62
     Unrecognized net transition obligation                                                 104            111
     Additional minimum liability                                                             -            (30)
                                                                                    -----------    -----------

         Prepaid (accrued) benefit cost                                             $        25    $       (15)
                                                                                    ===========    ===========

</TABLE>

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


                                      F-17

<PAGE>



       THE BRYAN-COLLEGE STATION FINANCIAL HOLDING COMPANY AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 Years ended September 30, 1998, 1997, and 1996
                          (Table amounts in thousands)

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

NOTE 8 - BENEFIT PLANS (Continued)

<TABLE>
<CAPTION>
                                                                     --------Year Ended September 30,---------
                                                                        1998           1997            1996
                                                                        ----           ----            ----
<S>                                                                  <C>            <C>            <C>        
Net pension cost includes the following components:
     Service cost earned during the period                           $        82    $        69    $        73
     Interest cost                                                            42             35             25
     Expected return on plan assets                                          (31)           (23)           (16)
     Net amortization and deferral                                            16              9              7
                                                                     -----------    -----------    -----------

         Net periodic pension cost                                   $       109    $        90    $        89
                                                                     ===========    ===========    ===========
</TABLE>


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

<TABLE>
<CAPTION>
                                                                     --------Year Ended September 30,---------
                                                                        1998           1997            1996
                                                                        ----           ----            ----
<S>                                                                      <C>            <C>             <C>
     Discount rate                                                       7%             7%              7%
     Expected long-term rate of return on assets                         7%             7%              7%
     Rate of increase in compensation levels                             5%             5%              5%
</TABLE>

The Bank entered into an employment,  consulting,  and  supplemental  retirement
agreement on July 1, 1997 with the President and Chief Executive  Officer of the
Bank. The  employment  and consulting  portions of the agreement have a combined
term of five years from the  commencement  date of July 1, 1997.  The consulting
portion commences upon completion of the three-year  employment period and calls
for  annual   consulting   fees  equal  to  $58,200  payable  in  equal  monthly
installments.  The supplemental  retirement  agreement commences on the later of
the retirement date or July 1, 2002 and is based on services  commencing on July
1,  1997.  The  President's  salary  is  reduced  by 50% of  the  amount  of the
retirement expense incurred each month by the Bank.

NOTE 9 - REGULATORY AND CAPITAL MATTERS

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

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


                                      F-18

<PAGE>



       THE BRYAN-COLLEGE STATION FINANCIAL HOLDING COMPANY AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 Years ended September 30, 1998, 1997, and 1996
                          (Table amounts in thousands)

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

NOTE 9 - REGULATORY AND CAPITAL MATTERS (Continued)

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, 1998, the most
recent  notification from the Office of Thrift Supervision  categorized the Bank
as adequately  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,  and Tier I leverage ratios. At September
30,  1998 and 1997,  the Bank did not meet the  minimum  requirement  to be well
capitalized under prompt corrective action regulations.

At year end, actual capital levels of the Bank and minimum required levels were:

<TABLE>
<CAPTION>
                                                                                                  Minimum Required
                                                                                                     to Be Well
                                                                          Minimum Required        Capitalized Under
                                                                             for Capital          Prompt Corrective
                                                         Actual           Adequacy Purposes      Action Regulations
                                                         ------           -----------------      ------------------
                                                   Amount      Ratio     Amount       Ratio       Amount      Ratio
                                                   ------      -----     ------       -----       ------      -----
<S>                                               <C>          <C>      <C>           <C>        <C>         <C>   
1998
- ----
Total capital (to risk-weighted assets)           $   5,563    8.52%    $   5,226     8.00%      $   6,533   10.00%
Tier 1 (core) capital (to risk-weighted assets)       5,256    8.04         2,615     4.00           3,922    6.00
Tier 1 (core) capital (to adjusted total assets)      5,256    6.43         2,453     3.00           4,088    5.00
Tier 1 (leverage) capital (to average assets)         5,256    6.86         3,064     4.00           3,830    5.00
Tangible capital (to adjusted total assets)           5,256    6.43         1,226     1.50             N/A      N/A

1997
- ----
Total capital (to risk-weighted assets)           $   5,107    9.11%    $   4,486     8.00%      $   5,608   10.00%
Tier 1 (core) capital (to risk-weighted assets)       4,834    8.62         2,243     4.00           3,365    6.00
Tier 1 (core) capital (to adjusted total assets)      4,834    6.43         2,256     3.00           3,760    5.00
Tier 1 (leverage) capital (to average assets)         4,834    7.53         2,568     4.00           3,210    5.00
Tangible capital (to adjusted total assets)           4,834    6.43         1,128     1.50             N/A      N/A
</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 stockholders;
brokered deposits; and transactions with affiliates.

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

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


                                      F-19

<PAGE>



       THE BRYAN-COLLEGE STATION FINANCIAL HOLDING COMPANY AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 Years ended September 30, 1998, 1997, and 1996
                          (Table amounts in thousands)

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

NOTE 9 - REGULATORY AND CAPITAL MATTERS (Continued)

Bank 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.  The Bank preferred stock is
reflected  as  minority  interest in the  consolidated  statement  of  financial
condition.

NOTE 10 - COMMITMENTS, CONTINGENT LIABILITIES, AND CONCENTRATIONS

The Company 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  Company'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 Company 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:

<TABLE>
<CAPTION>
                                                                                             Contract
                                                                                              Amount
                                                                                              ------
                                                                                       1998            1997
                                                                                       ----            ----
<S>                                                                                 <C>            <C>        
     Financial instruments whose contract amounts represent credit risk:
         Commitments to make loans                                                  $     3,197    $     8,610
         Loans-in-process                                                                 2,089          3,452
         Lines of credit                                                                    974          1,371
         Letters of credit                                                                   73            175
</TABLE>

The Company had $3,197,000 of fixed rate commitments to originate loans, ranging
from 6.125% to 12.99% at September 30, 1998.  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 Company to concentrations of
credit  risk  include  interest-bearing  deposit  accounts  in  other  financial
institutions  and loans. At September 30, 1998, the Company had deposit accounts
with balances totaling approximately $3,667,000 at the Federal Home Loan Bank of
Dallas. Concentrations of loans are described in Note 3.

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


                                      F-20

<PAGE>



       THE BRYAN-COLLEGE STATION FINANCIAL HOLDING COMPANY AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 Years ended September 30, 1998, 1997, and 1996
                          (Table amounts in thousands)

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

NOTE 10 - COMMITMENTS, CONTINGENT LIABILITIES, AND CONCENTRATIONS (Continued)

The Company 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 Company entered into a noncancelable  operating lease
for office space relating to mortgage  operations.  The lease expired August 31,
1998 and the  Company is leasing the space  month-to-month  until  December  31,
1999. The Company has entered into a new  noncancelable  operating lease for the
mortgage operations effective January 1, 1999 with a term of three years and one
option to renew for an additional three years.  Rental expense on this space was
approximately  $29,000 for the year ended September 30, 1998.  Projected minimum
payments under the terms of the lease, not including  insurance and maintenance,
are as follows:


                    1999                           $     16
                    2000                                 21
                    2001                                 21
                    2002                                  5
                                                   --------

                                                   $     63
                                                   ========



NOTE 11 - INCOME TAX EXPENSE

The provision for income tax expense consists of the following:

<TABLE>
<CAPTION>
                                                                     ---------Year Ended September 30,---------
                                                                        1998            1997            1996
                                                                        ----            ----            ----
<S>                                                                  <C>            <C>            <C>        
     Current income tax expense                                      $       185    $       179    $       168
     Deferred income tax expense (benefit)                                   (21)           133            (60)
                                                                     -----------    -----------    -----------

                                                                     $       164    $       312    $       108
                                                                     ===========    ===========    ===========
</TABLE>


The  provision  for income  tax  differs  from that  computed  at the  statutory
corporate tax rate as follows:



<TABLE>
<CAPTION>
                                                                     ---------Year Ended September 30,---------
                                                                        1998            1997            1996
                                                                        ----            ----            ----
<S>                                                                  <C>            <C>            <C>        
     Tax expense at statutory rate (34%)                             $       155    $       312    $       116
     Other tax effects                                                         9              -             (8)
                                                                     -----------    -----------    -----------

                                                                     $       164    $       312    $       108
                                                                     ===========    ===========    ===========
</TABLE>

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


                                      F-21

<PAGE>



       THE BRYAN-COLLEGE STATION FINANCIAL HOLDING COMPANY AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 Years ended September 30, 1998, 1997, and 1996
                          (Table amounts in thousands)

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

NOTE 11 - INCOME TAX EXPENSE (Continued)

The Bank has  qualified  under  provisions  of the  Internal  Revenue Code which
permit it to deduct from taxable  income a provision for bad debts which differs
from the  provision  charged  to income in the  financial  statements.  Retained
earnings at September 30, 1998 include approximately $478,000,  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 $175,000  and is payable  over a six-year  period,  beginning  in
fiscal year 1997. The remaining  amount of deferred tax liability  which must be
recaptured at September 30, 1998 is $116,000.

Deferred tax assets  (liabilities)  are  comprised of the following at September
30:


<TABLE>
<CAPTION>
                                                                                       1998            1997
                                                                                       ----            ----
<S>                                                                                 <C>            <C>        
     Supplemental employee retirement agreement                                     $        34    $         -
     Depreciation                                                                             8              -
     Other                                                                                    -              3
                                                                                    -----------    -----------
         Total deferred tax assets                                                           42              3

     Depreciation                                                                             -            (23)
     Federal Home Loan Bank stock dividends                                                (141)          (128)
     Loans, principally due to allowance for losses                                         (99)           (71)
                                                                                    -----------    -----------
         Total deferred tax liabilities                                                    (240)          (222)
                                                                                    -----------    -----------

              Net deferred tax liabilities                                          $      (198)   $      (219)
                                                                                    ===========    ===========
</TABLE>


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


                                      F-22

<PAGE>



       THE BRYAN-COLLEGE STATION FINANCIAL HOLDING COMPANY AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 Years ended September 30, 1998, 1997, and 1996
                          (Table amounts in thousands)

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

NOTE 12 - FAIR VALUES OF FINANCIAL INSTRUMENTS

The   approximate   carrying  amount  and  estimated  fair  value  of  financial
instruments at September 30 is as follows:

<TABLE>
<CAPTION>
                                                   -------------1998------------   ------------1997------------
                                                     Approximate                     Approximate
                                                      Carrying        Estimated       Carrying        Estimated
                                                       Amount        Fair Value        Amount        Fair Value
                                                       ------        ----------        ------        ----------
<S>                                                  <C>             <C>            <C>            <C>        
     Financial assets
         Cash and cash equivalents                   $     5,327     $     5,327    $     4,431    $     4,431
         Securities                                          959             950          1,150          1,129
         Loans, net of allowance for
          loan losses                                     71,666          72,589         65,033         65,683
         Loans held for sale                                 328             328            204            204
         Federal Home Loan Bank stock                        382             382            896            896
         Accrued interest receivable                         608             608            537            537

     Financial liabilities
         Demand deposits                                 (18,797)        (18,797)       (14,610)       (14,610)
         Savings deposits                                 (5,199)         (5,199)        (4,393)        (4,393)
         Time deposits                                   (49,558)        (49,719)       (39,805)       (39,891)
         Advance payments by borrowers
          for taxes and insurance                           (863)           (863)          (862)          (862)
         Federal Home Loan Bank Advances                    (800)           (800)       (10,000)       (10,000)
         Debentures                                       (3,629)         (3,752)             -              -
         Accrued interest payable                           (168)           (168)           (56)           (56)
</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 Company  would
charge for similar loans with similar maturities,  applied for an estimated time
period until the loan is assumed to be repriced or repaid.

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


                                      F-23

<PAGE>



       THE BRYAN-COLLEGE STATION FINANCIAL HOLDING COMPANY AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 Years ended September 30, 1998, 1997, and 1996
                          (Table amounts in thousands)

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

NOTE 12 - FAIR VALUES OF FINANCIAL INSTRUMENTS (Continued)

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

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 Company 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.

Federal Home Loan Bank Advances and Advance  Payments by Borrowers for Taxes and
Insurance: The fair values are assumed to approximate the carrying values.

Debentures:  The estimated fair value of debentures is based on calculating  the
present  value of  future  cash  flows  using the  current  rate for a note with
similar risk  characteristics  and similar length to maturity.  The current rate
was  obtained  from  inquiry  of  investment  bankers  familiar  with the thrift
industry and the risk  associated  with  debentures  based on recent issuance of
similar debentures.

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  Company  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 Company disposed of these
items on September 30, 1998,  the fair value would have been  achieved,  because
the market value may differ depending on the  circumstances.  The estimated fair
values at September  30, 1998 should not  necessarily  be considered to apply at
subsequent dates.

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


                                      F-24

<PAGE>



       THE BRYAN-COLLEGE STATION FINANCIAL HOLDING COMPANY AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 Years ended September 30, 1998, 1997, and 1996
                          (Table amounts in thousands)

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

NOTE 13 - MERGER AND FORMATION OF HOLDING COMPANY

On April 1, 1998, First Federal Savings Bank became a wholly-owned subsidiary of
The  Bryan-College  Station  Financial  Holding Company through an agreement and
plan of merger.  The Company issued 200,000 shares of common stock at a price of
$10 per share and  3,629  units,  each  unit  consisting  of a $1,000  debenture
bearing  an  interest  rate of 11.5%  due  March  31,  2003 and nine  detachable
warrants. Each warrant entitles the unit holder to purchase one share of Company
common stock for $12.50 through March 31, 2003.  Existing  stockholders of First
Federal  Savings Bank exchanged one share of existing First Federal common stock
for two and one-half  shares of new holding  company  stock or sold their common
stock for cash of $24.07 per share. The Bank preferred stock was not affected by
the  reorganization  and is recorded as  minority  interest in the  consolidated
statement of financial condition.

Delaware law generally limits dividends of the Company to an amount equal to the
excess  of its net  assets  over its  paid-in  capital  or,  if there is no such
excess,  to its net profits for the current  and  immediately  preceding  fiscal
year.  In addition,  the Company is prohibited  from paying  dividends on junior
securities such as the Company's common stock unless all interest  payments with
respect to the debentures have been made.

Merger costs  totaling  $276,000  were  deducted from the proceeds of the shares
sold in the formation of the new holding company.

NOTE 14 - PARENT COMPANY ONLY FINANCIAL INFORMATION


<TABLE>
<CAPTION>
                             CONDENSED BALANCE SHEET
                               September 30, 1998
     ASSETS
<S>                                                                                             <C>           
     Cash                                                                                       $          441
     Equity interest in bank subsidiary                                                                  5,256
     Other assets                                                                                          764
                                                                                                --------------

                                                                                                $        6,461
                                                                                                ==============

     LIABILITIES AND STOCKHOLDERS' EQUITY
     Notes payable                                                                              $        3,629
     Accrued interest and other liabilities                                                                 89
                                                                                                --------------
         Total liabilities                                                                               3,718

     Minority interest                                                                                     873

     Stockholders' equity
         Common stock                                                                                        4
         Additional paid-in capital                                                                      1,849
         Retained earnings                                                                                  17
                                                                                                --------------
              Total stockholders' equity                                                                 1,870
                                                                                                --------------

                                                                                                $        6,461
                                                                                                ==============
</TABLE>

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


                                      F-25

<PAGE>



       THE BRYAN-COLLEGE STATION FINANCIAL HOLDING COMPANY AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 Years ended September 30, 1998, 1997, and 1996
                          (Table amounts in thousands)

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

NOTE 14 - PARENT COMPANY ONLY FINANCIAL INFORMATION (Continued)


<TABLE>
<CAPTION>
                          CONDENSED STATEMENT OF INCOME
             For the period April 1, 1998 through September 30, 1998
<S>                                                                      <C>           
     Income
         Interest income                                                 $            3
         Other income                                                                10
                                                                         --------------
              Total income                                                           13

     Expenses
         Interest expense                                                           210
         Other expenses                                                             300
                                                                         --------------

              Total expenses                                                        510
                                                                         --------------
     LOSS BEFORE EQUITY IN UNDISTRIBUTED
       EARNINGS OF SUBSIDIARY                                                      (497)

     Equity in undistributed earnings of Bank subsidiary                            354
                                                                         --------------

Loss before income tax benefit                                                     (143)

Income tax benefit                                                                 (160)
                                                                         --------------

Net income                                                               $           17
                                                                         ==============

</TABLE>


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


                                      F-26

<PAGE>



       THE BRYAN-COLLEGE STATION FINANCIAL HOLDING COMPANY AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 Years ended September 30, 1998, 1997, and 1996
                          (Table amounts in thousands)

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

NOTE 14 - PARENT COMPANY ONLY FINANCIAL INFORMATION (Continued)

<TABLE>
<CAPTION>
                        CONDENSED STATEMENT OF CASH FLOWS
             For the period April 1, 1998 through September 30, 1998
<S>                                                                                             <C>           
     CASH FLOWS FROM OPERATING ACTIVITIES
         Net income                                                                             $           17
         Adjustments to reconcile net income to
           net cash provided by operating activities:

              Equity in undistributed earnings of subsidiary                                              (310)
              Amortization of debt issuance and reorganization costs                                        67
              Increase in other assets, net of liabilities                                                (242)
                                                                                                --------------
                  Net cash used in operating activities                                                   (468)

     CASH FLOWS FROM FINANCING ACTIVITIES
         Net proceeds from issuance of common stock                                                      1,724
         Net proceeds from issuance of debentures                                                        3,128
         Purchase and retirement of Bank stock                                                          (3,943)
                                                                                                --------------
              Net cash provided by financing activities                                                    909
                                                                                                --------------

     Change in cash and cash equivalents                                                                   441

     Cash and cash equivalents at beginning of period                                                        -
                                                                                                --------------

     CASH AND CASH EQUIVALENTS AT END OF PERIOD                                                 $          441
                                                                                                ==============

     Supplemental disclosures of cash flow information
         Cash paid during the period for
              Interest                                                                          $          121
</TABLE>

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


                                      F-27

<PAGE>
<TABLE>
<S>                                                                             <C>                                                
======================================================================          ====================================================
                                                                                                                                    
                                                                                                                                    
     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                            UP TO 32,661 SHARES OF      
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                                                        
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                            THE BRYAN-COLLEGE STATION    
HEREUNDER SHALL UNDER ANY  CIRCUMSTANCES  CREATE ANY IMPLICATION  THAT                            FINANCIAL HOLDING COMPANY    
THERE HAS BEEN NO CHANGE IN THE AFFAIRS OF THE HOLDING  COMPANY OR THE                                                        
BANK  SINCE  ANY OF THE  DATES AS OF WHICH  INFORMATION  IS  FURNISHED                                                        
HEREIN OR SINCE THE DATE HEREOF.                                                                                              
                                                                                                                              
                           -----------------                                                                                  
                                                                                                                              
                                                                                                                              
                                                                                                                              
                           TABLE OF CONTENTS                                                           COMMON STOCK           
                                                                                                                              
                                                                  Page                                                        
                                                                                                                              
Prospectus Summary................................................. 3                                                         
Risk Factors....................................................... 5                      -----------------------------------
Selected Consolidated Financial Data..............................  9                                                         
Capitalization.....................................................11                                                         
Dilution.......................................................... 11                                   PROSPECTUS            
Disclosure Regarding Forward-Looking Statements....................12                                                         
Use of Proceeds....................................................12                      -----------------------------------
Market Information.................................................12                                                         
Dividends..........................................................12                                                         
Management's Discussion and Analysis of Financial                                                                             
  Condition and Results of Operations..............................13                                                         
Business...........................................................26                                                         
Regulation........................................................ 46                                                         
Management of the Holding Company..................................54                                                         
Description of Capital Stock.......................................59                                                         
Restrictions on Acquisitions of Stock and Related                                                                             
  Takeover Defensive Provisions....................................61                                                         
Description of Warrants............................................64                                                         
Legal Matters......................................................64                                                         
Experts............................................................64                                __________, 1999         
                                                                                                                              
                                                                                





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




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

                                                                             
<PAGE>                                                                       
                                PART II

                INFORMATION NOT REQUIRED IN PROSPECTUS

Item 13.  Other Expenses of Issuance and Distribution

     Set forth  below is an  estimate  of the amount of fees and  expenses to be
incurred in connection with the issuance of the shares and units.

<TABLE>
<S>                                                                     <C>     
Counsel/Accounting fees and expenses.....................               $5,000**
Printing, postage and mailing............................                2,000**
Registration and Filing Fees.............................                 1,500*
Blue Sky fees and expenses...............................                31,085*
Other expenses...........................................                2,000**
                                                                        --------
     TOTAL...............................................                 $9,000
                                                                          ======
</TABLE>

- ----------------
*Previously paid in connection with this S-1 Registration Statement.
**Estimated.

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)   reasonably  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 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.


<PAGE>



Item 15.  Recent Sales of Unregistered Securities

     The Registrant is newly  incorporated,  solely for the purpose of acting as
the  holding  company  of First  Federal  Savings  Bank  pursuant  to the Merger
Agreement  (filed as  Exhibit 2  herein),  and no sales of its  securities  have
occurred to date, other than the sale of one share of the Registrant's  stock to
its  incorporator for the purpose of qualifying the Registrant to do business in
the State of Delaware.


<PAGE>



Item 16.  Exhibits and Financial Statement Schedules

(a) Exhibits:

<TABLE>
<S>   <C>                         
1     Form of Agency Agreement*
2     Agreement and Plan of Merger*
3.1   Certificate of Incorporation of the Holding Company*
3.2   Bylaws of the Holding Company*
3.3   Charter of First Federal*
3.4   Bylaws of First Federal*
4.1   Form of Stock Certificate of the Holding Company*
4.2   Indenture, including Form of Debenture*
4.3   Form of Warrant*
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*
</TABLE>

- -----------------------------
*  Previously filed.


<PAGE>



(b) Financial Statement Schedules:

     All  schedules  have been  omitted as not  applicable,  is  included in the
Consolidated  Financial  Statements  and related Notes or not required under the
rules of Regulation S-X.

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, as amended, 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 February 4, 1999.

                               THE BRYAN-COLLEGE STATION FINANCIAL
                               HOLDING COMPANY

                               By: /s/ J. Stanley Stephen                 
                                   -------------------------------
                                   J. Stanley Stephen, Director, 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 or her and in his or her 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
or she 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, as amended,
this  Registration  Statement has been signed below by the following  persons in
the capacities and on the dates indicated.
<TABLE>
<S>                                                      <C>
/s/ J. Stanley Stephen                                   /s/ Jack W. Lester, Jr.                                
- -------------------------------------------              ------------------------------------------                                
J. Stanley Stephen, Director, President and              Jack W. Lester, Jr., Director, Assistant Secretary     
Chief Executive Officer                                  and Treasurer                                          
(Principal Executive Officer)                                                                                   
                                                         Date: February 4, 1999                                 
Date: February 4, 1999        



/s/ Richard L. Peacock                                   /s/ George Koenig                                      
- ------------------------------------------               ------------------------------------------             
Richard L. Peacock, Chairman of the Board                George Koenig, Director and Executive Vice President   
                                                                                                                
Date: February 4, 1999                                   Date: February 4, 1999
                                                                                                                



/s/ Ernest A. Wentrcek                                   /s/ Robert H. Conaway                                  
- ------------------------------------------               ------------------------------------------             
Ernest A. Wentrcek, Vice Chairman of the Board           Robert H. Conaway, Director                            
                                                                                                                
Date: February 4, 1999                                   Date: February 4, 1999                                 
                                                                                                                



/s/ Charles Neelley                                      /s/ Ken L. Hayes                                       
- ------------------------------------------               ------------------------------------------             
Charles Neelley, Director, Secretary and                 Ken L. Hayes, Director                                 
Treasurer                                                                                                                   
                                                                                          
Date: February 4, 1999                                   Date: February 4, 1999                                     
                                                        

<PAGE>

/s/ Joseph W. Krolczyk                                 
- ------------------------------------------                                                
Joseph W. Krolczyk, Director                           
                                                                                                                
Date: February 4, 1999                                 



                                                                                                                
/s/ Gary A. Snoe                                       
- ------------------------------------------              
Gary A. Snoe, Director                                 
                                                        
Date: February 4, 1999                                 



                                                        
/s/ J. Roland Ruffino                                  
- ------------------------------------------              
J. Roland Ruffino, Director                            
                                                        
Date: February 4, 1999                                 



/s/ Mary Lynn Hegar                                    
- ------------------------------------------              
Mary Lynn Hegar, Vice President, Secretary             
and Chief Financial Officer                            
(Principal Financial and Accounting Officer)           
                                                        
Date: February 4, 1999                                 
</TABLE>
 




               CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS



The Board of Directors
First Federal Savings Bank

     We consent to the use in this  Post-Effective  Amendment  No. 1 to Form S-1
filed with the Securities and Exchange Commission,  of our report dated November
14, 1998, on the financial  statements of The  Bryan-College  Station  Financial
Holding  Company for the year ended  September  30, 1998. We also consent to the
reference to us under the heading "Experts" in this Post-Effective Amendment No.
1 to Form S-1.



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


Oak Brook, Illinois
February 1, 1999




© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission